{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["Summary","InputC","InputT","Sens","WACC","Misc","Macro","Time","IS","CF","BS","Ops","CAPEX","Pricing","Fund","Debt","Distribution","T&D","Accounts","Ratio","Val","Valuation","Graph","Tariff","Data","Bodmer NOL"],"not_rendered":{"charts":17,"images":1,"macros":1,"external_links":20,"defined_names":12035,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Summary","index":0,"n_rows":52,"n_cols":34,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Sources & Uses",null,null,null,null,null,null,"Operational Data",null,null,null,null,null,null,"Equity",null,null,null,null,null,"Senior Debt",null,null,null,null,null,null,"Integrity"]
[]
[null,null,"Uses",null,null,null,null,null,null,"Project",null,null,null,null,null,null,"Key Metrics",null,null,null,null,null,"Sizing",null,null,null,null,null,null,"Sources = Uses",null,null,null,{"$f":"Fund!L35","v":false}]
[null,null,{"$f":"Fund!B19","v":"CAPEX"},"$m",{"$f":"Fund!P19","v":253.00000000000009},{"$f":"E5/E$9","v":0.85366725065746552},null,null,null,"Loaded Scenario",null,"switch",{"$f":"Ops!E5","v":"Base Case"},null,null,null,"WACC","%",{"$f":"Valuation!L88","v":5.1241077660000189E-2},null,null,null,"Max Gearing",null,"%",{"$f":"InputC!J248","v":0.7},null,null,null,"Balance Sheet",null,null,null,{"$f":"BS!L52","v":false}]
[null,null,{"$f":"Fund!B20","v":"Interest During Construction"},"$m",{"$f":"Fund!P20","v":4.352533167556933},{"$f":"E6/E$9","v":1.4686225385548439E-2},null,null,null,"Loaded Sensitivity",null,"switch",{"$f":"Ops!E6","v":"Base Case"},null,null,null,"Cost of Equity","%",{"$f":"Valuation!L103","v":0.12},null,null,null,"Min DSCR",null,"x",{"$f":"InputC!J249","v":1.25},null,null,null,"Macro",null,null,null,{"$f":"Macro_Check","v":false}]
[null,null,{"$f":"Fund!B21","v":"Fees"},"$m",{"$f":"Fund!P21","v":39.015870100986},{"$f":"E7/E$9","v":0.13164652395698623},null,null,null,"Number of turbines",null,"#",{"$f":"InputT!Q49","v":6},null,null,null,"Equity Contribution","%",{"$f":"1-InputC!J248","v":0.30000000000000004},null,null,null,"Commitment",null,"$m",{"$f":"Fund!L50","v":536.12976834609628},null,null,null,"S Curve Fully Allocated",null,null,null,{"$f":"InputT!L43","v":false}]
[null,null,{"$f":"Fund!B22","v":"DSRA Pre-Funding"},"$m",{"$f":"Fund!P22","v":0},{"$f":"E8/E$9","v":0},null,null,null,"Nameplate capacity",null,"MW",{"$f":"InputC!J113*InputT!Q49","v":36},null,null,null,"Equity Bridge Loan Active","switch",{"$f":"InputC!J284","v":false},null,null,null,null,null,null,null,null,null,null,"Full Amortisation",null,null,null,{"$f":"AND(InputT!L76:L82)","v":true}]
[null,null,"Total Uses","$m",{"$f":"SUM(E5:E8)","v":296.36840326854298},{"$f":"SUM(F5:F8)","v":1.0000000000000002},null,null,null,"Gross Generation - P90",null,"GWh p.a.",{"$f":"InputC!J110","v":1845956.9431022699},null,null,null,null,null,null,null,null,null,"Repayment",null,null,null,null,null,null,"Fully Depreciated",null,null,null,{"$f":"'T&D'!L56","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Returns",null,null,null,null,null,"Tenor",null,"years",{"$f":"InputC!J293","v":22},null,null,null,"Aggergate",null,null,null,{"$f":"AND(AH4:AH9)","v":false}]
[null,null,"Sources",null,null,null,null,null,null,"Dates",null,null,null,null,null,null,"Project","%",{"$f":"Valuation!L27","v":0.16906372904777534},null,null,null,"Legal Maturity",null,"date",{"$f":"InputC!L294","v":"2044-07-01"}]
[null,null,{"$f":"Fund!B28","v":"Net Pre-Completion Cash Flow"},"$m",{"$f":"Fund!P28","v":0.15742897999719466},{"$f":"E12/E$17","v":1.7762967857261564E-4},null,null,null,"Construction - Start Date",null,"date",{"$f":"InputC!L27","v":"2021-01-01"},null,null,null,"Equity","%",{"$f":"Valuation!L40","v":5.1904432773590088},null,null,null,"Weighted Cost of Debt",null,"%",{"$f":"Valuation!L79","v":2.177296808571455E-2}]
[null,null,{"$f":"Fund!B29","v":"Mandated Minimum Equity"},"$m",{"$f":"Fund!P29","v":2},{"$f":"E13/E$17","v":2.2566325282140677E-3},null,null,null,"Operation - Start Date",null,"date",{"$f":"InputC!L37","v":"2022-07-01"},null,null,null,null,null,null,null,null,null,"Cash Sweep",null,"%",{"$f":"Debt!L56","v":0},null,null,"Covenants"]
[null,null,{"$f":"Fund!B30","v":"Share Capital"},"$m",{"$f":"Fund!P30","v":347.9891347725266},{"$f":"E14/E$17","v":0.39264180049637631},null,null,null,"PPA Tenor",null,"years",{"$f":"InputC!L38","v":35},null,null,null,"Valuation"]
[null,null,{"$f":"Fund!B31","v":"Senior Debt"},"$m",{"$f":"Fund!P31","v":415.75310531332809},{"$f":"E15/E$17","v":0.46910099057803256},null,null,null,"Operation - End Date",null,"date",{"$f":"InputC!L39","v":"2057-06-30"},null,null,null,"Project","$m",{"$f":"Valuation!L97","v":228.59176813731497},null,null,null,"Ratios",null,null,null,null,null,null,"DSCR",null,null,null,{"$f":"Ratio!J31","v":true}]
[null,null,{"$f":"Fund!B32","v":"Standby Equity"},"$m",{"$f":"Fund!P32","v":120.37666303276826},{"$f":"E16/E$17","v":0.13582294671880438},null,null,null,"Start of CFD",null,"date",{"$f":"InputC!L44","v":"2022-07-01"},null,null,null,"Equity","$m",{"$f":"Valuation!L110","v":77.780912898241212},null,null,null,"Min DSCR",null,"x",{"$f":"Ratio!J26","v":1.2853101137734479},null,null,null,"LLCR",null,null,null,{"$f":"Ratio!J86","v":true}]
[null,null,"Total Sources","$m",{"$f":"SUM(E12:E16)","v":886.27633209862017},{"$f":"SUM(F12:F16)","v":0.99999999999999989},null,null,null,"End of CFD",null,"date",{"$f":"InputC!J46","v":"2046-06-30"},null,null,null,null,null,null,null,null,null,"Min LLCR",null,"x",{"$f":"Ratio!J77","v":2.8079690451246702},null,null,null,"PLCR",null,null,null,{"$f":"Ratio!J120","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min PLCR",null,"x",{"$f":"Ratio!J111","v":3.1858573794241964},null,null,null,"Aggregate",null,null,null,{"$f":"AND(AH15:AH17)","v":true}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"ADDITIONAL GRAPHS"]

{"sheet":"InputC","index":1,"n_rows":391,"n_cols":54,"rows_kept":391,"cut":false,"hidden":false,"merged":[[2,15,6,15],[2,9,6,9],[2,11,6,11],[2,12,6,12],[2,13,6,13],[2,14,6,14]]}
[]
[null,"IRR",null,null,null,null,null,null,null,1,null,1,{"$f":"L2+1","v":2},3,4,5]
[null,"Project",null,null,{"$f":"Val!$L$27","v":0.16906372904777534},null,null,null,null,{"$f":"INDEX(L3:P7,,J2)","v":"Base Case"},null,"Base Case","Spare","Spare","Spare","Spare"]
[null,"Equity",null,null,{"$f":"Val!$L$40","v":5.1904432773590088}]
[]
[]
[]
[]
["General"]
["Timing"]
[]
[null,{"$f":"\"\"","v":""},"General"]
[]
[null,null,"Financial Model Start Date",null,null,null,null,"date",null,{"$f":"IF(INDEX(L14:P14,0,$J$2)<>\"\",INDEX(L14:P14,0,$J$2),L14)","v":"2021-01-01"},null,"2021-01-01"]
[null,null,"Monthly Period Length Input",null,null,null,null,"months",null,{"$f":"IF(INDEX(L15:P15,0,$J$2)<>\"\",INDEX(L15:P15,0,$J$2),L15)","v":1},null,1]
[null,null,"Quarterly Period Length Input",null,null,null,null,"months",null,{"$f":"IF(INDEX(L16:P16,0,$J$2)<>\"\",INDEX(L16:P16,0,$J$2),L16)","v":3},null,3]
[null,null,"Annual Period Length Input",null,null,null,null,"months",null,12,null,12]
[null,null,"Number of period per year",null,null,null,null,"#",null,4,null,4]
[null,null,"Days per year",null,null,null,null,"days",null,365,null,365]
[null,null,"Days per month (for checks)",null,null,null,null,"days",null,30.44,null,30.44]
[null,null,"Months in a semester",null,null,null,null,"months",null,6,null,6]
[null,null,"Months in year",null,null,null,null,"months",null,12,null,12]
[null,null,"Thousand",null,null,null,null,"unit",null,1000,null,1000]
[]
[null,{"$f":"\"\"","v":""},"Development"]
[]
[null,null,"Construction start date",null,null,null,null,"date",null,{"$f":"IF(INDEX(L27:P27,0,$J$2)<>\"\",INDEX(L27:P27,0,$J$2),L27)","v":"2021-01-01"},null,{"$f":"L14","v":"2021-01-01"}]
[null,null,"Construction period",null,null,null,null,"months",null,{"$f":"IF(INDEX(L28:P28,0,$J$2)<>\"\",INDEX(L28:P28,0,$J$2),L28)","v":18},null,18]
[null,null,"Scheduled construction end date",null,null,null,null,"date",null,{"$f":"IF(INDEX(L29:P29,0,$J$2)<>\"\",INDEX(L29:P29,0,$J$2),L29)","v":"2022-07-01"},null,{"$f":"EDATE(L27,L28)","v":"2022-07-01"}]
[null,null,"Construction delay",null,null,null,null,"months",null,{"$f":"IF(INDEX(L30:P30,0,$J$2)<>\"\",INDEX(L30:P30,0,$J$2),L30)","v":0},null,{"$f":"Sens!F16","v":0}]
[null,null,"Actual Construction end date",null,null,null,null,"date",null,{"$f":"IF(INDEX(L31:P31,0,$J$2)<>\"\",INDEX(L31:P31,0,$J$2),L31)","v":"2022-06-30"},null,{"$f":"EDATE(L29,L30)-1","v":"2022-06-30"}]
[]
[null,{"$f":"\"\"","v":""},"Operations"]
[]
[null,null,"SPCOD",null,null,null,null,"date",null,{"$f":"IF(INDEX(L35:P35,0,$J$2)<>\"\",INDEX(L35:P35,0,$J$2),L35)","v":"2022-07-01"},null,{"$f":"L31+1","v":"2022-07-01"}]
[null,null,"Delay In Operational Start Date",null,null,null,null,"months",null,0,null,0]
[null,null,"COD",null,null,null,null,"date",null,"2022-07-01",null,{"$f":"EDATE(L35,L36)","v":"2022-07-01"}]
[null,null,"PPA Tenor",null,null,null,null,"years",null,35,null,35]
[null,null,"End of Operations",null,null,null,null,"date",null,"2057-06-30",null,{"$f":"EDATE(L37,L38*12)-1","v":"2057-06-30"}]
[null,null,"Interest Periodicity",null,null,null,null,"months",null,3,null,3]
[]
[null,{"$f":"\"\"","v":""},"Contract for Difference"]
[]
[null,null,"Start",null,null,null,null,"date",null,{"$f":"IF(INDEX(L44:P44,0,$J$2)<>\"\",INDEX(L44:P44,0,$J$2),L44)","v":"2022-07-01"},null,{"$f":"L37","v":"2022-07-01"}]
[null,null,"Tenor",null,null,null,null,"years",null,24,null,24]
[null,null,"End",null,null,null,null,"date",null,"2046-06-30",null,{"$f":"EDATE(L44,L45*12)-1","v":"2046-06-30"}]
[]
["Production & Revenue"]
[]
[null,null,"Nameplate Capacity",null,null,null,null,"MW",null,{"$f":"IF(INDEX(L50:P50,0,$J$2)<>\"\",INDEX(L50:P50,0,$J$2),L50)","v":180},null,180]
[]
[null,null,"Energy Yield"]
[null,null,"P50",null,null,null,null,"MWh p.a",null,{"$f":"IF(INDEX(L52:P52,0,$J$2)<>\"\",INDEX(L52:P52,0,$J$2),L53)","v":600000},null,600000]
[null,null,"P90",null,null,null,null,"MWh p.a",null,{"$f":"IF(INDEX(L53:P53,0,$J$2)<>\"\",INDEX(L53:P53,0,$J$2),L54)","v":600000},null,530000]
[]
[null,null,"Selected Energy Yield",null,null,null,null,"switch",null,{"$f":"IF(INDEX(L55:P55,0,$J$2)<>\"\",INDEX(L55:P55,0,$J$2),L56)","v":"P50"},null,"P50"]
[]
[null,null,"PPA"]
[null,null,"PPA Volumes",null,null,null,null,"%",null,{"$f":"IF(INDEX(L57:P57,0,$J$2)<>\"\",INDEX(L57:P57,0,$J$2),L59)","v":0.5},null,0.5]
[null,null,"PPA Price",null,null,null,null,"EUR / MWh",null,{"$f":"IF(INDEX(L58:P58,0,$J$2)<>\"\",INDEX(L58:P58,0,$J$2),L60)","v":35},null,35]
[]
[null,null,"CAPEX",null,null,null,null,"EURm / MW",null,{"$f":"IF(INDEX(L60:P60,0,$J$2)<>\"\",INDEX(L60:P60,0,$J$2),L62)","v":35},null,1.1000000000000001]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CAPEX & Depreciation"]
["CAPEX"]
[]
[null,{"$f":"\"\"","v":""},"CAPEX"]
[]
[null,null,"BoP Contract",null,null,null,null,"$m",null,{"$f":"IF(INDEX(L82:P82,0,$J$2)<>\"\",INDEX(L82:P82,0,$J$2),L82)","v":230},null,230]
[null,null,"TSA",null,null,null,null,"$m",null,335.71264800472727,null,335.71264800472727]
[null,null,"Cons Insurance",null,null,null,null,"$m",null,6.0279158831999986,null,6.0279158831999986]
[null,null,"Transaction Costs",null,null,null,null,"$m",null,0,null,0]
[null,null,"Project Company Costs",null,null,null,null,"$m",null,50.84632337184491,null,50.84632337184491]
[null,null,"Capex linked to D3 move",null,null,null,null,"$m",null,4.3552627500000005,null,4.3552627500000005]
[null,null,"Others - TSA",null,null,null,null,"$m",null,15.899342756805495,null,15.899342756805495]
[null,null,"Company Value",null,null,null,null,"$m",null,0,null,0]
[null,null,"Directors Fee",null,null,null,null,"$m",null,0.74026858479526625,null,0.74026858479526625]
[null,null,"Advisory Fee",null,null,null,null,"$m",null,1.5524111520000001,null,1.5524111520000001]
[null,null,"[Spare]",null,null,null,null,"$m",null,0,null,0]
[null,null,"[Spare]",null,null,null,null,"$m",null,0,null,0]
[null,null,"[Spare]",null,null,null,null,"$m",null,0,null,0]
[null,null,"[Spare]",null,null,null,null,"$m",null,0,null,0]
[null,null,"[Spare]",null,null,null,null,"$m",null,0,null,0]
[null,null,"[Spare]",null,null,null,null,"$m",null,0,null,0]
[null,null,"[Spare]",null,null,null,null,"$m",null,0,null,0]
[null,null,"[Spare]",null,null,null,null,"$m",null,0,null,0]
[null,null,null,null,null,null,null,null,null,645.13417250337284,null,{"$f":"SUM(L82:L99)","v":645.13417250337284}]
[]
[null,{"$f":"\"\"","v":""},"Contingency",null,null,null,null,"$m",null,{"$f":"IF(INDEX(L102:P102,0,$J$2)<>\"\",INDEX(L102:P102,0,$J$2),L102)","v":0.1},null,0.1]
[]
["Operations"]
["Technical"]
[]
[null,{"$f":"\"\"","v":""},"Gross Energy Yield"]
[]
[null,null,"P50",null,null,null,null,"MWh p.a.",null,{"$f":"IF(INDEX(L109:P109,0,$J$2)<>\"\",INDEX(L109:P109,0,$J$2),L109)","v":2077900},null,2077900]
[null,null,"P90",null,null,null,null,"MWh p.a.",null,1845956.9431022699,null,1845956.9431022699]
[null,null,"P99",null,null,null,null,"MWh p.a.",null,1656863.30368628,null,1656863.30368628]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.812797281273745]
[null,null,"Capacity per Turbine",null,null,null,null,"MW",null,{"$f":"IF(INDEX(L113:P113,0,$J$2)<>\"\",INDEX(L113:P113,0,$J$2),L113)","v":6},null,6]
[]
[null,{"$f":"\"\"","v":""},"Yield Scenario"]
[]
[null,null,"Construction",null,null,null,null,"switch",null,{"$f":"IF(INDEX(L117:P117,0,$J$2)<>\"\",INDEX(L117:P117,0,$J$2),L117)","v":"P50"},null,"P50"]
[null,null,"Operation",null,null,null,null,"switch",null,"P99",null,"P99"]
[]
[null,{"$f":"\"\"","v":""},"Availability"]
[]
[null,null,"Construction",null,null,null,null,"%",null,{"$f":"IF(INDEX(L122:P122,0,$J$2)<>\"\",INDEX(L122:P122,0,$J$2),L122)","v":0.93130000000000002},null,0.93130000000000002]
[null,null,"Operation",null,null,null,null,"%",null,0.95,null,0.95]
[]
[null,{"$f":"\"\"","v":""},"Loss Factors"]
[]
[null,null,"Internal wake losses ",null,null,null,null,"%",null,{"$f":"IF(INDEX(L127:P127,0,$J$2)<>\"\",INDEX(L127:P127,0,$J$2),L127)","v":0.89339999999999997},null,0.89339999999999997]
[]
[null,null,"External wake losses - Construction",null,null,null,null,"%",null,{"$f":"IF(INDEX(L129:P129,0,$J$2)<>\"\",INDEX(L129:P129,0,$J$2),L129)","v":0.94489999999999996},null,0.94489999999999996]
[null,null,"External wake losses - Operation",null,null,null,null,"%",null,{"$f":"IF(INDEX(L130:P130,0,$J$2)<>\"\",INDEX(L130:P130,0,$J$2),L130)","v":0.93489999999999995},null,0.93489999999999995]
[]
[null,null,"Electrical Transmission Efficiency",null,null,null,null,"%",null,{"$f":"IF(INDEX(L132:P132,0,$J$2)<>\"\",INDEX(L132:P132,0,$J$2),L132)","v":0.98},null,0.98]
[null,null,"Substation Availability (incl. SubSea cable)",null,null,null,null,"%",null,0.99,null,0.99]
[null,null,"Grid Availability",null,null,null,null,"%",null,1,null,1]
[null,null,"WTG Accessibility",null,null,null,null,"%",null,1,null,1]
[null,null,"Power Curve Performance",null,null,null,null,"%",null,1,null,1]
[null,null,"Icing Effect",null,null,null,null,"%",null,1,null,1]
[null,null,"Blade Contamination",null,null,null,null,"%",null,0.995,null,0.995]
[null,null,"Wind Hysteresis",null,null,null,null,"%",null,0.99250000000000005,null,0.99250000000000005]
[null,null,"Suboptimal Operation",null,null,null,null,"%",null,0.995,null,0.995]
[null,null,"Energy Yield Sensitivity",null,null,null,null,"%",null,1,null,1]
[null,null,"Wind Speed Variability",null,null,null,null,"%",null,1,null,1]
[null,null,"Spare",null,null,null,null,"%",null,1,null,1]
[]
[null,null,"Total Losses (excl. availability) - Construction",null,null,null,null,"%",null,0.8047662306084421,null,{"$f":"L$127*L129*PRODUCT($L$132:$L$143)","v":0.8047662306084421}]
[null,null,"Total Losses (excl. availability) - Operation",null,null,null,null,"%",null,0.79624928457596844,null,{"$f":"L$127*L130*PRODUCT($L$132:$L$143)","v":0.79624928457596844}]
[]
[null,{"$f":"\"\"","v":""},"Seasonality"]
[]
[null,null,1,"January",null,null,null,"%",null,{"$f":"IF(INDEX(L150:P150,0,$J$2)<>\"\",INDEX(L150:P150,0,$J$2),L150)","v":9.4166666666667009E-2},null,9.4166666666667009E-2]
[null,null,{"$f":"C150+1","v":2},"February",null,null,null,"%",null,0.08,null,0.08]
[null,null,{"$f":"C151+1","v":3},"March",null,null,null,"%",null,7.5000000000000011E-2,null,7.5000000000000011E-2]
[null,null,4,"April",null,null,null,"%",null,7.4999999999999997E-2,null,7.4999999999999997E-2]
[null,null,5,"May",null,null,null,"%",null,7.4999999999999997E-2,null,7.4999999999999997E-2]
[null,null,6,"June",null,null,null,"%",null,7.6666666666666994E-2,null,7.6666666666666994E-2]
[null,null,7,"July",null,null,null,"%",null,7.6666666666666994E-2,null,7.6666666666666994E-2]
[null,null,8,"August",null,null,null,"%",null,7.9166666666666996E-2,null,7.9166666666666996E-2]
[null,null,9,"September",null,null,null,"%",null,9.5000000000000001E-2,null,9.5000000000000001E-2]
[null,null,10,"October",null,null,null,"%",null,8.6666666666667003E-2,null,8.6666666666667003E-2]
[null,null,11,"November",null,null,null,"%",null,9.5000000000000001E-2,null,9.5000000000000001E-2]
[null,null,12,"December",null,null,null,"%",null,9.1666666666667007E-2,null,9.1666666666667007E-2]
[]
[null,null,1,"First quarter",null,null,null,"%",null,{"$f":"IF(INDEX(L163:P163,0,$J$2)<>\"\",INDEX(L163:P163,0,$J$2),L163)","v":0.24916666666666704},null,{"$f":"SUM(L150:L152)","v":0.24916666666666704}]
[null,null,{"$f":"C163+1","v":2},"Second quarter",null,null,null,"%",null,0.22666666666666699,null,{"$f":"SUM(L153:L155)","v":0.22666666666666699}]
[null,null,{"$f":"C164+1","v":3},"Third quarter",null,null,null,"%",null,0.25083333333333402,null,{"$f":"SUM(L156:L158)","v":0.25083333333333402}]
[null,null,4,"Fourth quarter",null,null,null,"%",null,0.27333333333333398,null,{"$f":"SUM(L159:L161)","v":0.27333333333333398}]
[]
[null,{"$f":"\"\"","v":""},"Miscellaneous"]
[]
[null,null,"Export Fee"]
[null,null,"Electricity Export Chargte - Construction",null,null,null,null,"$/MWh",null,{"$f":"IF(INDEX(L171:P171,0,$J$2)<>\"\",INDEX(L171:P171,0,$J$2),L171)","v":1.8},null,1.8]
[null,null,"Electricity Export Chargte - Operations",null,null,null,null,"$/MWh",null,{"$f":"IF(INDEX(L172:P172,0,$J$2)<>\"\",INDEX(L172:P172,0,$J$2),L172)","v":1.2},null,1.2]
[]
[null,null,"Working Capital"]
[null,null,"Accounts Receivalbe",null,null,null,null,"days",null,{"$f":"IF(INDEX(L175:P175,0,$J$2)<>\"\",INDEX(L175:P175,0,$J$2),L175)","v":20},null,20]
[null,null,"Accounts Payable",null,null,null,null,"days",null,25,null,25]
[]
[null,null,"Discount Rate (Levelised Cost of Energy)",null,null,null,null,"%",null,{"$f":"IF(INDEX(L178:P178,0,$J$2)<>\"\",INDEX(L178:P178,0,$J$2),L178)","v":7.4999999999999997E-2},null,7.4999999999999997E-2]
[]
["Contract for Difference"]
[]
[null,{"$f":"\"\"","v":""},"Timing"]
[]
[null,null,"Start",null,null,null,null,"date",null,{"$f":"IF(INDEX(L184:P184,0,$J$2)<>\"\",INDEX(L184:P184,0,$J$2),L184)","v":"2022-07-01"},null,{"$f":"L37","v":"2022-07-01"}]
[null,null,"Tenor",null,null,null,null,"years",null,15,null,15]
[null,null,"End",null,null,null,null,"date",null,"2037-07-01",null,{"$f":"EDATE(L184,L185*12)","v":"2037-07-01"}]
[]
[null,{"$f":"\"\"","v":""},"Pricing"]
[]
[null,null,"Year"]
[]
[null,null,1,null,null,null,null,"$/MWh",null,{"$f":"IF(INDEX(L192:P192,0,$J$2)<>\"\",INDEX(L192:P192,0,$J$2),L192)","v":100},null,100]
[null,null,3,null,null,null,null,"$/MWh",null,100,null,100]
[null,null,{"$f":"C193+2","v":5},null,null,null,null,"$/MWh",null,100,null,100]
[null,null,{"$f":"C194+2","v":7},null,null,null,null,"$/MWh",null,100,null,100]
[null,null,9,null,null,null,null,"$/MWh",null,100,null,100]
[null,null,11,null,null,null,null,"$/MWh",null,100,null,100]
[null,null,13,null,null,null,null,"$/MWh",null,100,null,100]
[null,null,15,null,null,null,null,"$/MWh",null,100,null,100]
[null,null,17,null,null,null,null,"$/MWh",null,100,null,100]
[]
["Operating Costs"]
[]
[null,"Cost Escalation",null,null,null,null,null,"% p.a.",null,0.01,null,0]
[]
[null,{"$f":"\"\"","v":""},"Service & Maintenance Agreement"]
[]
[null,null,"Costs"]
[null,null,"SMA - WTG Period 1",null,null,null,null,"$m p.a.",null,{"$f":"IF(INDEX(L209:P209,0,$J$2)<>\"\",INDEX(L209:P209,0,$J$2),L209)","v":23.22186306},null,23.22186306]
[null,null,"SMA - WTG Period 2",null,null,null,null,"$m p.a.",null,{"$f":"IF(INDEX(L210:P210,0,$J$2)<>\"\",INDEX(L210:P210,0,$J$2),L210)","v":32.52749214},null,32.52749214]
[null,null,"SMA - WTG Period 3",null,null,null,null,"$m p.a.",null,34.280821080000003,null,34.280821080000003]
[null,null,"SMA - WTG Period 4",null,null,null,null,"$m p.a.",null,30.01005876,null,30.01005876]
[]
[null,null,"SMA - WTG During Construction",null,null,null,null,"$m p.a.",null,{"$f":"IF(INDEX(L214:P214,0,$J$2)<>\"\",INDEX(L214:P214,0,$J$2),L214)","v":15},null,15]
[]
[null,null,"Timing"]
[null,null,{"$f":"C209","v":"SMA - WTG Period 1"},null,null,null,null,"years",null,{"$f":"IF(INDEX(L217:P217,0,$J$2)<>\"\",INDEX(L217:P217,0,$J$2),L217)","v":5},null,5]
[null,null,{"$f":"C210","v":"SMA - WTG Period 2"},null,null,null,null,"years",null,{"$f":"IF(INDEX(L218:P218,0,$J$2)<>\"\",INDEX(L218:P218,0,$J$2),L218)","v":5},null,5]
[null,null,"SMA - WTG Period 3",null,null,null,null,"years",null,5,null,5]
[null,null,"SMA - WTG Period 4",null,null,null,null,"years",null,5,null,5]
[]
[null,{"$f":"\"\"","v":""},"Operating Costs"]
[]
[null,null,"Pre-Operation"]
[null,null,"Own Energy Consumption",null,null,null,null,"$m p.a.",null,{"$f":"IF(INDEX(L225:P225,0,$J$2)<>\"\",INDEX(L225:P225,0,$J$2),L225)","v":1},null,1]
[null,null,"Asset Management Agreement",null,null,null,null,"$m p.a.",null,0.18,null,0.18]
[]
[null,null,"Operation"]
[null,null,"Own Energy Consumption",null,null,null,null,"$m p.a.",null,{"$f":"IF(INDEX(L229:P229,0,$J$2)<>\"\",INDEX(L229:P229,0,$J$2),L229)","v":1},null,1]
[null,null,"Property damage",null,null,null,null,"$m p.a.",null,2.7031863035099999,null,2.7031863035099999]
[null,null,"Business Interruption",null,null,null,null,"$m p.a.",null,0,null,0]
[null,null,"Other Insurance",null,null,null,null,"$m p.a.",null,0.23499999999999999,null,0.23499999999999999]
[null,null,"SMA-WTG (out of scope)",null,null,null,null,"$m p.a.",null,0.4884,null,0.4884]
[null,null,"Asset Management Agreement",null,null,null,null,"$m p.a.",null,1.57,null,1.57]
[null,null,"Project Company Costs",null,null,null,null,"$m p.a.",null,2.5,null,2.5]
[null,null,"Directors fee",null,null,null,null,"$m p.a.",null,0.5,null,0.5]
[null,null,"Advisory fees",null,null,null,null,"$m p.a.",null,0.5,null,0.5]
[]
["Financing"]
["Capital Structure"]
[]
[null,"Total Project Costs",null,null,null,null,null,"$m",null,{"$f":"Fund!P41","v":765.89966906585187}]
[null,"Net Pre-Completion Cash Flow",null,null,null,null,null,"$m",null,{"$f":"Fund!P28","v":0.15742897999719466}]
[null,"Net Funding Requirement",null,null,null,null,null,"$m",null,{"$f":"J242-J243","v":765.74224008585463}]
[]
[null,{"$f":"\"\"","v":""},"Debt Sizing"]
[]
[null,null,"Max Gearing",null,null,null,null,"%",null,{"$f":"IF(INDEX(L248:P248,0,$J$2)<>\"\",INDEX(L248:P248,0,$J$2),L248)","v":0.7},null,0.7]
[null,null,"Target DSCR",null,null,null,null,"x",null,{"$f":"IF(INDEX(L249:P249,0,$J$2)<>\"\",INDEX(L249:P249,0,$J$2),L249)","v":1.25},null,1.25]
[]
[null,null,"Commitment"]
[null,null,"Max Gearing",null,null,null,null,"$",null,{"$f":"J248*J242","v":536.12976834609628}]
[null,null,"Senior Debt Quantum",null,null,null,null,"$",null,{"$f":"J252","v":536.12976834609628}]
[]
[null,{"$f":"\"\"","v":""},"Equity"]
[]
[null,null,"Commitment"]
[null,null,"Mandated Minimum Equity",null,null,null,null,"$m",null,{"$f":"J266","v":2}]
[null,null,{"$f":"IF(J284,C282,\"Share Capital Contribution\")","v":"Share Capital Contribution"},null,null,null,null,"$m",null,{"$f":"J244-J253-SUM(J258:J258)","v":227.61247173975835}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J258:J259)","v":229.61247173975835}]
[]
[null,null,"Model Balanced",null,null,null,null,"check",null,{"$f":"Macro_Check","v":false}]
[]
["Equity"]
[]
[null,"Mandated Minimum Equity",null,null,null,null,null,"$m",null,{"$f":"IF(INDEX(L266:P266,0,$J$2)<>\"\",INDEX(L266:P266,0,$J$2),L266)","v":2},null,2]
[null,"Shortfall Cover",null,null,null,null,null,"%",null,{"$f":"IF(INDEX(L267:P267,0,$J$2)<>\"\",INDEX(L267:P267,0,$J$2),L267)","v":0.5},null,0.5]
[]
[null,"Shareholder Structure"]
[null,"Govt of Senegal",null,null,null,null,null,"%",null,{"$f":"IF(INDEX(L270:P270,0,$J$2)<>\"\",INDEX(L270:P270,0,$J$2),L270)","v":0.1},null,0.1]
[null,"Meridiam Infrastructure Partners",null,null,null,null,null,"%",null,{"$f":"IF(INDEX(L271:P271,0,$J$2)<>\"\",INDEX(L271:P271,0,$J$2),L271)","v":0.6},null,0.6]
[null,"[spare]",null,null,null,null,null,"%",null,{"$f":"IF(INDEX(L272:P272,0,$J$2)<>\"\",INDEX(L272:P272,0,$J$2),L272)","v":0.30000000000000004},null,{"$f":"1-SUM(L270:L271)","v":0.30000000000000004}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L270:L272)","v":1}]
[]
[null,"Lock Up Interest",null,null,null,null,null,"% p.a.",null,{"$f":"IF(INDEX(L275:P275,0,$J$2)<>\"\",INDEX(L275:P275,0,$J$2),L275)","v":0.03},null,0.03]
[null,"Cash Account Interest",null,null,null,null,null,"% p.a.",null,{"$f":"IF(INDEX(L276:P276,0,$J$2)<>\"\",INDEX(L276:P276,0,$J$2),L276)","v":0.03},null,0.03]
[]
[null,"Dividend Payout Ratio",null,null,null,null,null,"%",null,{"$f":"IF(INDEX(L278:P278,0,$J$2)<>\"\",INDEX(L278:P278,0,$J$2),L278)","v":1},null,1]
[]
[null,"Cost of Equity",null,null,null,null,null,"%",null,{"$f":"IF(INDEX(L280:P280,0,$J$2)<>\"\",INDEX(L280:P280,0,$J$2),L280)","v":0.12},null,0.12]
[]
[null,{"$f":"\"\"","v":""},"Equity Bridge Loan"]
[]
[null,null,"Active?",null,null,null,null,"switch",null,{"$f":"IF(INDEX(L284:P284,0,$J$2)<>\"\",INDEX(L284:P284,0,$J$2),L284)","v":false},null,false]
[null,null,"Refinancing",null,null,null,null,"date",null,{"$f":"IF(INDEX(L285:P285,0,$J$2)<>\"\",INDEX(L285:P285,0,$J$2),L285)","v":"2022-06-01"},null,{"$f":"EDATE(L35,-1)","v":"2022-06-01"}]
[null,null,"Interest",null,null,null,null,"%",null,{"$f":"IF(INDEX(L286:P286,0,$J$2)<>\"\",INDEX(L286:P286,0,$J$2),L286)","v":0},null,0]
[]
["Term Loan"]
[]
[null,{"$f":"\"\"","v":""},"Timing"]
[]
[null,null,"1st Repayment",null,null,null,null,"date",null,{"$f":"IF(INDEX(L292:P292,0,$J$2)<>\"\",INDEX(L292:P292,0,$J$2),L292)","v":"2022-07-01"},null,{"$f":"$L$37","v":"2022-07-01"}]
[null,null,"Tenor",null,null,null,null,"years",null,{"$f":"IF(INDEX(L293:P293,0,$J$2)<>\"\",INDEX(L293:P293,0,$J$2),L293)","v":22},null,22]
[null,null,"Maturity",null,null,null,null,"date",null,{"$f":"IF(INDEX(L294:P294,0,$J$2)<>\"\",INDEX(L294:P294,0,$J$2),L294)","v":"2044-07-01"},null,{"$f":"EDATE(L292,L293*12)","v":"2044-07-01"}]
[null,null,"Repayment Profile",null,null,null,null,"switch",null,{"$f":"IF(INDEX(L295:P295,0,$J$2)<>\"\",INDEX(L295:P295,0,$J$2),L295)","v":"Striaght Line"},null,"Striaght Line"]
[null,null,"Debt Tail",null,null,null,null,"months",null,{"$f":"IF(INDEX(L296:P296,0,$J$2)<>\"\",INDEX(L296:P296,0,$J$2),L296)","v":13.005479452054795},null,{"$f":"(L39-L294)/365","v":13.005479452054795}]
[]
[null,{"$f":"\"\"","v":""},"Fees"]
[]
[null,null,"Commitment Fee",null,null,null,null,"%",null,{"$f":"IF(INDEX(L300:P300,0,$J$2)<>\"\",INDEX(L300:P300,0,$J$2),L300)","v":5.0000000000000001E-3},null,5.0000000000000001E-3]
[null,null,"Upfront Fee",null,null,null,null,"$m",null,{"$f":"IF(INDEX(L301:P301,0,$J$2)<>\"\",INDEX(L301:P301,0,$J$2),L301)","v":3.2},null,3.2]
[]
[null,{"$f":"\"\"","v":""},"Margins"]
[]
[]
[null,null,"Yr","Date"]
[null,null,1,{"$f":"L27","v":"2021-01-01"},null,null,null,"%",null,{"$f":"IF(INDEX(L307:P307,0,$J$2)<>\"\",INDEX(L307:P307,0,$J$2),L307)","v":1.2999999999999999E-2},null,1.2999999999999999E-2]
[null,null,5,{"$f":"EDATE($D$307,C308*12)","v":"2026-01-01"},null,null,null,"%",null,1.4E-2,null,1.4E-2]
[null,null,{"$f":"C308+5","v":10},"2031-01-01",null,null,null,"%",null,1.5000000000000001E-2,null,1.5000000000000001E-2]
[null,null,15,"2036-01-01",null,null,null,"%",null,1.6E-2,null,1.6E-2]
[null,null,20,"2041-01-01",null,null,null,"%",null,1.7000000000000001E-2,null,1.7000000000000001E-2]
[null,null,25,"2046-01-01",null,null,null,"%",null,1.7000000000000001E-2,null,1.7000000000000001E-2]
[null,null,30,"2051-01-01",null,null,null,"%",null,1.7000000000000001E-2,null,1.7000000000000001E-2]
[null,null,35,"2056-01-01",null,null,null,"%",null,1.7000000000000001E-2,null,1.7000000000000001E-2]
[null,null,40,"2061-01-01",null,null,null,"%",null,1.7000000000000001E-2,null,1.7000000000000001E-2]
[null,null,45,"2066-01-01",null,null,null,"%",null,1.7000000000000001E-2,null,1.7000000000000001E-2]
[null,null,50,"2071-01-01",null,null,null,"%",null,1.7000000000000001E-2,null,1.7000000000000001E-2]
[null,null,55,"2076-01-01",null,null,null,"%",null,1.7000000000000001E-2,null,1.7000000000000001E-2]
[]
[null,{"$f":"\"\"","v":""},"Cash Sweep"]
[]
[null,null,"Cash Sweep Amount",null,null,null,null,"%",null,{"$f":"IF(INDEX(L322:P322,0,$J$2)<>\"\",INDEX(L322:P322,0,$J$2),L322)","v":0},null,0]
[null,null,"Cash Sweep Start",null,null,null,null,"year",null,{"$f":"IF(INDEX(L323:P323,0,$J$2)<>\"\",INDEX(L323:P323,0,$J$2),L323)","v":5},null,5]
[null,null,"Cash Sweep Start",null,null,null,null,"date",null,{"$f":"IF(INDEX(L324:P324,0,$J$2)<>\"\",INDEX(L324:P324,0,$J$2),L324)","v":"2027-07-31"},null,{"$f":"EOMONTH(L37,L323*12)","v":"2027-07-31"}]
[]
["Revolving Facilities"]
[]
[]
[null,{"$f":"\"\"","v":""},"Debt Service Reserve Account"]
[]
[null,null,"Max Facility Amount",null,null,null,null,"$m",null,{"$f":"IF(INDEX(L331:P331,0,$J$2)<>\"\",INDEX(L331:P331,0,$J$2),L331)","v":25},null,25]
[null,null,"Availability Start",null,null,null,null,"date",null,"2022-07-01",null,{"$f":"L292","v":"2022-07-01"}]
[null,null,"Maturity",null,null,null,null,"date",null,"1900-01-01",null,"1900-01-01"]
[null,null,"Base Rate",null,null,null,null,"%",null,"LIBOR - 6 month",null,"LIBOR - 6 month"]
[null,null,"Margin",null,null,null,null,"%",null,0.02,null,0.02]
[null,null,"Commitment Fee",null,null,null,null,"%",null,0.02,null,0.02]
[]
[null,{"$f":"\"\"","v":""},"Working Capital Facility"]
[null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,"Max Facility Amount",null,null,null,null,"$m",null,{"$f":"IF(INDEX(L340:P340,0,$J$2)<>\"\",INDEX(L340:P340,0,$J$2),L340)","v":100},null,100]
[null,null,"Availability Start",null,null,null,null,"date",null,{"$f":"IF(INDEX(L341:P341,0,$J$2)<>\"\",INDEX(L341:P341,0,$J$2),L341)","v":"2022-07-01"},null,{"$f":"L37","v":"2022-07-01"}]
[null,null,"Maturity",null,null,null,null,"date",null,{"$f":"IF(INDEX(L342:P342,0,$J$2)<>\"\",INDEX(L342:P342,0,$J$2),L342)","v":"2057-06-30"},null,{"$f":"L39","v":"2057-06-30"}]
[null,null,"Base Rate",null,null,null,null,"%",null,{"$f":"IF(INDEX(L343:P343,0,$J$2)<>\"\",INDEX(L343:P343,0,$J$2),L343)","v":"LIBOR - 6 month"},null,"LIBOR - 6 month"]
[null,null,"Margin",null,null,null,null,"%",null,{"$f":"IF(INDEX(L344:P344,0,$J$2)<>\"\",INDEX(L344:P344,0,$J$2),L344)","v":0.02},null,0.02]
[]
[null,{"$f":"\"\"","v":""},"VAT Facility"]
[]
[null,null,"Max Facility Amount",null,null,null,null,"$m",null,{"$f":"IF(INDEX(L348:P348,0,$J$2)<>\"\",INDEX(L348:P348,0,$J$2),L348)","v":60},null,60]
[null,null,"Availability Start",null,null,null,null,"date",null,{"$f":"IF(INDEX(L349:P349,0,$J$2)<>\"\",INDEX(L349:P349,0,$J$2),L349)","v":"2022-07-01"},null,{"$f":"L37","v":"2022-07-01"}]
[null,null,"Maturity",null,null,null,null,"date",null,{"$f":"IF(INDEX(L350:P350,0,$J$2)<>\"\",INDEX(L350:P350,0,$J$2),L350)","v":"2057-06-30"},null,{"$f":"L342","v":"2057-06-30"}]
[null,null,"Base Rate",null,null,null,null,"%",null,{"$f":"IF(INDEX(L351:P351,0,$J$2)<>\"\",INDEX(L351:P351,0,$J$2),L351)","v":"LIBOR - 6 month"},null,"LIBOR - 6 month"]
[null,null,"Margin",null,null,null,null,"%",null,{"$f":"IF(INDEX(L352:P352,0,$J$2)<>\"\",INDEX(L352:P352,0,$J$2),L352)","v":0.02},null,0.02]
[]
[]
["Covenants"]
[]
[null,{"$f":"\"\"","v":""},"Ratios"]
[]
[null,null,"DSCR",null,null,null,null,"x",null,{"$f":"IF(INDEX(L359:P359,0,$J$2)<>\"\",INDEX(L359:P359,0,$J$2),L359)","v":1.2},null,1.2]
[null,null,"LLCR",null,null,null,null,"x",null,{"$f":"IF(INDEX(L360:P360,0,$J$2)<>\"\",INDEX(L360:P360,0,$J$2),L360)","v":1.2},null,1.2]
[null,null,"PLCR",null,null,null,null,"x",null,{"$f":"IF(INDEX(L361:P361,0,$J$2)<>\"\",INDEX(L361:P361,0,$J$2),L361)","v":1.2},null,1.2]
[]
[null,null,"Projected DSCR Look Ahead",null,null,null,null,"periods",null,{"$f":"IF(INDEX(L363:P363,0,$J$2)<>\"\",INDEX(L363:P363,0,$J$2),L363)","v":1},null,1]
[null,null,"DSCR Look Back",null,null,null,null,"periods",null,{"$f":"IF(INDEX(L364:P364,0,$J$2)<>\"\",INDEX(L364:P364,0,$J$2),L364)","v":2},null,2]
[]
["Tax & Accounting"]
["Tax"]
[]
[null,{"$f":"\"\"","v":""},"Corporate Tax"]
[]
[null,null,"Corporate Tax Rate",null,null,null,null,"%",null,{"$f":"IF(INDEX(L371:P371,0,$J$2)<>\"\",INDEX(L371:P371,0,$J$2),L371)","v":0.2},null,0.2]
[null,null,"Tax Losses At Project Start",null,null,null,null,"$m",null,{"$f":"IF(INDEX(L372:P372,0,$J$2)<>\"\",INDEX(L372:P372,0,$J$2),L372)","v":5},null,5]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["END SHEET"]

{"sheet":"InputT","index":2,"n_rows":87,"n_cols":169,"rows_kept":87,"cut":false,"hidden":false,"merged":[]}
[]
[null,"IRR"]
[null,"Project",null,null,{"$f":"Val!$L$27","v":0.16906372904777534},null,null,null,null,null,null,null,null,null,null,null,"Period Start:",null,{"$f":"Time!R17","v":"2021-01-01"},{"$f":"Time!S17","v":"2021-02-01"},{"$f":"Time!T17","v":"2021-03-01"},{"$f":"Time!U17","v":"2021-04-01"},{"$f":"Time!V17","v":"2021-05-01"},{"$f":"Time!W17","v":"2021-06-01"},{"$f":"Time!X17","v":"2021-07-01"},{"$f":"Time!Y17","v":"2021-08-01"},{"$f":"Time!Z17","v":"2021-09-01"},{"$f":"Time!AA17","v":"2021-10-01"},{"$f":"Time!AB17","v":"2021-11-01"},{"$f":"Time!AC17","v":"2021-12-01"},{"$f":"Time!AD17","v":"2022-01-01"},{"$f":"Time!AE17","v":"2022-02-01"},{"$f":"Time!AF17","v":"2022-03-01"},{"$f":"Time!AG17","v":"2022-04-01"},{"$f":"Time!AH17","v":"2022-05-01"},{"$f":"Time!AI17","v":"2022-06-01"},{"$f":"Time!AJ17","v":"2022-07-01"},{"$f":"Time!AK17","v":"2022-10-01"},{"$f":"Time!AL17","v":"2023-01-01"},{"$f":"Time!AM17","v":"2023-04-01"},{"$f":"Time!AN17","v":"2023-07-01"},{"$f":"Time!AO17","v":"2023-10-01"},{"$f":"Time!AP17","v":"2024-01-01"},{"$f":"Time!AQ17","v":"2024-04-01"},{"$f":"Time!AR17","v":"2024-07-01"},{"$f":"Time!AS17","v":"2024-10-01"},{"$f":"Time!AT17","v":"2025-01-01"},{"$f":"Time!AU17","v":"2025-04-01"},{"$f":"Time!AV17","v":"2025-07-01"},{"$f":"Time!AW17","v":"2025-10-01"},{"$f":"Time!AX17","v":"2026-01-01"},{"$f":"Time!AY17","v":"2026-04-01"},{"$f":"Time!AZ17","v":"2026-07-01"},{"$f":"Time!BA17","v":"2026-10-01"},{"$f":"Time!BB17","v":"2027-01-01"},{"$f":"Time!BC17","v":"2027-04-01"},{"$f":"Time!BD17","v":"2027-07-01"},{"$f":"Time!BE17","v":"2027-10-01"},{"$f":"Time!BF17","v":"2028-01-01"},{"$f":"Time!BG17","v":"2028-04-01"},{"$f":"Time!BH17","v":"2028-07-01"},{"$f":"Time!BI17","v":"2028-10-01"},{"$f":"Time!BJ17","v":"2029-01-01"},{"$f":"Time!BK17","v":"2029-04-01"},{"$f":"Time!BL17","v":"2029-07-01"},{"$f":"Time!BM17","v":"2029-10-01"},{"$f":"Time!BN17","v":"2030-01-01"},{"$f":"Time!BO17","v":"2030-04-01"},{"$f":"Time!BP17","v":"2030-07-01"},{"$f":"Time!BQ17","v":"2030-10-01"},{"$f":"Time!BR17","v":"2031-01-01"},{"$f":"Time!BS17","v":"2031-04-01"},{"$f":"Time!BT17","v":"2031-07-01"},{"$f":"Time!BU17","v":"2031-10-01"},{"$f":"Time!BV17","v":"2032-01-01"},{"$f":"Time!BW17","v":"2032-04-01"},{"$f":"Time!BX17","v":"2032-07-01"},{"$f":"Time!BY17","v":"2032-10-01"},{"$f":"Time!BZ17","v":"2033-01-01"},{"$f":"Time!CA17","v":"2033-04-01"},{"$f":"Time!CB17","v":"2033-07-01"},{"$f":"Time!CC17","v":"2033-10-01"},{"$f":"Time!CD17","v":"2034-01-01"},{"$f":"Time!CE17","v":"2034-04-01"},{"$f":"Time!CF17","v":"2034-07-01"},{"$f":"Time!CG17","v":"2034-10-01"},{"$f":"Time!CH17","v":"2035-01-01"},{"$f":"Time!CI17","v":"2035-04-01"},{"$f":"Time!CJ17","v":"2035-07-01"},{"$f":"Time!CK17","v":"2035-10-01"},{"$f":"Time!CL17","v":"2036-01-01"},{"$f":"Time!CM17","v":"2036-04-01"},{"$f":"Time!CN17","v":"2036-07-01"},{"$f":"Time!CO17","v":"2036-10-01"},{"$f":"Time!CP17","v":"2037-01-01"},{"$f":"Time!CQ17","v":"2037-04-01"},{"$f":"Time!CR17","v":"2037-07-01"},{"$f":"Time!CS17","v":"2037-10-01"},{"$f":"Time!CT17","v":"2038-01-01"},{"$f":"Time!CU17","v":"2038-04-01"},{"$f":"Time!CV17","v":"2038-07-01"},{"$f":"Time!CW17","v":"2038-10-01"},{"$f":"Time!CX17","v":"2039-01-01"},{"$f":"Time!CY17","v":"2039-04-01"},{"$f":"Time!CZ17","v":"2039-07-01"},{"$f":"Time!DA17","v":"2039-10-01"},{"$f":"Time!DB17","v":"2040-01-01"},{"$f":"Time!DC17","v":"2040-04-01"},{"$f":"Time!DD17","v":"2040-07-01"},{"$f":"Time!DE17","v":"2040-10-01"},{"$f":"Time!DF17","v":"2041-01-01"},{"$f":"Time!DG17","v":"2041-04-01"},{"$f":"Time!DH17","v":"2041-07-01"},{"$f":"Time!DI17","v":"2041-10-01"},{"$f":"Time!DJ17","v":"2042-01-01"},{"$f":"Time!DK17","v":"2042-04-01"},{"$f":"Time!DL17","v":"2042-07-01"},{"$f":"Time!DM17","v":"2042-10-01"},{"$f":"Time!DN17","v":"2043-01-01"},{"$f":"Time!DO17","v":"2043-04-01"},{"$f":"Time!DP17","v":"2043-07-01"},{"$f":"Time!DQ17","v":"2043-10-01"},{"$f":"Time!DR17","v":"2044-01-01"},{"$f":"Time!DS17","v":"2044-04-01"},{"$f":"Time!DT17","v":"2044-07-01"},{"$f":"Time!DU17","v":"2044-10-01"},{"$f":"Time!DV17","v":"2045-01-01"},{"$f":"Time!DW17","v":"2045-04-01"},{"$f":"Time!DX17","v":"2045-07-01"},{"$f":"Time!DY17","v":"2045-10-01"},{"$f":"Time!DZ17","v":"2046-01-01"},{"$f":"Time!EA17","v":"2046-04-01"},{"$f":"Time!EB17","v":"2046-07-01"},{"$f":"Time!EC17","v":"2046-10-01"},{"$f":"Time!ED17","v":"2047-01-01"},{"$f":"Time!EE17","v":"2047-04-01"},{"$f":"Time!EF17","v":"2047-07-01"},{"$f":"Time!EG17","v":"2047-10-01"},{"$f":"Time!EH17","v":"2048-01-01"},{"$f":"Time!EI17","v":"2048-04-01"},{"$f":"Time!EJ17","v":"2048-07-01"},{"$f":"Time!EK17","v":"2048-10-01"},{"$f":"Time!EL17","v":"2049-01-01"},{"$f":"Time!EM17","v":"2049-04-01"},{"$f":"Time!EN17","v":"2049-07-01"},{"$f":"Time!EO17","v":"2049-10-01"},{"$f":"Time!EP17","v":"2050-01-01"},{"$f":"Time!EQ17","v":"2050-04-01"},{"$f":"Time!ER17","v":"2050-07-01"},{"$f":"Time!ES17","v":"2050-10-01"},{"$f":"Time!ET17","v":"2051-01-01"},{"$f":"Time!EU17","v":"2051-04-01"},{"$f":"Time!EV17","v":"2051-07-01"},{"$f":"Time!EW17","v":"2051-10-01"},{"$f":"Time!EX17","v":"2052-01-01"},{"$f":"Time!EY17","v":"2052-04-01"},{"$f":"Time!EZ17","v":"2052-07-01"},{"$f":"Time!FA17","v":"2052-10-01"},{"$f":"Time!FB17","v":"2053-01-01"},{"$f":"Time!FC17","v":"2053-04-01"},{"$f":"Time!FD17","v":"2053-07-01"},{"$f":"Time!FE17","v":"2053-10-01"},{"$f":"Time!FF17","v":"2054-01-01"},{"$f":"Time!FG17","v":"2054-04-01"},{"$f":"Time!FH17","v":"2054-07-01"},{"$f":"Time!FI17","v":"2054-10-01"},{"$f":"Time!FJ17","v":"2055-01-01"},{"$f":"Time!FK17","v":"2055-04-01"},{"$f":"Time!FL17","v":"2055-07-01"}]
[null,"Equity",null,null,{"$f":"Val!$L$40","v":5.1904432773590088},null,null,null,null,null,null,null,null,null,null,null,"Period End:",null,{"$f":"Time!R18","v":"2021-01-31"},{"$f":"Time!S18","v":"2021-02-28"},{"$f":"Time!T18","v":"2021-03-31"},{"$f":"Time!U18","v":"2021-04-30"},{"$f":"Time!V18","v":"2021-05-31"},{"$f":"Time!W18","v":"2021-06-30"},{"$f":"Time!X18","v":"2021-07-31"},{"$f":"Time!Y18","v":"2021-08-31"},{"$f":"Time!Z18","v":"2021-09-30"},{"$f":"Time!AA18","v":"2021-10-31"},{"$f":"Time!AB18","v":"2021-11-30"},{"$f":"Time!AC18","v":"2021-12-31"},{"$f":"Time!AD18","v":"2022-01-31"},{"$f":"Time!AE18","v":"2022-02-28"},{"$f":"Time!AF18","v":"2022-03-31"},{"$f":"Time!AG18","v":"2022-04-30"},{"$f":"Time!AH18","v":"2022-05-31"},{"$f":"Time!AI18","v":"2022-06-30"},{"$f":"Time!AJ18","v":"2022-09-30"},{"$f":"Time!AK18","v":"2022-12-31"},{"$f":"Time!AL18","v":"2023-03-31"},{"$f":"Time!AM18","v":"2023-06-30"},{"$f":"Time!AN18","v":"2023-09-30"},{"$f":"Time!AO18","v":"2023-12-31"},{"$f":"Time!AP18","v":"2024-03-31"},{"$f":"Time!AQ18","v":"2024-06-30"},{"$f":"Time!AR18","v":"2024-09-30"},{"$f":"Time!AS18","v":"2024-12-31"},{"$f":"Time!AT18","v":"2025-03-31"},{"$f":"Time!AU18","v":"2025-06-30"},{"$f":"Time!AV18","v":"2025-09-30"},{"$f":"Time!AW18","v":"2025-12-31"},{"$f":"Time!AX18","v":"2026-03-31"},{"$f":"Time!AY18","v":"2026-06-30"},{"$f":"Time!AZ18","v":"2026-09-30"},{"$f":"Time!BA18","v":"2026-12-31"},{"$f":"Time!BB18","v":"2027-03-31"},{"$f":"Time!BC18","v":"2027-06-30"},{"$f":"Time!BD18","v":"2027-09-30"},{"$f":"Time!BE18","v":"2027-12-31"},{"$f":"Time!BF18","v":"2028-03-31"},{"$f":"Time!BG18","v":"2028-06-30"},{"$f":"Time!BH18","v":"2028-09-30"},{"$f":"Time!BI18","v":"2028-12-31"},{"$f":"Time!BJ18","v":"2029-03-31"},{"$f":"Time!BK18","v":"2029-06-30"},{"$f":"Time!BL18","v":"2029-09-30"},{"$f":"Time!BM18","v":"2029-12-31"},{"$f":"Time!BN18","v":"2030-03-31"},{"$f":"Time!BO18","v":"2030-06-30"},{"$f":"Time!BP18","v":"2030-09-30"},{"$f":"Time!BQ18","v":"2030-12-31"},{"$f":"Time!BR18","v":"2031-03-31"},{"$f":"Time!BS18","v":"2031-06-30"},{"$f":"Time!BT18","v":"2031-09-30"},{"$f":"Time!BU18","v":"2031-12-31"},{"$f":"Time!BV18","v":"2032-03-31"},{"$f":"Time!BW18","v":"2032-06-30"},{"$f":"Time!BX18","v":"2032-09-30"},{"$f":"Time!BY18","v":"2032-12-31"},{"$f":"Time!BZ18","v":"2033-03-31"},{"$f":"Time!CA18","v":"2033-06-30"},{"$f":"Time!CB18","v":"2033-09-30"},{"$f":"Time!CC18","v":"2033-12-31"},{"$f":"Time!CD18","v":"2034-03-31"},{"$f":"Time!CE18","v":"2034-06-30"},{"$f":"Time!CF18","v":"2034-09-30"},{"$f":"Time!CG18","v":"2034-12-31"},{"$f":"Time!CH18","v":"2035-03-31"},{"$f":"Time!CI18","v":"2035-06-30"},{"$f":"Time!CJ18","v":"2035-09-30"},{"$f":"Time!CK18","v":"2035-12-31"},{"$f":"Time!CL18","v":"2036-03-31"},{"$f":"Time!CM18","v":"2036-06-30"},{"$f":"Time!CN18","v":"2036-09-30"},{"$f":"Time!CO18","v":"2036-12-31"},{"$f":"Time!CP18","v":"2037-03-31"},{"$f":"Time!CQ18","v":"2037-06-30"},{"$f":"Time!CR18","v":"2037-09-30"},{"$f":"Time!CS18","v":"2037-12-31"},{"$f":"Time!CT18","v":"2038-03-31"},{"$f":"Time!CU18","v":"2038-06-30"},{"$f":"Time!CV18","v":"2038-09-30"},{"$f":"Time!CW18","v":"2038-12-31"},{"$f":"Time!CX18","v":"2039-03-31"},{"$f":"Time!CY18","v":"2039-06-30"},{"$f":"Time!CZ18","v":"2039-09-30"},{"$f":"Time!DA18","v":"2039-12-31"},{"$f":"Time!DB18","v":"2040-03-31"},{"$f":"Time!DC18","v":"2040-06-30"},{"$f":"Time!DD18","v":"2040-09-30"},{"$f":"Time!DE18","v":"2040-12-31"},{"$f":"Time!DF18","v":"2041-03-31"},{"$f":"Time!DG18","v":"2041-06-30"},{"$f":"Time!DH18","v":"2041-09-30"},{"$f":"Time!DI18","v":"2041-12-31"},{"$f":"Time!DJ18","v":"2042-03-31"},{"$f":"Time!DK18","v":"2042-06-30"},{"$f":"Time!DL18","v":"2042-09-30"},{"$f":"Time!DM18","v":"2042-12-31"},{"$f":"Time!DN18","v":"2043-03-31"},{"$f":"Time!DO18","v":"2043-06-30"},{"$f":"Time!DP18","v":"2043-09-30"},{"$f":"Time!DQ18","v":"2043-12-31"},{"$f":"Time!DR18","v":"2044-03-31"},{"$f":"Time!DS18","v":"2044-06-30"},{"$f":"Time!DT18","v":"2044-09-30"},{"$f":"Time!DU18","v":"2044-12-31"},{"$f":"Time!DV18","v":"2045-03-31"},{"$f":"Time!DW18","v":"2045-06-30"},{"$f":"Time!DX18","v":"2045-09-30"},{"$f":"Time!DY18","v":"2045-12-31"},{"$f":"Time!DZ18","v":"2046-03-31"},{"$f":"Time!EA18","v":"2046-06-30"},{"$f":"Time!EB18","v":"2046-09-30"},{"$f":"Time!EC18","v":"2046-12-31"},{"$f":"Time!ED18","v":"2047-03-31"},{"$f":"Time!EE18","v":"2047-06-30"},{"$f":"Time!EF18","v":"2047-09-30"},{"$f":"Time!EG18","v":"2047-12-31"},{"$f":"Time!EH18","v":"2048-03-31"},{"$f":"Time!EI18","v":"2048-06-30"},{"$f":"Time!EJ18","v":"2048-09-30"},{"$f":"Time!EK18","v":"2048-12-31"},{"$f":"Time!EL18","v":"2049-03-31"},{"$f":"Time!EM18","v":"2049-06-30"},{"$f":"Time!EN18","v":"2049-09-30"},{"$f":"Time!EO18","v":"2049-12-31"},{"$f":"Time!EP18","v":"2050-03-31"},{"$f":"Time!EQ18","v":"2050-06-30"},{"$f":"Time!ER18","v":"2050-09-30"},{"$f":"Time!ES18","v":"2050-12-31"},{"$f":"Time!ET18","v":"2051-03-31"},{"$f":"Time!EU18","v":"2051-06-30"},{"$f":"Time!EV18","v":"2051-09-30"},{"$f":"Time!EW18","v":"2051-12-31"},{"$f":"Time!EX18","v":"2052-03-31"},{"$f":"Time!EY18","v":"2052-06-30"},{"$f":"Time!EZ18","v":"2052-09-30"},{"$f":"Time!FA18","v":"2052-12-31"},{"$f":"Time!FB18","v":"2053-03-31"},{"$f":"Time!FC18","v":"2053-06-30"},{"$f":"Time!FD18","v":"2053-09-30"},{"$f":"Time!FE18","v":"2053-12-31"},{"$f":"Time!FF18","v":"2054-03-31"},{"$f":"Time!FG18","v":"2054-06-30"},{"$f":"Time!FH18","v":"2054-09-30"},{"$f":"Time!FI18","v":"2054-12-31"},{"$f":"Time!FJ18","v":"2055-03-31"},{"$f":"Time!FK18","v":"2055-06-30"},{"$f":"Time!FL18","v":"2055-09-30"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year:",null,{"$f":"Time!R19","v":2021},{"$f":"Time!S19","v":2021},{"$f":"Time!T19","v":2021},{"$f":"Time!U19","v":2021},{"$f":"Time!V19","v":2021},{"$f":"Time!W19","v":2021},{"$f":"Time!X19","v":2021},{"$f":"Time!Y19","v":2021},{"$f":"Time!Z19","v":2021},{"$f":"Time!AA19","v":2021},{"$f":"Time!AB19","v":2021},{"$f":"Time!AC19","v":2021},{"$f":"Time!AD19","v":2022},{"$f":"Time!AE19","v":2022},{"$f":"Time!AF19","v":2022},{"$f":"Time!AG19","v":2022},{"$f":"Time!AH19","v":2022},{"$f":"Time!AI19","v":2022},{"$f":"Time!AJ19","v":2022},{"$f":"Time!AK19","v":2022},{"$f":"Time!AL19","v":2023},{"$f":"Time!AM19","v":2023},{"$f":"Time!AN19","v":2023},{"$f":"Time!AO19","v":2023},{"$f":"Time!AP19","v":2024},{"$f":"Time!AQ19","v":2024},{"$f":"Time!AR19","v":2024},{"$f":"Time!AS19","v":2024},{"$f":"Time!AT19","v":2025},{"$f":"Time!AU19","v":2025},{"$f":"Time!AV19","v":2025},{"$f":"Time!AW19","v":2025},{"$f":"Time!AX19","v":2026},{"$f":"Time!AY19","v":2026},{"$f":"Time!AZ19","v":2026},{"$f":"Time!BA19","v":2026},{"$f":"Time!BB19","v":2027},{"$f":"Time!BC19","v":2027},{"$f":"Time!BD19","v":2027},{"$f":"Time!BE19","v":2027},{"$f":"Time!BF19","v":2028},{"$f":"Time!BG19","v":2028},{"$f":"Time!BH19","v":2028},{"$f":"Time!BI19","v":2028},{"$f":"Time!BJ19","v":2029},{"$f":"Time!BK19","v":2029},{"$f":"Time!BL19","v":2029},{"$f":"Time!BM19","v":2029},{"$f":"Time!BN19","v":2030},{"$f":"Time!BO19","v":2030},{"$f":"Time!BP19","v":2030},{"$f":"Time!BQ19","v":2030},{"$f":"Time!BR19","v":2031},{"$f":"Time!BS19","v":2031},{"$f":"Time!BT19","v":2031},{"$f":"Time!BU19","v":2031},{"$f":"Time!BV19","v":2032},{"$f":"Time!BW19","v":2032},{"$f":"Time!BX19","v":2032},{"$f":"Time!BY19","v":2032},{"$f":"Time!BZ19","v":2033},{"$f":"Time!CA19","v":2033},{"$f":"Time!CB19","v":2033},{"$f":"Time!CC19","v":2033},{"$f":"Time!CD19","v":2034},{"$f":"Time!CE19","v":2034},{"$f":"Time!CF19","v":2034},{"$f":"Time!CG19","v":2034},{"$f":"Time!CH19","v":2035},{"$f":"Time!CI19","v":2035},{"$f":"Time!CJ19","v":2035},{"$f":"Time!CK19","v":2035},{"$f":"Time!CL19","v":2036},{"$f":"Time!CM19","v":2036},{"$f":"Time!CN19","v":2036},{"$f":"Time!CO19","v":2036},{"$f":"Time!CP19","v":2037},{"$f":"Time!CQ19","v":2037},{"$f":"Time!CR19","v":2037},{"$f":"Time!CS19","v":2037},{"$f":"Time!CT19","v":2038},{"$f":"Time!CU19","v":2038},{"$f":"Time!CV19","v":2038},{"$f":"Time!CW19","v":2038},{"$f":"Time!CX19","v":2039},{"$f":"Time!CY19","v":2039},{"$f":"Time!CZ19","v":2039},{"$f":"Time!DA19","v":2039},{"$f":"Time!DB19","v":2040},{"$f":"Time!DC19","v":2040},{"$f":"Time!DD19","v":2040},{"$f":"Time!DE19","v":2040},{"$f":"Time!DF19","v":2041},{"$f":"Time!DG19","v":2041},{"$f":"Time!DH19","v":2041},{"$f":"Time!DI19","v":2041},{"$f":"Time!DJ19","v":2042},{"$f":"Time!DK19","v":2042},{"$f":"Time!DL19","v":2042},{"$f":"Time!DM19","v":2042},{"$f":"Time!DN19","v":2043},{"$f":"Time!DO19","v":2043},{"$f":"Time!DP19","v":2043},{"$f":"Time!DQ19","v":2043},{"$f":"Time!DR19","v":2044},{"$f":"Time!DS19","v":2044},{"$f":"Time!DT19","v":2044},{"$f":"Time!DU19","v":2044},{"$f":"Time!DV19","v":2045},{"$f":"Time!DW19","v":2045},{"$f":"Time!DX19","v":2045},{"$f":"Time!DY19","v":2045},{"$f":"Time!DZ19","v":2046},{"$f":"Time!EA19","v":2046},{"$f":"Time!EB19","v":2046},{"$f":"Time!EC19","v":2046},{"$f":"Time!ED19","v":2047},{"$f":"Time!EE19","v":2047},{"$f":"Time!EF19","v":2047},{"$f":"Time!EG19","v":2047},{"$f":"Time!EH19","v":2048},{"$f":"Time!EI19","v":2048},{"$f":"Time!EJ19","v":2048},{"$f":"Time!EK19","v":2048},{"$f":"Time!EL19","v":2049},{"$f":"Time!EM19","v":2049},{"$f":"Time!EN19","v":2049},{"$f":"Time!EO19","v":2049},{"$f":"Time!EP19","v":2050},{"$f":"Time!EQ19","v":2050},{"$f":"Time!ER19","v":2050},{"$f":"Time!ES19","v":2050},{"$f":"Time!ET19","v":2051},{"$f":"Time!EU19","v":2051},{"$f":"Time!EV19","v":2051},{"$f":"Time!EW19","v":2051},{"$f":"Time!EX19","v":2052},{"$f":"Time!EY19","v":2052},{"$f":"Time!EZ19","v":2052},{"$f":"Time!FA19","v":2052},{"$f":"Time!FB19","v":2053},{"$f":"Time!FC19","v":2053},{"$f":"Time!FD19","v":2053},{"$f":"Time!FE19","v":2053},{"$f":"Time!FF19","v":2054},{"$f":"Time!FG19","v":2054},{"$f":"Time!FH19","v":2054},{"$f":"Time!FI19","v":2054},{"$f":"Time!FJ19","v":2055},{"$f":"Time!FK19","v":2055},{"$f":"Time!FL19","v":2055}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Phase:",null,{"$f":"Time!R26","v":"Const"},{"$f":"Time!S26","v":"Const"},{"$f":"Time!T26","v":"Const"},{"$f":"Time!U26","v":"Const"},{"$f":"Time!V26","v":"Const"},{"$f":"Time!W26","v":"Const"},{"$f":"Time!X26","v":"Const"},{"$f":"Time!Y26","v":"Const"},{"$f":"Time!Z26","v":"Const"},{"$f":"Time!AA26","v":"Const"},{"$f":"Time!AB26","v":"Const"},{"$f":"Time!AC26","v":"Const"},{"$f":"Time!AD26","v":"Const"},{"$f":"Time!AE26","v":"Const"},{"$f":"Time!AF26","v":"Const"},{"$f":"Time!AG26","v":"Const"},{"$f":"Time!AH26","v":"Const"},{"$f":"Time!AI26","v":"Const"},{"$f":"Time!AJ26","v":"Ops"},{"$f":"Time!AK26","v":"Ops"},{"$f":"Time!AL26","v":"Ops"},{"$f":"Time!AM26","v":"Ops"},{"$f":"Time!AN26","v":"Ops"},{"$f":"Time!AO26","v":"Ops"},{"$f":"Time!AP26","v":"Ops"},{"$f":"Time!AQ26","v":"Ops"},{"$f":"Time!AR26","v":"Ops"},{"$f":"Time!AS26","v":"Ops"},{"$f":"Time!AT26","v":"Ops"},{"$f":"Time!AU26","v":"Ops"},{"$f":"Time!AV26","v":"Ops"},{"$f":"Time!AW26","v":"Ops"},{"$f":"Time!AX26","v":"Ops"},{"$f":"Time!AY26","v":"Ops"},{"$f":"Time!AZ26","v":"Ops"},{"$f":"Time!BA26","v":"Ops"},{"$f":"Time!BB26","v":"Ops"},{"$f":"Time!BC26","v":"Ops"},{"$f":"Time!BD26","v":"Ops"},{"$f":"Time!BE26","v":"Ops"},{"$f":"Time!BF26","v":"Ops"},{"$f":"Time!BG26","v":"Ops"},{"$f":"Time!BH26","v":"Ops"},{"$f":"Time!BI26","v":"Ops"},{"$f":"Time!BJ26","v":"Ops"},{"$f":"Time!BK26","v":"Ops"},{"$f":"Time!BL26","v":"Ops"},{"$f":"Time!BM26","v":"Ops"},{"$f":"Time!BN26","v":"Ops"},{"$f":"Time!BO26","v":"Ops"},{"$f":"Time!BP26","v":"Ops"},{"$f":"Time!BQ26","v":"Ops"},{"$f":"Time!BR26","v":"Ops"},{"$f":"Time!BS26","v":"Ops"},{"$f":"Time!BT26","v":"Ops"},{"$f":"Time!BU26","v":"Ops"},{"$f":"Time!BV26","v":"Ops"},{"$f":"Time!BW26","v":"Ops"},{"$f":"Time!BX26","v":"Ops"},{"$f":"Time!BY26","v":"Ops"},{"$f":"Time!BZ26","v":"Ops"},{"$f":"Time!CA26","v":"Ops"},{"$f":"Time!CB26","v":"Ops"},{"$f":"Time!CC26","v":"Ops"},{"$f":"Time!CD26","v":"Ops"},{"$f":"Time!CE26","v":"Ops"},{"$f":"Time!CF26","v":"Ops"},{"$f":"Time!CG26","v":"Ops"},{"$f":"Time!CH26","v":"Ops"},{"$f":"Time!CI26","v":"Ops"},{"$f":"Time!CJ26","v":"Ops"},{"$f":"Time!CK26","v":"Ops"},{"$f":"Time!CL26","v":"Ops"},{"$f":"Time!CM26","v":"Ops"},{"$f":"Time!CN26","v":"Ops"},{"$f":"Time!CO26","v":"Ops"},{"$f":"Time!CP26","v":"Ops"},{"$f":"Time!CQ26","v":"Ops"},{"$f":"Time!CR26","v":"Ops"},{"$f":"Time!CS26","v":"Ops"},{"$f":"Time!CT26","v":"Ops"},{"$f":"Time!CU26","v":"Ops"},{"$f":"Time!CV26","v":"Ops"},{"$f":"Time!CW26","v":"Ops"},{"$f":"Time!CX26","v":"Ops"},{"$f":"Time!CY26","v":"Ops"},{"$f":"Time!CZ26","v":"Ops"},{"$f":"Time!DA26","v":"Ops"},{"$f":"Time!DB26","v":"Ops"},{"$f":"Time!DC26","v":"Ops"},{"$f":"Time!DD26","v":"Ops"},{"$f":"Time!DE26","v":"Ops"},{"$f":"Time!DF26","v":"Ops"},{"$f":"Time!DG26","v":"Ops"},{"$f":"Time!DH26","v":"Ops"},{"$f":"Time!DI26","v":"Ops"},{"$f":"Time!DJ26","v":"Ops"},{"$f":"Time!DK26","v":"Ops"},{"$f":"Time!DL26","v":"Ops"},{"$f":"Time!DM26","v":"Ops"},{"$f":"Time!DN26","v":"Ops"},{"$f":"Time!DO26","v":"Ops"},{"$f":"Time!DP26","v":"Ops"},{"$f":"Time!DQ26","v":"Ops"},{"$f":"Time!DR26","v":"Ops"},{"$f":"Time!DS26","v":"Ops"},{"$f":"Time!DT26","v":"Ops"},{"$f":"Time!DU26","v":"Ops"},{"$f":"Time!DV26","v":"Ops"},{"$f":"Time!DW26","v":"Ops"},{"$f":"Time!DX26","v":"Ops"},{"$f":"Time!DY26","v":"Ops"},{"$f":"Time!DZ26","v":"Ops"},{"$f":"Time!EA26","v":"Ops"},{"$f":"Time!EB26","v":"Ops"},{"$f":"Time!EC26","v":"Ops"},{"$f":"Time!ED26","v":"Ops"},{"$f":"Time!EE26","v":"Ops"},{"$f":"Time!EF26","v":"Ops"},{"$f":"Time!EG26","v":"Ops"},{"$f":"Time!EH26","v":"Ops"},{"$f":"Time!EI26","v":"Ops"},{"$f":"Time!EJ26","v":"Ops"},{"$f":"Time!EK26","v":"Ops"},{"$f":"Time!EL26","v":"Ops"},{"$f":"Time!EM26","v":"Ops"},{"$f":"Time!EN26","v":"Ops"},{"$f":"Time!EO26","v":"Ops"},{"$f":"Time!EP26","v":"Ops"},{"$f":"Time!EQ26","v":"Ops"},{"$f":"Time!ER26","v":"Ops"},{"$f":"Time!ES26","v":"Ops"},{"$f":"Time!ET26","v":"Ops"},{"$f":"Time!EU26","v":"Ops"},{"$f":"Time!EV26","v":"Ops"},{"$f":"Time!EW26","v":"Ops"},{"$f":"Time!EX26","v":"Ops"},{"$f":"Time!EY26","v":"Ops"},{"$f":"Time!EZ26","v":"Ops"},{"$f":"Time!FA26","v":"Ops"},{"$f":"Time!FB26","v":"Ops"},{"$f":"Time!FC26","v":"Ops"},{"$f":"Time!FD26","v":"Ops"},{"$f":"Time!FE26","v":"Ops"},{"$f":"Time!FF26","v":"Ops"},{"$f":"Time!FG26","v":"Ops"},{"$f":"Time!FH26","v":"Ops"},{"$f":"Time!FI26","v":"Ops"},{"$f":"Time!FJ26","v":"Ops"},{"$f":"Time!FK26","v":"Ops"},{"$f":"Time!FL26","v":"Ops"}]
[]
["Macroeconomic"]
[]
[null,0,"Inflation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(S3)","v":2021},{"$f":"S11+1","v":2022},{"$f":"T11+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"CF11+1","v":2087},{"$f":"CG11+1","v":2088},{"$f":"CH11+1","v":2089},{"$f":"CI11+1","v":2090},{"$f":"CJ11+1","v":2091},{"$f":"CK11+1","v":2092},{"$f":"CL11+1","v":2093},{"$f":"CM11+1","v":2094},{"$f":"CN11+1","v":2095},{"$f":"CO11+1","v":2096},{"$f":"CP11+1","v":2097},{"$f":"CQ11+1","v":2098},{"$f":"CR11+1","v":2099},{"$f":"CS11+1","v":2100},{"$f":"CT11+1","v":2101},{"$f":"CU11+1","v":2102},{"$f":"CV11+1","v":2103},{"$f":"CW11+1","v":2104},{"$f":"CX11+1","v":2105},{"$f":"CY11+1","v":2106},{"$f":"CZ11+1","v":2107},{"$f":"DA11+1","v":2108},{"$f":"DB11+1","v":2109},{"$f":"DC11+1","v":2110},{"$f":"DD11+1","v":2111},{"$f":"DE11+1","v":2112},{"$f":"DF11+1","v":2113},{"$f":"DG11+1","v":2114},{"$f":"DH11+1","v":2115},{"$f":"DI11+1","v":2116},{"$f":"DJ11+1","v":2117},{"$f":"DK11+1","v":2118},{"$f":"DL11+1","v":2119},{"$f":"DM11+1","v":2120},{"$f":"DN11+1","v":2121},{"$f":"DO11+1","v":2122},{"$f":"DP11+1","v":2123},{"$f":"DQ11+1","v":2124},{"$f":"DR11+1","v":2125},{"$f":"DS11+1","v":2126},{"$f":"DT11+1","v":2127},{"$f":"DU11+1","v":2128},{"$f":"DV11+1","v":2129},{"$f":"DW11+1","v":2130},{"$f":"DX11+1","v":2131},{"$f":"DY11+1","v":2132},{"$f":"DZ11+1","v":2133},{"$f":"EA11+1","v":2134},{"$f":"EB11+1","v":2135},{"$f":"EC11+1","v":2136},{"$f":"ED11+1","v":2137},{"$f":"EE11+1","v":2138},{"$f":"EF11+1","v":2139},{"$f":"EG11+1","v":2140},{"$f":"EH11+1","v":2141},{"$f":"EI11+1","v":2142},{"$f":"EJ11+1","v":2143},{"$f":"EK11+1","v":2144},{"$f":"EL11+1","v":2145},{"$f":"EM11+1","v":2146},{"$f":"EN11+1","v":2147},{"$f":"EO11+1","v":2148},{"$f":"EP11+1","v":2149},{"$f":"EQ11+1","v":2150},{"$f":"ER11+1","v":2151},{"$f":"ES11+1","v":2152},{"$f":"ET11+1","v":2153},{"$f":"EU11+1","v":2154},{"$f":"EV11+1","v":2155},{"$f":"EW11+1","v":2156},{"$f":"EX11+1","v":2157},{"$f":"EY11+1","v":2158},{"$f":"EZ11+1","v":2159},{"$f":"FA11+1","v":2160},{"$f":"FB11+1","v":2161},{"$f":"FC11+1","v":2162},{"$f":"FD11+1","v":2163},{"$f":"FE11+1","v":2164},{"$f":"FF11+1","v":2165},{"$f":"FG11+1","v":2166},{"$f":"FH11+1","v":2167},{"$f":"FI11+1","v":2168},{"$f":"FJ11+1","v":2169},{"$f":"FK11+1","v":2170},{"$f":"FL11+1","v":2171}]
[null,null,"Global Inflation Basket",null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[]
[null,0,"Floating Interest Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S11","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,{"$f":"AY11","v":2053},2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"CE11","v":2085},2086,2087,{"$f":"CH11","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,2125,{"$f":"DT11","v":2126},2127,2128,2129,2130,2131,2132,2133,2134,2135,2136,2137,2138,2139,2140,2141,2142,2143,2144,2145,2146,2147,2148,2149,2150,2151,2152,2153,2154,2155,2156,2157,2158,2159,2160,2161,2162,2163,2164,2165,2166,2167,2168,2169,2170,2171]
[null,null,"LIBOR - 6 month",null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3]
[null,null,"LIBOR - 3 month",null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2,2.1847737520778711E-2]
[null,null,"EURIBOR",null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2,2.3708354142731154E-2]
[]
["CAPEX"]
[]
[null,0,"S Curve"]
[null,null,null,null,null,null,null,null,null,null,null,"Check"]
[null,null,"CAPEX",null,null,null,null,null,null,"%",null,{"$f":"Q24=1","v":true},null,null,null,null,{"$f":"SUMIF($6:$6,\"Const\",24:24)","v":1.0000000000000004},null,0.06,0.06,0.06,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,0.04,0.04,0.04,0.04,0.04,0.05,0.05,0.05,0.05]
[null,null,"[Spare]",null,null,null,null,null,null,"%",null,false,null,null,null,null,0]
[null,null,"[Spare]",null,null,null,null,null,null,"%",null,false,null,null,null,null,0]
[null,null,"[Spare]",null,null,null,null,null,null,"%",null,false,null,null,null,null,0]
[null,null,"[Spare]",null,null,null,null,null,null,"%",null,false,null,null,null,null,0]
[null,null,"[Spare]",null,null,null,null,null,null,"%",null,false,null,null,null,null,0]
[null,null,"[Spare]",null,null,null,null,null,null,"%",null,false,null,null,null,null,0]
[null,null,"[Spare]",null,null,null,null,null,null,"%",null,false,null,null,null,null,0]
[null,null,"[Spare]",null,null,null,null,null,null,"%",null,false,null,null,null,null,0]
[null,null,"[Spare]",null,null,null,null,null,null,"%",null,false,null,null,null,null,0]
[null,null,"[Spare]",null,null,null,null,null,null,"%",null,false]
[null,null,"[Spare]",null,null,null,null,null,null,"%",null,false]
[null,null,"[Spare]",null,null,null,null,null,null,"%",null,false]
[null,null,"[Spare]",null,null,null,null,null,null,"%",null,false]
[null,null,"[Spare]",null,null,null,null,null,null,"%",null,false]
[null,null,"[Spare]",null,null,null,null,null,null,"%",null,false]
[null,null,"[Spare]",null,null,null,null,null,null,"%",null,false]
[null,null,"[Spare]",null,null,null,null,null,null,"%",null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,0,"Check",null,null,null,null,null,null,"check",null,{"$f":"AND(L24:L41)","v":false}]
[]
[]
["Operations"]
["Turbines"]
[]
[null,"Turbine Commissioning",null,null,null,null,null,null,null,"#",null,null,null,null,null,null,{"$f":"SUMIF($6:$6,\"Const\",49:49)","v":6},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6,6,7,7,7,7,7,7,6,6,0,0,0]
[]
[]
["Price Deck"]
[]
[null,"Pricing Scenarios",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S15","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068]
[1,"Poyry Forecast",null,null,null,null,null,null,null,"$/MWh",null,null,null,null,null,null,null,null,29.705432412847266,28.14937254857217,31.267391382526935,33.878814256330628,38.973720824496809,41.927791359343388,43.770173344646352,46.562172116935045,48.131871783409117,49.272981860668892,47.546149067316804,46.705311834566693,47.122344207392366,47.787690835242714,47.863973741366117,47.434987587551227,46.650948677482447,47.369082836177029,46.043441689273195,45.946269581288938,45.758652797100822,45.138586560190824,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2]
[{"$f":"A55+1","v":2},"[spare]",null,null,null,null,null,null,null,"$/MWh"]
[{"$f":"A56+1","v":3},"[spare]",null,null,null,null,null,null,null,"$/MWh"]
[4,"[spare]",null,null,null,null,null,null,null,"$/MWh"]
[5,"[spare]",null,null,null,null,null,null,null,"$/MWh"]
[6,"[spare]",null,null,null,null,null,null,null,"$/MWh"]
[7,"[spare]",null,null,null,null,null,null,null,"$/MWh"]
[8,"[spare]",null,null,null,null,null,null,null,"$/MWh"]
[9,"[spare]",null,null,null,null,null,null,null,"$/MWh"]
[]
[null,"Selected",null,null,null,null,null,null,null,"$/MWh",null,"Poyry Forecast",null,null,null,null,null,null,{"$f":"INDEX(S55:S63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":29.705432412847266},{"$f":"INDEX(T55:T63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":28.14937254857217},{"$f":"INDEX(U55:U63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":31.267391382526935},{"$f":"INDEX(V55:V63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":33.878814256330628},{"$f":"INDEX(W55:W63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":38.973720824496809},{"$f":"INDEX(X55:X63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":41.927791359343388},{"$f":"INDEX(Y55:Y63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":43.770173344646352},{"$f":"INDEX(Z55:Z63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":46.562172116935045},{"$f":"INDEX(AA55:AA63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":48.131871783409117},{"$f":"INDEX(AB55:AB63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":49.272981860668892},{"$f":"INDEX(AC55:AC63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":47.546149067316804},{"$f":"INDEX(AD55:AD63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":46.705311834566693},{"$f":"INDEX(AE55:AE63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":47.122344207392366},{"$f":"INDEX(AF55:AF63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":47.787690835242714},{"$f":"INDEX(AG55:AG63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":47.863973741366117},{"$f":"INDEX(AH55:AH63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":47.434987587551227},{"$f":"INDEX(AI55:AI63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":46.650948677482447},{"$f":"INDEX(AJ55:AJ63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":47.369082836177029},{"$f":"INDEX(AK55:AK63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":46.043441689273195},{"$f":"INDEX(AL55:AL63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":45.946269581288938},{"$f":"INDEX(AM55:AM63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":45.758652797100822},{"$f":"INDEX(AN55:AN63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":45.138586560190824},{"$f":"INDEX(AO55:AO63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":55.2},{"$f":"INDEX(AP55:AP63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":55.2},{"$f":"INDEX(AQ55:AQ63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":55.2},{"$f":"INDEX(AR55:AR63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":55.2},{"$f":"INDEX(AS55:AS63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":55.2},{"$f":"INDEX(AT55:AT63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":55.2},{"$f":"INDEX(AU55:AU63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":55.2},{"$f":"INDEX(AV55:AV63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":55.2},{"$f":"INDEX(AW55:AW63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":55.2},{"$f":"INDEX(AX55:AX63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":55.2},{"$f":"INDEX(AY55:AY63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":55.2},{"$f":"INDEX(AZ55:AZ63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":55.2},{"$f":"INDEX(BA55:BA63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":55.2},{"$f":"INDEX(BB55:BB63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":55.2},{"$f":"INDEX(BC55:BC63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":55.2},{"$f":"INDEX(BD55:BD63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":55.2},{"$f":"INDEX(BE55:BE63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":55.2},{"$f":"INDEX(BF55:BF63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":55.2},{"$f":"INDEX(BG55:BG63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":55.2},{"$f":"INDEX(BH55:BH63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":55.2},{"$f":"INDEX(BI55:BI63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":55.2},{"$f":"INDEX(BJ55:BJ63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":55.2},{"$f":"INDEX(BK55:BK63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":55.2},{"$f":"INDEX(BL55:BL63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":55.2},{"$f":"INDEX(BM55:BM63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":55.2},{"$f":"INDEX(BN55:BN63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":55.2},{"$f":"INDEX(BO55:BO63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(BP55:BP63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(BQ55:BQ63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(BR55:BR63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(BS55:BS63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(BT55:BT63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(BU55:BU63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(BV55:BV63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(BW55:BW63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(BX55:BX63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(BY55:BY63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(BZ55:BZ63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(CA55:CA63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(CB55:CB63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(CC55:CC63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(CD55:CD63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(CE55:CE63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(CF55:CF63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(CG55:CG63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(CH55:CH63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(CI55:CI63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(CJ55:CJ63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(CK55:CK63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(CL55:CL63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(CM55:CM63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(CN55:CN63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(CO55:CO63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(CP55:CP63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(CQ55:CQ63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(CR55:CR63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(CS55:CS63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(CT55:CT63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(CU55:CU63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(CV55:CV63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(CW55:CW63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(CX55:CX63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(CY55:CY63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(CZ55:CZ63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(DA55:DA63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(DB55:DB63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(DC55:DC63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(DD55:DD63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(DE55:DE63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(DF55:DF63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(DG55:DG63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(DH55:DH63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(DI55:DI63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(DJ55:DJ63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(DK55:DK63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(DL55:DL63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(DM55:DM63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(DN55:DN63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(DO55:DO63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(DP55:DP63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(DQ55:DQ63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(DR55:DR63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(DS55:DS63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(DT55:DT63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(DU55:DU63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(DV55:DV63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(DW55:DW63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(DX55:DX63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(DY55:DY63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(DZ55:DZ63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(EA55:EA63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(EB55:EB63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(EC55:EC63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(ED55:ED63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(EE55:EE63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(EF55:EF63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(EG55:EG63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(EH55:EH63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(EI55:EI63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(EJ55:EJ63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(EK55:EK63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(EL55:EL63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(EM55:EM63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(EN55:EN63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(EO55:EO63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(EP55:EP63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(EQ55:EQ63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(ER55:ER63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(ES55:ES63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(ET55:ET63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(EU55:EU63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(EV55:EV63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(EW55:EW63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(EX55:EX63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(EY55:EY63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(EZ55:EZ63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(FA55:FA63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(FB55:FB63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(FC55:FC63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(FD55:FD63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(FE55:FE63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(FF55:FF63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(FG55:FG63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(FH55:FH63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(FI55:FI63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(FJ55:FJ63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(FK55:FK63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(FL55:FL63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0},{"$f":"INDEX(FM55:FM63,INDEX($A$55:$A$63,MATCH($L$65,$B$55:$B$63,0)))","v":0}]
[]
[]
["Debt Repayment Schedule"]
[]
[null,"First Repayment Period",null,null,null,null,null,null,null,"date",null,{"$f":"Time!K134","v":"2022-07-01"}]
[null,"Maturity",null,null,null,null,null,null,null,"date",null,{"$f":"Time!K136","v":"2044-07-01"}]
[null,"Repayment Periods",null,null,null,null,null,null,null,"#",null,{"$f":"Time!P135","v":89}]
[]
[]
[null,"Pricing Scenarios",null,null,null,null,null,null,null,null,null,"Check","Balloon",null,null,null,null,null,{"$f":"1","v":1},{"$f":"IF(S75<=$L72,IF(S75=$L72,\"\",S75+1),\"\")","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"IF(AY75<=$L72,IF(AY75=$L72,\"\",AY75+1),\"\")","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"IF(CE75<=$L72,IF(CE75=$L72,\"\",CE75+1),\"\")","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,"","","","","","","","",{"$f":"IF(DK75<=$L72,IF(DK75=$L72,\"\",DK75+1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EQ75<=$L72,IF(EQ75=$L72,\"\",EQ75+1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","",""]
[1,"Straight",null,null,null,null,null,null,null,"%",null,{"$f":"IF(OR(Q76=1,M76=0),TRUE,FALSE)","v":true},{"$f":"IF(Q76>0,ROUND(1-Q76,5),0)","v":0},null,null,null,{"$f":"SUM(S76:FM76)","v":1.0000000000000018},null,{"$f":"1/MAX($S$75:$FM$75)","v":1.1235955056179775E-2},{"$f":"1/MAX($S$75:$FM$75)","v":1.1235955056179775E-2},1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,{"$f":"1/MAX($S$75:$FM$75)","v":1.1235955056179775E-2},1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2,1.1235955056179775E-2]
[{"$f":"A76+1","v":2},"Custom",null,null,null,null,null,null,null,"%",null,{"$f":"IF(OR(Q77=1,M77=0),TRUE,FALSE)","v":true},{"$f":"IF(Q77>0,ROUND(1-Q77,5),0)","v":0},null,null,null,{"$f":"SUM(S77:FM77)","v":1.0000000000000007},null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,0.01,0.01,0.01,0.01,0.01,0.01,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.04,0.04,0.04,0.04]
[{"$f":"A77+1","v":3},"[spare]",null,null,null,null,null,null,null,"%",null,true,0,null,null,null,0]
[4,"[spare]",null,null,null,null,null,null,null,"%",null,true,0,null,null,null,0]
[5,"[spare]",null,null,null,null,null,null,null,"%",null,true,0,null,null,null,0]
[6,"[spare]",null,null,null,null,null,null,null,"%",null,true,0,null,null,null,0]
[7,"[spare]",null,null,null,null,null,null,null,"%",null,true,0,null,null,null,0]
[]
[null,"Selected",null,null,null,null,null,null,null,"$/MWh",null,"Straight",0,null,null,null,1.0000000000000018,null,{"$f":"INDEX(S76:S82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(T76:T82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(U76:U82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(V76:V82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(W76:W82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(X76:X82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(Y76:Y82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(Z76:Z82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(AA76:AA82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(AB76:AB82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(AC76:AC82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(AD76:AD82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(AE76:AE82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(AF76:AF82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(AG76:AG82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(AH76:AH82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(AI76:AI82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(AJ76:AJ82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(AK76:AK82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(AL76:AL82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(AM76:AM82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(AN76:AN82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(AO76:AO82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(AP76:AP82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(AQ76:AQ82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(AR76:AR82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(AS76:AS82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(AT76:AT82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(AU76:AU82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(AV76:AV82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(AW76:AW82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(AX76:AX82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(AY76:AY82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(AZ76:AZ82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(BA76:BA82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(BB76:BB82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(BC76:BC82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(BD76:BD82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(BE76:BE82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(BF76:BF82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(BG76:BG82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(BH76:BH82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(BI76:BI82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(BJ76:BJ82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(BK76:BK82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(BL76:BL82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(BM76:BM82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(BN76:BN82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(BO76:BO82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(BP76:BP82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(BQ76:BQ82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(BR76:BR82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(BS76:BS82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(BT76:BT82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(BU76:BU82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(BV76:BV82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(BW76:BW82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(BX76:BX82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(BY76:BY82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(BZ76:BZ82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(CA76:CA82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(CB76:CB82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(CC76:CC82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(CD76:CD82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(CE76:CE82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(CF76:CF82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(CG76:CG82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(CH76:CH82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(CI76:CI82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(CJ76:CJ82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(CK76:CK82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(CL76:CL82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(CM76:CM82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(CN76:CN82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(CO76:CO82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(CP76:CP82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(CQ76:CQ82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(CR76:CR82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(CS76:CS82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(CT76:CT82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(CU76:CU82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(CV76:CV82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(CW76:CW82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(CX76:CX82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(CY76:CY82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(CZ76:CZ82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(DA76:DA82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(DB76:DB82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(DC76:DC82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":1.1235955056179775E-2},{"$f":"INDEX(DD76:DD82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(DE76:DE82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(DF76:DF82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(DG76:DG82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(DH76:DH82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(DI76:DI82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(DJ76:DJ82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(DK76:DK82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(DL76:DL82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(DM76:DM82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(DN76:DN82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(DO76:DO82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(DP76:DP82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(DQ76:DQ82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(DR76:DR82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(DS76:DS82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(DT76:DT82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(DU76:DU82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(DV76:DV82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(DW76:DW82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(DX76:DX82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(DY76:DY82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(DZ76:DZ82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(EA76:EA82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(EB76:EB82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(EC76:EC82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(ED76:ED82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(EE76:EE82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(EF76:EF82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(EG76:EG82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(EH76:EH82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(EI76:EI82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(EJ76:EJ82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(EK76:EK82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(EL76:EL82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(EM76:EM82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(EN76:EN82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(EO76:EO82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(EP76:EP82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(EQ76:EQ82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(ER76:ER82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(ES76:ES82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(ET76:ET82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(EU76:EU82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(EV76:EV82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(EW76:EW82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(EX76:EX82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(EY76:EY82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(EZ76:EZ82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(FA76:FA82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(FB76:FB82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(FC76:FC82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(FD76:FD82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(FE76:FE82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(FF76:FF82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(FG76:FG82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(FH76:FH82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(FI76:FI82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(FJ76:FJ82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(FK76:FK82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(FL76:FL82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0},{"$f":"INDEX(FM76:FM82,INDEX($A$76:$A$82,MATCH($L$84,$B$76:$B$82,0)))","v":0}]
[]
[]
["End Sheet"]

{"sheet":"Sens","index":3,"n_rows":278,"n_cols":24,"rows_kept":278,"cut":false,"hidden":false,"merged":[[2,5,6,5],[2,7,6,7],[2,8,6,8],[2,9,6,9],[2,10,6,10],[2,11,6,11],[2,12,6,12],[2,14,6,14],[2,15,6,15],[2,16,6,16],[2,21,6,21],[2,22,6,22],[2,23,6,23],[2,17,6,17],[2,13,6,13],[2,18,6,18],[2,19,6,19],[2,20,6,20]]}
[]
[null,null,null,null,null,1,null,1,{"$f":"H2+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,null,null,null,{"$f":"INDEX(H3:X7,,F2)","v":"Base Case"},null,"Base Case",{"$f":"\"CAPEX \"&IF(I13>0,\"+ \",\"- \")&(ABS(I13)*100)&\"%\"","v":"CAPEX + 10%"},{"$f":"\"OPEX \"&IF(J14>0,\"+ \",\"- \")&(ABS(J14)*100)&\"%\"","v":"OPEX + 10%"},{"$f":"\"Generation \"&IF(K15>0,\"+ \",\"- \")&(ABS(K15)*100)&\"%\"","v":"Generation - 10%"},{"$f":"\"Availability \"&IF(L16>0,\"+ \",\"- \")&(ABS(L16)*100)&\"%\"","v":"Availability - 10%"},{"$f":"\"Power Price \"&IF(M17>0,\"+ \",\"- \")&(ABS(M17)*100)&\"%\"","v":"Power Price - 10%"},{"$f":"\"CfD Level \"&IF(N18>0,\"+ \",\"- \")&(ABS(N18)*100)&\"%\"","v":"CfD Level - 10%"},{"$f":"\"Cost of Debt \"&IF(O19>0,\"+ \",\"- \")&(ABS(O19)*100)&\"%\"","v":"Cost of Debt + 10%"},"[spare]","[spare]","[spare]","[spare]","Combined Downside","Spare","Spare","Spare","Spare"]
[]
[]
[]
[]
[]
["Scenario Manager"]
[]
[]
[null,{"$f":"TRANSPOSE(H3:T7)","v":"Base Case"},null,null,"%",{"$f":"INDEX(H12:X12,,$F$2)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CAPEX + 10%",null,null,"%",0,null,0,0.1,0,0,0,0,0,0,0,0,0,0,{"$f":"I13","v":0.1},0,0,0,0]
[null,"OPEX + 10%",null,null,"%",0,null,0,0,0.1,0,0,0,0,0,0,0,0,0,{"$f":"J14","v":0.1},0,0,0,0]
[null,"Generation - 10%",null,null,"%",0,null,0,0,0,-0.1,0,0,0,0,0,0,0,0,{"$f":"K15","v":-0.1},0,0,0,0]
[null,"Availability - 10%",null,null,"%",0,null,0,0,0,0,-0.1,0,0,0,0,0,0,0,{"$f":"L16","v":-0.1},0,0,0,0]
[null,"Power Price - 10%",null,null,"%",0,null,0,0,0,0,0,-0.1,0,0,0,0,0,0,{"$f":"M17","v":-0.1},0,0,0,0]
[null,"CfD Level - 10%",null,null,"%",0,null,0,0,0,0,0,0,-0.1,0,0,0,0,0,{"$f":"N18","v":-0.1},0,0,0,0]
[null,"Cost of Debt + 10%",null,null,"%",0,null,0,0,0,0,0,0,0,0.1,0,0,0,0,{"$f":"O19","v":0.1},0,0,0,0]
[null,"[spare]",null,null,"%",0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"P20","v":0},0,0,0,0]
[null,"[spare]",null,null,"%",0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q21","v":0},0,0,0,0]
[null,"[spare]",null,null,"%",0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R22","v":0},0,0,0,0]
[null,"[spare]",null,null,"%",0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S23","v":0},0,0,0,0]
[null,"Combined Downside",null,null,"%",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Results"]
[]
[null,"Scenarios",null,null,"#",{"$f":"MAX(H2:T2)","v":13}]
[]
[null,"Checks"]
[null,"Balance Sheet",null,null,null,{"$f":"BS!L52","v":false}]
[null,"Macro",null,null,null,{"$f":"Macro_Check","v":false}]
[]
[null,null,null,null,null,null,null,"Project IRR","Equity IRR","Project Value","Equity Value","Avg DSCR","Min DSCR","Avg LLCR","Min LLCR","Avg PLCR","Min PLCR"]
[null,null,null,null,null,null,null,"%","%","$m","$m","x","x","x","x","x","x"]
[null,{"$f":"\"Live Case: \"&F3","v":"Live Case: Base Case"},null,null,null,null,null,{"$f":"Valuation!L27","v":0.16906372904777534},{"$f":"Valuation!L40","v":5.1904432773590088},{"$f":"Valuation!L97","v":228.59176813731497},{"$f":"Valuation!L110","v":77.780912898241212},{"$f":"Ratio!I26","v":5.0682493718768518},{"$f":"Ratio!J26","v":1.2853101137734479},{"$f":"Ratio!I77","v":38.749079644926915},{"$f":"Ratio!J77","v":2.8079690451246702},{"$f":"Ratio!I111","v":66.22956997759276},{"$f":"Ratio!J111","v":3.1858573794241964}]
[null,{"$f":"B12","v":"Base Case"},null,null,null,null,null,7.044127285480499E-2,0.12742165923118587,201.8073663333216,7.9035480636727913,2.335149353662342,1.8640095795892906,2.5587705290728988,2.3237360781123666,3.6546632315602676,2.4682786673945087]
[null,{"$f":"B13","v":"CAPEX + 10%"},null,null,null,null,null,6.174294650554657E-2,0.10282095074653627,142.7411005836974,-32.996174076342626,2.1454889594504909,1.7167094474858919,2.3503581545739181,2.1351716872349402,3.3551552391186075,2.2676518423782377]
[null,"OPEX + 10%",null,null,null,null,null,6.5167233347892775E-2,0.11369283795356752,157.90000987404122,-13.455497696920506,2.2113501029369429,1.7472047584699297,2.407534397954985,2.190191006545807,3.3980496532705939,2.3367854762054088]
[null,"Generation - 10%",null,null,null,null,null,5.5183205008506778E-2,8.4627774357795726E-2,78.387378651331446,-55.339314895291402,2.0019340956426284,1.5833690771798345,2.1774146458974992,1.9820439845663769,3.0673560025781508,2.1151569314565606]
[null,"Availability - 10%",null,null,null,null,null,5.5183205008506778E-2,8.4627774357795726E-2,78.38737865133136,-55.339314895291459,2.0019340956426284,1.5833690771798345,2.1774146458974988,1.9820439845663769,3.0673560025781508,2.1151569314565606]
[null,"Power Price - 10%",null,null,null,null,null,7.1058747172355677E-2,0.12860353589057927,208.6465971094714,9.9448212382417935,2.3618859685607534,1.8796491169554412,2.5888751117725053,2.3501038523050046,3.637857603603547,2.4887130652510701]
[null,"CfD Level - 10%",null,null,null,null,null,5.5600807070732117E-2,8.5740789771080017E-2,80.103312516297891,-53.040783340311009,1.9983909178908026,1.5801485710236964,2.1733315111537763,1.9783663215810345,3.1194019858820212,2.1191708386549553]
[null,"Cost of Debt + 10%",null,null,null,null,null,7.0473632216453544E-2,0.12355818152427672,191.67520959738292,1.7967654059249423,2.279550244128866,1.8053022786663109,2.5147337013460622,2.2592959813044677,3.5928485156238072,2.3931580758744819]
[null,"[spare]",null,null,null,null,null,7.044127285480499E-2,0.12742165923118587,201.8073663333216,7.9035480636727913,2.335149353662342,1.8640095795892906,2.5587705290728988,2.3237360781123666,3.6546632315602676,2.4682786673945087]
[null,"[spare]",null,null,null,null,null,7.044127285480499E-2,0.12742165923118587,201.8073663333216,7.9035480636727913,2.335149353662342,1.8640095795892906,2.5587705290728988,2.3237360781123666,3.6546632315602676,2.4682786673945087]
[null,"[spare]",null,null,null,null,null,7.044127285480499E-2,0.12742165923118587,201.8073663333216,7.9035480636727913,2.335149353662342,1.8640095795892906,2.5587705290728988,2.3237360781123666,3.6546632315602676,2.4682786673945087]
[null,"[spare]",null,null,null,null,null,7.044127285480499E-2,0.12742165923118587,201.8073663333216,7.9035480636727913,2.335149353662342,1.8640095795892906,2.5587705290728988,2.3237360781123666,3.6546632315602676,2.4682786673945087]
[null,"Combined Downside",null,null,null,null,null,9.277388453483585E-3,{"$error":"#NUM!"},-240.44486444813634,-234.85156541767657,1.1666164258547167,0.76162420032282285,1.2352664752625506,1.1137723687447105,1.6281171174677409,1.1868675534803537]
[]
[]
[]
["END SHEET"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,-4.2534788807143958E+27]

{"sheet":"WACC","index":4,"n_rows":46,"n_cols":17,"rows_kept":46,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
["Sovereign"]
[]
[null,{"$f":"\"\"","v":""},"Senegal Sovereign Risk"]
[]
[null,null,"Senegal Government Bond",null,null,null,null,null,null,"%",null,0.105]
[null,null,"Add: 30 Year Spread",null,null,null,null,null,null,"%",null,1.0999999999999999E-2]
[null,null,"Less: 30 Year US Treasury Bond",null,null,null,null,null,null,"%",null,4.1000000000000002E-2]
[null,null,"Senegal Sovereign Risk",null,null,null,null,null,null,"%",null,{"$f":"L13+L14-L15","v":7.4999999999999983E-2}]
[]
[]
[null,{"$f":"\"\"","v":""},"Risk Free Rate"]
[]
[null,null,"30 Year US Treasury Bond",null,null,null,null,null,null,"%",null,{"$f":"L15","v":4.1000000000000002E-2}]
[null,null,"Add: Senegal Sovereign Risk",null,null,null,null,null,null,"%",null,{"$f":"L16","v":7.4999999999999983E-2}]
[null,null,"Risk Free Rate",null,null,null,null,null,null,"%",null,{"$f":"SUM(L21:L22)","v":0.11599999999999999}]
[]
[]
["Beta Calculation"]
[]
[null,"Company",null,null,null,"Ticker",null,"Country",null,null,null,"Levered Beta","Net Debt","Market Cap","Income Tax Rate","Debt/Equity","Unlevered Beta"]
[null,null,null,null,null,null,null,null,null,null,null,"x","$m","$m","%","%","x"]
[]
[null,"Wind Power Developer 1",null,null,null,"XX",null,"SENEGAL",null,null,null,0.87,1429,1630.6,0.28000000000000003,{"$f":"M31/N31","v":0.87636452839445611},{"$f":"L31/(1+(1-O31)*P31)","v":0.53342081910749473}]
[null,"Wind Power Developer 2",null,null,null,"XX",null,"SOUTH AFRICA",null,null,null,1.0900000000000001,658,1905.8,0.27,{"$f":"M32/N32","v":0.34526183230139573},{"$f":"L32/(1+(1-O32)*P32)","v":0.87057842373037631}]
[null,"Wind Power Developer 3",null,null,null,"XX",null,"MOROCCO",null,null,null,1.1299999999999999,924,661.8,0.28999999999999998,1.3961922030825025,0.56746949553815329]
[null,"Wind Power Developer 4",null,null,null,"XX",null,"KENYA",null,null,null,0.9,2412,2120,0.32,1.1377358490566039,0.50742521594825751]
[null,"Wind Power Developer 5",null,null,null,"XX",null,"GHANA",null,null,null,0.4,1565,1940.1,0.26,0.8066594505437864,0.25048092440772063]
[null,"Wind Power Developer 6",null,null,null,"XX",null,"CAMEROON",null,null,null,1.19,382,1550.9,0.28999999999999998,0.2463085950093494,{"$f":"L36/(1+(1-O36)*P36)","v":1.0128701732048382}]
[]
[]
[null,{"$f":"\"\"","v":""},"Levered Beta"]
[]
[null,null,"Unlevered Beta - Median",null,null,null,null,null,null,"x",null,{"$f":"MEDIAN(Q31:Q36)","v":0.55044515732282395}]
[null,null,"Market Risk Premium",null,null,null,null,null,null,"%",null,6.7000000000000004E-2]
[null,null,"Construction/Ramp Up Risk",null,null,null,null,null,null,"%",null,0.02]
[]
[]
["End Sheet"]

{"sheet":"Misc","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Macro","index":6,"n_rows":32,"n_cols":238,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period Start:",null,{"$f":"Time!R17","v":"2021-01-01"},{"$f":"Time!S17","v":"2021-02-01"},{"$f":"Time!T17","v":"2021-03-01"},{"$f":"Time!U17","v":"2021-04-01"},{"$f":"Time!V17","v":"2021-05-01"},{"$f":"Time!W17","v":"2021-06-01"},{"$f":"Time!X17","v":"2021-07-01"},{"$f":"Time!Y17","v":"2021-08-01"},{"$f":"Time!Z17","v":"2021-09-01"},{"$f":"Time!AA17","v":"2021-10-01"},{"$f":"Time!AB17","v":"2021-11-01"},{"$f":"Time!AC17","v":"2021-12-01"},{"$f":"Time!AD17","v":"2022-01-01"},{"$f":"Time!AE17","v":"2022-02-01"},{"$f":"Time!AF17","v":"2022-03-01"},{"$f":"Time!AG17","v":"2022-04-01"},{"$f":"Time!AH17","v":"2022-05-01"},{"$f":"Time!AI17","v":"2022-06-01"},{"$f":"Time!AJ17","v":"2022-07-01"},{"$f":"Time!AK17","v":"2022-10-01"},{"$f":"Time!AL17","v":"2023-01-01"},{"$f":"Time!AM17","v":"2023-04-01"},{"$f":"Time!AN17","v":"2023-07-01"},{"$f":"Time!AO17","v":"2023-10-01"},{"$f":"Time!AP17","v":"2024-01-01"},{"$f":"Time!AQ17","v":"2024-04-01"},{"$f":"Time!AR17","v":"2024-07-01"},{"$f":"Time!AS17","v":"2024-10-01"},{"$f":"Time!AT17","v":"2025-01-01"},{"$f":"Time!AU17","v":"2025-04-01"},{"$f":"Time!AV17","v":"2025-07-01"},{"$f":"Time!AW17","v":"2025-10-01"},{"$f":"Time!AX17","v":"2026-01-01"},{"$f":"Time!AY17","v":"2026-04-01"},{"$f":"Time!AZ17","v":"2026-07-01"},{"$f":"Time!BA17","v":"2026-10-01"},{"$f":"Time!BB17","v":"2027-01-01"},{"$f":"Time!BC17","v":"2027-04-01"},{"$f":"Time!BD17","v":"2027-07-01"},{"$f":"Time!BE17","v":"2027-10-01"},{"$f":"Time!BF17","v":"2028-01-01"},{"$f":"Time!BG17","v":"2028-04-01"},{"$f":"Time!BH17","v":"2028-07-01"},{"$f":"Time!BI17","v":"2028-10-01"},{"$f":"Time!BJ17","v":"2029-01-01"},{"$f":"Time!BK17","v":"2029-04-01"},{"$f":"Time!BL17","v":"2029-07-01"},{"$f":"Time!BM17","v":"2029-10-01"},{"$f":"Time!BN17","v":"2030-01-01"},{"$f":"Time!BO17","v":"2030-04-01"},{"$f":"Time!BP17","v":"2030-07-01"},{"$f":"Time!BQ17","v":"2030-10-01"},{"$f":"Time!BR17","v":"2031-01-01"},{"$f":"Time!BS17","v":"2031-04-01"},{"$f":"Time!BT17","v":"2031-07-01"},{"$f":"Time!BU17","v":"2031-10-01"},{"$f":"Time!BV17","v":"2032-01-01"},{"$f":"Time!BW17","v":"2032-04-01"},{"$f":"Time!BX17","v":"2032-07-01"},{"$f":"Time!BY17","v":"2032-10-01"},{"$f":"Time!BZ17","v":"2033-01-01"},{"$f":"Time!CA17","v":"2033-04-01"},{"$f":"Time!CB17","v":"2033-07-01"},{"$f":"Time!CC17","v":"2033-10-01"},{"$f":"Time!CD17","v":"2034-01-01"},{"$f":"Time!CE17","v":"2034-04-01"},{"$f":"Time!CF17","v":"2034-07-01"},{"$f":"Time!CG17","v":"2034-10-01"},{"$f":"Time!CH17","v":"2035-01-01"},{"$f":"Time!CI17","v":"2035-04-01"},{"$f":"Time!CJ17","v":"2035-07-01"},{"$f":"Time!CK17","v":"2035-10-01"},{"$f":"Time!CL17","v":"2036-01-01"},{"$f":"Time!CM17","v":"2036-04-01"},{"$f":"Time!CN17","v":"2036-07-01"},{"$f":"Time!CO17","v":"2036-10-01"},{"$f":"Time!CP17","v":"2037-01-01"},{"$f":"Time!CQ17","v":"2037-04-01"},{"$f":"Time!CR17","v":"2037-07-01"},{"$f":"Time!CS17","v":"2037-10-01"},{"$f":"Time!CT17","v":"2038-01-01"},{"$f":"Time!CU17","v":"2038-04-01"},{"$f":"Time!CV17","v":"2038-07-01"},{"$f":"Time!CW17","v":"2038-10-01"},{"$f":"Time!CX17","v":"2039-01-01"},{"$f":"Time!CY17","v":"2039-04-01"},{"$f":"Time!CZ17","v":"2039-07-01"},{"$f":"Time!DA17","v":"2039-10-01"},{"$f":"Time!DB17","v":"2040-01-01"},{"$f":"Time!DC17","v":"2040-04-01"},{"$f":"Time!DD17","v":"2040-07-01"},{"$f":"Time!DE17","v":"2040-10-01"},{"$f":"Time!DF17","v":"2041-01-01"},{"$f":"Time!DG17","v":"2041-04-01"},{"$f":"Time!DH17","v":"2041-07-01"},{"$f":"Time!DI17","v":"2041-10-01"},{"$f":"Time!DJ17","v":"2042-01-01"},{"$f":"Time!DK17","v":"2042-04-01"},{"$f":"Time!DL17","v":"2042-07-01"},{"$f":"Time!DM17","v":"2042-10-01"},{"$f":"Time!DN17","v":"2043-01-01"},{"$f":"Time!DO17","v":"2043-04-01"},{"$f":"Time!DP17","v":"2043-07-01"},{"$f":"Time!DQ17","v":"2043-10-01"},{"$f":"Time!DR17","v":"2044-01-01"},{"$f":"Time!DS17","v":"2044-04-01"},{"$f":"Time!DT17","v":"2044-07-01"},{"$f":"Time!DU17","v":"2044-10-01"},{"$f":"Time!DV17","v":"2045-01-01"},{"$f":"Time!DW17","v":"2045-04-01"},{"$f":"Time!DX17","v":"2045-07-01"},{"$f":"Time!DY17","v":"2045-10-01"},{"$f":"Time!DZ17","v":"2046-01-01"},{"$f":"Time!EA17","v":"2046-04-01"},{"$f":"Time!EB17","v":"2046-07-01"},{"$f":"Time!EC17","v":"2046-10-01"},{"$f":"Time!ED17","v":"2047-01-01"},{"$f":"Time!EE17","v":"2047-04-01"},{"$f":"Time!EF17","v":"2047-07-01"},{"$f":"Time!EG17","v":"2047-10-01"},{"$f":"Time!EH17","v":"2048-01-01"},{"$f":"Time!EI17","v":"2048-04-01"},{"$f":"Time!EJ17","v":"2048-07-01"},{"$f":"Time!EK17","v":"2048-10-01"},{"$f":"Time!EL17","v":"2049-01-01"},{"$f":"Time!EM17","v":"2049-04-01"},{"$f":"Time!EN17","v":"2049-07-01"},{"$f":"Time!EO17","v":"2049-10-01"},{"$f":"Time!EP17","v":"2050-01-01"},{"$f":"Time!EQ17","v":"2050-04-01"},{"$f":"Time!ER17","v":"2050-07-01"},{"$f":"Time!ES17","v":"2050-10-01"},{"$f":"Time!ET17","v":"2051-01-01"},{"$f":"Time!EU17","v":"2051-04-01"},{"$f":"Time!EV17","v":"2051-07-01"},{"$f":"Time!EW17","v":"2051-10-01"},{"$f":"Time!EX17","v":"2052-01-01"},{"$f":"Time!EY17","v":"2052-04-01"},{"$f":"Time!EZ17","v":"2052-07-01"},{"$f":"Time!FA17","v":"2052-10-01"},{"$f":"Time!FB17","v":"2053-01-01"},{"$f":"Time!FC17","v":"2053-04-01"},{"$f":"Time!FD17","v":"2053-07-01"},{"$f":"Time!FE17","v":"2053-10-01"},{"$f":"Time!FF17","v":"2054-01-01"},{"$f":"Time!FG17","v":"2054-04-01"},{"$f":"Time!FH17","v":"2054-07-01"},{"$f":"Time!FI17","v":"2054-10-01"},{"$f":"Time!FJ17","v":"2055-01-01"},{"$f":"Time!FK17","v":"2055-04-01"},{"$f":"Time!FL17","v":"2055-07-01"},{"$f":"Time!FM17","v":"2055-10-01"},{"$f":"Time!FN17","v":"2056-01-01"},{"$f":"Time!FO17","v":"2056-04-01"},{"$f":"Time!FP17","v":"2056-07-01"},{"$f":"Time!FQ17","v":"2056-10-01"},{"$f":"Time!FR17","v":"2057-01-01"},{"$f":"Time!FS17","v":"2057-04-01"},{"$f":"Time!FT17","v":"2057-07-01"},{"$f":"Time!FU17","v":"2057-10-01"},{"$f":"Time!FV17","v":"2058-01-01"},{"$f":"Time!FW17","v":"2058-04-01"},{"$f":"Time!FX17","v":"2058-07-01"},{"$f":"Time!FY17","v":"2058-10-01"},{"$f":"Time!FZ17","v":"2059-01-01"},{"$f":"Time!GA17","v":"2059-04-01"},{"$f":"Time!GB17","v":"2059-07-01"},{"$f":"Time!GC17","v":"2059-10-01"},{"$f":"Time!GD17","v":"2060-01-01"},{"$f":"Time!GE17","v":"2060-04-01"},{"$f":"Time!GF17","v":"2060-07-01"},{"$f":"Time!GG17","v":"2060-10-01"},{"$f":"Time!GH17","v":"2061-01-01"},{"$f":"Time!GI17","v":"2061-04-01"},{"$f":"Time!GJ17","v":"2061-07-01"},{"$f":"Time!GK17","v":"2061-10-01"},{"$f":"Time!GL17","v":"2062-01-01"},{"$f":"Time!GM17","v":"2062-04-01"},{"$f":"Time!GN17","v":"2062-07-01"},{"$f":"Time!GO17","v":"2062-10-01"},{"$f":"Time!GP17","v":"2063-01-01"},{"$f":"Time!GQ17","v":"2063-04-01"},{"$f":"Time!GR17","v":"2063-07-01"},{"$f":"Time!GS17","v":"2063-10-01"},{"$f":"Time!GT17","v":"2064-01-01"},{"$f":"Time!GU17","v":"2064-04-01"},{"$f":"Time!GV17","v":"2064-07-01"},{"$f":"Time!GW17","v":"2064-10-01"},{"$f":"Time!GX17","v":"2065-01-01"},{"$f":"Time!GY17","v":"2065-04-01"},{"$f":"Time!GZ17","v":"2065-07-01"},{"$f":"Time!HA17","v":"2065-10-01"},{"$f":"Time!HB17","v":"2066-01-01"},{"$f":"Time!HC17","v":"2066-04-01"},{"$f":"Time!HD17","v":"2066-07-01"},{"$f":"Time!HE17","v":"2066-10-01"},{"$f":"Time!HF17","v":"2067-01-01"},{"$f":"Time!HG17","v":"2067-04-01"},{"$f":"Time!HH17","v":"2067-07-01"},{"$f":"Time!HI17","v":"2067-10-01"},{"$f":"Time!HJ17","v":"2068-01-01"},{"$f":"Time!HK17","v":"2068-04-01"},{"$f":"Time!HL17","v":"2068-07-01"},{"$f":"Time!HM17","v":"2068-10-01"},{"$f":"Time!HN17","v":"2069-01-01"},{"$f":"Time!HO17","v":"2069-04-01"},{"$f":"Time!HP17","v":"2069-07-01"},{"$f":"Time!HQ17","v":"2069-10-01"},{"$f":"Time!HR17","v":"2070-01-01"},{"$f":"Time!HS17","v":"2070-04-01"},{"$f":"Time!HT17","v":"2070-07-01"},{"$f":"Time!HU17","v":"2070-10-01"},{"$f":"Time!HV17","v":"2071-01-01"},{"$f":"Time!HW17","v":"2071-04-01"},{"$f":"Time!HX17","v":"2071-07-01"},{"$f":"Time!HY17","v":"2071-10-01"},{"$f":"Time!HZ17","v":"2072-01-01"},{"$f":"Time!IA17","v":"2072-04-01"},{"$f":"Time!IB17","v":"2072-07-01"},{"$f":"Time!IC17","v":"2072-10-01"},{"$f":"Time!ID17","v":"2073-01-01"},{"$f":"Time!IE17","v":"2073-04-01"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period End:",null,{"$f":"Time!R18","v":"2021-01-31"},{"$f":"Time!S18","v":"2021-02-28"},{"$f":"Time!T18","v":"2021-03-31"},{"$f":"Time!U18","v":"2021-04-30"},{"$f":"Time!V18","v":"2021-05-31"},{"$f":"Time!W18","v":"2021-06-30"},{"$f":"Time!X18","v":"2021-07-31"},{"$f":"Time!Y18","v":"2021-08-31"},{"$f":"Time!Z18","v":"2021-09-30"},{"$f":"Time!AA18","v":"2021-10-31"},{"$f":"Time!AB18","v":"2021-11-30"},{"$f":"Time!AC18","v":"2021-12-31"},{"$f":"Time!AD18","v":"2022-01-31"},{"$f":"Time!AE18","v":"2022-02-28"},{"$f":"Time!AF18","v":"2022-03-31"},{"$f":"Time!AG18","v":"2022-04-30"},{"$f":"Time!AH18","v":"2022-05-31"},{"$f":"Time!AI18","v":"2022-06-30"},{"$f":"Time!AJ18","v":"2022-09-30"},{"$f":"Time!AK18","v":"2022-12-31"},{"$f":"Time!AL18","v":"2023-03-31"},{"$f":"Time!AM18","v":"2023-06-30"},{"$f":"Time!AN18","v":"2023-09-30"},{"$f":"Time!AO18","v":"2023-12-31"},{"$f":"Time!AP18","v":"2024-03-31"},{"$f":"Time!AQ18","v":"2024-06-30"},{"$f":"Time!AR18","v":"2024-09-30"},{"$f":"Time!AS18","v":"2024-12-31"},{"$f":"Time!AT18","v":"2025-03-31"},{"$f":"Time!AU18","v":"2025-06-30"},{"$f":"Time!AV18","v":"2025-09-30"},{"$f":"Time!AW18","v":"2025-12-31"},{"$f":"Time!AX18","v":"2026-03-31"},{"$f":"Time!AY18","v":"2026-06-30"},{"$f":"Time!AZ18","v":"2026-09-30"},{"$f":"Time!BA18","v":"2026-12-31"},{"$f":"Time!BB18","v":"2027-03-31"},{"$f":"Time!BC18","v":"2027-06-30"},{"$f":"Time!BD18","v":"2027-09-30"},{"$f":"Time!BE18","v":"2027-12-31"},{"$f":"Time!BF18","v":"2028-03-31"},{"$f":"Time!BG18","v":"2028-06-30"},{"$f":"Time!BH18","v":"2028-09-30"},{"$f":"Time!BI18","v":"2028-12-31"},{"$f":"Time!BJ18","v":"2029-03-31"},{"$f":"Time!BK18","v":"2029-06-30"},{"$f":"Time!BL18","v":"2029-09-30"},{"$f":"Time!BM18","v":"2029-12-31"},{"$f":"Time!BN18","v":"2030-03-31"},{"$f":"Time!BO18","v":"2030-06-30"},{"$f":"Time!BP18","v":"2030-09-30"},{"$f":"Time!BQ18","v":"2030-12-31"},{"$f":"Time!BR18","v":"2031-03-31"},{"$f":"Time!BS18","v":"2031-06-30"},{"$f":"Time!BT18","v":"2031-09-30"},{"$f":"Time!BU18","v":"2031-12-31"},{"$f":"Time!BV18","v":"2032-03-31"},{"$f":"Time!BW18","v":"2032-06-30"},{"$f":"Time!BX18","v":"2032-09-30"},{"$f":"Time!BY18","v":"2032-12-31"},{"$f":"Time!BZ18","v":"2033-03-31"},{"$f":"Time!CA18","v":"2033-06-30"},{"$f":"Time!CB18","v":"2033-09-30"},{"$f":"Time!CC18","v":"2033-12-31"},{"$f":"Time!CD18","v":"2034-03-31"},{"$f":"Time!CE18","v":"2034-06-30"},{"$f":"Time!CF18","v":"2034-09-30"},{"$f":"Time!CG18","v":"2034-12-31"},{"$f":"Time!CH18","v":"2035-03-31"},{"$f":"Time!CI18","v":"2035-06-30"},{"$f":"Time!CJ18","v":"2035-09-30"},{"$f":"Time!CK18","v":"2035-12-31"},{"$f":"Time!CL18","v":"2036-03-31"},{"$f":"Time!CM18","v":"2036-06-30"},{"$f":"Time!CN18","v":"2036-09-30"},{"$f":"Time!CO18","v":"2036-12-31"},{"$f":"Time!CP18","v":"2037-03-31"},{"$f":"Time!CQ18","v":"2037-06-30"},{"$f":"Time!CR18","v":"2037-09-30"},{"$f":"Time!CS18","v":"2037-12-31"},{"$f":"Time!CT18","v":"2038-03-31"},{"$f":"Time!CU18","v":"2038-06-30"},{"$f":"Time!CV18","v":"2038-09-30"},{"$f":"Time!CW18","v":"2038-12-31"},{"$f":"Time!CX18","v":"2039-03-31"},{"$f":"Time!CY18","v":"2039-06-30"},{"$f":"Time!CZ18","v":"2039-09-30"},{"$f":"Time!DA18","v":"2039-12-31"},{"$f":"Time!DB18","v":"2040-03-31"},{"$f":"Time!DC18","v":"2040-06-30"},{"$f":"Time!DD18","v":"2040-09-30"},{"$f":"Time!DE18","v":"2040-12-31"},{"$f":"Time!DF18","v":"2041-03-31"},{"$f":"Time!DG18","v":"2041-06-30"},{"$f":"Time!DH18","v":"2041-09-30"},{"$f":"Time!DI18","v":"2041-12-31"},{"$f":"Time!DJ18","v":"2042-03-31"},{"$f":"Time!DK18","v":"2042-06-30"},{"$f":"Time!DL18","v":"2042-09-30"},{"$f":"Time!DM18","v":"2042-12-31"},{"$f":"Time!DN18","v":"2043-03-31"},{"$f":"Time!DO18","v":"2043-06-30"},{"$f":"Time!DP18","v":"2043-09-30"},{"$f":"Time!DQ18","v":"2043-12-31"},{"$f":"Time!DR18","v":"2044-03-31"},{"$f":"Time!DS18","v":"2044-06-30"},{"$f":"Time!DT18","v":"2044-09-30"},{"$f":"Time!DU18","v":"2044-12-31"},{"$f":"Time!DV18","v":"2045-03-31"},{"$f":"Time!DW18","v":"2045-06-30"},{"$f":"Time!DX18","v":"2045-09-30"},{"$f":"Time!DY18","v":"2045-12-31"},{"$f":"Time!DZ18","v":"2046-03-31"},{"$f":"Time!EA18","v":"2046-06-30"},{"$f":"Time!EB18","v":"2046-09-30"},{"$f":"Time!EC18","v":"2046-12-31"},{"$f":"Time!ED18","v":"2047-03-31"},{"$f":"Time!EE18","v":"2047-06-30"},{"$f":"Time!EF18","v":"2047-09-30"},{"$f":"Time!EG18","v":"2047-12-31"},{"$f":"Time!EH18","v":"2048-03-31"},{"$f":"Time!EI18","v":"2048-06-30"},{"$f":"Time!EJ18","v":"2048-09-30"},{"$f":"Time!EK18","v":"2048-12-31"},{"$f":"Time!EL18","v":"2049-03-31"},{"$f":"Time!EM18","v":"2049-06-30"},{"$f":"Time!EN18","v":"2049-09-30"},{"$f":"Time!EO18","v":"2049-12-31"},{"$f":"Time!EP18","v":"2050-03-31"},{"$f":"Time!EQ18","v":"2050-06-30"},{"$f":"Time!ER18","v":"2050-09-30"},{"$f":"Time!ES18","v":"2050-12-31"},{"$f":"Time!ET18","v":"2051-03-31"},{"$f":"Time!EU18","v":"2051-06-30"},{"$f":"Time!EV18","v":"2051-09-30"},{"$f":"Time!EW18","v":"2051-12-31"},{"$f":"Time!EX18","v":"2052-03-31"},{"$f":"Time!EY18","v":"2052-06-30"},{"$f":"Time!EZ18","v":"2052-09-30"},{"$f":"Time!FA18","v":"2052-12-31"},{"$f":"Time!FB18","v":"2053-03-31"},{"$f":"Time!FC18","v":"2053-06-30"},{"$f":"Time!FD18","v":"2053-09-30"},{"$f":"Time!FE18","v":"2053-12-31"},{"$f":"Time!FF18","v":"2054-03-31"},{"$f":"Time!FG18","v":"2054-06-30"},{"$f":"Time!FH18","v":"2054-09-30"},{"$f":"Time!FI18","v":"2054-12-31"},{"$f":"Time!FJ18","v":"2055-03-31"},{"$f":"Time!FK18","v":"2055-06-30"},{"$f":"Time!FL18","v":"2055-09-30"},{"$f":"Time!FM18","v":"2055-12-31"},{"$f":"Time!FN18","v":"2056-03-31"},{"$f":"Time!FO18","v":"2056-06-30"},{"$f":"Time!FP18","v":"2056-09-30"},{"$f":"Time!FQ18","v":"2056-12-31"},{"$f":"Time!FR18","v":"2057-03-31"},{"$f":"Time!FS18","v":"2057-06-30"},{"$f":"Time!FT18","v":"2057-09-30"},{"$f":"Time!FU18","v":"2057-12-31"},{"$f":"Time!FV18","v":"2058-03-31"},{"$f":"Time!FW18","v":"2058-06-30"},{"$f":"Time!FX18","v":"2058-09-30"},{"$f":"Time!FY18","v":"2058-12-31"},{"$f":"Time!FZ18","v":"2059-03-31"},{"$f":"Time!GA18","v":"2059-06-30"},{"$f":"Time!GB18","v":"2059-09-30"},{"$f":"Time!GC18","v":"2059-12-31"},{"$f":"Time!GD18","v":"2060-03-31"},{"$f":"Time!GE18","v":"2060-06-30"},{"$f":"Time!GF18","v":"2060-09-30"},{"$f":"Time!GG18","v":"2060-12-31"},{"$f":"Time!GH18","v":"2061-03-31"},{"$f":"Time!GI18","v":"2061-06-30"},{"$f":"Time!GJ18","v":"2061-09-30"},{"$f":"Time!GK18","v":"2061-12-31"},{"$f":"Time!GL18","v":"2062-03-31"},{"$f":"Time!GM18","v":"2062-06-30"},{"$f":"Time!GN18","v":"2062-09-30"},{"$f":"Time!GO18","v":"2062-12-31"},{"$f":"Time!GP18","v":"2063-03-31"},{"$f":"Time!GQ18","v":"2063-06-30"},{"$f":"Time!GR18","v":"2063-09-30"},{"$f":"Time!GS18","v":"2063-12-31"},{"$f":"Time!GT18","v":"2064-03-31"},{"$f":"Time!GU18","v":"2064-06-30"},{"$f":"Time!GV18","v":"2064-09-30"},{"$f":"Time!GW18","v":"2064-12-31"},{"$f":"Time!GX18","v":"2065-03-31"},{"$f":"Time!GY18","v":"2065-06-30"},{"$f":"Time!GZ18","v":"2065-09-30"},{"$f":"Time!HA18","v":"2065-12-31"},{"$f":"Time!HB18","v":"2066-03-31"},{"$f":"Time!HC18","v":"2066-06-30"},{"$f":"Time!HD18","v":"2066-09-30"},{"$f":"Time!HE18","v":"2066-12-31"},{"$f":"Time!HF18","v":"2067-03-31"},{"$f":"Time!HG18","v":"2067-06-30"},{"$f":"Time!HH18","v":"2067-09-30"},{"$f":"Time!HI18","v":"2067-12-31"},{"$f":"Time!HJ18","v":"2068-03-31"},{"$f":"Time!HK18","v":"2068-06-30"},{"$f":"Time!HL18","v":"2068-09-30"},{"$f":"Time!HM18","v":"2068-12-31"},{"$f":"Time!HN18","v":"2069-03-31"},{"$f":"Time!HO18","v":"2069-06-30"},{"$f":"Time!HP18","v":"2069-09-30"},{"$f":"Time!HQ18","v":"2069-12-31"},{"$f":"Time!HR18","v":"2070-03-31"},{"$f":"Time!HS18","v":"2070-06-30"},{"$f":"Time!HT18","v":"2070-09-30"},{"$f":"Time!HU18","v":"2070-12-31"},{"$f":"Time!HV18","v":"2071-03-31"},{"$f":"Time!HW18","v":"2071-06-30"},{"$f":"Time!HX18","v":"2071-09-30"},{"$f":"Time!HY18","v":"2071-12-31"},{"$f":"Time!HZ18","v":"2072-03-31"},{"$f":"Time!IA18","v":"2072-06-30"},{"$f":"Time!IB18","v":"2072-09-30"},{"$f":"Time!IC18","v":"2072-12-31"},{"$f":"Time!ID18","v":"2073-03-31"},{"$f":"Time!IE18","v":"2073-06-30"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year:",null,{"$f":"Time!R19","v":2021},{"$f":"Time!S19","v":2021},{"$f":"Time!T19","v":2021},{"$f":"Time!U19","v":2021},{"$f":"Time!V19","v":2021},{"$f":"Time!W19","v":2021},{"$f":"Time!X19","v":2021},{"$f":"Time!Y19","v":2021},{"$f":"Time!Z19","v":2021},{"$f":"Time!AA19","v":2021},{"$f":"Time!AB19","v":2021},{"$f":"Time!AC19","v":2021},{"$f":"Time!AD19","v":2022},{"$f":"Time!AE19","v":2022},{"$f":"Time!AF19","v":2022},{"$f":"Time!AG19","v":2022},{"$f":"Time!AH19","v":2022},{"$f":"Time!AI19","v":2022},{"$f":"Time!AJ19","v":2022},{"$f":"Time!AK19","v":2022},{"$f":"Time!AL19","v":2023},{"$f":"Time!AM19","v":2023},{"$f":"Time!AN19","v":2023},{"$f":"Time!AO19","v":2023},{"$f":"Time!AP19","v":2024},{"$f":"Time!AQ19","v":2024},{"$f":"Time!AR19","v":2024},{"$f":"Time!AS19","v":2024},{"$f":"Time!AT19","v":2025},{"$f":"Time!AU19","v":2025},{"$f":"Time!AV19","v":2025},{"$f":"Time!AW19","v":2025},{"$f":"Time!AX19","v":2026},{"$f":"Time!AY19","v":2026},{"$f":"Time!AZ19","v":2026},{"$f":"Time!BA19","v":2026},{"$f":"Time!BB19","v":2027},{"$f":"Time!BC19","v":2027},{"$f":"Time!BD19","v":2027},{"$f":"Time!BE19","v":2027},{"$f":"Time!BF19","v":2028},{"$f":"Time!BG19","v":2028},{"$f":"Time!BH19","v":2028},{"$f":"Time!BI19","v":2028},{"$f":"Time!BJ19","v":2029},{"$f":"Time!BK19","v":2029},{"$f":"Time!BL19","v":2029},{"$f":"Time!BM19","v":2029},{"$f":"Time!BN19","v":2030},{"$f":"Time!BO19","v":2030},{"$f":"Time!BP19","v":2030},{"$f":"Time!BQ19","v":2030},{"$f":"Time!BR19","v":2031},{"$f":"Time!BS19","v":2031},{"$f":"Time!BT19","v":2031},{"$f":"Time!BU19","v":2031},{"$f":"Time!BV19","v":2032},{"$f":"Time!BW19","v":2032},{"$f":"Time!BX19","v":2032},{"$f":"Time!BY19","v":2032},{"$f":"Time!BZ19","v":2033},{"$f":"Time!CA19","v":2033},{"$f":"Time!CB19","v":2033},{"$f":"Time!CC19","v":2033},{"$f":"Time!CD19","v":2034},{"$f":"Time!CE19","v":2034},{"$f":"Time!CF19","v":2034},{"$f":"Time!CG19","v":2034},{"$f":"Time!CH19","v":2035},{"$f":"Time!CI19","v":2035},{"$f":"Time!CJ19","v":2035},{"$f":"Time!CK19","v":2035},{"$f":"Time!CL19","v":2036},{"$f":"Time!CM19","v":2036},{"$f":"Time!CN19","v":2036},{"$f":"Time!CO19","v":2036},{"$f":"Time!CP19","v":2037},{"$f":"Time!CQ19","v":2037},{"$f":"Time!CR19","v":2037},{"$f":"Time!CS19","v":2037},{"$f":"Time!CT19","v":2038},{"$f":"Time!CU19","v":2038},{"$f":"Time!CV19","v":2038},{"$f":"Time!CW19","v":2038},{"$f":"Time!CX19","v":2039},{"$f":"Time!CY19","v":2039},{"$f":"Time!CZ19","v":2039},{"$f":"Time!DA19","v":2039},{"$f":"Time!DB19","v":2040},{"$f":"Time!DC19","v":2040},{"$f":"Time!DD19","v":2040},{"$f":"Time!DE19","v":2040},{"$f":"Time!DF19","v":2041},{"$f":"Time!DG19","v":2041},{"$f":"Time!DH19","v":2041},{"$f":"Time!DI19","v":2041},{"$f":"Time!DJ19","v":2042},{"$f":"Time!DK19","v":2042},{"$f":"Time!DL19","v":2042},{"$f":"Time!DM19","v":2042},{"$f":"Time!DN19","v":2043},{"$f":"Time!DO19","v":2043},{"$f":"Time!DP19","v":2043},{"$f":"Time!DQ19","v":2043},{"$f":"Time!DR19","v":2044},{"$f":"Time!DS19","v":2044},{"$f":"Time!DT19","v":2044},{"$f":"Time!DU19","v":2044},{"$f":"Time!DV19","v":2045},{"$f":"Time!DW19","v":2045},{"$f":"Time!DX19","v":2045},{"$f":"Time!DY19","v":2045},{"$f":"Time!DZ19","v":2046},{"$f":"Time!EA19","v":2046},{"$f":"Time!EB19","v":2046},{"$f":"Time!EC19","v":2046},{"$f":"Time!ED19","v":2047},{"$f":"Time!EE19","v":2047},{"$f":"Time!EF19","v":2047},{"$f":"Time!EG19","v":2047},{"$f":"Time!EH19","v":2048},{"$f":"Time!EI19","v":2048},{"$f":"Time!EJ19","v":2048},{"$f":"Time!EK19","v":2048},{"$f":"Time!EL19","v":2049},{"$f":"Time!EM19","v":2049},{"$f":"Time!EN19","v":2049},{"$f":"Time!EO19","v":2049},{"$f":"Time!EP19","v":2050},{"$f":"Time!EQ19","v":2050},{"$f":"Time!ER19","v":2050},{"$f":"Time!ES19","v":2050},{"$f":"Time!ET19","v":2051},{"$f":"Time!EU19","v":2051},{"$f":"Time!EV19","v":2051},{"$f":"Time!EW19","v":2051},{"$f":"Time!EX19","v":2052},{"$f":"Time!EY19","v":2052},{"$f":"Time!EZ19","v":2052},{"$f":"Time!FA19","v":2052},{"$f":"Time!FB19","v":2053},{"$f":"Time!FC19","v":2053},{"$f":"Time!FD19","v":2053},{"$f":"Time!FE19","v":2053},{"$f":"Time!FF19","v":2054},{"$f":"Time!FG19","v":2054},{"$f":"Time!FH19","v":2054},{"$f":"Time!FI19","v":2054},{"$f":"Time!FJ19","v":2055},{"$f":"Time!FK19","v":2055},{"$f":"Time!FL19","v":2055},{"$f":"Time!FM19","v":2055},{"$f":"Time!FN19","v":2056},{"$f":"Time!FO19","v":2056},{"$f":"Time!FP19","v":2056},{"$f":"Time!FQ19","v":2056},{"$f":"Time!FR19","v":2057},{"$f":"Time!FS19","v":2057},{"$f":"Time!FT19","v":2057},{"$f":"Time!FU19","v":2057},{"$f":"Time!FV19","v":2058},{"$f":"Time!FW19","v":2058},{"$f":"Time!FX19","v":2058},{"$f":"Time!FY19","v":2058},{"$f":"Time!FZ19","v":2059},{"$f":"Time!GA19","v":2059},{"$f":"Time!GB19","v":2059},{"$f":"Time!GC19","v":2059},{"$f":"Time!GD19","v":2060},{"$f":"Time!GE19","v":2060},{"$f":"Time!GF19","v":2060},{"$f":"Time!GG19","v":2060},{"$f":"Time!GH19","v":2061},{"$f":"Time!GI19","v":2061},{"$f":"Time!GJ19","v":2061},{"$f":"Time!GK19","v":2061},{"$f":"Time!GL19","v":2062},{"$f":"Time!GM19","v":2062},{"$f":"Time!GN19","v":2062},{"$f":"Time!GO19","v":2062},{"$f":"Time!GP19","v":2063},{"$f":"Time!GQ19","v":2063},{"$f":"Time!GR19","v":2063},{"$f":"Time!GS19","v":2063},{"$f":"Time!GT19","v":2064},{"$f":"Time!GU19","v":2064},{"$f":"Time!GV19","v":2064},{"$f":"Time!GW19","v":2064},{"$f":"Time!GX19","v":2065},{"$f":"Time!GY19","v":2065},{"$f":"Time!GZ19","v":2065},{"$f":"Time!HA19","v":2065},{"$f":"Time!HB19","v":2066},{"$f":"Time!HC19","v":2066},{"$f":"Time!HD19","v":2066},{"$f":"Time!HE19","v":2066},{"$f":"Time!HF19","v":2067},{"$f":"Time!HG19","v":2067},{"$f":"Time!HH19","v":2067},{"$f":"Time!HI19","v":2067},{"$f":"Time!HJ19","v":2068},{"$f":"Time!HK19","v":2068},{"$f":"Time!HL19","v":2068},{"$f":"Time!HM19","v":2068},{"$f":"Time!HN19","v":2069},{"$f":"Time!HO19","v":2069},{"$f":"Time!HP19","v":2069},{"$f":"Time!HQ19","v":2069},{"$f":"Time!HR19","v":2070},{"$f":"Time!HS19","v":2070},{"$f":"Time!HT19","v":2070},{"$f":"Time!HU19","v":2070},{"$f":"Time!HV19","v":2071},{"$f":"Time!HW19","v":2071},{"$f":"Time!HX19","v":2071},{"$f":"Time!HY19","v":2071},{"$f":"Time!HZ19","v":2072},{"$f":"Time!IA19","v":2072},{"$f":"Time!IB19","v":2072},{"$f":"Time!IC19","v":2072},{"$f":"Time!ID19","v":2073},{"$f":"Time!IE19","v":2073}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year #:",null,{"$f":"Time!R21","v":1},{"$f":"Time!S21","v":1},{"$f":"Time!T21","v":1},{"$f":"Time!U21","v":1},{"$f":"Time!V21","v":1},{"$f":"Time!W21","v":1},{"$f":"Time!X21","v":1},{"$f":"Time!Y21","v":1},{"$f":"Time!Z21","v":1},{"$f":"Time!AA21","v":1},{"$f":"Time!AB21","v":1},{"$f":"Time!AC21","v":1},{"$f":"Time!AD21","v":2},{"$f":"Time!AE21","v":2},{"$f":"Time!AF21","v":2},{"$f":"Time!AG21","v":2},{"$f":"Time!AH21","v":2},{"$f":"Time!AI21","v":2},{"$f":"Time!AJ21","v":2},{"$f":"Time!AK21","v":2},{"$f":"Time!AL21","v":3},{"$f":"Time!AM21","v":3},{"$f":"Time!AN21","v":3},{"$f":"Time!AO21","v":3},{"$f":"Time!AP21","v":4},{"$f":"Time!AQ21","v":4},{"$f":"Time!AR21","v":4},{"$f":"Time!AS21","v":4},{"$f":"Time!AT21","v":5},{"$f":"Time!AU21","v":5},{"$f":"Time!AV21","v":5},{"$f":"Time!AW21","v":5},{"$f":"Time!AX21","v":6},{"$f":"Time!AY21","v":6},{"$f":"Time!AZ21","v":6},{"$f":"Time!BA21","v":6},{"$f":"Time!BB21","v":7},{"$f":"Time!BC21","v":7},{"$f":"Time!BD21","v":7},{"$f":"Time!BE21","v":7},{"$f":"Time!BF21","v":8},{"$f":"Time!BG21","v":8},{"$f":"Time!BH21","v":8},{"$f":"Time!BI21","v":8},{"$f":"Time!BJ21","v":9},{"$f":"Time!BK21","v":9},{"$f":"Time!BL21","v":9},{"$f":"Time!BM21","v":9},{"$f":"Time!BN21","v":10},{"$f":"Time!BO21","v":10},{"$f":"Time!BP21","v":10},{"$f":"Time!BQ21","v":10},{"$f":"Time!BR21","v":11},{"$f":"Time!BS21","v":11},{"$f":"Time!BT21","v":11},{"$f":"Time!BU21","v":11},{"$f":"Time!BV21","v":12},{"$f":"Time!BW21","v":12},{"$f":"Time!BX21","v":12},{"$f":"Time!BY21","v":12},{"$f":"Time!BZ21","v":13},{"$f":"Time!CA21","v":13},{"$f":"Time!CB21","v":13},{"$f":"Time!CC21","v":13},{"$f":"Time!CD21","v":14},{"$f":"Time!CE21","v":14},{"$f":"Time!CF21","v":14},{"$f":"Time!CG21","v":14},{"$f":"Time!CH21","v":15},{"$f":"Time!CI21","v":15},{"$f":"Time!CJ21","v":15},{"$f":"Time!CK21","v":15},{"$f":"Time!CL21","v":16},{"$f":"Time!CM21","v":16},{"$f":"Time!CN21","v":16},{"$f":"Time!CO21","v":16},{"$f":"Time!CP21","v":17},{"$f":"Time!CQ21","v":17},{"$f":"Time!CR21","v":17},{"$f":"Time!CS21","v":17},{"$f":"Time!CT21","v":18},{"$f":"Time!CU21","v":18},{"$f":"Time!CV21","v":18},{"$f":"Time!CW21","v":18},{"$f":"Time!CX21","v":19},{"$f":"Time!CY21","v":19},{"$f":"Time!CZ21","v":19},{"$f":"Time!DA21","v":19},{"$f":"Time!DB21","v":20},{"$f":"Time!DC21","v":20},{"$f":"Time!DD21","v":20},{"$f":"Time!DE21","v":20},{"$f":"Time!DF21","v":21},{"$f":"Time!DG21","v":21},{"$f":"Time!DH21","v":21},{"$f":"Time!DI21","v":21},{"$f":"Time!DJ21","v":22},{"$f":"Time!DK21","v":22},{"$f":"Time!DL21","v":22},{"$f":"Time!DM21","v":22},{"$f":"Time!DN21","v":23},{"$f":"Time!DO21","v":23},{"$f":"Time!DP21","v":23},{"$f":"Time!DQ21","v":23},{"$f":"Time!DR21","v":24},{"$f":"Time!DS21","v":24},{"$f":"Time!DT21","v":24},{"$f":"Time!DU21","v":24},{"$f":"Time!DV21","v":25},{"$f":"Time!DW21","v":25},{"$f":"Time!DX21","v":25},{"$f":"Time!DY21","v":25},{"$f":"Time!DZ21","v":26},{"$f":"Time!EA21","v":26},{"$f":"Time!EB21","v":26},{"$f":"Time!EC21","v":26},{"$f":"Time!ED21","v":27},{"$f":"Time!EE21","v":27},{"$f":"Time!EF21","v":27},{"$f":"Time!EG21","v":27},{"$f":"Time!EH21","v":28},{"$f":"Time!EI21","v":28},{"$f":"Time!EJ21","v":28},{"$f":"Time!EK21","v":28},{"$f":"Time!EL21","v":29},{"$f":"Time!EM21","v":29},{"$f":"Time!EN21","v":29},{"$f":"Time!EO21","v":29},{"$f":"Time!EP21","v":30},{"$f":"Time!EQ21","v":30},{"$f":"Time!ER21","v":30},{"$f":"Time!ES21","v":30},{"$f":"Time!ET21","v":31},{"$f":"Time!EU21","v":31},{"$f":"Time!EV21","v":31},{"$f":"Time!EW21","v":31},{"$f":"Time!EX21","v":32},{"$f":"Time!EY21","v":32},{"$f":"Time!EZ21","v":32},{"$f":"Time!FA21","v":32},{"$f":"Time!FB21","v":33},{"$f":"Time!FC21","v":33},{"$f":"Time!FD21","v":33},{"$f":"Time!FE21","v":33},{"$f":"Time!FF21","v":34},{"$f":"Time!FG21","v":34},{"$f":"Time!FH21","v":34},{"$f":"Time!FI21","v":34},{"$f":"Time!FJ21","v":35},{"$f":"Time!FK21","v":35},{"$f":"Time!FL21","v":35},{"$f":"Time!FM21","v":35},{"$f":"Time!FN21","v":36},{"$f":"Time!FO21","v":36},{"$f":"Time!FP21","v":36},{"$f":"Time!FQ21","v":36},{"$f":"Time!FR21","v":37},{"$f":"Time!FS21","v":37},{"$f":"Time!FT21","v":37},{"$f":"Time!FU21","v":37},{"$f":"Time!FV21","v":38},{"$f":"Time!FW21","v":38},{"$f":"Time!FX21","v":38},{"$f":"Time!FY21","v":38},{"$f":"Time!FZ21","v":39},{"$f":"Time!GA21","v":39},{"$f":"Time!GB21","v":39},{"$f":"Time!GC21","v":39},{"$f":"Time!GD21","v":40},{"$f":"Time!GE21","v":40},{"$f":"Time!GF21","v":40},{"$f":"Time!GG21","v":40},{"$f":"Time!GH21","v":41},{"$f":"Time!GI21","v":41},{"$f":"Time!GJ21","v":41},{"$f":"Time!GK21","v":41},{"$f":"Time!GL21","v":42},{"$f":"Time!GM21","v":42},{"$f":"Time!GN21","v":42},{"$f":"Time!GO21","v":42},{"$f":"Time!GP21","v":43},{"$f":"Time!GQ21","v":43},{"$f":"Time!GR21","v":43},{"$f":"Time!GS21","v":43},{"$f":"Time!GT21","v":44},{"$f":"Time!GU21","v":44},{"$f":"Time!GV21","v":44},{"$f":"Time!GW21","v":44},{"$f":"Time!GX21","v":45},{"$f":"Time!GY21","v":45},{"$f":"Time!GZ21","v":45},{"$f":"Time!HA21","v":45},{"$f":"Time!HB21","v":46},{"$f":"Time!HC21","v":46},{"$f":"Time!HD21","v":46},{"$f":"Time!HE21","v":46},{"$f":"Time!HF21","v":47},{"$f":"Time!HG21","v":47},{"$f":"Time!HH21","v":47},{"$f":"Time!HI21","v":47},{"$f":"Time!HJ21","v":48},{"$f":"Time!HK21","v":48},{"$f":"Time!HL21","v":48},{"$f":"Time!HM21","v":48},{"$f":"Time!HN21","v":49},{"$f":"Time!HO21","v":49},{"$f":"Time!HP21","v":49},{"$f":"Time!HQ21","v":49},{"$f":"Time!HR21","v":50},{"$f":"Time!HS21","v":50},{"$f":"Time!HT21","v":50},{"$f":"Time!HU21","v":50},{"$f":"Time!HV21","v":51},{"$f":"Time!HW21","v":51},{"$f":"Time!HX21","v":51},{"$f":"Time!HY21","v":51},{"$f":"Time!HZ21","v":52},{"$f":"Time!IA21","v":52},{"$f":"Time!IB21","v":52},{"$f":"Time!IC21","v":52},{"$f":"Time!ID21","v":53},{"$f":"Time!IE21","v":53}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Phase:",null,{"$f":"Time!R26","v":"Const"},{"$f":"Time!S26","v":"Const"},{"$f":"Time!T26","v":"Const"},{"$f":"Time!U26","v":"Const"},{"$f":"Time!V26","v":"Const"},{"$f":"Time!W26","v":"Const"},{"$f":"Time!X26","v":"Const"},{"$f":"Time!Y26","v":"Const"},{"$f":"Time!Z26","v":"Const"},{"$f":"Time!AA26","v":"Const"},{"$f":"Time!AB26","v":"Const"},{"$f":"Time!AC26","v":"Const"},{"$f":"Time!AD26","v":"Const"},{"$f":"Time!AE26","v":"Const"},{"$f":"Time!AF26","v":"Const"},{"$f":"Time!AG26","v":"Const"},{"$f":"Time!AH26","v":"Const"},{"$f":"Time!AI26","v":"Const"},{"$f":"Time!AJ26","v":"Ops"},{"$f":"Time!AK26","v":"Ops"},{"$f":"Time!AL26","v":"Ops"},{"$f":"Time!AM26","v":"Ops"},{"$f":"Time!AN26","v":"Ops"},{"$f":"Time!AO26","v":"Ops"},{"$f":"Time!AP26","v":"Ops"},{"$f":"Time!AQ26","v":"Ops"},{"$f":"Time!AR26","v":"Ops"},{"$f":"Time!AS26","v":"Ops"},{"$f":"Time!AT26","v":"Ops"},{"$f":"Time!AU26","v":"Ops"},{"$f":"Time!AV26","v":"Ops"},{"$f":"Time!AW26","v":"Ops"},{"$f":"Time!AX26","v":"Ops"},{"$f":"Time!AY26","v":"Ops"},{"$f":"Time!AZ26","v":"Ops"},{"$f":"Time!BA26","v":"Ops"},{"$f":"Time!BB26","v":"Ops"},{"$f":"Time!BC26","v":"Ops"},{"$f":"Time!BD26","v":"Ops"},{"$f":"Time!BE26","v":"Ops"},{"$f":"Time!BF26","v":"Ops"},{"$f":"Time!BG26","v":"Ops"},{"$f":"Time!BH26","v":"Ops"},{"$f":"Time!BI26","v":"Ops"},{"$f":"Time!BJ26","v":"Ops"},{"$f":"Time!BK26","v":"Ops"},{"$f":"Time!BL26","v":"Ops"},{"$f":"Time!BM26","v":"Ops"},{"$f":"Time!BN26","v":"Ops"},{"$f":"Time!BO26","v":"Ops"},{"$f":"Time!BP26","v":"Ops"},{"$f":"Time!BQ26","v":"Ops"},{"$f":"Time!BR26","v":"Ops"},{"$f":"Time!BS26","v":"Ops"},{"$f":"Time!BT26","v":"Ops"},{"$f":"Time!BU26","v":"Ops"},{"$f":"Time!BV26","v":"Ops"},{"$f":"Time!BW26","v":"Ops"},{"$f":"Time!BX26","v":"Ops"},{"$f":"Time!BY26","v":"Ops"},{"$f":"Time!BZ26","v":"Ops"},{"$f":"Time!CA26","v":"Ops"},{"$f":"Time!CB26","v":"Ops"},{"$f":"Time!CC26","v":"Ops"},{"$f":"Time!CD26","v":"Ops"},{"$f":"Time!CE26","v":"Ops"},{"$f":"Time!CF26","v":"Ops"},{"$f":"Time!CG26","v":"Ops"},{"$f":"Time!CH26","v":"Ops"},{"$f":"Time!CI26","v":"Ops"},{"$f":"Time!CJ26","v":"Ops"},{"$f":"Time!CK26","v":"Ops"},{"$f":"Time!CL26","v":"Ops"},{"$f":"Time!CM26","v":"Ops"},{"$f":"Time!CN26","v":"Ops"},{"$f":"Time!CO26","v":"Ops"},{"$f":"Time!CP26","v":"Ops"},{"$f":"Time!CQ26","v":"Ops"},{"$f":"Time!CR26","v":"Ops"},{"$f":"Time!CS26","v":"Ops"},{"$f":"Time!CT26","v":"Ops"},{"$f":"Time!CU26","v":"Ops"},{"$f":"Time!CV26","v":"Ops"},{"$f":"Time!CW26","v":"Ops"},{"$f":"Time!CX26","v":"Ops"},{"$f":"Time!CY26","v":"Ops"},{"$f":"Time!CZ26","v":"Ops"},{"$f":"Time!DA26","v":"Ops"},{"$f":"Time!DB26","v":"Ops"},{"$f":"Time!DC26","v":"Ops"},{"$f":"Time!DD26","v":"Ops"},{"$f":"Time!DE26","v":"Ops"},{"$f":"Time!DF26","v":"Ops"},{"$f":"Time!DG26","v":"Ops"},{"$f":"Time!DH26","v":"Ops"},{"$f":"Time!DI26","v":"Ops"},{"$f":"Time!DJ26","v":"Ops"},{"$f":"Time!DK26","v":"Ops"},{"$f":"Time!DL26","v":"Ops"},{"$f":"Time!DM26","v":"Ops"},{"$f":"Time!DN26","v":"Ops"},{"$f":"Time!DO26","v":"Ops"},{"$f":"Time!DP26","v":"Ops"},{"$f":"Time!DQ26","v":"Ops"},{"$f":"Time!DR26","v":"Ops"},{"$f":"Time!DS26","v":"Ops"},{"$f":"Time!DT26","v":"Ops"},{"$f":"Time!DU26","v":"Ops"},{"$f":"Time!DV26","v":"Ops"},{"$f":"Time!DW26","v":"Ops"},{"$f":"Time!DX26","v":"Ops"},{"$f":"Time!DY26","v":"Ops"},{"$f":"Time!DZ26","v":"Ops"},{"$f":"Time!EA26","v":"Ops"},{"$f":"Time!EB26","v":"Ops"},{"$f":"Time!EC26","v":"Ops"},{"$f":"Time!ED26","v":"Ops"},{"$f":"Time!EE26","v":"Ops"},{"$f":"Time!EF26","v":"Ops"},{"$f":"Time!EG26","v":"Ops"},{"$f":"Time!EH26","v":"Ops"},{"$f":"Time!EI26","v":"Ops"},{"$f":"Time!EJ26","v":"Ops"},{"$f":"Time!EK26","v":"Ops"},{"$f":"Time!EL26","v":"Ops"},{"$f":"Time!EM26","v":"Ops"},{"$f":"Time!EN26","v":"Ops"},{"$f":"Time!EO26","v":"Ops"},{"$f":"Time!EP26","v":"Ops"},{"$f":"Time!EQ26","v":"Ops"},{"$f":"Time!ER26","v":"Ops"},{"$f":"Time!ES26","v":"Ops"},{"$f":"Time!ET26","v":"Ops"},{"$f":"Time!EU26","v":"Ops"},{"$f":"Time!EV26","v":"Ops"},{"$f":"Time!EW26","v":"Ops"},{"$f":"Time!EX26","v":"Ops"},{"$f":"Time!EY26","v":"Ops"},{"$f":"Time!EZ26","v":"Ops"},{"$f":"Time!FA26","v":"Ops"},{"$f":"Time!FB26","v":"Ops"},{"$f":"Time!FC26","v":"Ops"},{"$f":"Time!FD26","v":"Ops"},{"$f":"Time!FE26","v":"Ops"},{"$f":"Time!FF26","v":"Ops"},{"$f":"Time!FG26","v":"Ops"},{"$f":"Time!FH26","v":"Ops"},{"$f":"Time!FI26","v":"Ops"},{"$f":"Time!FJ26","v":"Ops"},{"$f":"Time!FK26","v":"Ops"},{"$f":"Time!FL26","v":"Ops"},{"$f":"Time!FM26","v":"Ops"},{"$f":"Time!FN26","v":"Ops"},{"$f":"Time!FO26","v":"Ops"},{"$f":"Time!FP26","v":"Ops"},{"$f":"Time!FQ26","v":"Ops"},{"$f":"Time!FR26","v":"Ops"},{"$f":"Time!FS26","v":"Ops"},{"$f":"Time!FT26","v":""},{"$f":"Time!FU26","v":""},{"$f":"Time!FV26","v":""},{"$f":"Time!FW26","v":""},{"$f":"Time!FX26","v":""},{"$f":"Time!FY26","v":""},{"$f":"Time!FZ26","v":""},{"$f":"Time!GA26","v":""},{"$f":"Time!GB26","v":""},{"$f":"Time!GC26","v":""},{"$f":"Time!GD26","v":""},{"$f":"Time!GE26","v":""},{"$f":"Time!GF26","v":""},{"$f":"Time!GG26","v":""},{"$f":"Time!GH26","v":""},{"$f":"Time!GI26","v":""},{"$f":"Time!GJ26","v":""},{"$f":"Time!GK26","v":""},{"$f":"Time!GL26","v":""},{"$f":"Time!GM26","v":""},{"$f":"Time!GN26","v":""},{"$f":"Time!GO26","v":""},{"$f":"Time!GP26","v":""},{"$f":"Time!GQ26","v":""},{"$f":"Time!GR26","v":""},{"$f":"Time!GS26","v":""},{"$f":"Time!GT26","v":""},{"$f":"Time!GU26","v":""},{"$f":"Time!GV26","v":""},{"$f":"Time!GW26","v":""},{"$f":"Time!GX26","v":""},{"$f":"Time!GY26","v":""},{"$f":"Time!GZ26","v":""},{"$f":"Time!HA26","v":""},{"$f":"Time!HB26","v":""},{"$f":"Time!HC26","v":""},{"$f":"Time!HD26","v":""},{"$f":"Time!HE26","v":""},{"$f":"Time!HF26","v":""},{"$f":"Time!HG26","v":""},{"$f":"Time!HH26","v":""},{"$f":"Time!HI26","v":""},{"$f":"Time!HJ26","v":""},{"$f":"Time!HK26","v":""},{"$f":"Time!HL26","v":""},{"$f":"Time!HM26","v":""},{"$f":"Time!HN26","v":""},{"$f":"Time!HO26","v":""},{"$f":"Time!HP26","v":""},{"$f":"Time!HQ26","v":""},{"$f":"Time!HR26","v":""},{"$f":"Time!HS26","v":""},{"$f":"Time!HT26","v":""},{"$f":"Time!HU26","v":""},{"$f":"Time!HV26","v":""},{"$f":"Time!HW26","v":""},{"$f":"Time!HX26","v":""},{"$f":"Time!HY26","v":""},{"$f":"Time!HZ26","v":""},{"$f":"Time!IA26","v":""},{"$f":"Time!IB26","v":""},{"$f":"Time!IC26","v":""},{"$f":"Time!ID26","v":""},{"$f":"Time!IE26","v":""}]
[]
["Sources & Uses"]
[]
[null,"Funding Requirement - Copy",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q11:IE11)","v":296.36840326854298},null,{"$f":"Fund!R23","v":21.060648841730483},{"$f":"Fund!S23","v":17.86064884173048},{"$f":"Fund!T23","v":17.86064884173048},{"$f":"Fund!U23","v":20.390648841730481},{"$f":"Fund!V23","v":20.390648841730481},{"$f":"Fund!W23","v":20.390648841730481},{"$f":"Fund!X23","v":20.390648841730481},{"$f":"Fund!Y23","v":20.237395872101317},{"$f":"Fund!Z23","v":20.024726922113931},{"$f":"Fund!AA23","v":12.390165069682038},{"$f":"Fund!AB23","v":12.346140802136055},{"$f":"Fund!AC23","v":12.302429859817828},{"$f":"Fund!AD23","v":12.263142984161696},{"$f":"Fund!AE23","v":12.007952701860402},{"$f":"Fund!AF23","v":14.278138519794959},{"$f":"Fund!AG23","v":14.096632364999873},{"$f":"Fund!AH23","v":14.058487476644911},{"$f":"Fund!AI23","v":14.018648803116559},{"$f":"Fund!AJ23","v":0},{"$f":"Fund!AK23","v":0},{"$f":"Fund!AL23","v":0},{"$f":"Fund!AM23","v":0},{"$f":"Fund!AN23","v":0},{"$f":"Fund!AO23","v":0},{"$f":"Fund!AP23","v":0},{"$f":"Fund!AQ23","v":0},{"$f":"Fund!AR23","v":0},{"$f":"Fund!AS23","v":0},{"$f":"Fund!AT23","v":0},{"$f":"Fund!AU23","v":0},{"$f":"Fund!AV23","v":0},{"$f":"Fund!AW23","v":0},{"$f":"Fund!AX23","v":0},{"$f":"Fund!AY23","v":0},{"$f":"Fund!AZ23","v":0},{"$f":"Fund!BA23","v":0},{"$f":"Fund!BB23","v":0},{"$f":"Fund!BC23","v":0},{"$f":"Fund!BD23","v":0},{"$f":"Fund!BE23","v":0},{"$f":"Fund!BF23","v":0},{"$f":"Fund!BG23","v":0},{"$f":"Fund!BH23","v":0},{"$f":"Fund!BI23","v":0},{"$f":"Fund!BJ23","v":0},{"$f":"Fund!BK23","v":0},{"$f":"Fund!BL23","v":0},{"$f":"Fund!BM23","v":0},{"$f":"Fund!BN23","v":0},{"$f":"Fund!BO23","v":0},{"$f":"Fund!BP23","v":0},{"$f":"Fund!BQ23","v":0},{"$f":"Fund!BR23","v":0},{"$f":"Fund!BS23","v":0},{"$f":"Fund!BT23","v":0},{"$f":"Fund!BU23","v":0},{"$f":"Fund!BV23","v":0},{"$f":"Fund!BW23","v":0},{"$f":"Fund!BX23","v":0},{"$f":"Fund!BY23","v":0},{"$f":"Fund!BZ23","v":0},{"$f":"Fund!CA23","v":0},{"$f":"Fund!CB23","v":0},{"$f":"Fund!CC23","v":0},{"$f":"Fund!CD23","v":0},{"$f":"Fund!CE23","v":0},{"$f":"Fund!CF23","v":0},{"$f":"Fund!CG23","v":0},{"$f":"Fund!CH23","v":0},{"$f":"Fund!CI23","v":0},{"$f":"Fund!CJ23","v":0},{"$f":"Fund!CK23","v":0},{"$f":"Fund!CL23","v":0},{"$f":"Fund!CM23","v":0},{"$f":"Fund!CN23","v":0},{"$f":"Fund!CO23","v":0},{"$f":"Fund!CP23","v":0},{"$f":"Fund!CQ23","v":0},{"$f":"Fund!CR23","v":0},{"$f":"Fund!CS23","v":0},{"$f":"Fund!CT23","v":0},{"$f":"Fund!CU23","v":0},{"$f":"Fund!CV23","v":0},{"$f":"Fund!CW23","v":0},{"$f":"Fund!CX23","v":0},{"$f":"Fund!CY23","v":0},{"$f":"Fund!CZ23","v":0},{"$f":"Fund!DA23","v":0},{"$f":"Fund!DB23","v":0},{"$f":"Fund!DC23","v":0},{"$f":"Fund!DD23","v":0},{"$f":"Fund!DE23","v":0},{"$f":"Fund!DF23","v":0},{"$f":"Fund!DG23","v":0},{"$f":"Fund!DH23","v":0},{"$f":"Fund!DI23","v":0},{"$f":"Fund!DJ23","v":0},{"$f":"Fund!DK23","v":0},{"$f":"Fund!DL23","v":0},{"$f":"Fund!DM23","v":0},{"$f":"Fund!DN23","v":0},{"$f":"Fund!DO23","v":0},{"$f":"Fund!DP23","v":0},{"$f":"Fund!DQ23","v":0},{"$f":"Fund!DR23","v":0},{"$f":"Fund!DS23","v":0},{"$f":"Fund!DT23","v":0},{"$f":"Fund!DU23","v":0},{"$f":"Fund!DV23","v":0},{"$f":"Fund!DW23","v":0},{"$f":"Fund!DX23","v":0},{"$f":"Fund!DY23","v":0},{"$f":"Fund!DZ23","v":0},{"$f":"Fund!EA23","v":0},{"$f":"Fund!EB23","v":0},{"$f":"Fund!EC23","v":0},{"$f":"Fund!ED23","v":0},{"$f":"Fund!EE23","v":0},{"$f":"Fund!EF23","v":0},{"$f":"Fund!EG23","v":0},{"$f":"Fund!EH23","v":0},{"$f":"Fund!EI23","v":0},{"$f":"Fund!EJ23","v":0},{"$f":"Fund!EK23","v":0},{"$f":"Fund!EL23","v":0},{"$f":"Fund!EM23","v":0},{"$f":"Fund!EN23","v":0},{"$f":"Fund!EO23","v":0},{"$f":"Fund!EP23","v":0},{"$f":"Fund!EQ23","v":0},{"$f":"Fund!ER23","v":0},{"$f":"Fund!ES23","v":0},{"$f":"Fund!ET23","v":0},{"$f":"Fund!EU23","v":0},{"$f":"Fund!EV23","v":0},{"$f":"Fund!EW23","v":0},{"$f":"Fund!EX23","v":0},{"$f":"Fund!EY23","v":0},{"$f":"Fund!EZ23","v":0},{"$f":"Fund!FA23","v":0},{"$f":"Fund!FB23","v":0},{"$f":"Fund!FC23","v":0},{"$f":"Fund!FD23","v":0},{"$f":"Fund!FE23","v":0},{"$f":"Fund!FF23","v":0},{"$f":"Fund!FG23","v":0},{"$f":"Fund!FH23","v":0},{"$f":"Fund!FI23","v":0},{"$f":"Fund!FJ23","v":0},{"$f":"Fund!FK23","v":0},{"$f":"Fund!FL23","v":0},{"$f":"Fund!FM23","v":0},{"$f":"Fund!FN23","v":0},{"$f":"Fund!FO23","v":0},{"$f":"Fund!FP23","v":0},{"$f":"Fund!FQ23","v":0},{"$f":"Fund!FR23","v":0},{"$f":"Fund!FS23","v":0},{"$f":"Fund!FT23","v":0},{"$f":"Fund!FU23","v":0},{"$f":"Fund!FV23","v":0},{"$f":"Fund!FW23","v":0},{"$f":"Fund!FX23","v":0},{"$f":"Fund!FY23","v":0},{"$f":"Fund!FZ23","v":0},{"$f":"Fund!GA23","v":0},{"$f":"Fund!GB23","v":0},{"$f":"Fund!GC23","v":0},{"$f":"Fund!GD23","v":0},{"$f":"Fund!GE23","v":0},{"$f":"Fund!GF23","v":0},{"$f":"Fund!GG23","v":0},{"$f":"Fund!GH23","v":0},{"$f":"Fund!GI23","v":0},{"$f":"Fund!GJ23","v":0},{"$f":"Fund!GK23","v":0},{"$f":"Fund!GL23","v":0},{"$f":"Fund!GM23","v":0},{"$f":"Fund!GN23","v":0},{"$f":"Fund!GO23","v":0},{"$f":"Fund!GP23","v":0},{"$f":"Fund!GQ23","v":0},{"$f":"Fund!GR23","v":0},{"$f":"Fund!GS23","v":0},{"$f":"Fund!GT23","v":0},{"$f":"Fund!GU23","v":0},{"$f":"Fund!GV23","v":0},{"$f":"Fund!GW23","v":0},{"$f":"Fund!GX23","v":0},{"$f":"Fund!GY23","v":0},{"$f":"Fund!GZ23","v":0},{"$f":"Fund!HA23","v":0},{"$f":"Fund!HB23","v":0},{"$f":"Fund!HC23","v":0},{"$f":"Fund!HD23","v":0},{"$f":"Fund!HE23","v":0},{"$f":"Fund!HF23","v":0},{"$f":"Fund!HG23","v":0},{"$f":"Fund!HH23","v":0},{"$f":"Fund!HI23","v":0},{"$f":"Fund!HJ23","v":0},{"$f":"Fund!HK23","v":0},{"$f":"Fund!HL23","v":0},{"$f":"Fund!HM23","v":0},{"$f":"Fund!HN23","v":0},{"$f":"Fund!HO23","v":0},{"$f":"Fund!HP23","v":0},{"$f":"Fund!HQ23","v":0},{"$f":"Fund!HR23","v":0},{"$f":"Fund!HS23","v":0},{"$f":"Fund!HT23","v":0},{"$f":"Fund!HU23","v":0},{"$f":"Fund!HV23","v":0},{"$f":"Fund!HW23","v":0},{"$f":"Fund!HX23","v":0},{"$f":"Fund!HY23","v":0},{"$f":"Fund!HZ23","v":0},{"$f":"Fund!IA23","v":0},{"$f":"Fund!IB23","v":0},{"$f":"Fund!IC23","v":0},{"$f":"Fund!ID23","v":0},{"$f":"Fund!IE23","v":0}]
[null,"Debt Service - Copy",null,null,null,null,null,null,null,"$m",null,null,null,null,495.61792111332784,null,{"$f":"Debt!R64","v":0},{"$f":"Debt!S64","v":0},{"$f":"Debt!T64","v":0},{"$f":"Debt!U64","v":0},{"$f":"Debt!V64","v":0},{"$f":"Debt!W64","v":0},{"$f":"Debt!X64","v":0},{"$f":"Debt!Y64","v":0},{"$f":"Debt!Z64","v":0},{"$f":"Debt!AA64","v":0},{"$f":"Debt!AB64","v":0},{"$f":"Debt!AC64","v":0},{"$f":"Debt!AD64","v":0},{"$f":"Debt!AE64","v":0},{"$f":"Debt!AF64","v":0},{"$f":"Debt!AG64","v":0},{"$f":"Debt!AH64","v":0},{"$f":"Debt!AI64","v":0},{"$f":"Debt!AJ64","v":8.2066337564168119},{"$f":"Debt!AK64","v":8.1750082814168117},{"$f":"Debt!AL64","v":8.1433822814168124},{"$f":"Debt!AM64","v":8.1117568064168122},{"$f":"Debt!AN64","v":8.0801313314168119},{"$f":"Debt!AO64","v":8.0485058564168117},{"$f":"Debt!AP64","v":8.0168798564168107},{"$f":"Debt!AQ64","v":7.9852543814168113},{"$f":"Debt!AR64","v":7.9536289064168111},{"$f":"Debt!AS64","v":7.9220029064168109},{"$f":"Debt!AT64","v":7.8903774314168116},{"$f":"Debt!AU64","v":7.8587519564168113},{"$f":"Debt!AV64","v":7.8271259564168112},{"$f":"Debt!AW64","v":7.7955004814168118},{"$f":"Debt!AX64","v":7.8467295314168117},{"$f":"Debt!AY64","v":7.8135980814168118},{"$f":"Debt!AZ64","v":7.7804660814168116},{"$f":"Debt!BA64","v":7.7473346314168117},{"$f":"Debt!BB64","v":7.7142031814168117},{"$f":"Debt!BC64","v":7.6810711814168116},{"$f":"Debt!BD64","v":7.6479397314168116},{"$f":"Debt!BE64","v":7.6148082814168117},{"$f":"Debt!BF64","v":7.5816762814168115},{"$f":"Debt!BG64","v":7.5485448314168115},{"$f":"Debt!BH64","v":7.5154133814168116},{"$f":"Debt!BI64","v":7.4822819314168116},{"$f":"Debt!BJ64","v":7.4491499314168115},{"$f":"Debt!BK64","v":7.4160184814168115},{"$f":"Debt!BL64","v":7.3828870314168116},{"$f":"Debt!BM64","v":7.3497550314168114},{"$f":"Debt!BN64","v":7.3166235814168115},{"$f":"Debt!BO64","v":7.2834921314168115},{"$f":"Debt!BP64","v":7.2503601314168113},{"$f":"Debt!BQ64","v":7.2172286814168114},{"$f":"Debt!BR64","v":7.236832106416812},{"$f":"Debt!BS64","v":7.2021946814168114},{"$f":"Debt!BT64","v":7.1675566814168121},{"$f":"Debt!BU64","v":7.1329192564168116},{"$f":"Debt!BV64","v":7.0982818314168119},{"$f":"Debt!BW64","v":7.0636438314168117},{"$f":"Debt!BX64","v":7.0290064064168121},{"$f":"Debt!BY64","v":6.9943689814168115},{"$f":"Debt!BZ64","v":6.9597309814168113},{"$f":"Debt!CA64","v":6.9250935564168117},{"$f":"Debt!CB64","v":6.890456131416812},{"$f":"Debt!CC64","v":6.8558187064168115},{"$f":"Debt!CD64","v":6.8211807064168113},{"$f":"Debt!CE64","v":6.7865432814168116},{"$f":"Debt!CF64","v":6.751905856416812},{"$f":"Debt!CG64","v":6.7172678564168118},{"$f":"Debt!CH64","v":6.6826304314168112},{"$f":"Debt!CI64","v":6.6479930064168116},{"$f":"Debt!CJ64","v":6.6133550064168114},{"$f":"Debt!CK64","v":6.5787175814168117},{"$f":"Debt!CL64","v":6.5666953814168121},{"$f":"Debt!CM64","v":6.5305519814168118},{"$f":"Debt!CN64","v":6.4944079814168116},{"$f":"Debt!CO64","v":6.4582645814168114},{"$f":"Debt!CP64","v":6.422121181416812},{"$f":"Debt!CQ64","v":6.3859771814168118},{"$f":"Debt!CR64","v":6.3498337814168115},{"$f":"Debt!CS64","v":6.3136903814168113},{"$f":"Debt!CT64","v":6.277546381416812},{"$f":"Debt!CU64","v":6.2414029814168117},{"$f":"Debt!CV64","v":6.2052595814168114},{"$f":"Debt!CW64","v":6.1691161814168121},{"$f":"Debt!CX64","v":6.1329721814168119},{"$f":"Debt!CY64","v":6.0968287814168116},{"$f":"Debt!CZ64","v":6.0606853814168113},{"$f":"Debt!DA64","v":0.10254799556796852},{"$f":"Debt!DB64","v":0},{"$f":"Debt!DC64","v":0},{"$f":"Debt!DD64","v":0},{"$f":"Debt!DE64","v":0},{"$f":"Debt!DF64","v":0},{"$f":"Debt!DG64","v":0},{"$f":"Debt!DH64","v":0},{"$f":"Debt!DI64","v":0},{"$f":"Debt!DJ64","v":0},{"$f":"Debt!DK64","v":0},{"$f":"Debt!DL64","v":0},{"$f":"Debt!DM64","v":0},{"$f":"Debt!DN64","v":0},{"$f":"Debt!DO64","v":0},{"$f":"Debt!DP64","v":0},{"$f":"Debt!DQ64","v":0},{"$f":"Debt!DR64","v":0},{"$f":"Debt!DS64","v":0},{"$f":"Debt!DT64","v":0},{"$f":"Debt!DU64","v":0},{"$f":"Debt!DV64","v":0},{"$f":"Debt!DW64","v":0},{"$f":"Debt!DX64","v":0},{"$f":"Debt!DY64","v":0},{"$f":"Debt!DZ64","v":0},{"$f":"Debt!EA64","v":0},{"$f":"Debt!EB64","v":0},{"$f":"Debt!EC64","v":0},{"$f":"Debt!ED64","v":0},{"$f":"Debt!EE64","v":0},{"$f":"Debt!EF64","v":0},{"$f":"Debt!EG64","v":0},{"$f":"Debt!EH64","v":0},{"$f":"Debt!EI64","v":0},{"$f":"Debt!EJ64","v":0},{"$f":"Debt!EK64","v":0},{"$f":"Debt!EL64","v":0},{"$f":"Debt!EM64","v":0},{"$f":"Debt!EN64","v":0},{"$f":"Debt!EO64","v":0},{"$f":"Debt!EP64","v":0},{"$f":"Debt!EQ64","v":0},{"$f":"Debt!ER64","v":0},{"$f":"Debt!ES64","v":0},{"$f":"Debt!ET64","v":0},{"$f":"Debt!EU64","v":0},{"$f":"Debt!EV64","v":0},{"$f":"Debt!EW64","v":0},{"$f":"Debt!EX64","v":0},{"$f":"Debt!EY64","v":0},{"$f":"Debt!EZ64","v":0},{"$f":"Debt!FA64","v":0},{"$f":"Debt!FB64","v":0},{"$f":"Debt!FC64","v":0},{"$f":"Debt!FD64","v":0},{"$f":"Debt!FE64","v":0},{"$f":"Debt!FF64","v":0},{"$f":"Debt!FG64","v":0},{"$f":"Debt!FH64","v":0},{"$f":"Debt!FI64","v":0},{"$f":"Debt!FJ64","v":0},{"$f":"Debt!FK64","v":0},{"$f":"Debt!FL64","v":0},{"$f":"Debt!FM64","v":0},{"$f":"Debt!FN64","v":0},{"$f":"Debt!FO64","v":0},{"$f":"Debt!FP64","v":0},{"$f":"Debt!FQ64","v":0},{"$f":"Debt!FR64","v":0},{"$f":"Debt!FS64","v":0},{"$f":"Debt!FT64","v":0},{"$f":"Debt!FU64","v":0},{"$f":"Debt!FV64","v":0},{"$f":"Debt!FW64","v":0},{"$f":"Debt!FX64","v":0},{"$f":"Debt!FY64","v":0},{"$f":"Debt!FZ64","v":0},{"$f":"Debt!GA64","v":0},{"$f":"Debt!GB64","v":0},{"$f":"Debt!GC64","v":0},{"$f":"Debt!GD64","v":0},{"$f":"Debt!GE64","v":0},{"$f":"Debt!GF64","v":0},{"$f":"Debt!GG64","v":0},{"$f":"Debt!GH64","v":0},{"$f":"Debt!GI64","v":0},{"$f":"Debt!GJ64","v":0},{"$f":"Debt!GK64","v":0},{"$f":"Debt!GL64","v":0},{"$f":"Debt!GM64","v":0},{"$f":"Debt!GN64","v":0},{"$f":"Debt!GO64","v":0},{"$f":"Debt!GP64","v":0},{"$f":"Debt!GQ64","v":0},{"$f":"Debt!GR64","v":0},{"$f":"Debt!GS64","v":0},{"$f":"Debt!GT64","v":0},{"$f":"Debt!GU64","v":0},{"$f":"Debt!GV64","v":0},{"$f":"Debt!GW64","v":0},{"$f":"Debt!GX64","v":0},{"$f":"Debt!GY64","v":0},{"$f":"Debt!GZ64","v":0},{"$f":"Debt!HA64","v":0},{"$f":"Debt!HB64","v":0},{"$f":"Debt!HC64","v":0},{"$f":"Debt!HD64","v":0},{"$f":"Debt!HE64","v":0},{"$f":"Debt!HF64","v":0},{"$f":"Debt!HG64","v":0},{"$f":"Debt!HH64","v":0},{"$f":"Debt!HI64","v":0},{"$f":"Debt!HJ64","v":0},{"$f":"Debt!HK64","v":0},{"$f":"Debt!HL64","v":0},{"$f":"Debt!HM64","v":0},{"$f":"Debt!HN64","v":0},{"$f":"Debt!HO64","v":0},{"$f":"Debt!HP64","v":0},{"$f":"Debt!HQ64","v":0},{"$f":"Debt!HR64","v":0},{"$f":"Debt!HS64","v":0},{"$f":"Debt!HT64","v":0},{"$f":"Debt!HU64","v":0},{"$f":"Debt!HV64","v":0},{"$f":"Debt!HW64","v":0},{"$f":"Debt!HX64","v":0},{"$f":"Debt!HY64","v":0},{"$f":"Debt!HZ64","v":0},{"$f":"Debt!IA64","v":0},{"$f":"Debt!IB64","v":0},{"$f":"Debt!IC64","v":0},{"$f":"Debt!ID64","v":0},{"$f":"Debt!IE64","v":0}]
[]
[]
[null,"Funding Requirement - Paste",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q15:IE15)","v":765.89966906585187},null,8.907793679927039,17.331697041298241,46.990771028260127,50.484688932166534,38.083230689933941,56.234237891501387,58.734812362568228,65.436599996118801,13.711339209813298,13.545928475686713,13.449520713300624,12.088269432656208,78.520086861936065,79.94282525090567,55.848047629257344,11.736888724603689,12.258053393339022,12.218214719810669,11.060398051975687,4.554288817543906,4.5414147238653957,15.718805434148601,3.694965117609665,3.6876134912935705,14.586862337801424,14.612236411383348,9.4456298470073055,14.549144199576739,9.4486427326019058,14.476661867960706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Service - Paste",null,null,null,null,null,null,null,"$m",null,null,null,null,671.67572064609578,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.8386114314168118,8.8069854314168126,8.7753599564168105,8.7437344814168121,8.712108481416811,8.6804830064168108,8.6488575314168123,8.6172320564168121,8.5856060564168111,8.5539805814168108,8.641327731416812,8.6081957314168118,8.575064281416811,8.5419328314168119,8.5088008314168118,8.4756693814168109,8.4425379314168119,8.409406481416811,8.3762744814168109,8.3431430314168118,8.3100115814168127,8.2768795814168108,8.2437481314168117,8.2106166814168127,8.1774846814168107,8.1443532314168117,8.1112217814168126,8.0780903314168118,8.0449583314168116,8.0118268814168108,8.0675484064168117,8.0329104064168106,7.998272981416811,7.9636355564168113,7.928997556416812,7.8943601314168115,7.8597227064168118,7.8250852814168113,7.790447281416812,7.7558098564168114,7.7211724314168118,7.6865344314168116,7.6518970064168119,7.6172595814168114,7.5826215814168112,7.5479841564168115,7.5133467314168119,7.4787093064168122,7.4440713064168111,7.4094338814168115,7.4335297814168122,7.397385781416812,7.3612423814168118,7.3250989814168115,7.2889549814168113,7.2528115814168119,7.2166681814168117,7.1805247814168123,7.1443807814168121,7.1082373814168118,7.0720939814168116,7.0359499814168114,6.999806581416812,6.9636631814168117,6.9275191814168116,6.8913757814168113,6.8552323814168119,6.8190889814168116,6.7829449814168115,6.7468015814168121,6.7392718564168117,6.7016218564168115,6.6639724814168115,6.6263231064168115,6.5886731064168114,6.5510237314168114,6.5133743564168114,6.4757249814168114,6.4380749814168112,6.4004256064168121,6.3627762314168113,6.325126231416812,6.287476856416812,6.249827481416812,6.2121774814168118,6.1745281064168118,6.1368787314168118,6.0992293564168119,6.0615793564167033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Checks"]
[null,"Funding Requirement",null,null,null,null,null,null,null,"#",null,{"$f":"SUM(Q20:ID20)","v":30},null,null,null,null,{"$f":"IF(Q11=Q15,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CC11=CC15,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EO11=EO15,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HA11=HA15,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Service",null,null,null,null,null,null,null,"#",null,{"$f":"SUM(Q21:ID21)","v":101},null,null,null,null,{"$f":"IF(Q12=Q16,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CC12=CC16,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"IF(EO12=EO16,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HA12=HA16,0,1)","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]
[null,null,null,null,null,null,null,null,null,"#",null,{"$f":"SUM(L20:L21)","v":131},null,null,null,null,{"$f":"IF(SUM(Q20:Q21)<>0,1,0)","v":1},{"$f":"IF(SUM(R20:R21)<>0,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(SUM(CD20:CD21)<>0,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(EP20:EP21)<>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(HB20:HB21)<>0,1,0)","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]
[]
[null,"Sources = Uses",null,null,null,null,null,null,null,"check",null,{"$f":"L20=0","v":false}]
[]
[]
["Check"]
[]
[null,"Sources & Uses",null,null,null,null,null,null,null,"check",null,{"$f":"L24","v":false}]
[null,"Aggregate",null,null,null,null,null,null,null,"check",null,{"$f":"AND(L29:L29)","v":false}]
[]
["End Sheet"]

{"sheet":"Time","index":7,"n_rows":167,"n_cols":239,"rows_kept":167,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
["General"]
[]
[null,null,"Model Start",null,null,null,null,null,"date",null,{"$f":"InputC!J14","v":"2021-01-01"}]
[null,null,"Construction End",null,null,null,null,null,"date",null,{"$f":"InputC!L31","v":"2022-06-30"}]
[null,null,"Operations Start",null,null,null,null,null,"date",null,{"$f":"InputC!L37","v":"2022-07-01"}]
[]
[null,{"$f":"\"\"","v":""},"Base Model Timeline"]
[]
[null,null,"Period Start",null,null,null,null,null,"date",null,null,null,null,null,null,null,null,{"$f":"Q18+1","v":"2021-01-01"},{"$f":"R18+1","v":"2021-02-01"},"2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01","2032-01-01","2032-04-01","2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01",{"$f":"CD18+1","v":"2034-04-01"},"2034-07-01","2034-10-01","2035-01-01","2035-04-01","2035-07-01","2035-10-01","2036-01-01","2036-04-01","2036-07-01","2036-10-01","2037-01-01","2037-04-01","2037-07-01","2037-10-01","2038-01-01","2038-04-01","2038-07-01","2038-10-01","2039-01-01","2039-04-01","2039-07-01","2039-10-01","2040-01-01","2040-04-01","2040-07-01","2040-10-01","2041-01-01","2041-04-01","2041-07-01","2041-10-01","2042-01-01","2042-04-01","2042-07-01","2042-10-01","2043-01-01","2043-04-01","2043-07-01","2043-10-01","2044-01-01","2044-04-01","2044-07-01","2044-10-01","2045-01-01","2045-04-01","2045-07-01","2045-10-01","2046-01-01","2046-04-01","2046-07-01","2046-10-01","2047-01-01","2047-04-01","2047-07-01","2047-10-01","2048-01-01","2048-04-01","2048-07-01","2048-10-01","2049-01-01","2049-04-01","2049-07-01","2049-10-01","2050-01-01",{"$f":"EP18+1","v":"2050-04-01"},"2050-07-01","2050-10-01","2051-01-01","2051-04-01","2051-07-01","2051-10-01","2052-01-01","2052-04-01","2052-07-01","2052-10-01","2053-01-01","2053-04-01","2053-07-01","2053-10-01","2054-01-01","2054-04-01","2054-07-01","2054-10-01","2055-01-01","2055-04-01","2055-07-01","2055-10-01","2056-01-01","2056-04-01","2056-07-01","2056-10-01","2057-01-01","2057-04-01","2057-07-01","2057-10-01","2058-01-01","2058-04-01","2058-07-01","2058-10-01","2059-01-01","2059-04-01","2059-07-01","2059-10-01","2060-01-01","2060-04-01","2060-07-01","2060-10-01","2061-01-01","2061-04-01","2061-07-01","2061-10-01","2062-01-01","2062-04-01","2062-07-01","2062-10-01","2063-01-01","2063-04-01","2063-07-01","2063-10-01","2064-01-01","2064-04-01","2064-07-01","2064-10-01","2065-01-01","2065-04-01","2065-07-01","2065-10-01","2066-01-01",{"$f":"HB18+1","v":"2066-04-01"},"2066-07-01","2066-10-01","2067-01-01","2067-04-01","2067-07-01","2067-10-01","2068-01-01","2068-04-01","2068-07-01","2068-10-01","2069-01-01","2069-04-01","2069-07-01","2069-10-01","2070-01-01","2070-04-01","2070-07-01","2070-10-01","2071-01-01","2071-04-01","2071-07-01","2071-10-01","2072-01-01","2072-04-01","2072-07-01","2072-10-01","2073-01-01","2073-04-01"]
[null,null,"Period End",null,null,null,null,null,"date",null,null,null,null,null,null,null,{"$f":"K11-1","v":"2020-12-31"},{"$f":"EDATE(R17,IF(R17>$K$12,InputC!$L$40,1))-1","v":"2021-01-31"},{"$f":"EDATE(S17,IF(S17>$K$12,InputC!$L$40,1))-1","v":"2021-02-28"},{"$f":"EDATE(T17,IF(T17>$K$12,InputC!$L$40,1))-1","v":"2021-03-31"},{"$f":"EDATE(U17,IF(U17>$K$12,InputC!$L$40,1))-1","v":"2021-04-30"},{"$f":"EDATE(V17,IF(V17>$K$12,InputC!$L$40,1))-1","v":"2021-05-31"},{"$f":"EDATE(W17,IF(W17>$K$12,InputC!$L$40,1))-1","v":"2021-06-30"},{"$f":"EDATE(X17,IF(X17>$K$12,InputC!$L$40,1))-1","v":"2021-07-31"},{"$f":"EDATE(Y17,IF(Y17>$K$12,InputC!$L$40,1))-1","v":"2021-08-31"},{"$f":"EDATE(Z17,IF(Z17>$K$12,InputC!$L$40,1))-1","v":"2021-09-30"},{"$f":"EDATE(AA17,IF(AA17>$K$12,InputC!$L$40,1))-1","v":"2021-10-31"},{"$f":"EDATE(AB17,IF(AB17>$K$12,InputC!$L$40,1))-1","v":"2021-11-30"},{"$f":"EDATE(AC17,IF(AC17>$K$12,InputC!$L$40,1))-1","v":"2021-12-31"},{"$f":"EDATE(AD17,IF(AD17>$K$12,InputC!$L$40,1))-1","v":"2022-01-31"},{"$f":"EDATE(AE17,IF(AE17>$K$12,InputC!$L$40,1))-1","v":"2022-02-28"},{"$f":"EDATE(AF17,IF(AF17>$K$12,InputC!$L$40,1))-1","v":"2022-03-31"},{"$f":"EDATE(AG17,IF(AG17>$K$12,InputC!$L$40,1))-1","v":"2022-04-30"},{"$f":"EDATE(AH17,IF(AH17>$K$12,InputC!$L$40,1))-1","v":"2022-05-31"},{"$f":"EDATE(AI17,IF(AI17>$K$12,InputC!$L$40,1))-1","v":"2022-06-30"},{"$f":"EDATE(AJ17,IF(AJ17>$K$12,InputC!$L$40,1))-1","v":"2022-09-30"},{"$f":"EDATE(AK17,IF(AK17>$K$12,InputC!$L$40,1))-1","v":"2022-12-31"},{"$f":"EDATE(AL17,IF(AL17>$K$12,InputC!$L$40,1))-1","v":"2023-03-31"},{"$f":"EDATE(AM17,IF(AM17>$K$12,InputC!$L$40,1))-1","v":"2023-06-30"},{"$f":"EDATE(AN17,IF(AN17>$K$12,InputC!$L$40,1))-1","v":"2023-09-30"},{"$f":"EDATE(AO17,IF(AO17>$K$12,InputC!$L$40,1))-1","v":"2023-12-31"},{"$f":"EDATE(AP17,IF(AP17>$K$12,InputC!$L$40,1))-1","v":"2024-03-31"},{"$f":"EDATE(AQ17,IF(AQ17>$K$12,InputC!$L$40,1))-1","v":"2024-06-30"},{"$f":"EDATE(AR17,IF(AR17>$K$12,InputC!$L$40,1))-1","v":"2024-09-30"},{"$f":"EDATE(AS17,IF(AS17>$K$12,InputC!$L$40,1))-1","v":"2024-12-31"},{"$f":"EDATE(AT17,IF(AT17>$K$12,InputC!$L$40,1))-1","v":"2025-03-31"},{"$f":"EDATE(AU17,IF(AU17>$K$12,InputC!$L$40,1))-1","v":"2025-06-30"},{"$f":"EDATE(AV17,IF(AV17>$K$12,InputC!$L$40,1))-1","v":"2025-09-30"},{"$f":"EDATE(AW17,IF(AW17>$K$12,InputC!$L$40,1))-1","v":"2025-12-31"},{"$f":"EDATE(AX17,IF(AX17>$K$12,InputC!$L$40,1))-1","v":"2026-03-31"},{"$f":"EDATE(AY17,IF(AY17>$K$12,InputC!$L$40,1))-1","v":"2026-06-30"},{"$f":"EDATE(AZ17,IF(AZ17>$K$12,InputC!$L$40,1))-1","v":"2026-09-30"},{"$f":"EDATE(BA17,IF(BA17>$K$12,InputC!$L$40,1))-1","v":"2026-12-31"},{"$f":"EDATE(BB17,IF(BB17>$K$12,InputC!$L$40,1))-1","v":"2027-03-31"},{"$f":"EDATE(BC17,IF(BC17>$K$12,InputC!$L$40,1))-1","v":"2027-06-30"},{"$f":"EDATE(BD17,IF(BD17>$K$12,InputC!$L$40,1))-1","v":"2027-09-30"},{"$f":"EDATE(BE17,IF(BE17>$K$12,InputC!$L$40,1))-1","v":"2027-12-31"},{"$f":"EDATE(BF17,IF(BF17>$K$12,InputC!$L$40,1))-1","v":"2028-03-31"},{"$f":"EDATE(BG17,IF(BG17>$K$12,InputC!$L$40,1))-1","v":"2028-06-30"},{"$f":"EDATE(BH17,IF(BH17>$K$12,InputC!$L$40,1))-1","v":"2028-09-30"},{"$f":"EDATE(BI17,IF(BI17>$K$12,InputC!$L$40,1))-1","v":"2028-12-31"},{"$f":"EDATE(BJ17,IF(BJ17>$K$12,InputC!$L$40,1))-1","v":"2029-03-31"},{"$f":"EDATE(BK17,IF(BK17>$K$12,InputC!$L$40,1))-1","v":"2029-06-30"},{"$f":"EDATE(BL17,IF(BL17>$K$12,InputC!$L$40,1))-1","v":"2029-09-30"},{"$f":"EDATE(BM17,IF(BM17>$K$12,InputC!$L$40,1))-1","v":"2029-12-31"},{"$f":"EDATE(BN17,IF(BN17>$K$12,InputC!$L$40,1))-1","v":"2030-03-31"},{"$f":"EDATE(BO17,IF(BO17>$K$12,InputC!$L$40,1))-1","v":"2030-06-30"},{"$f":"EDATE(BP17,IF(BP17>$K$12,InputC!$L$40,1))-1","v":"2030-09-30"},{"$f":"EDATE(BQ17,IF(BQ17>$K$12,InputC!$L$40,1))-1","v":"2030-12-31"},{"$f":"EDATE(BR17,IF(BR17>$K$12,InputC!$L$40,1))-1","v":"2031-03-31"},{"$f":"EDATE(BS17,IF(BS17>$K$12,InputC!$L$40,1))-1","v":"2031-06-30"},{"$f":"EDATE(BT17,IF(BT17>$K$12,InputC!$L$40,1))-1","v":"2031-09-30"},{"$f":"EDATE(BU17,IF(BU17>$K$12,InputC!$L$40,1))-1","v":"2031-12-31"},{"$f":"EDATE(BV17,IF(BV17>$K$12,InputC!$L$40,1))-1","v":"2032-03-31"},{"$f":"EDATE(BW17,IF(BW17>$K$12,InputC!$L$40,1))-1","v":"2032-06-30"},{"$f":"EDATE(BX17,IF(BX17>$K$12,InputC!$L$40,1))-1","v":"2032-09-30"},{"$f":"EDATE(BY17,IF(BY17>$K$12,InputC!$L$40,1))-1","v":"2032-12-31"},{"$f":"EDATE(BZ17,IF(BZ17>$K$12,InputC!$L$40,1))-1","v":"2033-03-31"},{"$f":"EDATE(CA17,IF(CA17>$K$12,InputC!$L$40,1))-1","v":"2033-06-30"},{"$f":"EDATE(CB17,IF(CB17>$K$12,InputC!$L$40,1))-1","v":"2033-09-30"},{"$f":"EDATE(CC17,IF(CC17>$K$12,InputC!$L$40,1))-1","v":"2033-12-31"},{"$f":"EDATE(CD17,IF(CD17>$K$12,InputC!$L$40,1))-1","v":"2034-03-31"},{"$f":"EDATE(CE17,IF(CE17>$K$12,InputC!$L$40,1))-1","v":"2034-06-30"},{"$f":"EDATE(CF17,IF(CF17>$K$12,InputC!$L$40,1))-1","v":"2034-09-30"},{"$f":"EDATE(CG17,IF(CG17>$K$12,InputC!$L$40,1))-1","v":"2034-12-31"},{"$f":"EDATE(CH17,IF(CH17>$K$12,InputC!$L$40,1))-1","v":"2035-03-31"},{"$f":"EDATE(CI17,IF(CI17>$K$12,InputC!$L$40,1))-1","v":"2035-06-30"},{"$f":"EDATE(CJ17,IF(CJ17>$K$12,InputC!$L$40,1))-1","v":"2035-09-30"},{"$f":"EDATE(CK17,IF(CK17>$K$12,InputC!$L$40,1))-1","v":"2035-12-31"},{"$f":"EDATE(CL17,IF(CL17>$K$12,InputC!$L$40,1))-1","v":"2036-03-31"},{"$f":"EDATE(CM17,IF(CM17>$K$12,InputC!$L$40,1))-1","v":"2036-06-30"},{"$f":"EDATE(CN17,IF(CN17>$K$12,InputC!$L$40,1))-1","v":"2036-09-30"},{"$f":"EDATE(CO17,IF(CO17>$K$12,InputC!$L$40,1))-1","v":"2036-12-31"},{"$f":"EDATE(CP17,IF(CP17>$K$12,InputC!$L$40,1))-1","v":"2037-03-31"},{"$f":"EDATE(CQ17,IF(CQ17>$K$12,InputC!$L$40,1))-1","v":"2037-06-30"},{"$f":"EDATE(CR17,IF(CR17>$K$12,InputC!$L$40,1))-1","v":"2037-09-30"},{"$f":"EDATE(CS17,IF(CS17>$K$12,InputC!$L$40,1))-1","v":"2037-12-31"},{"$f":"EDATE(CT17,IF(CT17>$K$12,InputC!$L$40,1))-1","v":"2038-03-31"},{"$f":"EDATE(CU17,IF(CU17>$K$12,InputC!$L$40,1))-1","v":"2038-06-30"},{"$f":"EDATE(CV17,IF(CV17>$K$12,InputC!$L$40,1))-1","v":"2038-09-30"},{"$f":"EDATE(CW17,IF(CW17>$K$12,InputC!$L$40,1))-1","v":"2038-12-31"},{"$f":"EDATE(CX17,IF(CX17>$K$12,InputC!$L$40,1))-1","v":"2039-03-31"},{"$f":"EDATE(CY17,IF(CY17>$K$12,InputC!$L$40,1))-1","v":"2039-06-30"},{"$f":"EDATE(CZ17,IF(CZ17>$K$12,InputC!$L$40,1))-1","v":"2039-09-30"},{"$f":"EDATE(DA17,IF(DA17>$K$12,InputC!$L$40,1))-1","v":"2039-12-31"},{"$f":"EDATE(DB17,IF(DB17>$K$12,InputC!$L$40,1))-1","v":"2040-03-31"},{"$f":"EDATE(DC17,IF(DC17>$K$12,InputC!$L$40,1))-1","v":"2040-06-30"},{"$f":"EDATE(DD17,IF(DD17>$K$12,InputC!$L$40,1))-1","v":"2040-09-30"},{"$f":"EDATE(DE17,IF(DE17>$K$12,InputC!$L$40,1))-1","v":"2040-12-31"},{"$f":"EDATE(DF17,IF(DF17>$K$12,InputC!$L$40,1))-1","v":"2041-03-31"},{"$f":"EDATE(DG17,IF(DG17>$K$12,InputC!$L$40,1))-1","v":"2041-06-30"},{"$f":"EDATE(DH17,IF(DH17>$K$12,InputC!$L$40,1))-1","v":"2041-09-30"},{"$f":"EDATE(DI17,IF(DI17>$K$12,InputC!$L$40,1))-1","v":"2041-12-31"},{"$f":"EDATE(DJ17,IF(DJ17>$K$12,InputC!$L$40,1))-1","v":"2042-03-31"},{"$f":"EDATE(DK17,IF(DK17>$K$12,InputC!$L$40,1))-1","v":"2042-06-30"},{"$f":"EDATE(DL17,IF(DL17>$K$12,InputC!$L$40,1))-1","v":"2042-09-30"},{"$f":"EDATE(DM17,IF(DM17>$K$12,InputC!$L$40,1))-1","v":"2042-12-31"},{"$f":"EDATE(DN17,IF(DN17>$K$12,InputC!$L$40,1))-1","v":"2043-03-31"},{"$f":"EDATE(DO17,IF(DO17>$K$12,InputC!$L$40,1))-1","v":"2043-06-30"},{"$f":"EDATE(DP17,IF(DP17>$K$12,InputC!$L$40,1))-1","v":"2043-09-30"},{"$f":"EDATE(DQ17,IF(DQ17>$K$12,InputC!$L$40,1))-1","v":"2043-12-31"},{"$f":"EDATE(DR17,IF(DR17>$K$12,InputC!$L$40,1))-1","v":"2044-03-31"},{"$f":"EDATE(DS17,IF(DS17>$K$12,InputC!$L$40,1))-1","v":"2044-06-30"},{"$f":"EDATE(DT17,IF(DT17>$K$12,InputC!$L$40,1))-1","v":"2044-09-30"},{"$f":"EDATE(DU17,IF(DU17>$K$12,InputC!$L$40,1))-1","v":"2044-12-31"},{"$f":"EDATE(DV17,IF(DV17>$K$12,InputC!$L$40,1))-1","v":"2045-03-31"},{"$f":"EDATE(DW17,IF(DW17>$K$12,InputC!$L$40,1))-1","v":"2045-06-30"},{"$f":"EDATE(DX17,IF(DX17>$K$12,InputC!$L$40,1))-1","v":"2045-09-30"},{"$f":"EDATE(DY17,IF(DY17>$K$12,InputC!$L$40,1))-1","v":"2045-12-31"},{"$f":"EDATE(DZ17,IF(DZ17>$K$12,InputC!$L$40,1))-1","v":"2046-03-31"},{"$f":"EDATE(EA17,IF(EA17>$K$12,InputC!$L$40,1))-1","v":"2046-06-30"},{"$f":"EDATE(EB17,IF(EB17>$K$12,InputC!$L$40,1))-1","v":"2046-09-30"},{"$f":"EDATE(EC17,IF(EC17>$K$12,InputC!$L$40,1))-1","v":"2046-12-31"},{"$f":"EDATE(ED17,IF(ED17>$K$12,InputC!$L$40,1))-1","v":"2047-03-31"},{"$f":"EDATE(EE17,IF(EE17>$K$12,InputC!$L$40,1))-1","v":"2047-06-30"},{"$f":"EDATE(EF17,IF(EF17>$K$12,InputC!$L$40,1))-1","v":"2047-09-30"},{"$f":"EDATE(EG17,IF(EG17>$K$12,InputC!$L$40,1))-1","v":"2047-12-31"},{"$f":"EDATE(EH17,IF(EH17>$K$12,InputC!$L$40,1))-1","v":"2048-03-31"},{"$f":"EDATE(EI17,IF(EI17>$K$12,InputC!$L$40,1))-1","v":"2048-06-30"},{"$f":"EDATE(EJ17,IF(EJ17>$K$12,InputC!$L$40,1))-1","v":"2048-09-30"},{"$f":"EDATE(EK17,IF(EK17>$K$12,InputC!$L$40,1))-1","v":"2048-12-31"},{"$f":"EDATE(EL17,IF(EL17>$K$12,InputC!$L$40,1))-1","v":"2049-03-31"},{"$f":"EDATE(EM17,IF(EM17>$K$12,InputC!$L$40,1))-1","v":"2049-06-30"},{"$f":"EDATE(EN17,IF(EN17>$K$12,InputC!$L$40,1))-1","v":"2049-09-30"},{"$f":"EDATE(EO17,IF(EO17>$K$12,InputC!$L$40,1))-1","v":"2049-12-31"},{"$f":"EDATE(EP17,IF(EP17>$K$12,InputC!$L$40,1))-1","v":"2050-03-31"},{"$f":"EDATE(EQ17,IF(EQ17>$K$12,InputC!$L$40,1))-1","v":"2050-06-30"},{"$f":"EDATE(ER17,IF(ER17>$K$12,InputC!$L$40,1))-1","v":"2050-09-30"},{"$f":"EDATE(ES17,IF(ES17>$K$12,InputC!$L$40,1))-1","v":"2050-12-31"},{"$f":"EDATE(ET17,IF(ET17>$K$12,InputC!$L$40,1))-1","v":"2051-03-31"},{"$f":"EDATE(EU17,IF(EU17>$K$12,InputC!$L$40,1))-1","v":"2051-06-30"},{"$f":"EDATE(EV17,IF(EV17>$K$12,InputC!$L$40,1))-1","v":"2051-09-30"},{"$f":"EDATE(EW17,IF(EW17>$K$12,InputC!$L$40,1))-1","v":"2051-12-31"},{"$f":"EDATE(EX17,IF(EX17>$K$12,InputC!$L$40,1))-1","v":"2052-03-31"},{"$f":"EDATE(EY17,IF(EY17>$K$12,InputC!$L$40,1))-1","v":"2052-06-30"},{"$f":"EDATE(EZ17,IF(EZ17>$K$12,InputC!$L$40,1))-1","v":"2052-09-30"},{"$f":"EDATE(FA17,IF(FA17>$K$12,InputC!$L$40,1))-1","v":"2052-12-31"},{"$f":"EDATE(FB17,IF(FB17>$K$12,InputC!$L$40,1))-1","v":"2053-03-31"},{"$f":"EDATE(FC17,IF(FC17>$K$12,InputC!$L$40,1))-1","v":"2053-06-30"},{"$f":"EDATE(FD17,IF(FD17>$K$12,InputC!$L$40,1))-1","v":"2053-09-30"},{"$f":"EDATE(FE17,IF(FE17>$K$12,InputC!$L$40,1))-1","v":"2053-12-31"},{"$f":"EDATE(FF17,IF(FF17>$K$12,InputC!$L$40,1))-1","v":"2054-03-31"},{"$f":"EDATE(FG17,IF(FG17>$K$12,InputC!$L$40,1))-1","v":"2054-06-30"},{"$f":"EDATE(FH17,IF(FH17>$K$12,InputC!$L$40,1))-1","v":"2054-09-30"},{"$f":"EDATE(FI17,IF(FI17>$K$12,InputC!$L$40,1))-1","v":"2054-12-31"},{"$f":"EDATE(FJ17,IF(FJ17>$K$12,InputC!$L$40,1))-1","v":"2055-03-31"},{"$f":"EDATE(FK17,IF(FK17>$K$12,InputC!$L$40,1))-1","v":"2055-06-30"},{"$f":"EDATE(FL17,IF(FL17>$K$12,InputC!$L$40,1))-1","v":"2055-09-30"},{"$f":"EDATE(FM17,IF(FM17>$K$12,InputC!$L$40,1))-1","v":"2055-12-31"},{"$f":"EDATE(FN17,IF(FN17>$K$12,InputC!$L$40,1))-1","v":"2056-03-31"},{"$f":"EDATE(FO17,IF(FO17>$K$12,InputC!$L$40,1))-1","v":"2056-06-30"},{"$f":"EDATE(FP17,IF(FP17>$K$12,InputC!$L$40,1))-1","v":"2056-09-30"},{"$f":"EDATE(FQ17,IF(FQ17>$K$12,InputC!$L$40,1))-1","v":"2056-12-31"},{"$f":"EDATE(FR17,IF(FR17>$K$12,InputC!$L$40,1))-1","v":"2057-03-31"},{"$f":"EDATE(FS17,IF(FS17>$K$12,InputC!$L$40,1))-1","v":"2057-06-30"},{"$f":"EDATE(FT17,IF(FT17>$K$12,InputC!$L$40,1))-1","v":"2057-09-30"},{"$f":"EDATE(FU17,IF(FU17>$K$12,InputC!$L$40,1))-1","v":"2057-12-31"},{"$f":"EDATE(FV17,IF(FV17>$K$12,InputC!$L$40,1))-1","v":"2058-03-31"},{"$f":"EDATE(FW17,IF(FW17>$K$12,InputC!$L$40,1))-1","v":"2058-06-30"},{"$f":"EDATE(FX17,IF(FX17>$K$12,InputC!$L$40,1))-1","v":"2058-09-30"},{"$f":"EDATE(FY17,IF(FY17>$K$12,InputC!$L$40,1))-1","v":"2058-12-31"},{"$f":"EDATE(FZ17,IF(FZ17>$K$12,InputC!$L$40,1))-1","v":"2059-03-31"},{"$f":"EDATE(GA17,IF(GA17>$K$12,InputC!$L$40,1))-1","v":"2059-06-30"},{"$f":"EDATE(GB17,IF(GB17>$K$12,InputC!$L$40,1))-1","v":"2059-09-30"},{"$f":"EDATE(GC17,IF(GC17>$K$12,InputC!$L$40,1))-1","v":"2059-12-31"},{"$f":"EDATE(GD17,IF(GD17>$K$12,InputC!$L$40,1))-1","v":"2060-03-31"},{"$f":"EDATE(GE17,IF(GE17>$K$12,InputC!$L$40,1))-1","v":"2060-06-30"},{"$f":"EDATE(GF17,IF(GF17>$K$12,InputC!$L$40,1))-1","v":"2060-09-30"},{"$f":"EDATE(GG17,IF(GG17>$K$12,InputC!$L$40,1))-1","v":"2060-12-31"},{"$f":"EDATE(GH17,IF(GH17>$K$12,InputC!$L$40,1))-1","v":"2061-03-31"},{"$f":"EDATE(GI17,IF(GI17>$K$12,InputC!$L$40,1))-1","v":"2061-06-30"},{"$f":"EDATE(GJ17,IF(GJ17>$K$12,InputC!$L$40,1))-1","v":"2061-09-30"},{"$f":"EDATE(GK17,IF(GK17>$K$12,InputC!$L$40,1))-1","v":"2061-12-31"},{"$f":"EDATE(GL17,IF(GL17>$K$12,InputC!$L$40,1))-1","v":"2062-03-31"},{"$f":"EDATE(GM17,IF(GM17>$K$12,InputC!$L$40,1))-1","v":"2062-06-30"},{"$f":"EDATE(GN17,IF(GN17>$K$12,InputC!$L$40,1))-1","v":"2062-09-30"},{"$f":"EDATE(GO17,IF(GO17>$K$12,InputC!$L$40,1))-1","v":"2062-12-31"},{"$f":"EDATE(GP17,IF(GP17>$K$12,InputC!$L$40,1))-1","v":"2063-03-31"},{"$f":"EDATE(GQ17,IF(GQ17>$K$12,InputC!$L$40,1))-1","v":"2063-06-30"},{"$f":"EDATE(GR17,IF(GR17>$K$12,InputC!$L$40,1))-1","v":"2063-09-30"},{"$f":"EDATE(GS17,IF(GS17>$K$12,InputC!$L$40,1))-1","v":"2063-12-31"},{"$f":"EDATE(GT17,IF(GT17>$K$12,InputC!$L$40,1))-1","v":"2064-03-31"},{"$f":"EDATE(GU17,IF(GU17>$K$12,InputC!$L$40,1))-1","v":"2064-06-30"},{"$f":"EDATE(GV17,IF(GV17>$K$12,InputC!$L$40,1))-1","v":"2064-09-30"},{"$f":"EDATE(GW17,IF(GW17>$K$12,InputC!$L$40,1))-1","v":"2064-12-31"},{"$f":"EDATE(GX17,IF(GX17>$K$12,InputC!$L$40,1))-1","v":"2065-03-31"},{"$f":"EDATE(GY17,IF(GY17>$K$12,InputC!$L$40,1))-1","v":"2065-06-30"},{"$f":"EDATE(GZ17,IF(GZ17>$K$12,InputC!$L$40,1))-1","v":"2065-09-30"},{"$f":"EDATE(HA17,IF(HA17>$K$12,InputC!$L$40,1))-1","v":"2065-12-31"},{"$f":"EDATE(HB17,IF(HB17>$K$12,InputC!$L$40,1))-1","v":"2066-03-31"},{"$f":"EDATE(HC17,IF(HC17>$K$12,InputC!$L$40,1))-1","v":"2066-06-30"},{"$f":"EDATE(HD17,IF(HD17>$K$12,InputC!$L$40,1))-1","v":"2066-09-30"},{"$f":"EDATE(HE17,IF(HE17>$K$12,InputC!$L$40,1))-1","v":"2066-12-31"},{"$f":"EDATE(HF17,IF(HF17>$K$12,InputC!$L$40,1))-1","v":"2067-03-31"},{"$f":"EDATE(HG17,IF(HG17>$K$12,InputC!$L$40,1))-1","v":"2067-06-30"},{"$f":"EDATE(HH17,IF(HH17>$K$12,InputC!$L$40,1))-1","v":"2067-09-30"},{"$f":"EDATE(HI17,IF(HI17>$K$12,InputC!$L$40,1))-1","v":"2067-12-31"},{"$f":"EDATE(HJ17,IF(HJ17>$K$12,InputC!$L$40,1))-1","v":"2068-03-31"},{"$f":"EDATE(HK17,IF(HK17>$K$12,InputC!$L$40,1))-1","v":"2068-06-30"},{"$f":"EDATE(HL17,IF(HL17>$K$12,InputC!$L$40,1))-1","v":"2068-09-30"},{"$f":"EDATE(HM17,IF(HM17>$K$12,InputC!$L$40,1))-1","v":"2068-12-31"},{"$f":"EDATE(HN17,IF(HN17>$K$12,InputC!$L$40,1))-1","v":"2069-03-31"},{"$f":"EDATE(HO17,IF(HO17>$K$12,InputC!$L$40,1))-1","v":"2069-06-30"},{"$f":"EDATE(HP17,IF(HP17>$K$12,InputC!$L$40,1))-1","v":"2069-09-30"},{"$f":"EDATE(HQ17,IF(HQ17>$K$12,InputC!$L$40,1))-1","v":"2069-12-31"},{"$f":"EDATE(HR17,IF(HR17>$K$12,InputC!$L$40,1))-1","v":"2070-03-31"},{"$f":"EDATE(HS17,IF(HS17>$K$12,InputC!$L$40,1))-1","v":"2070-06-30"},{"$f":"EDATE(HT17,IF(HT17>$K$12,InputC!$L$40,1))-1","v":"2070-09-30"},{"$f":"EDATE(HU17,IF(HU17>$K$12,InputC!$L$40,1))-1","v":"2070-12-31"},{"$f":"EDATE(HV17,IF(HV17>$K$12,InputC!$L$40,1))-1","v":"2071-03-31"},{"$f":"EDATE(HW17,IF(HW17>$K$12,InputC!$L$40,1))-1","v":"2071-06-30"},{"$f":"EDATE(HX17,IF(HX17>$K$12,InputC!$L$40,1))-1","v":"2071-09-30"},{"$f":"EDATE(HY17,IF(HY17>$K$12,InputC!$L$40,1))-1","v":"2071-12-31"},{"$f":"EDATE(HZ17,IF(HZ17>$K$12,InputC!$L$40,1))-1","v":"2072-03-31"},{"$f":"EDATE(IA17,IF(IA17>$K$12,InputC!$L$40,1))-1","v":"2072-06-30"},{"$f":"EDATE(IB17,IF(IB17>$K$12,InputC!$L$40,1))-1","v":"2072-09-30"},{"$f":"EDATE(IC17,IF(IC17>$K$12,InputC!$L$40,1))-1","v":"2072-12-31"},{"$f":"EDATE(ID17,IF(ID17>$K$12,InputC!$L$40,1))-1","v":"2073-03-31"},{"$f":"EDATE(IE17,IF(IE17>$K$12,InputC!$L$40,1))-1","v":"2073-06-30"}]
[null,null,"Year",null,null,null,null,null,"year",null,null,null,null,null,null,null,null,{"$f":"YEAR(R18)","v":2021},{"$f":"YEAR(S18)","v":2021},2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,{"$f":"YEAR(CE18)","v":2034},2034,2034,2035,2035,2035,2035,2036,2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,{"$f":"YEAR(EQ18)","v":2050},2050,2050,2051,2051,2051,2051,2052,2052,2052,2052,2053,2053,2053,2053,2054,2054,2054,2054,2055,2055,2055,2055,2056,2056,2056,2056,2057,2057,2057,2057,2058,2058,2058,2058,2059,2059,2059,2059,2060,2060,2060,2060,2061,2061,2061,2061,2062,2062,2062,2062,2063,2063,2063,2063,2064,2064,2064,2064,2065,2065,2065,2065,2066,{"$f":"YEAR(HC18)","v":2066},2066,2066,2067,2067,2067,2067,2068,2068,2068,2068,2069,2069,2069,2069,2070,2070,2070,2070,2071,2071,2071,2071,2072,2072,2072,2072,2073,2073]
[]
[null,null,"Annual Counter",null,null,null,null,null,"#",null,null,null,null,null,null,{"$f":"SUM(R21:IE21)","v":5634},null,{"$f":"Q21+(R19<>Q19)*1","v":1},{"$f":"R21+(S19<>R19)*1","v":1},1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,14,{"$f":"CD21+(CE19<>CD19)*1","v":14},14,14,15,15,15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,{"$f":"EP21+(EQ19<>EP19)*1","v":30},30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,36,36,37,37,37,37,38,38,38,38,39,39,39,39,40,40,40,40,41,41,41,41,42,42,42,42,43,43,43,43,44,44,44,44,45,45,45,45,46,{"$f":"HB21+(HC19<>HB19)*1","v":46},46,46,47,47,47,47,48,48,48,48,49,49,49,49,50,50,50,50,51,51,51,51,52,52,52,52,53,53]
[null,null,"Calendar Year End",null,null,null,null,null,"flag",null,null,null,null,null,null,null,null,{"$f":"(R21<>S21)*1","v":0},{"$f":"(S21<>T21)*1","v":0},0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,{"$f":"(CE21<>CF21)*1","v":0},0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,{"$f":"(EQ21<>ER21)*1","v":0},0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,{"$f":"(HC21<>HD21)*1","v":0},0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,1]
[null,null,"Days in Period",null,null,null,null,null,"days",null,null,null,null,null,null,{"$f":"SUM(R23:IE23)","v":19174},null,{"$f":"R18-R17+1","v":31},{"$f":"S18-S17+1","v":28},31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,{"$f":"CE18-CE17+1","v":91},92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,{"$f":"EQ18-EQ17+1","v":91},92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,{"$f":"HC18-HC17+1","v":91},92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91]
[null,null,"Months in Period",null,null,null,null,null,"months",null,null,null,null,null,null,{"$f":"SUM(R24:IE24)","v":630},null,{"$f":"ROUNDDOWN(R23/28,0)","v":1},{"$f":"ROUNDDOWN(S23/28,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"ROUNDDOWN(CE23/28,0)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"ROUNDDOWN(EQ23/28,0)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"ROUNDDOWN(HC23/28,0)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,null,"Periods in Year",null,null,null,null,null,"#",null,null,null,null,null,null,{"$f":"SUM(R25:IE25)","v":1032},null,{"$f":"12/R24","v":12},{"$f":"12/S24","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"12/CE24","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"12/EQ24","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"12/HC24","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,"Phase",null,null,null,null,null,"switch",null,null,null,null,null,null,null,null,{"$f":"IF(R$65=1,\"Const\",IF(R$75=1,\"Ops\",\"\"))","v":"Const"},"Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops",{"$f":"IF(CD$65=1,\"Const\",IF(CD$75=1,\"Ops\",\"\"))","v":"Ops"},"Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops",{"$f":"IF(EP$65=1,\"Const\",IF(EP$75=1,\"Ops\",\"\"))","v":"Ops"},"Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(HB$65=1,\"Const\",IF(HB$75=1,\"Ops\",\"\"))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Quarterly"]
[null,null,"Quarter Number",null,null,null,null,null,"#",null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(MONTH(R18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(S18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(T18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(U18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(V18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(W18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(X18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(Y18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(Z18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(AA18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(AB18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(AC18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(AD18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(AE18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(AF18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(AG18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(AH18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(AI18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(AJ18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(AK18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(AL18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(AM18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(AN18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(AO18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(AP18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(AQ18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(AR18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(AS18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(AT18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(AU18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(AV18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(AW18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(AX18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(AY18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(AZ18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(BA18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(BB18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(BC18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(BD18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(BE18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(BF18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(BG18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(BH18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(BI18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(BJ18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(BK18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(BL18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(BM18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(BN18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(BO18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(BP18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(BQ18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(BR18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(BS18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(BT18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(BU18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(BV18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(BW18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(BX18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(BY18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(BZ18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(CA18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(CB18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(CC18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(CD18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(CE18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(CF18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(CG18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(CH18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(CI18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(CJ18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(CK18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(CL18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(CM18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(CN18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(CO18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(CP18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(CQ18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(CR18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(CS18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(CT18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(CU18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(CV18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(CW18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(CX18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(CY18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(CZ18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(DA18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(DB18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(DC18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(DD18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(DE18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(DF18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(DG18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(DH18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(DI18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(DJ18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(DK18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(DL18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(DM18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(DN18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(DO18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(DP18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(DQ18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(DR18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(DS18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(DT18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(DU18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(DV18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(DW18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(DX18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(DY18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(DZ18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(EA18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(EB18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(EC18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(ED18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(EE18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(EF18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(EG18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(EH18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(EI18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(EJ18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(EK18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(EL18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(EM18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(EN18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(EO18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(EP18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(EQ18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(ER18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(ES18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(ET18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(EU18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(EV18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(EW18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(EX18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(EY18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(EZ18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(FA18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(FB18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(FC18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(FD18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(FE18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(FF18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(FG18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(FH18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(FI18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(FJ18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(FK18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(FL18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(FM18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(FN18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(FO18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(FP18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(FQ18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(FR18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(FS18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(FT18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(FU18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(FV18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(FW18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(FX18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(FY18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(FZ18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(GA18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(GB18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(GC18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(GD18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(GE18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(GF18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(GG18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(GH18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(GI18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(GJ18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(GK18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(GL18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(GM18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(GN18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(GO18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(GP18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(GQ18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(GR18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(GS18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(GT18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(GU18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(GV18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(GW18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(GX18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(GY18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(GZ18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(HA18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(HB18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(HC18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(HD18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(HE18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(HF18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(HG18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(HH18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(HI18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(HJ18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(HK18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(HL18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(HM18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(HN18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(HO18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(HP18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(HQ18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(HR18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(HS18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(HT18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(HU18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(HV18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(HW18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(HX18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(HY18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(HZ18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(IA18)/InputC!$J$16,0)","v":2},{"$f":"ROUNDUP(MONTH(IB18)/InputC!$J$16,0)","v":3},{"$f":"ROUNDUP(MONTH(IC18)/InputC!$J$16,0)","v":4},{"$f":"ROUNDUP(MONTH(ID18)/InputC!$J$16,0)","v":1},{"$f":"ROUNDUP(MONTH(IE18)/InputC!$J$16,0)","v":2}]
[null,null,"Quarter Flag",null,null,null,null,null,"flag",null,null,null,null,null,null,null,null,{"$f":"IF(R29<>Q29,1,0)","v":1},0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CD29<>CC29,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(EP29<>EO29,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(HB29<>HA29,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Quarter Counter",null,null,null,null,null,"#",null,null,null,null,null,null,null,null,{"$f":"SUM($R$30:R30)","v":1},{"$f":"SUM($R$30:S30)","v":1},{"$f":"SUM($R$30:T30)","v":1},{"$f":"SUM($R$30:U30)","v":2},{"$f":"SUM($R$30:V30)","v":2},{"$f":"SUM($R$30:W30)","v":2},{"$f":"SUM($R$30:X30)","v":3},{"$f":"SUM($R$30:Y30)","v":3},{"$f":"SUM($R$30:Z30)","v":3},{"$f":"SUM($R$30:AA30)","v":4},{"$f":"SUM($R$30:AB30)","v":4},{"$f":"SUM($R$30:AC30)","v":4},{"$f":"SUM($R$30:AD30)","v":5},{"$f":"SUM($R$30:AE30)","v":5},{"$f":"SUM($R$30:AF30)","v":5},{"$f":"SUM($R$30:AG30)","v":6},{"$f":"SUM($R$30:AH30)","v":6},{"$f":"SUM($R$30:AI30)","v":6},{"$f":"SUM($R$30:AJ30)","v":7},{"$f":"SUM($R$30:AK30)","v":8},{"$f":"SUM($R$30:AL30)","v":9},{"$f":"SUM($R$30:AM30)","v":10},{"$f":"SUM($R$30:AN30)","v":11},{"$f":"SUM($R$30:AO30)","v":12},{"$f":"SUM($R$30:AP30)","v":13},{"$f":"SUM($R$30:AQ30)","v":14},{"$f":"SUM($R$30:AR30)","v":15},{"$f":"SUM($R$30:AS30)","v":16},{"$f":"SUM($R$30:AT30)","v":17},{"$f":"SUM($R$30:AU30)","v":18},{"$f":"SUM($R$30:AV30)","v":19},{"$f":"SUM($R$30:AW30)","v":20},{"$f":"SUM($R$30:AX30)","v":21},{"$f":"SUM($R$30:AY30)","v":22},{"$f":"SUM($R$30:AZ30)","v":23},{"$f":"SUM($R$30:BA30)","v":24},{"$f":"SUM($R$30:BB30)","v":25},{"$f":"SUM($R$30:BC30)","v":26},{"$f":"SUM($R$30:BD30)","v":27},{"$f":"SUM($R$30:BE30)","v":28},{"$f":"SUM($R$30:BF30)","v":29},{"$f":"SUM($R$30:BG30)","v":30},{"$f":"SUM($R$30:BH30)","v":31},{"$f":"SUM($R$30:BI30)","v":32},{"$f":"SUM($R$30:BJ30)","v":33},{"$f":"SUM($R$30:BK30)","v":34},{"$f":"SUM($R$30:BL30)","v":35},{"$f":"SUM($R$30:BM30)","v":36},{"$f":"SUM($R$30:BN30)","v":37},{"$f":"SUM($R$30:BO30)","v":38},{"$f":"SUM($R$30:BP30)","v":39},{"$f":"SUM($R$30:BQ30)","v":40},{"$f":"SUM($R$30:BR30)","v":41},{"$f":"SUM($R$30:BS30)","v":42},{"$f":"SUM($R$30:BT30)","v":43},{"$f":"SUM($R$30:BU30)","v":44},{"$f":"SUM($R$30:BV30)","v":45},{"$f":"SUM($R$30:BW30)","v":46},{"$f":"SUM($R$30:BX30)","v":47},{"$f":"SUM($R$30:BY30)","v":48},{"$f":"SUM($R$30:BZ30)","v":49},{"$f":"SUM($R$30:CA30)","v":50},{"$f":"SUM($R$30:CB30)","v":51},{"$f":"SUM($R$30:CC30)","v":52},{"$f":"SUM($R$30:CD30)","v":53},{"$f":"SUM($R$30:CE30)","v":54},{"$f":"SUM($R$30:CF30)","v":55},{"$f":"SUM($R$30:CG30)","v":56},{"$f":"SUM($R$30:CH30)","v":57},{"$f":"SUM($R$30:CI30)","v":58},{"$f":"SUM($R$30:CJ30)","v":59},{"$f":"SUM($R$30:CK30)","v":60},{"$f":"SUM($R$30:CL30)","v":61},{"$f":"SUM($R$30:CM30)","v":62},{"$f":"SUM($R$30:CN30)","v":63},{"$f":"SUM($R$30:CO30)","v":64},{"$f":"SUM($R$30:CP30)","v":65},{"$f":"SUM($R$30:CQ30)","v":66},{"$f":"SUM($R$30:CR30)","v":67},{"$f":"SUM($R$30:CS30)","v":68},{"$f":"SUM($R$30:CT30)","v":69},{"$f":"SUM($R$30:CU30)","v":70},{"$f":"SUM($R$30:CV30)","v":71},{"$f":"SUM($R$30:CW30)","v":72},{"$f":"SUM($R$30:CX30)","v":73},{"$f":"SUM($R$30:CY30)","v":74},{"$f":"SUM($R$30:CZ30)","v":75},{"$f":"SUM($R$30:DA30)","v":76},{"$f":"SUM($R$30:DB30)","v":77},{"$f":"SUM($R$30:DC30)","v":78},{"$f":"SUM($R$30:DD30)","v":79},{"$f":"SUM($R$30:DE30)","v":80},{"$f":"SUM($R$30:DF30)","v":81},{"$f":"SUM($R$30:DG30)","v":82},{"$f":"SUM($R$30:DH30)","v":83},{"$f":"SUM($R$30:DI30)","v":84},{"$f":"SUM($R$30:DJ30)","v":85},{"$f":"SUM($R$30:DK30)","v":86},{"$f":"SUM($R$30:DL30)","v":87},{"$f":"SUM($R$30:DM30)","v":88},{"$f":"SUM($R$30:DN30)","v":89},{"$f":"SUM($R$30:DO30)","v":90},{"$f":"SUM($R$30:DP30)","v":91},{"$f":"SUM($R$30:DQ30)","v":92},{"$f":"SUM($R$30:DR30)","v":93},{"$f":"SUM($R$30:DS30)","v":94},{"$f":"SUM($R$30:DT30)","v":95},{"$f":"SUM($R$30:DU30)","v":96},{"$f":"SUM($R$30:DV30)","v":97},{"$f":"SUM($R$30:DW30)","v":98},{"$f":"SUM($R$30:DX30)","v":99},{"$f":"SUM($R$30:DY30)","v":100},{"$f":"SUM($R$30:DZ30)","v":101},{"$f":"SUM($R$30:EA30)","v":102},{"$f":"SUM($R$30:EB30)","v":103},{"$f":"SUM($R$30:EC30)","v":104},{"$f":"SUM($R$30:ED30)","v":105},{"$f":"SUM($R$30:EE30)","v":106},{"$f":"SUM($R$30:EF30)","v":107},{"$f":"SUM($R$30:EG30)","v":108},{"$f":"SUM($R$30:EH30)","v":109},{"$f":"SUM($R$30:EI30)","v":110},{"$f":"SUM($R$30:EJ30)","v":111},{"$f":"SUM($R$30:EK30)","v":112},{"$f":"SUM($R$30:EL30)","v":113},{"$f":"SUM($R$30:EM30)","v":114},{"$f":"SUM($R$30:EN30)","v":115},{"$f":"SUM($R$30:EO30)","v":116},{"$f":"SUM($R$30:EP30)","v":117},{"$f":"SUM($R$30:EQ30)","v":118},{"$f":"SUM($R$30:ER30)","v":119},{"$f":"SUM($R$30:ES30)","v":120},{"$f":"SUM($R$30:ET30)","v":121},{"$f":"SUM($R$30:EU30)","v":122},{"$f":"SUM($R$30:EV30)","v":123},{"$f":"SUM($R$30:EW30)","v":124},{"$f":"SUM($R$30:EX30)","v":125},{"$f":"SUM($R$30:EY30)","v":126},{"$f":"SUM($R$30:EZ30)","v":127},{"$f":"SUM($R$30:FA30)","v":128},{"$f":"SUM($R$30:FB30)","v":129},{"$f":"SUM($R$30:FC30)","v":130},{"$f":"SUM($R$30:FD30)","v":131},{"$f":"SUM($R$30:FE30)","v":132},{"$f":"SUM($R$30:FF30)","v":133},{"$f":"SUM($R$30:FG30)","v":134},{"$f":"SUM($R$30:FH30)","v":135},{"$f":"SUM($R$30:FI30)","v":136},{"$f":"SUM($R$30:FJ30)","v":137},{"$f":"SUM($R$30:FK30)","v":138},{"$f":"SUM($R$30:FL30)","v":139},{"$f":"SUM($R$30:FM30)","v":140},{"$f":"SUM($R$30:FN30)","v":141},{"$f":"SUM($R$30:FO30)","v":142},{"$f":"SUM($R$30:FP30)","v":143},{"$f":"SUM($R$30:FQ30)","v":144},{"$f":"SUM($R$30:FR30)","v":145},{"$f":"SUM($R$30:FS30)","v":146},{"$f":"SUM($R$30:FT30)","v":147},{"$f":"SUM($R$30:FU30)","v":148},{"$f":"SUM($R$30:FV30)","v":149},{"$f":"SUM($R$30:FW30)","v":150},{"$f":"SUM($R$30:FX30)","v":151},{"$f":"SUM($R$30:FY30)","v":152},{"$f":"SUM($R$30:FZ30)","v":153},{"$f":"SUM($R$30:GA30)","v":154},{"$f":"SUM($R$30:GB30)","v":155},{"$f":"SUM($R$30:GC30)","v":156},{"$f":"SUM($R$30:GD30)","v":157},{"$f":"SUM($R$30:GE30)","v":158},{"$f":"SUM($R$30:GF30)","v":159},{"$f":"SUM($R$30:GG30)","v":160},{"$f":"SUM($R$30:GH30)","v":161},{"$f":"SUM($R$30:GI30)","v":162},{"$f":"SUM($R$30:GJ30)","v":163},{"$f":"SUM($R$30:GK30)","v":164},{"$f":"SUM($R$30:GL30)","v":165},{"$f":"SUM($R$30:GM30)","v":166},{"$f":"SUM($R$30:GN30)","v":167},{"$f":"SUM($R$30:GO30)","v":168},{"$f":"SUM($R$30:GP30)","v":169},{"$f":"SUM($R$30:GQ30)","v":170},{"$f":"SUM($R$30:GR30)","v":171},{"$f":"SUM($R$30:GS30)","v":172},{"$f":"SUM($R$30:GT30)","v":173},{"$f":"SUM($R$30:GU30)","v":174},{"$f":"SUM($R$30:GV30)","v":175},{"$f":"SUM($R$30:GW30)","v":176},{"$f":"SUM($R$30:GX30)","v":177},{"$f":"SUM($R$30:GY30)","v":178},{"$f":"SUM($R$30:GZ30)","v":179},{"$f":"SUM($R$30:HA30)","v":180},{"$f":"SUM($R$30:HB30)","v":181},{"$f":"SUM($R$30:HC30)","v":182},{"$f":"SUM($R$30:HD30)","v":183},{"$f":"SUM($R$30:HE30)","v":184},{"$f":"SUM($R$30:HF30)","v":185},{"$f":"SUM($R$30:HG30)","v":186},{"$f":"SUM($R$30:HH30)","v":187},{"$f":"SUM($R$30:HI30)","v":188},{"$f":"SUM($R$30:HJ30)","v":189},{"$f":"SUM($R$30:HK30)","v":190},{"$f":"SUM($R$30:HL30)","v":191},{"$f":"SUM($R$30:HM30)","v":192},{"$f":"SUM($R$30:HN30)","v":193},{"$f":"SUM($R$30:HO30)","v":194},{"$f":"SUM($R$30:HP30)","v":195},{"$f":"SUM($R$30:HQ30)","v":196},{"$f":"SUM($R$30:HR30)","v":197},{"$f":"SUM($R$30:HS30)","v":198},{"$f":"SUM($R$30:HT30)","v":199},{"$f":"SUM($R$30:HU30)","v":200},{"$f":"SUM($R$30:HV30)","v":201},{"$f":"SUM($R$30:HW30)","v":202},{"$f":"SUM($R$30:HX30)","v":203},{"$f":"SUM($R$30:HY30)","v":204},{"$f":"SUM($R$30:HZ30)","v":205},{"$f":"SUM($R$30:IA30)","v":206},{"$f":"SUM($R$30:IB30)","v":207},{"$f":"SUM($R$30:IC30)","v":208},{"$f":"SUM($R$30:ID30)","v":209},{"$f":"SUM($R$30:IE30)","v":210}]
[]
[null,null,"Number of Days in Current Year",null,null,null,null,null,"#",null,null,null,null,null,null,null,null,{"$f":"DATE(R19,12,31)-DATE(R19,1,1)+1","v":365},365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,365,365,365,365,{"$f":"DATE(CD19,12,31)-DATE(CD19,1,1)+1","v":365},365,365,365,365,365,365,365,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,365,365,365,365,{"$f":"DATE(EP19,12,31)-DATE(EP19,1,1)+1","v":365},365,365,365,365,365,365,365,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,365,365,365,365,{"$f":"DATE(HB19,12,31)-DATE(HB19,1,1)+1","v":365},365,365,365,365,365,365,365,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,365,365]
[]
[null,{"$f":"\"\"","v":""},"Monthly Timeline (Construction)"]
[]
[null,null,"Period Start",null,null,null,null,null,"date",null,null,null,null,null,null,null,null,{"$f":"R17","v":"2021-01-01"},{"$f":"R38+1","v":"2021-02-01"},{"$f":"S38+1","v":"2021-03-01"},"2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01",{"$f":"CE38+1","v":"2026-07-01"},"2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01",{"$f":"EQ38+1","v":"2031-11-01"},"2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01",{"$f":"HC38+1","v":"2037-03-01"},"2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01"]
[null,null,"Period End",null,null,null,null,null,"date",null,null,null,null,null,null,null,null,{"$f":"EDATE(R37,1)-1","v":"2021-01-31"},{"$f":"EDATE(S37,1)-1","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","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31",{"$f":"EDATE(CE37,1)-1","v":"2026-06-30"},"2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30",{"$f":"EDATE(EQ37,1)-1","v":"2031-10-31"},"2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31",{"$f":"EDATE(HC37,1)-1","v":"2037-02-28"},"2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30"]
[null,null,"Year",null,null,null,null,null,"year",null,null,null,null,null,null,null,null,{"$f":"YEAR(R38)","v":2021},{"$f":"YEAR(S38)","v":2021},2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,{"$f":"YEAR(CE38)","v":2026},2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,{"$f":"YEAR(EQ38)","v":2031},2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,{"$f":"YEAR(HC38)","v":2037},2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039]
[]
[null,null,"Quarter",null,null,null,null,null,"#",null,null,null,null,null,null,null,null,{"$f":"MONTH(R37)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(S37)/InputC!$J$16+1","v":1.6666666666666665},{"$f":"MONTH(T37)/InputC!$J$16+1","v":2},{"$f":"MONTH(U37)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(V37)/InputC!$J$16+1","v":2.666666666666667},{"$f":"MONTH(W37)/InputC!$J$16+1","v":3},{"$f":"MONTH(X37)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(Y37)/InputC!$J$16+1","v":3.6666666666666665},{"$f":"MONTH(Z37)/InputC!$J$16+1","v":4},{"$f":"MONTH(AA37)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(AB37)/InputC!$J$16+1","v":4.6666666666666661},{"$f":"MONTH(AC37)/InputC!$J$16+1","v":5},{"$f":"MONTH(AD37)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(AE37)/InputC!$J$16+1","v":1.6666666666666665},{"$f":"MONTH(AF37)/InputC!$J$16+1","v":2},{"$f":"MONTH(AG37)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(AH37)/InputC!$J$16+1","v":2.666666666666667},{"$f":"MONTH(AI37)/InputC!$J$16+1","v":3},{"$f":"MONTH(AJ37)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(AK37)/InputC!$J$16+1","v":3.6666666666666665},{"$f":"MONTH(AL37)/InputC!$J$16+1","v":4},{"$f":"MONTH(AM37)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(AN37)/InputC!$J$16+1","v":4.6666666666666661},{"$f":"MONTH(AO37)/InputC!$J$16+1","v":5},{"$f":"MONTH(AP37)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(AQ37)/InputC!$J$16+1","v":1.6666666666666665},{"$f":"MONTH(AR37)/InputC!$J$16+1","v":2},{"$f":"MONTH(AS37)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(AT37)/InputC!$J$16+1","v":2.666666666666667},{"$f":"MONTH(AU37)/InputC!$J$16+1","v":3},{"$f":"MONTH(AV37)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(AW37)/InputC!$J$16+1","v":3.6666666666666665},{"$f":"MONTH(AX37)/InputC!$J$16+1","v":4},{"$f":"MONTH(AY37)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(AZ37)/InputC!$J$16+1","v":4.6666666666666661},{"$f":"MONTH(BA37)/InputC!$J$16+1","v":5},{"$f":"MONTH(BB37)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(BC37)/InputC!$J$16+1","v":1.6666666666666665},{"$f":"MONTH(BD37)/InputC!$J$16+1","v":2},{"$f":"MONTH(BE37)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(BF37)/InputC!$J$16+1","v":2.666666666666667},{"$f":"MONTH(BG37)/InputC!$J$16+1","v":3},{"$f":"MONTH(BH37)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(BI37)/InputC!$J$16+1","v":3.6666666666666665},{"$f":"MONTH(BJ37)/InputC!$J$16+1","v":4},{"$f":"MONTH(BK37)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(BL37)/InputC!$J$16+1","v":4.6666666666666661},{"$f":"MONTH(BM37)/InputC!$J$16+1","v":5},{"$f":"MONTH(BN37)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(BO37)/InputC!$J$16+1","v":1.6666666666666665},{"$f":"MONTH(BP37)/InputC!$J$16+1","v":2},{"$f":"MONTH(BQ37)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(BR37)/InputC!$J$16+1","v":2.666666666666667},{"$f":"MONTH(BS37)/InputC!$J$16+1","v":3},{"$f":"MONTH(BT37)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(BU37)/InputC!$J$16+1","v":3.6666666666666665},{"$f":"MONTH(BV37)/InputC!$J$16+1","v":4},{"$f":"MONTH(BW37)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(BX37)/InputC!$J$16+1","v":4.6666666666666661},{"$f":"MONTH(BY37)/InputC!$J$16+1","v":5},{"$f":"MONTH(BZ37)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(CA37)/InputC!$J$16+1","v":1.6666666666666665},{"$f":"MONTH(CB37)/InputC!$J$16+1","v":2},{"$f":"MONTH(CC37)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(CD37)/InputC!$J$16+1","v":2.666666666666667},{"$f":"MONTH(CE37)/InputC!$J$16+1","v":3},{"$f":"MONTH(CF37)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(CG37)/InputC!$J$16+1","v":3.6666666666666665},{"$f":"MONTH(CH37)/InputC!$J$16+1","v":4},{"$f":"MONTH(CI37)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(CJ37)/InputC!$J$16+1","v":4.6666666666666661},{"$f":"MONTH(CK37)/InputC!$J$16+1","v":5},{"$f":"MONTH(CL37)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(CM37)/InputC!$J$16+1","v":1.6666666666666665},{"$f":"MONTH(CN37)/InputC!$J$16+1","v":2},{"$f":"MONTH(CO37)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(CP37)/InputC!$J$16+1","v":2.666666666666667},{"$f":"MONTH(CQ37)/InputC!$J$16+1","v":3},{"$f":"MONTH(CR37)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(CS37)/InputC!$J$16+1","v":3.6666666666666665},{"$f":"MONTH(CT37)/InputC!$J$16+1","v":4},{"$f":"MONTH(CU37)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(CV37)/InputC!$J$16+1","v":4.6666666666666661},{"$f":"MONTH(CW37)/InputC!$J$16+1","v":5},{"$f":"MONTH(CX37)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(CY37)/InputC!$J$16+1","v":1.6666666666666665},{"$f":"MONTH(CZ37)/InputC!$J$16+1","v":2},{"$f":"MONTH(DA37)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(DB37)/InputC!$J$16+1","v":2.666666666666667},{"$f":"MONTH(DC37)/InputC!$J$16+1","v":3},{"$f":"MONTH(DD37)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(DE37)/InputC!$J$16+1","v":3.6666666666666665},{"$f":"MONTH(DF37)/InputC!$J$16+1","v":4},{"$f":"MONTH(DG37)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(DH37)/InputC!$J$16+1","v":4.6666666666666661},{"$f":"MONTH(DI37)/InputC!$J$16+1","v":5},{"$f":"MONTH(DJ37)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(DK37)/InputC!$J$16+1","v":1.6666666666666665},{"$f":"MONTH(DL37)/InputC!$J$16+1","v":2},{"$f":"MONTH(DM37)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(DN37)/InputC!$J$16+1","v":2.666666666666667},{"$f":"MONTH(DO37)/InputC!$J$16+1","v":3},{"$f":"MONTH(DP37)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(DQ37)/InputC!$J$16+1","v":3.6666666666666665},{"$f":"MONTH(DR37)/InputC!$J$16+1","v":4},{"$f":"MONTH(DS37)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(DT37)/InputC!$J$16+1","v":4.6666666666666661},{"$f":"MONTH(DU37)/InputC!$J$16+1","v":5},{"$f":"MONTH(DV37)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(DW37)/InputC!$J$16+1","v":1.6666666666666665},{"$f":"MONTH(DX37)/InputC!$J$16+1","v":2},{"$f":"MONTH(DY37)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(DZ37)/InputC!$J$16+1","v":2.666666666666667},{"$f":"MONTH(EA37)/InputC!$J$16+1","v":3},{"$f":"MONTH(EB37)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(EC37)/InputC!$J$16+1","v":3.6666666666666665},{"$f":"MONTH(ED37)/InputC!$J$16+1","v":4},{"$f":"MONTH(EE37)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(EF37)/InputC!$J$16+1","v":4.6666666666666661},{"$f":"MONTH(EG37)/InputC!$J$16+1","v":5},{"$f":"MONTH(EH37)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(EI37)/InputC!$J$16+1","v":1.6666666666666665},{"$f":"MONTH(EJ37)/InputC!$J$16+1","v":2},{"$f":"MONTH(EK37)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(EL37)/InputC!$J$16+1","v":2.666666666666667},{"$f":"MONTH(EM37)/InputC!$J$16+1","v":3},{"$f":"MONTH(EN37)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(EO37)/InputC!$J$16+1","v":3.6666666666666665},{"$f":"MONTH(EP37)/InputC!$J$16+1","v":4},{"$f":"MONTH(EQ37)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(ER37)/InputC!$J$16+1","v":4.6666666666666661},{"$f":"MONTH(ES37)/InputC!$J$16+1","v":5},{"$f":"MONTH(ET37)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(EU37)/InputC!$J$16+1","v":1.6666666666666665},{"$f":"MONTH(EV37)/InputC!$J$16+1","v":2},{"$f":"MONTH(EW37)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(EX37)/InputC!$J$16+1","v":2.666666666666667},{"$f":"MONTH(EY37)/InputC!$J$16+1","v":3},{"$f":"MONTH(EZ37)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(FA37)/InputC!$J$16+1","v":3.6666666666666665},{"$f":"MONTH(FB37)/InputC!$J$16+1","v":4},{"$f":"MONTH(FC37)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(FD37)/InputC!$J$16+1","v":4.6666666666666661},{"$f":"MONTH(FE37)/InputC!$J$16+1","v":5},{"$f":"MONTH(FF37)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(FG37)/InputC!$J$16+1","v":1.6666666666666665},{"$f":"MONTH(FH37)/InputC!$J$16+1","v":2},{"$f":"MONTH(FI37)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(FJ37)/InputC!$J$16+1","v":2.666666666666667},{"$f":"MONTH(FK37)/InputC!$J$16+1","v":3},{"$f":"MONTH(FL37)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(FM37)/InputC!$J$16+1","v":3.6666666666666665},{"$f":"MONTH(FN37)/InputC!$J$16+1","v":4},{"$f":"MONTH(FO37)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(FP37)/InputC!$J$16+1","v":4.6666666666666661},{"$f":"MONTH(FQ37)/InputC!$J$16+1","v":5},{"$f":"MONTH(FR37)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(FS37)/InputC!$J$16+1","v":1.6666666666666665},{"$f":"MONTH(FT37)/InputC!$J$16+1","v":2},{"$f":"MONTH(FU37)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(FV37)/InputC!$J$16+1","v":2.666666666666667},{"$f":"MONTH(FW37)/InputC!$J$16+1","v":3},{"$f":"MONTH(FX37)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(FY37)/InputC!$J$16+1","v":3.6666666666666665},{"$f":"MONTH(FZ37)/InputC!$J$16+1","v":4},{"$f":"MONTH(GA37)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(GB37)/InputC!$J$16+1","v":4.6666666666666661},{"$f":"MONTH(GC37)/InputC!$J$16+1","v":5},{"$f":"MONTH(GD37)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(GE37)/InputC!$J$16+1","v":1.6666666666666665},{"$f":"MONTH(GF37)/InputC!$J$16+1","v":2},{"$f":"MONTH(GG37)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(GH37)/InputC!$J$16+1","v":2.666666666666667},{"$f":"MONTH(GI37)/InputC!$J$16+1","v":3},{"$f":"MONTH(GJ37)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(GK37)/InputC!$J$16+1","v":3.6666666666666665},{"$f":"MONTH(GL37)/InputC!$J$16+1","v":4},{"$f":"MONTH(GM37)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(GN37)/InputC!$J$16+1","v":4.6666666666666661},{"$f":"MONTH(GO37)/InputC!$J$16+1","v":5},{"$f":"MONTH(GP37)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(GQ37)/InputC!$J$16+1","v":1.6666666666666665},{"$f":"MONTH(GR37)/InputC!$J$16+1","v":2},{"$f":"MONTH(GS37)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(GT37)/InputC!$J$16+1","v":2.666666666666667},{"$f":"MONTH(GU37)/InputC!$J$16+1","v":3},{"$f":"MONTH(GV37)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(GW37)/InputC!$J$16+1","v":3.6666666666666665},{"$f":"MONTH(GX37)/InputC!$J$16+1","v":4},{"$f":"MONTH(GY37)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(GZ37)/InputC!$J$16+1","v":4.6666666666666661},{"$f":"MONTH(HA37)/InputC!$J$16+1","v":5},{"$f":"MONTH(HB37)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(HC37)/InputC!$J$16+1","v":1.6666666666666665},{"$f":"MONTH(HD37)/InputC!$J$16+1","v":2},{"$f":"MONTH(HE37)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(HF37)/InputC!$J$16+1","v":2.666666666666667},{"$f":"MONTH(HG37)/InputC!$J$16+1","v":3},{"$f":"MONTH(HH37)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(HI37)/InputC!$J$16+1","v":3.6666666666666665},{"$f":"MONTH(HJ37)/InputC!$J$16+1","v":4},{"$f":"MONTH(HK37)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(HL37)/InputC!$J$16+1","v":4.6666666666666661},{"$f":"MONTH(HM37)/InputC!$J$16+1","v":5},{"$f":"MONTH(HN37)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(HO37)/InputC!$J$16+1","v":1.6666666666666665},{"$f":"MONTH(HP37)/InputC!$J$16+1","v":2},{"$f":"MONTH(HQ37)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(HR37)/InputC!$J$16+1","v":2.666666666666667},{"$f":"MONTH(HS37)/InputC!$J$16+1","v":3},{"$f":"MONTH(HT37)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(HU37)/InputC!$J$16+1","v":3.6666666666666665},{"$f":"MONTH(HV37)/InputC!$J$16+1","v":4},{"$f":"MONTH(HW37)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(HX37)/InputC!$J$16+1","v":4.6666666666666661},{"$f":"MONTH(HY37)/InputC!$J$16+1","v":5},{"$f":"MONTH(HZ37)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(IA37)/InputC!$J$16+1","v":1.6666666666666665},{"$f":"MONTH(IB37)/InputC!$J$16+1","v":2},{"$f":"MONTH(IC37)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(ID37)/InputC!$J$16+1","v":2.666666666666667},{"$f":"MONTH(IE37)/InputC!$J$16+1","v":3}]
[]
[null,null,"Annual Counter",null,null,null,null,null,"#",null,null,null,null,null,null,null,null,{"$f":"Q43+(R39<>Q39)*1","v":1},{"$f":"R43+(S39<>R39)*1","v":1},1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,{"$f":"CD43+(CE39<>CD39)*1","v":6},6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,{"$f":"EP43+(EQ39<>EP39)*1","v":11},11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,{"$f":"HB43+(HC39<>HB39)*1","v":17},17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19]
[null,null,"Calendar Year End",null,null,null,null,null,"flag",null,null,null,null,null,null,null,null,{"$f":"(R43<>S43)*1","v":0},{"$f":"(S43<>T43)*1","v":0},0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,{"$f":"(CE43<>CF43)*1","v":0},0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,{"$f":"(EQ43<>ER43)*1","v":0},0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"(HC43<>HD43)*1","v":0},0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1]
[null,null,"Days in Period",null,null,null,null,null,"days",null,null,null,null,null,null,null,null,{"$f":"R38-R37+1","v":31},{"$f":"S38-S37+1","v":28},31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,{"$f":"CE38-CE37+1","v":30},31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,{"$f":"EQ38-EQ37+1","v":31},30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,{"$f":"HC38-HC37+1","v":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]
[null,null,"Months in Period",null,null,null,null,null,"months",null,null,null,null,null,null,null,null,{"$f":"ROUNDDOWN(R45/28,0)","v":1},{"$f":"ROUNDDOWN(S45/28,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDDOWN(CE45/28,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDDOWN(EQ45/28,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDDOWN(HC45/28,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,{"$f":"\"\"","v":""},"Quarterly Timeline (Operation)"]
[]
[null,null,"Period Start",null,null,null,null,null,"date",null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(K11),MONTH(K11)-MOD(MONTH(K11)-1,InputC!$J$16),1)","v":"2021-01-01"},{"$f":"R51+1","v":"2021-04-01"},{"$f":"S51+1","v":"2021-07-01"},"2021-10-01","2022-01-01","2022-04-01","2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01","2032-01-01","2032-04-01","2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01","2034-04-01","2034-07-01","2034-10-01","2035-01-01","2035-04-01","2035-07-01","2035-10-01","2036-01-01","2036-04-01","2036-07-01","2036-10-01","2037-01-01","2037-04-01",{"$f":"CE51+1","v":"2037-07-01"},"2037-10-01","2038-01-01","2038-04-01","2038-07-01","2038-10-01","2039-01-01","2039-04-01","2039-07-01","2039-10-01","2040-01-01","2040-04-01","2040-07-01","2040-10-01","2041-01-01","2041-04-01","2041-07-01","2041-10-01","2042-01-01","2042-04-01","2042-07-01","2042-10-01","2043-01-01","2043-04-01","2043-07-01","2043-10-01","2044-01-01","2044-04-01","2044-07-01","2044-10-01","2045-01-01","2045-04-01","2045-07-01","2045-10-01","2046-01-01","2046-04-01","2046-07-01","2046-10-01","2047-01-01","2047-04-01","2047-07-01","2047-10-01","2048-01-01","2048-04-01","2048-07-01","2048-10-01","2049-01-01","2049-04-01","2049-07-01","2049-10-01","2050-01-01","2050-04-01","2050-07-01","2050-10-01","2051-01-01","2051-04-01","2051-07-01","2051-10-01","2052-01-01","2052-04-01","2052-07-01","2052-10-01","2053-01-01","2053-04-01",{"$f":"EQ51+1","v":"2053-07-01"},"2053-10-01","2054-01-01","2054-04-01","2054-07-01","2054-10-01","2055-01-01","2055-04-01","2055-07-01","2055-10-01","2056-01-01","2056-04-01","2056-07-01","2056-10-01","2057-01-01","2057-04-01","2057-07-01","2057-10-01","2058-01-01","2058-04-01","2058-07-01","2058-10-01","2059-01-01","2059-04-01","2059-07-01","2059-10-01","2060-01-01","2060-04-01","2060-07-01","2060-10-01","2061-01-01","2061-04-01","2061-07-01","2061-10-01","2062-01-01","2062-04-01","2062-07-01","2062-10-01","2063-01-01","2063-04-01","2063-07-01","2063-10-01","2064-01-01","2064-04-01","2064-07-01","2064-10-01","2065-01-01","2065-04-01","2065-07-01","2065-10-01","2066-01-01","2066-04-01","2066-07-01","2066-10-01","2067-01-01","2067-04-01","2067-07-01","2067-10-01","2068-01-01","2068-04-01","2068-07-01","2068-10-01","2069-01-01","2069-04-01",{"$f":"HC51+1","v":"2069-07-01"},"2069-10-01","2070-01-01","2070-04-01","2070-07-01","2070-10-01","2071-01-01","2071-04-01","2071-07-01","2071-10-01","2072-01-01","2072-04-01","2072-07-01","2072-10-01","2073-01-01","2073-04-01","2073-07-01","2073-10-01","2074-01-01","2074-04-01","2074-07-01","2074-10-01","2075-01-01","2075-04-01","2075-07-01","2075-10-01","2076-01-01","2076-04-01"]
[null,null,"Period End",null,null,null,null,null,"date",null,null,null,null,null,null,null,null,{"$f":"EDATE(R50,InputC!$J$16)-1","v":"2021-03-31"},{"$f":"EDATE(S50,InputC!$J$16)-1","v":"2021-06-30"},{"$f":"EDATE(T50,InputC!$J$16)-1","v":"2021-09-30"},{"$f":"EDATE(U50,InputC!$J$16)-1","v":"2021-12-31"},{"$f":"EDATE(V50,InputC!$J$16)-1","v":"2022-03-31"},{"$f":"EDATE(W50,InputC!$J$16)-1","v":"2022-06-30"},{"$f":"EDATE(X50,InputC!$J$16)-1","v":"2022-09-30"},{"$f":"EDATE(Y50,InputC!$J$16)-1","v":"2022-12-31"},{"$f":"EDATE(Z50,InputC!$J$16)-1","v":"2023-03-31"},{"$f":"EDATE(AA50,InputC!$J$16)-1","v":"2023-06-30"},{"$f":"EDATE(AB50,InputC!$J$16)-1","v":"2023-09-30"},{"$f":"EDATE(AC50,InputC!$J$16)-1","v":"2023-12-31"},{"$f":"EDATE(AD50,InputC!$J$16)-1","v":"2024-03-31"},{"$f":"EDATE(AE50,InputC!$J$16)-1","v":"2024-06-30"},{"$f":"EDATE(AF50,InputC!$J$16)-1","v":"2024-09-30"},{"$f":"EDATE(AG50,InputC!$J$16)-1","v":"2024-12-31"},{"$f":"EDATE(AH50,InputC!$J$16)-1","v":"2025-03-31"},{"$f":"EDATE(AI50,InputC!$J$16)-1","v":"2025-06-30"},{"$f":"EDATE(AJ50,InputC!$J$16)-1","v":"2025-09-30"},{"$f":"EDATE(AK50,InputC!$J$16)-1","v":"2025-12-31"},{"$f":"EDATE(AL50,InputC!$J$16)-1","v":"2026-03-31"},{"$f":"EDATE(AM50,InputC!$J$16)-1","v":"2026-06-30"},{"$f":"EDATE(AN50,InputC!$J$16)-1","v":"2026-09-30"},{"$f":"EDATE(AO50,InputC!$J$16)-1","v":"2026-12-31"},{"$f":"EDATE(AP50,InputC!$J$16)-1","v":"2027-03-31"},{"$f":"EDATE(AQ50,InputC!$J$16)-1","v":"2027-06-30"},{"$f":"EDATE(AR50,InputC!$J$16)-1","v":"2027-09-30"},{"$f":"EDATE(AS50,InputC!$J$16)-1","v":"2027-12-31"},{"$f":"EDATE(AT50,InputC!$J$16)-1","v":"2028-03-31"},{"$f":"EDATE(AU50,InputC!$J$16)-1","v":"2028-06-30"},{"$f":"EDATE(AV50,InputC!$J$16)-1","v":"2028-09-30"},{"$f":"EDATE(AW50,InputC!$J$16)-1","v":"2028-12-31"},{"$f":"EDATE(AX50,InputC!$J$16)-1","v":"2029-03-31"},{"$f":"EDATE(AY50,InputC!$J$16)-1","v":"2029-06-30"},{"$f":"EDATE(AZ50,InputC!$J$16)-1","v":"2029-09-30"},{"$f":"EDATE(BA50,InputC!$J$16)-1","v":"2029-12-31"},{"$f":"EDATE(BB50,InputC!$J$16)-1","v":"2030-03-31"},{"$f":"EDATE(BC50,InputC!$J$16)-1","v":"2030-06-30"},{"$f":"EDATE(BD50,InputC!$J$16)-1","v":"2030-09-30"},{"$f":"EDATE(BE50,InputC!$J$16)-1","v":"2030-12-31"},{"$f":"EDATE(BF50,InputC!$J$16)-1","v":"2031-03-31"},{"$f":"EDATE(BG50,InputC!$J$16)-1","v":"2031-06-30"},{"$f":"EDATE(BH50,InputC!$J$16)-1","v":"2031-09-30"},{"$f":"EDATE(BI50,InputC!$J$16)-1","v":"2031-12-31"},{"$f":"EDATE(BJ50,InputC!$J$16)-1","v":"2032-03-31"},{"$f":"EDATE(BK50,InputC!$J$16)-1","v":"2032-06-30"},{"$f":"EDATE(BL50,InputC!$J$16)-1","v":"2032-09-30"},{"$f":"EDATE(BM50,InputC!$J$16)-1","v":"2032-12-31"},{"$f":"EDATE(BN50,InputC!$J$16)-1","v":"2033-03-31"},{"$f":"EDATE(BO50,InputC!$J$16)-1","v":"2033-06-30"},{"$f":"EDATE(BP50,InputC!$J$16)-1","v":"2033-09-30"},{"$f":"EDATE(BQ50,InputC!$J$16)-1","v":"2033-12-31"},{"$f":"EDATE(BR50,InputC!$J$16)-1","v":"2034-03-31"},{"$f":"EDATE(BS50,InputC!$J$16)-1","v":"2034-06-30"},{"$f":"EDATE(BT50,InputC!$J$16)-1","v":"2034-09-30"},{"$f":"EDATE(BU50,InputC!$J$16)-1","v":"2034-12-31"},{"$f":"EDATE(BV50,InputC!$J$16)-1","v":"2035-03-31"},{"$f":"EDATE(BW50,InputC!$J$16)-1","v":"2035-06-30"},{"$f":"EDATE(BX50,InputC!$J$16)-1","v":"2035-09-30"},{"$f":"EDATE(BY50,InputC!$J$16)-1","v":"2035-12-31"},{"$f":"EDATE(BZ50,InputC!$J$16)-1","v":"2036-03-31"},{"$f":"EDATE(CA50,InputC!$J$16)-1","v":"2036-06-30"},{"$f":"EDATE(CB50,InputC!$J$16)-1","v":"2036-09-30"},{"$f":"EDATE(CC50,InputC!$J$16)-1","v":"2036-12-31"},{"$f":"EDATE(CD50,InputC!$J$16)-1","v":"2037-03-31"},{"$f":"EDATE(CE50,InputC!$J$16)-1","v":"2037-06-30"},{"$f":"EDATE(CF50,InputC!$J$16)-1","v":"2037-09-30"},{"$f":"EDATE(CG50,InputC!$J$16)-1","v":"2037-12-31"},{"$f":"EDATE(CH50,InputC!$J$16)-1","v":"2038-03-31"},{"$f":"EDATE(CI50,InputC!$J$16)-1","v":"2038-06-30"},{"$f":"EDATE(CJ50,InputC!$J$16)-1","v":"2038-09-30"},{"$f":"EDATE(CK50,InputC!$J$16)-1","v":"2038-12-31"},{"$f":"EDATE(CL50,InputC!$J$16)-1","v":"2039-03-31"},{"$f":"EDATE(CM50,InputC!$J$16)-1","v":"2039-06-30"},{"$f":"EDATE(CN50,InputC!$J$16)-1","v":"2039-09-30"},{"$f":"EDATE(CO50,InputC!$J$16)-1","v":"2039-12-31"},{"$f":"EDATE(CP50,InputC!$J$16)-1","v":"2040-03-31"},{"$f":"EDATE(CQ50,InputC!$J$16)-1","v":"2040-06-30"},{"$f":"EDATE(CR50,InputC!$J$16)-1","v":"2040-09-30"},{"$f":"EDATE(CS50,InputC!$J$16)-1","v":"2040-12-31"},{"$f":"EDATE(CT50,InputC!$J$16)-1","v":"2041-03-31"},{"$f":"EDATE(CU50,InputC!$J$16)-1","v":"2041-06-30"},{"$f":"EDATE(CV50,InputC!$J$16)-1","v":"2041-09-30"},{"$f":"EDATE(CW50,InputC!$J$16)-1","v":"2041-12-31"},{"$f":"EDATE(CX50,InputC!$J$16)-1","v":"2042-03-31"},{"$f":"EDATE(CY50,InputC!$J$16)-1","v":"2042-06-30"},{"$f":"EDATE(CZ50,InputC!$J$16)-1","v":"2042-09-30"},{"$f":"EDATE(DA50,InputC!$J$16)-1","v":"2042-12-31"},{"$f":"EDATE(DB50,InputC!$J$16)-1","v":"2043-03-31"},{"$f":"EDATE(DC50,InputC!$J$16)-1","v":"2043-06-30"},{"$f":"EDATE(DD50,InputC!$J$16)-1","v":"2043-09-30"},{"$f":"EDATE(DE50,InputC!$J$16)-1","v":"2043-12-31"},{"$f":"EDATE(DF50,InputC!$J$16)-1","v":"2044-03-31"},{"$f":"EDATE(DG50,InputC!$J$16)-1","v":"2044-06-30"},{"$f":"EDATE(DH50,InputC!$J$16)-1","v":"2044-09-30"},{"$f":"EDATE(DI50,InputC!$J$16)-1","v":"2044-12-31"},{"$f":"EDATE(DJ50,InputC!$J$16)-1","v":"2045-03-31"},{"$f":"EDATE(DK50,InputC!$J$16)-1","v":"2045-06-30"},{"$f":"EDATE(DL50,InputC!$J$16)-1","v":"2045-09-30"},{"$f":"EDATE(DM50,InputC!$J$16)-1","v":"2045-12-31"},{"$f":"EDATE(DN50,InputC!$J$16)-1","v":"2046-03-31"},{"$f":"EDATE(DO50,InputC!$J$16)-1","v":"2046-06-30"},{"$f":"EDATE(DP50,InputC!$J$16)-1","v":"2046-09-30"},{"$f":"EDATE(DQ50,InputC!$J$16)-1","v":"2046-12-31"},{"$f":"EDATE(DR50,InputC!$J$16)-1","v":"2047-03-31"},{"$f":"EDATE(DS50,InputC!$J$16)-1","v":"2047-06-30"},{"$f":"EDATE(DT50,InputC!$J$16)-1","v":"2047-09-30"},{"$f":"EDATE(DU50,InputC!$J$16)-1","v":"2047-12-31"},{"$f":"EDATE(DV50,InputC!$J$16)-1","v":"2048-03-31"},{"$f":"EDATE(DW50,InputC!$J$16)-1","v":"2048-06-30"},{"$f":"EDATE(DX50,InputC!$J$16)-1","v":"2048-09-30"},{"$f":"EDATE(DY50,InputC!$J$16)-1","v":"2048-12-31"},{"$f":"EDATE(DZ50,InputC!$J$16)-1","v":"2049-03-31"},{"$f":"EDATE(EA50,InputC!$J$16)-1","v":"2049-06-30"},{"$f":"EDATE(EB50,InputC!$J$16)-1","v":"2049-09-30"},{"$f":"EDATE(EC50,InputC!$J$16)-1","v":"2049-12-31"},{"$f":"EDATE(ED50,InputC!$J$16)-1","v":"2050-03-31"},{"$f":"EDATE(EE50,InputC!$J$16)-1","v":"2050-06-30"},{"$f":"EDATE(EF50,InputC!$J$16)-1","v":"2050-09-30"},{"$f":"EDATE(EG50,InputC!$J$16)-1","v":"2050-12-31"},{"$f":"EDATE(EH50,InputC!$J$16)-1","v":"2051-03-31"},{"$f":"EDATE(EI50,InputC!$J$16)-1","v":"2051-06-30"},{"$f":"EDATE(EJ50,InputC!$J$16)-1","v":"2051-09-30"},{"$f":"EDATE(EK50,InputC!$J$16)-1","v":"2051-12-31"},{"$f":"EDATE(EL50,InputC!$J$16)-1","v":"2052-03-31"},{"$f":"EDATE(EM50,InputC!$J$16)-1","v":"2052-06-30"},{"$f":"EDATE(EN50,InputC!$J$16)-1","v":"2052-09-30"},{"$f":"EDATE(EO50,InputC!$J$16)-1","v":"2052-12-31"},{"$f":"EDATE(EP50,InputC!$J$16)-1","v":"2053-03-31"},{"$f":"EDATE(EQ50,InputC!$J$16)-1","v":"2053-06-30"},{"$f":"EDATE(ER50,InputC!$J$16)-1","v":"2053-09-30"},{"$f":"EDATE(ES50,InputC!$J$16)-1","v":"2053-12-31"},{"$f":"EDATE(ET50,InputC!$J$16)-1","v":"2054-03-31"},{"$f":"EDATE(EU50,InputC!$J$16)-1","v":"2054-06-30"},{"$f":"EDATE(EV50,InputC!$J$16)-1","v":"2054-09-30"},{"$f":"EDATE(EW50,InputC!$J$16)-1","v":"2054-12-31"},{"$f":"EDATE(EX50,InputC!$J$16)-1","v":"2055-03-31"},{"$f":"EDATE(EY50,InputC!$J$16)-1","v":"2055-06-30"},{"$f":"EDATE(EZ50,InputC!$J$16)-1","v":"2055-09-30"},{"$f":"EDATE(FA50,InputC!$J$16)-1","v":"2055-12-31"},{"$f":"EDATE(FB50,InputC!$J$16)-1","v":"2056-03-31"},{"$f":"EDATE(FC50,InputC!$J$16)-1","v":"2056-06-30"},{"$f":"EDATE(FD50,InputC!$J$16)-1","v":"2056-09-30"},{"$f":"EDATE(FE50,InputC!$J$16)-1","v":"2056-12-31"},{"$f":"EDATE(FF50,InputC!$J$16)-1","v":"2057-03-31"},{"$f":"EDATE(FG50,InputC!$J$16)-1","v":"2057-06-30"},{"$f":"EDATE(FH50,InputC!$J$16)-1","v":"2057-09-30"},{"$f":"EDATE(FI50,InputC!$J$16)-1","v":"2057-12-31"},{"$f":"EDATE(FJ50,InputC!$J$16)-1","v":"2058-03-31"},{"$f":"EDATE(FK50,InputC!$J$16)-1","v":"2058-06-30"},{"$f":"EDATE(FL50,InputC!$J$16)-1","v":"2058-09-30"},{"$f":"EDATE(FM50,InputC!$J$16)-1","v":"2058-12-31"},{"$f":"EDATE(FN50,InputC!$J$16)-1","v":"2059-03-31"},{"$f":"EDATE(FO50,InputC!$J$16)-1","v":"2059-06-30"},{"$f":"EDATE(FP50,InputC!$J$16)-1","v":"2059-09-30"},{"$f":"EDATE(FQ50,InputC!$J$16)-1","v":"2059-12-31"},{"$f":"EDATE(FR50,InputC!$J$16)-1","v":"2060-03-31"},{"$f":"EDATE(FS50,InputC!$J$16)-1","v":"2060-06-30"},{"$f":"EDATE(FT50,InputC!$J$16)-1","v":"2060-09-30"},{"$f":"EDATE(FU50,InputC!$J$16)-1","v":"2060-12-31"},{"$f":"EDATE(FV50,InputC!$J$16)-1","v":"2061-03-31"},{"$f":"EDATE(FW50,InputC!$J$16)-1","v":"2061-06-30"},{"$f":"EDATE(FX50,InputC!$J$16)-1","v":"2061-09-30"},{"$f":"EDATE(FY50,InputC!$J$16)-1","v":"2061-12-31"},{"$f":"EDATE(FZ50,InputC!$J$16)-1","v":"2062-03-31"},{"$f":"EDATE(GA50,InputC!$J$16)-1","v":"2062-06-30"},{"$f":"EDATE(GB50,InputC!$J$16)-1","v":"2062-09-30"},{"$f":"EDATE(GC50,InputC!$J$16)-1","v":"2062-12-31"},{"$f":"EDATE(GD50,InputC!$J$16)-1","v":"2063-03-31"},{"$f":"EDATE(GE50,InputC!$J$16)-1","v":"2063-06-30"},{"$f":"EDATE(GF50,InputC!$J$16)-1","v":"2063-09-30"},{"$f":"EDATE(GG50,InputC!$J$16)-1","v":"2063-12-31"},{"$f":"EDATE(GH50,InputC!$J$16)-1","v":"2064-03-31"},{"$f":"EDATE(GI50,InputC!$J$16)-1","v":"2064-06-30"},{"$f":"EDATE(GJ50,InputC!$J$16)-1","v":"2064-09-30"},{"$f":"EDATE(GK50,InputC!$J$16)-1","v":"2064-12-31"},{"$f":"EDATE(GL50,InputC!$J$16)-1","v":"2065-03-31"},{"$f":"EDATE(GM50,InputC!$J$16)-1","v":"2065-06-30"},{"$f":"EDATE(GN50,InputC!$J$16)-1","v":"2065-09-30"},{"$f":"EDATE(GO50,InputC!$J$16)-1","v":"2065-12-31"},{"$f":"EDATE(GP50,InputC!$J$16)-1","v":"2066-03-31"},{"$f":"EDATE(GQ50,InputC!$J$16)-1","v":"2066-06-30"},{"$f":"EDATE(GR50,InputC!$J$16)-1","v":"2066-09-30"},{"$f":"EDATE(GS50,InputC!$J$16)-1","v":"2066-12-31"},{"$f":"EDATE(GT50,InputC!$J$16)-1","v":"2067-03-31"},{"$f":"EDATE(GU50,InputC!$J$16)-1","v":"2067-06-30"},{"$f":"EDATE(GV50,InputC!$J$16)-1","v":"2067-09-30"},{"$f":"EDATE(GW50,InputC!$J$16)-1","v":"2067-12-31"},{"$f":"EDATE(GX50,InputC!$J$16)-1","v":"2068-03-31"},{"$f":"EDATE(GY50,InputC!$J$16)-1","v":"2068-06-30"},{"$f":"EDATE(GZ50,InputC!$J$16)-1","v":"2068-09-30"},{"$f":"EDATE(HA50,InputC!$J$16)-1","v":"2068-12-31"},{"$f":"EDATE(HB50,InputC!$J$16)-1","v":"2069-03-31"},{"$f":"EDATE(HC50,InputC!$J$16)-1","v":"2069-06-30"},{"$f":"EDATE(HD50,InputC!$J$16)-1","v":"2069-09-30"},{"$f":"EDATE(HE50,InputC!$J$16)-1","v":"2069-12-31"},{"$f":"EDATE(HF50,InputC!$J$16)-1","v":"2070-03-31"},{"$f":"EDATE(HG50,InputC!$J$16)-1","v":"2070-06-30"},{"$f":"EDATE(HH50,InputC!$J$16)-1","v":"2070-09-30"},{"$f":"EDATE(HI50,InputC!$J$16)-1","v":"2070-12-31"},{"$f":"EDATE(HJ50,InputC!$J$16)-1","v":"2071-03-31"},{"$f":"EDATE(HK50,InputC!$J$16)-1","v":"2071-06-30"},{"$f":"EDATE(HL50,InputC!$J$16)-1","v":"2071-09-30"},{"$f":"EDATE(HM50,InputC!$J$16)-1","v":"2071-12-31"},{"$f":"EDATE(HN50,InputC!$J$16)-1","v":"2072-03-31"},{"$f":"EDATE(HO50,InputC!$J$16)-1","v":"2072-06-30"},{"$f":"EDATE(HP50,InputC!$J$16)-1","v":"2072-09-30"},{"$f":"EDATE(HQ50,InputC!$J$16)-1","v":"2072-12-31"},{"$f":"EDATE(HR50,InputC!$J$16)-1","v":"2073-03-31"},{"$f":"EDATE(HS50,InputC!$J$16)-1","v":"2073-06-30"},{"$f":"EDATE(HT50,InputC!$J$16)-1","v":"2073-09-30"},{"$f":"EDATE(HU50,InputC!$J$16)-1","v":"2073-12-31"},{"$f":"EDATE(HV50,InputC!$J$16)-1","v":"2074-03-31"},{"$f":"EDATE(HW50,InputC!$J$16)-1","v":"2074-06-30"},{"$f":"EDATE(HX50,InputC!$J$16)-1","v":"2074-09-30"},{"$f":"EDATE(HY50,InputC!$J$16)-1","v":"2074-12-31"},{"$f":"EDATE(HZ50,InputC!$J$16)-1","v":"2075-03-31"},{"$f":"EDATE(IA50,InputC!$J$16)-1","v":"2075-06-30"},{"$f":"EDATE(IB50,InputC!$J$16)-1","v":"2075-09-30"},{"$f":"EDATE(IC50,InputC!$J$16)-1","v":"2075-12-31"},{"$f":"EDATE(ID50,InputC!$J$16)-1","v":"2076-03-31"},{"$f":"EDATE(IE50,InputC!$J$16)-1","v":"2076-06-30"}]
[null,null,"Year",null,null,null,null,null,"year",null,null,null,null,null,null,null,null,{"$f":"YEAR(R51)","v":2021},{"$f":"YEAR(S51)","v":2021},2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,2036,2036,2036,2036,2037,{"$f":"YEAR(CE51)","v":2037},2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,2052,2052,2052,2052,2053,{"$f":"YEAR(EQ51)","v":2053},2053,2053,2054,2054,2054,2054,2055,2055,2055,2055,2056,2056,2056,2056,2057,2057,2057,2057,2058,2058,2058,2058,2059,2059,2059,2059,2060,2060,2060,2060,2061,2061,2061,2061,2062,2062,2062,2062,2063,2063,2063,2063,2064,2064,2064,2064,2065,2065,2065,2065,2066,2066,2066,2066,2067,2067,2067,2067,2068,2068,2068,2068,2069,{"$f":"YEAR(HC51)","v":2069},2069,2069,2070,2070,2070,2070,2071,2071,2071,2071,2072,2072,2072,2072,2073,2073,2073,2073,2074,2074,2074,2074,2075,2075,2075,2075,2076,2076]
[]
[null,null,"Quarter",null,null,null,null,null,"#",null,null,null,null,null,null,null,null,{"$f":"MONTH(R50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(S50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(T50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(U50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(V50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(W50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(X50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(Y50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(Z50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(AA50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(AB50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(AC50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(AD50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(AE50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(AF50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(AG50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(AH50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(AI50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(AJ50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(AK50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(AL50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(AM50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(AN50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(AO50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(AP50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(AQ50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(AR50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(AS50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(AT50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(AU50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(AV50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(AW50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(AX50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(AY50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(AZ50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(BA50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(BB50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(BC50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(BD50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(BE50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(BF50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(BG50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(BH50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(BI50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(BJ50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(BK50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(BL50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(BM50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(BN50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(BO50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(BP50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(BQ50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(BR50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(BS50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(BT50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(BU50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(BV50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(BW50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(BX50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(BY50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(BZ50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(CA50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(CB50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(CC50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(CD50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(CE50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(CF50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(CG50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(CH50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(CI50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(CJ50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(CK50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(CL50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(CM50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(CN50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(CO50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(CP50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(CQ50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(CR50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(CS50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(CT50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(CU50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(CV50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(CW50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(CX50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(CY50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(CZ50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(DA50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(DB50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(DC50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(DD50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(DE50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(DF50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(DG50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(DH50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(DI50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(DJ50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(DK50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(DL50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(DM50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(DN50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(DO50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(DP50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(DQ50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(DR50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(DS50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(DT50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(DU50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(DV50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(DW50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(DX50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(DY50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(DZ50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(EA50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(EB50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(EC50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(ED50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(EE50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(EF50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(EG50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(EH50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(EI50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(EJ50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(EK50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(EL50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(EM50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(EN50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(EO50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(EP50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(EQ50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(ER50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(ES50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(ET50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(EU50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(EV50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(EW50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(EX50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(EY50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(EZ50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(FA50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(FB50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(FC50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(FD50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(FE50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(FF50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(FG50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(FH50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(FI50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(FJ50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(FK50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(FL50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(FM50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(FN50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(FO50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(FP50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(FQ50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(FR50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(FS50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(FT50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(FU50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(FV50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(FW50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(FX50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(FY50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(FZ50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(GA50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(GB50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(GC50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(GD50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(GE50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(GF50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(GG50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(GH50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(GI50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(GJ50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(GK50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(GL50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(GM50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(GN50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(GO50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(GP50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(GQ50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(GR50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(GS50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(GT50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(GU50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(GV50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(GW50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(GX50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(GY50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(GZ50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(HA50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(HB50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(HC50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(HD50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(HE50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(HF50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(HG50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(HH50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(HI50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(HJ50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(HK50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(HL50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(HM50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(HN50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(HO50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(HP50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(HQ50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(HR50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(HS50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(HT50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(HU50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(HV50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(HW50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(HX50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(HY50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(HZ50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(IA50)/InputC!$J$16+1","v":2.333333333333333},{"$f":"MONTH(IB50)/InputC!$J$16+1","v":3.3333333333333335},{"$f":"MONTH(IC50)/InputC!$J$16+1","v":4.3333333333333339},{"$f":"MONTH(ID50)/InputC!$J$16+1","v":1.3333333333333333},{"$f":"MONTH(IE50)/InputC!$J$16+1","v":2.333333333333333}]
[]
[null,null,"Annual Counter",null,null,null,null,null,"#",null,null,null,null,null,null,null,null,{"$f":"Q56+(R52<>Q52)*1","v":1},{"$f":"R56+(S52<>R52)*1","v":1},{"$f":"S56+(T52<>S52)*1","v":1},{"$f":"T56+(U52<>T52)*1","v":1},{"$f":"U56+(V52<>U52)*1","v":2},{"$f":"V56+(W52<>V52)*1","v":2},{"$f":"W56+(X52<>W52)*1","v":2},{"$f":"X56+(Y52<>X52)*1","v":2},{"$f":"Y56+(Z52<>Y52)*1","v":3},{"$f":"Z56+(AA52<>Z52)*1","v":3},{"$f":"AA56+(AB52<>AA52)*1","v":3},{"$f":"AB56+(AC52<>AB52)*1","v":3},{"$f":"AC56+(AD52<>AC52)*1","v":4},{"$f":"AD56+(AE52<>AD52)*1","v":4},{"$f":"AE56+(AF52<>AE52)*1","v":4},{"$f":"AF56+(AG52<>AF52)*1","v":4},{"$f":"AG56+(AH52<>AG52)*1","v":5},{"$f":"AH56+(AI52<>AH52)*1","v":5},{"$f":"AI56+(AJ52<>AI52)*1","v":5},{"$f":"AJ56+(AK52<>AJ52)*1","v":5},{"$f":"AK56+(AL52<>AK52)*1","v":6},{"$f":"AL56+(AM52<>AL52)*1","v":6},{"$f":"AM56+(AN52<>AM52)*1","v":6},{"$f":"AN56+(AO52<>AN52)*1","v":6},{"$f":"AO56+(AP52<>AO52)*1","v":7},{"$f":"AP56+(AQ52<>AP52)*1","v":7},{"$f":"AQ56+(AR52<>AQ52)*1","v":7},{"$f":"AR56+(AS52<>AR52)*1","v":7},{"$f":"AS56+(AT52<>AS52)*1","v":8},{"$f":"AT56+(AU52<>AT52)*1","v":8},{"$f":"AU56+(AV52<>AU52)*1","v":8},{"$f":"AV56+(AW52<>AV52)*1","v":8},{"$f":"AW56+(AX52<>AW52)*1","v":9},{"$f":"AX56+(AY52<>AX52)*1","v":9},{"$f":"AY56+(AZ52<>AY52)*1","v":9},{"$f":"AZ56+(BA52<>AZ52)*1","v":9},{"$f":"BA56+(BB52<>BA52)*1","v":10},{"$f":"BB56+(BC52<>BB52)*1","v":10},{"$f":"BC56+(BD52<>BC52)*1","v":10},{"$f":"BD56+(BE52<>BD52)*1","v":10},{"$f":"BE56+(BF52<>BE52)*1","v":11},{"$f":"BF56+(BG52<>BF52)*1","v":11},{"$f":"BG56+(BH52<>BG52)*1","v":11},{"$f":"BH56+(BI52<>BH52)*1","v":11},{"$f":"BI56+(BJ52<>BI52)*1","v":12},{"$f":"BJ56+(BK52<>BJ52)*1","v":12},{"$f":"BK56+(BL52<>BK52)*1","v":12},{"$f":"BL56+(BM52<>BL52)*1","v":12},{"$f":"BM56+(BN52<>BM52)*1","v":13},{"$f":"BN56+(BO52<>BN52)*1","v":13},{"$f":"BO56+(BP52<>BO52)*1","v":13},{"$f":"BP56+(BQ52<>BP52)*1","v":13},{"$f":"BQ56+(BR52<>BQ52)*1","v":14},{"$f":"BR56+(BS52<>BR52)*1","v":14},{"$f":"BS56+(BT52<>BS52)*1","v":14},{"$f":"BT56+(BU52<>BT52)*1","v":14},{"$f":"BU56+(BV52<>BU52)*1","v":15},{"$f":"BV56+(BW52<>BV52)*1","v":15},{"$f":"BW56+(BX52<>BW52)*1","v":15},{"$f":"BX56+(BY52<>BX52)*1","v":15},{"$f":"BY56+(BZ52<>BY52)*1","v":16},{"$f":"BZ56+(CA52<>BZ52)*1","v":16},{"$f":"CA56+(CB52<>CA52)*1","v":16},{"$f":"CB56+(CC52<>CB52)*1","v":16},{"$f":"CC56+(CD52<>CC52)*1","v":17},{"$f":"CD56+(CE52<>CD52)*1","v":17},{"$f":"CE56+(CF52<>CE52)*1","v":17},{"$f":"CF56+(CG52<>CF52)*1","v":17},{"$f":"CG56+(CH52<>CG52)*1","v":18},{"$f":"CH56+(CI52<>CH52)*1","v":18},{"$f":"CI56+(CJ52<>CI52)*1","v":18},{"$f":"CJ56+(CK52<>CJ52)*1","v":18},{"$f":"CK56+(CL52<>CK52)*1","v":19},{"$f":"CL56+(CM52<>CL52)*1","v":19},{"$f":"CM56+(CN52<>CM52)*1","v":19},{"$f":"CN56+(CO52<>CN52)*1","v":19},{"$f":"CO56+(CP52<>CO52)*1","v":20},{"$f":"CP56+(CQ52<>CP52)*1","v":20},{"$f":"CQ56+(CR52<>CQ52)*1","v":20},{"$f":"CR56+(CS52<>CR52)*1","v":20},{"$f":"CS56+(CT52<>CS52)*1","v":21},{"$f":"CT56+(CU52<>CT52)*1","v":21},{"$f":"CU56+(CV52<>CU52)*1","v":21},{"$f":"CV56+(CW52<>CV52)*1","v":21},{"$f":"CW56+(CX52<>CW52)*1","v":22},{"$f":"CX56+(CY52<>CX52)*1","v":22},{"$f":"CY56+(CZ52<>CY52)*1","v":22},{"$f":"CZ56+(DA52<>CZ52)*1","v":22},{"$f":"DA56+(DB52<>DA52)*1","v":23},{"$f":"DB56+(DC52<>DB52)*1","v":23},{"$f":"DC56+(DD52<>DC52)*1","v":23},{"$f":"DD56+(DE52<>DD52)*1","v":23},{"$f":"DE56+(DF52<>DE52)*1","v":24},{"$f":"DF56+(DG52<>DF52)*1","v":24},{"$f":"DG56+(DH52<>DG52)*1","v":24},{"$f":"DH56+(DI52<>DH52)*1","v":24},{"$f":"DI56+(DJ52<>DI52)*1","v":25},{"$f":"DJ56+(DK52<>DJ52)*1","v":25},{"$f":"DK56+(DL52<>DK52)*1","v":25},{"$f":"DL56+(DM52<>DL52)*1","v":25},{"$f":"DM56+(DN52<>DM52)*1","v":26},{"$f":"DN56+(DO52<>DN52)*1","v":26},{"$f":"DO56+(DP52<>DO52)*1","v":26},{"$f":"DP56+(DQ52<>DP52)*1","v":26},{"$f":"DQ56+(DR52<>DQ52)*1","v":27},{"$f":"DR56+(DS52<>DR52)*1","v":27},{"$f":"DS56+(DT52<>DS52)*1","v":27},{"$f":"DT56+(DU52<>DT52)*1","v":27},{"$f":"DU56+(DV52<>DU52)*1","v":28},{"$f":"DV56+(DW52<>DV52)*1","v":28},{"$f":"DW56+(DX52<>DW52)*1","v":28},{"$f":"DX56+(DY52<>DX52)*1","v":28},{"$f":"DY56+(DZ52<>DY52)*1","v":29},{"$f":"DZ56+(EA52<>DZ52)*1","v":29},{"$f":"EA56+(EB52<>EA52)*1","v":29},{"$f":"EB56+(EC52<>EB52)*1","v":29},{"$f":"EC56+(ED52<>EC52)*1","v":30},{"$f":"ED56+(EE52<>ED52)*1","v":30},{"$f":"EE56+(EF52<>EE52)*1","v":30},{"$f":"EF56+(EG52<>EF52)*1","v":30},{"$f":"EG56+(EH52<>EG52)*1","v":31},{"$f":"EH56+(EI52<>EH52)*1","v":31},{"$f":"EI56+(EJ52<>EI52)*1","v":31},{"$f":"EJ56+(EK52<>EJ52)*1","v":31},{"$f":"EK56+(EL52<>EK52)*1","v":32},{"$f":"EL56+(EM52<>EL52)*1","v":32},{"$f":"EM56+(EN52<>EM52)*1","v":32},{"$f":"EN56+(EO52<>EN52)*1","v":32},{"$f":"EO56+(EP52<>EO52)*1","v":33},{"$f":"EP56+(EQ52<>EP52)*1","v":33},{"$f":"EQ56+(ER52<>EQ52)*1","v":33},{"$f":"ER56+(ES52<>ER52)*1","v":33},{"$f":"ES56+(ET52<>ES52)*1","v":34},{"$f":"ET56+(EU52<>ET52)*1","v":34},{"$f":"EU56+(EV52<>EU52)*1","v":34},{"$f":"EV56+(EW52<>EV52)*1","v":34},{"$f":"EW56+(EX52<>EW52)*1","v":35},{"$f":"EX56+(EY52<>EX52)*1","v":35},{"$f":"EY56+(EZ52<>EY52)*1","v":35},{"$f":"EZ56+(FA52<>EZ52)*1","v":35},{"$f":"FA56+(FB52<>FA52)*1","v":36},{"$f":"FB56+(FC52<>FB52)*1","v":36},{"$f":"FC56+(FD52<>FC52)*1","v":36},{"$f":"FD56+(FE52<>FD52)*1","v":36},{"$f":"FE56+(FF52<>FE52)*1","v":37},{"$f":"FF56+(FG52<>FF52)*1","v":37},{"$f":"FG56+(FH52<>FG52)*1","v":37},{"$f":"FH56+(FI52<>FH52)*1","v":37},{"$f":"FI56+(FJ52<>FI52)*1","v":38},{"$f":"FJ56+(FK52<>FJ52)*1","v":38},{"$f":"FK56+(FL52<>FK52)*1","v":38},{"$f":"FL56+(FM52<>FL52)*1","v":38},{"$f":"FM56+(FN52<>FM52)*1","v":39},{"$f":"FN56+(FO52<>FN52)*1","v":39},{"$f":"FO56+(FP52<>FO52)*1","v":39},{"$f":"FP56+(FQ52<>FP52)*1","v":39},{"$f":"FQ56+(FR52<>FQ52)*1","v":40},{"$f":"FR56+(FS52<>FR52)*1","v":40},{"$f":"FS56+(FT52<>FS52)*1","v":40},{"$f":"FT56+(FU52<>FT52)*1","v":40},{"$f":"FU56+(FV52<>FU52)*1","v":41},{"$f":"FV56+(FW52<>FV52)*1","v":41},{"$f":"FW56+(FX52<>FW52)*1","v":41},{"$f":"FX56+(FY52<>FX52)*1","v":41},{"$f":"FY56+(FZ52<>FY52)*1","v":42},{"$f":"FZ56+(GA52<>FZ52)*1","v":42},{"$f":"GA56+(GB52<>GA52)*1","v":42},{"$f":"GB56+(GC52<>GB52)*1","v":42},{"$f":"GC56+(GD52<>GC52)*1","v":43},{"$f":"GD56+(GE52<>GD52)*1","v":43},{"$f":"GE56+(GF52<>GE52)*1","v":43},{"$f":"GF56+(GG52<>GF52)*1","v":43},{"$f":"GG56+(GH52<>GG52)*1","v":44},{"$f":"GH56+(GI52<>GH52)*1","v":44},{"$f":"GI56+(GJ52<>GI52)*1","v":44},{"$f":"GJ56+(GK52<>GJ52)*1","v":44},{"$f":"GK56+(GL52<>GK52)*1","v":45},{"$f":"GL56+(GM52<>GL52)*1","v":45},{"$f":"GM56+(GN52<>GM52)*1","v":45},{"$f":"GN56+(GO52<>GN52)*1","v":45},{"$f":"GO56+(GP52<>GO52)*1","v":46},{"$f":"GP56+(GQ52<>GP52)*1","v":46},{"$f":"GQ56+(GR52<>GQ52)*1","v":46},{"$f":"GR56+(GS52<>GR52)*1","v":46},{"$f":"GS56+(GT52<>GS52)*1","v":47},{"$f":"GT56+(GU52<>GT52)*1","v":47},{"$f":"GU56+(GV52<>GU52)*1","v":47},{"$f":"GV56+(GW52<>GV52)*1","v":47},{"$f":"GW56+(GX52<>GW52)*1","v":48},{"$f":"GX56+(GY52<>GX52)*1","v":48},{"$f":"GY56+(GZ52<>GY52)*1","v":48},{"$f":"GZ56+(HA52<>GZ52)*1","v":48},{"$f":"HA56+(HB52<>HA52)*1","v":49},{"$f":"HB56+(HC52<>HB52)*1","v":49},{"$f":"HC56+(HD52<>HC52)*1","v":49},{"$f":"HD56+(HE52<>HD52)*1","v":49},{"$f":"HE56+(HF52<>HE52)*1","v":50},{"$f":"HF56+(HG52<>HF52)*1","v":50},{"$f":"HG56+(HH52<>HG52)*1","v":50},{"$f":"HH56+(HI52<>HH52)*1","v":50},{"$f":"HI56+(HJ52<>HI52)*1","v":51},{"$f":"HJ56+(HK52<>HJ52)*1","v":51},{"$f":"HK56+(HL52<>HK52)*1","v":51},{"$f":"HL56+(HM52<>HL52)*1","v":51},{"$f":"HM56+(HN52<>HM52)*1","v":52},{"$f":"HN56+(HO52<>HN52)*1","v":52},{"$f":"HO56+(HP52<>HO52)*1","v":52},{"$f":"HP56+(HQ52<>HP52)*1","v":52},{"$f":"HQ56+(HR52<>HQ52)*1","v":53},{"$f":"HR56+(HS52<>HR52)*1","v":53},{"$f":"HS56+(HT52<>HS52)*1","v":53},{"$f":"HT56+(HU52<>HT52)*1","v":53},{"$f":"HU56+(HV52<>HU52)*1","v":54},{"$f":"HV56+(HW52<>HV52)*1","v":54},{"$f":"HW56+(HX52<>HW52)*1","v":54},{"$f":"HX56+(HY52<>HX52)*1","v":54},{"$f":"HY56+(HZ52<>HY52)*1","v":55},{"$f":"HZ56+(IA52<>HZ52)*1","v":55},{"$f":"IA56+(IB52<>IA52)*1","v":55},{"$f":"IB56+(IC52<>IB52)*1","v":55},{"$f":"IC56+(ID52<>IC52)*1","v":56},{"$f":"ID56+(IE52<>ID52)*1","v":56}]
[null,null,"Calendar Year End",null,null,null,null,null,"flag",null,null,null,null,null,null,null,null,{"$f":"(R56<>S56)*1","v":0},{"$f":"(S56<>T56)*1","v":0},{"$f":"(T56<>U56)*1","v":0},{"$f":"(U56<>V56)*1","v":1},{"$f":"(V56<>W56)*1","v":0},{"$f":"(W56<>X56)*1","v":0},{"$f":"(X56<>Y56)*1","v":0},{"$f":"(Y56<>Z56)*1","v":1},{"$f":"(Z56<>AA56)*1","v":0},{"$f":"(AA56<>AB56)*1","v":0},{"$f":"(AB56<>AC56)*1","v":0},{"$f":"(AC56<>AD56)*1","v":1},{"$f":"(AD56<>AE56)*1","v":0},{"$f":"(AE56<>AF56)*1","v":0},{"$f":"(AF56<>AG56)*1","v":0},{"$f":"(AG56<>AH56)*1","v":1},{"$f":"(AH56<>AI56)*1","v":0},{"$f":"(AI56<>AJ56)*1","v":0},{"$f":"(AJ56<>AK56)*1","v":0},{"$f":"(AK56<>AL56)*1","v":1},{"$f":"(AL56<>AM56)*1","v":0},{"$f":"(AM56<>AN56)*1","v":0},{"$f":"(AN56<>AO56)*1","v":0},{"$f":"(AO56<>AP56)*1","v":1},{"$f":"(AP56<>AQ56)*1","v":0},{"$f":"(AQ56<>AR56)*1","v":0},{"$f":"(AR56<>AS56)*1","v":0},{"$f":"(AS56<>AT56)*1","v":1},{"$f":"(AT56<>AU56)*1","v":0},{"$f":"(AU56<>AV56)*1","v":0},{"$f":"(AV56<>AW56)*1","v":0},{"$f":"(AW56<>AX56)*1","v":1},{"$f":"(AX56<>AY56)*1","v":0},{"$f":"(AY56<>AZ56)*1","v":0},{"$f":"(AZ56<>BA56)*1","v":0},{"$f":"(BA56<>BB56)*1","v":1},{"$f":"(BB56<>BC56)*1","v":0},{"$f":"(BC56<>BD56)*1","v":0},{"$f":"(BD56<>BE56)*1","v":0},{"$f":"(BE56<>BF56)*1","v":1},{"$f":"(BF56<>BG56)*1","v":0},{"$f":"(BG56<>BH56)*1","v":0},{"$f":"(BH56<>BI56)*1","v":0},{"$f":"(BI56<>BJ56)*1","v":1},{"$f":"(BJ56<>BK56)*1","v":0},{"$f":"(BK56<>BL56)*1","v":0},{"$f":"(BL56<>BM56)*1","v":0},{"$f":"(BM56<>BN56)*1","v":1},{"$f":"(BN56<>BO56)*1","v":0},{"$f":"(BO56<>BP56)*1","v":0},{"$f":"(BP56<>BQ56)*1","v":0},{"$f":"(BQ56<>BR56)*1","v":1},{"$f":"(BR56<>BS56)*1","v":0},{"$f":"(BS56<>BT56)*1","v":0},{"$f":"(BT56<>BU56)*1","v":0},{"$f":"(BU56<>BV56)*1","v":1},{"$f":"(BV56<>BW56)*1","v":0},{"$f":"(BW56<>BX56)*1","v":0},{"$f":"(BX56<>BY56)*1","v":0},{"$f":"(BY56<>BZ56)*1","v":1},{"$f":"(BZ56<>CA56)*1","v":0},{"$f":"(CA56<>CB56)*1","v":0},{"$f":"(CB56<>CC56)*1","v":0},{"$f":"(CC56<>CD56)*1","v":1},{"$f":"(CD56<>CE56)*1","v":0},{"$f":"(CE56<>CF56)*1","v":0},{"$f":"(CF56<>CG56)*1","v":0},{"$f":"(CG56<>CH56)*1","v":1},{"$f":"(CH56<>CI56)*1","v":0},{"$f":"(CI56<>CJ56)*1","v":0},{"$f":"(CJ56<>CK56)*1","v":0},{"$f":"(CK56<>CL56)*1","v":1},{"$f":"(CL56<>CM56)*1","v":0},{"$f":"(CM56<>CN56)*1","v":0},{"$f":"(CN56<>CO56)*1","v":0},{"$f":"(CO56<>CP56)*1","v":1},{"$f":"(CP56<>CQ56)*1","v":0},{"$f":"(CQ56<>CR56)*1","v":0},{"$f":"(CR56<>CS56)*1","v":0},{"$f":"(CS56<>CT56)*1","v":1},{"$f":"(CT56<>CU56)*1","v":0},{"$f":"(CU56<>CV56)*1","v":0},{"$f":"(CV56<>CW56)*1","v":0},{"$f":"(CW56<>CX56)*1","v":1},{"$f":"(CX56<>CY56)*1","v":0},{"$f":"(CY56<>CZ56)*1","v":0},{"$f":"(CZ56<>DA56)*1","v":0},{"$f":"(DA56<>DB56)*1","v":1},{"$f":"(DB56<>DC56)*1","v":0},{"$f":"(DC56<>DD56)*1","v":0},{"$f":"(DD56<>DE56)*1","v":0},{"$f":"(DE56<>DF56)*1","v":1},{"$f":"(DF56<>DG56)*1","v":0},{"$f":"(DG56<>DH56)*1","v":0},{"$f":"(DH56<>DI56)*1","v":0},{"$f":"(DI56<>DJ56)*1","v":1},{"$f":"(DJ56<>DK56)*1","v":0},{"$f":"(DK56<>DL56)*1","v":0},{"$f":"(DL56<>DM56)*1","v":0},{"$f":"(DM56<>DN56)*1","v":1},{"$f":"(DN56<>DO56)*1","v":0},{"$f":"(DO56<>DP56)*1","v":0},{"$f":"(DP56<>DQ56)*1","v":0},{"$f":"(DQ56<>DR56)*1","v":1},{"$f":"(DR56<>DS56)*1","v":0},{"$f":"(DS56<>DT56)*1","v":0},{"$f":"(DT56<>DU56)*1","v":0},{"$f":"(DU56<>DV56)*1","v":1},{"$f":"(DV56<>DW56)*1","v":0},{"$f":"(DW56<>DX56)*1","v":0},{"$f":"(DX56<>DY56)*1","v":0},{"$f":"(DY56<>DZ56)*1","v":1},{"$f":"(DZ56<>EA56)*1","v":0},{"$f":"(EA56<>EB56)*1","v":0},{"$f":"(EB56<>EC56)*1","v":0},{"$f":"(EC56<>ED56)*1","v":1},{"$f":"(ED56<>EE56)*1","v":0},{"$f":"(EE56<>EF56)*1","v":0},{"$f":"(EF56<>EG56)*1","v":0},{"$f":"(EG56<>EH56)*1","v":1},{"$f":"(EH56<>EI56)*1","v":0},{"$f":"(EI56<>EJ56)*1","v":0},{"$f":"(EJ56<>EK56)*1","v":0},{"$f":"(EK56<>EL56)*1","v":1},{"$f":"(EL56<>EM56)*1","v":0},{"$f":"(EM56<>EN56)*1","v":0},{"$f":"(EN56<>EO56)*1","v":0},{"$f":"(EO56<>EP56)*1","v":1},{"$f":"(EP56<>EQ56)*1","v":0},{"$f":"(EQ56<>ER56)*1","v":0},{"$f":"(ER56<>ES56)*1","v":0},{"$f":"(ES56<>ET56)*1","v":1},{"$f":"(ET56<>EU56)*1","v":0},{"$f":"(EU56<>EV56)*1","v":0},{"$f":"(EV56<>EW56)*1","v":0},{"$f":"(EW56<>EX56)*1","v":1},{"$f":"(EX56<>EY56)*1","v":0},{"$f":"(EY56<>EZ56)*1","v":0},{"$f":"(EZ56<>FA56)*1","v":0},{"$f":"(FA56<>FB56)*1","v":1},{"$f":"(FB56<>FC56)*1","v":0},{"$f":"(FC56<>FD56)*1","v":0},{"$f":"(FD56<>FE56)*1","v":0},{"$f":"(FE56<>FF56)*1","v":1},{"$f":"(FF56<>FG56)*1","v":0},{"$f":"(FG56<>FH56)*1","v":0},{"$f":"(FH56<>FI56)*1","v":0},{"$f":"(FI56<>FJ56)*1","v":1},{"$f":"(FJ56<>FK56)*1","v":0},{"$f":"(FK56<>FL56)*1","v":0},{"$f":"(FL56<>FM56)*1","v":0},{"$f":"(FM56<>FN56)*1","v":1},{"$f":"(FN56<>FO56)*1","v":0},{"$f":"(FO56<>FP56)*1","v":0},{"$f":"(FP56<>FQ56)*1","v":0},{"$f":"(FQ56<>FR56)*1","v":1},{"$f":"(FR56<>FS56)*1","v":0},{"$f":"(FS56<>FT56)*1","v":0},{"$f":"(FT56<>FU56)*1","v":0},{"$f":"(FU56<>FV56)*1","v":1},{"$f":"(FV56<>FW56)*1","v":0},{"$f":"(FW56<>FX56)*1","v":0},{"$f":"(FX56<>FY56)*1","v":0},{"$f":"(FY56<>FZ56)*1","v":1},{"$f":"(FZ56<>GA56)*1","v":0},{"$f":"(GA56<>GB56)*1","v":0},{"$f":"(GB56<>GC56)*1","v":0},{"$f":"(GC56<>GD56)*1","v":1},{"$f":"(GD56<>GE56)*1","v":0},{"$f":"(GE56<>GF56)*1","v":0},{"$f":"(GF56<>GG56)*1","v":0},{"$f":"(GG56<>GH56)*1","v":1},{"$f":"(GH56<>GI56)*1","v":0},{"$f":"(GI56<>GJ56)*1","v":0},{"$f":"(GJ56<>GK56)*1","v":0},{"$f":"(GK56<>GL56)*1","v":1},{"$f":"(GL56<>GM56)*1","v":0},{"$f":"(GM56<>GN56)*1","v":0},{"$f":"(GN56<>GO56)*1","v":0},{"$f":"(GO56<>GP56)*1","v":1},{"$f":"(GP56<>GQ56)*1","v":0},{"$f":"(GQ56<>GR56)*1","v":0},{"$f":"(GR56<>GS56)*1","v":0},{"$f":"(GS56<>GT56)*1","v":1},{"$f":"(GT56<>GU56)*1","v":0},{"$f":"(GU56<>GV56)*1","v":0},{"$f":"(GV56<>GW56)*1","v":0},{"$f":"(GW56<>GX56)*1","v":1},{"$f":"(GX56<>GY56)*1","v":0},{"$f":"(GY56<>GZ56)*1","v":0},{"$f":"(GZ56<>HA56)*1","v":0},{"$f":"(HA56<>HB56)*1","v":1},{"$f":"(HB56<>HC56)*1","v":0},{"$f":"(HC56<>HD56)*1","v":0},{"$f":"(HD56<>HE56)*1","v":0},{"$f":"(HE56<>HF56)*1","v":1},{"$f":"(HF56<>HG56)*1","v":0},{"$f":"(HG56<>HH56)*1","v":0},{"$f":"(HH56<>HI56)*1","v":0},{"$f":"(HI56<>HJ56)*1","v":1},{"$f":"(HJ56<>HK56)*1","v":0},{"$f":"(HK56<>HL56)*1","v":0},{"$f":"(HL56<>HM56)*1","v":0},{"$f":"(HM56<>HN56)*1","v":1},{"$f":"(HN56<>HO56)*1","v":0},{"$f":"(HO56<>HP56)*1","v":0},{"$f":"(HP56<>HQ56)*1","v":0},{"$f":"(HQ56<>HR56)*1","v":1},{"$f":"(HR56<>HS56)*1","v":0},{"$f":"(HS56<>HT56)*1","v":0},{"$f":"(HT56<>HU56)*1","v":0},{"$f":"(HU56<>HV56)*1","v":1},{"$f":"(HV56<>HW56)*1","v":0},{"$f":"(HW56<>HX56)*1","v":0},{"$f":"(HX56<>HY56)*1","v":0},{"$f":"(HY56<>HZ56)*1","v":1},{"$f":"(HZ56<>IA56)*1","v":0},{"$f":"(IA56<>IB56)*1","v":0},{"$f":"(IB56<>IC56)*1","v":0},{"$f":"(IC56<>ID56)*1","v":1},{"$f":"(ID56<>IE56)*1","v":0},{"$f":"(IE56<>IF56)*1","v":1}]
[null,null,"Days in Period",null,null,null,null,null,"days",null,null,null,null,null,null,null,null,{"$f":"R51-R50+1","v":90},{"$f":"S51-S50+1","v":91},92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,{"$f":"CE51-CE50+1","v":91},92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,{"$f":"EQ51-EQ50+1","v":91},92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,{"$f":"HC51-HC50+1","v":91},92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91]
[null,null,"Months in Period",null,null,null,null,null,"months",null,null,null,null,null,null,null,null,{"$f":"ROUNDDOWN(R58/28,0)","v":3},{"$f":"ROUNDDOWN(S58/28,0)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"ROUNDDOWN(CE58/28,0)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"ROUNDDOWN(EQ58/28,0)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"ROUNDDOWN(HC58/28,0)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[]
[]
["Construction"]
[]
[null,null,"Construction Start",null,null,null,null,null,"flag",null,{"$f":"InputC!L27","v":"2021-01-01"},null,null,null,null,{"$f":"SUM(R64:IE64)","v":1},null,{"$f":"AND($K64>=R$17,$K64<=R$18)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K64>=CD$17,$K64<=CD$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K64>=EP$17,$K64<=EP$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K64>=HB$17,$K64<=HB$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Construction Period",null,null,null,null,null,"flag",null,null,null,null,null,null,{"$f":"SUM(R65:IE65)","v":18},null,{"$f":"IF(AND(R$17>=$K64,R$18<=$K66),1,0)","v":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,{"$f":"IF(AND(CD$17>=$K64,CD$18<=$K66),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(EP$17>=$K64,EP$18<=$K66),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(HB$17>=$K64,HB$18<=$K66),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]
[null,null,"Construction End",null,null,null,null,null,"flag",null,{"$f":"K12","v":"2022-06-30"},null,null,null,null,{"$f":"SUM(R66:IE66)","v":1},null,{"$f":"AND($K66>=R$17,$K66<=R$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K66>=CD$17,$K66<=CD$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K66>=EP$17,$K66<=EP$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K66>=HB$17,$K66<=HB$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Operation"]
[]
[null,{"$f":"\"\"","v":""},"Operations"]
[]
[]
[null,null,"Operation Start",null,null,null,null,null,"flag",null,{"$f":"K13","v":"2022-07-01"},null,null,null,null,{"$f":"SUM(R74:IE74)","v":1},null,{"$f":"AND($K74>=R$17,$K74<=R$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K74>=CD$17,$K74<=CD$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K74>=EP$17,$K74<=EP$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K74>=HB$17,$K74<=HB$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operation Period",null,null,null,null,null,"flag",null,null,null,null,null,null,{"$f":"SUM(R75:IE75)","v":140},null,{"$f":"IF(AND(R$17>=$K74,R$18<=$K76),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(CD$17>=$K74,CD$18<=$K76),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(EP$17>=$K74,EP$18<=$K76),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(HB$17>=$K74,HB$18<=$K76),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]
[null,null,"Operation End",null,null,null,null,null,"flag",null,{"$f":"InputC!J39","v":"2057-06-30"},null,null,null,null,{"$f":"SUM(R76:IE76)","v":1},null,{"$f":"AND($K76>=R$17,$K76<=R$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K76>=CD$17,$K76<=CD$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K76>=EP$17,$K76<=EP$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K76>=HB$17,$K76<=HB$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Last Operating Period",null,null,null,null,null,"flag",null,{"$f":"K76-1","v":"2057-06-29"},null,null,null,null,{"$f":"SUM(R78:IE78)","v":0},null,{"$f":"IF($K$78=R18,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($K$78=CD18,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($K$78=EP18,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($K$78=HB18,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Number of Days in Current Operating Year",null,null,null,null,null,"#",null,null,null,null,null,null,null,null,{"$f":"R33*R75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,365,365,365,365,365,365,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,365,365,365,365,{"$f":"CD33*CD75","v":365},365,365,365,365,365,365,365,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,365,365,365,365,{"$f":"EP33*EP75","v":365},365,365,365,365,365,365,365,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,365,365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB33*HB75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operation Period Counter",null,null,null,null,null,"#",null,null,null,null,null,null,null,null,{"$f":"R75+Q82","v":0},{"$f":"S75+R82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,{"$f":"CE75+CD82","v":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,{"$f":"EQ75+EP82","v":112},113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,{"$f":"HC75+HB82","v":140},140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140]
[null,null,"Operation Year",null,null,null,null,null,"#",null,null,null,null,null,null,null,null,{"$f":"R75*R$19","v":0},{"$f":"S75*S19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,{"$f":"CE75*CE19","v":2034},2034,2034,2035,2035,2035,2035,2036,2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,{"$f":"EQ75*EQ19","v":2050},2050,2050,2051,2051,2051,2051,2052,2052,2052,2052,2053,2053,2053,2053,2054,2054,2054,2054,2055,2055,2055,2055,2056,2056,2056,2056,2057,2057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HC75*HC19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operation Year Counter",null,null,null,null,null,"#",null,null,null,null,null,null,null,null,{"$f":"IF(R83<>Q83,1+Q84,Q84)","v":0},{"$f":"IF(S83<>R83,1+R84,R84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,{"$f":"IF(CE83<>CD83,1+CD84,CD84)","v":13},13,13,14,14,14,14,15,15,15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,{"$f":"IF(EQ83<>EP83,1+EP84,EP84)","v":29},29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,36,36,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,{"$f":"IF(HC83<>HB83,1+HB84,HB84)","v":37},37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37]
[]
[null,{"$f":"\"\"","v":""},"Tariff"]
[]
[null,null,"Period Start",null,null,null,null,null,"date",null,{"$f":"InputC!J37","v":"2022-07-01"},null,null,null,null,null,null,{"$f":"K88","v":"2022-07-01"},{"$f":"R89+1","v":"2022-10-01"},{"$f":"S89+1","v":"2023-01-01"},"2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01","2032-01-01","2032-04-01","2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01","2034-04-01","2034-07-01","2034-10-01","2035-01-01","2035-04-01","2035-07-01","2035-10-01","2036-01-01","2036-04-01","2036-07-01","2036-10-01","2037-01-01","2037-04-01","2037-07-01","2037-10-01","2038-01-01","2038-04-01","2038-07-01","2038-10-01",{"$f":"CE89+1","v":"2039-01-01"},"2039-04-01","2039-07-01","2039-10-01","2040-01-01","2040-04-01","2040-07-01","2040-10-01","2041-01-01","2041-04-01","2041-07-01","2041-10-01","2042-01-01","2042-04-01","2042-07-01","2042-10-01","2043-01-01","2043-04-01","2043-07-01","2043-10-01","2044-01-01","2044-04-01","2044-07-01","2044-10-01","2045-01-01","2045-04-01","2045-07-01","2045-10-01","2046-01-01","2046-04-01","2046-07-01","2046-10-01","2047-01-01","2047-04-01","2047-07-01","2047-10-01","2048-01-01","2048-04-01","2048-07-01","2048-10-01","2049-01-01","2049-04-01","2049-07-01","2049-10-01","2050-01-01","2050-04-01","2050-07-01","2050-10-01","2051-01-01","2051-04-01","2051-07-01","2051-10-01","2052-01-01","2052-04-01","2052-07-01","2052-10-01","2053-01-01","2053-04-01","2053-07-01","2053-10-01","2054-01-01","2054-04-01","2054-07-01","2054-10-01",{"$f":"EQ89+1","v":"2055-01-01"},"2055-04-01","2055-07-01","2055-10-01","2056-01-01","2056-04-01","2056-07-01","2056-10-01","2057-01-01","2057-04-01","2057-07-01","2057-10-01","2058-01-01","2058-04-01","2058-07-01","2058-10-01","2059-01-01","2059-04-01","2059-07-01","2059-10-01","2060-01-01","2060-04-01","2060-07-01","2060-10-01","2061-01-01","2061-04-01","2061-07-01","2061-10-01","2062-01-01","2062-04-01","2062-07-01","2062-10-01","2063-01-01","2063-04-01","2063-07-01","2063-10-01","2064-01-01","2064-04-01","2064-07-01","2064-10-01","2065-01-01","2065-04-01","2065-07-01","2065-10-01","2066-01-01","2066-04-01","2066-07-01","2066-10-01","2067-01-01","2067-04-01","2067-07-01","2067-10-01","2068-01-01","2068-04-01","2068-07-01","2068-10-01","2069-01-01","2069-04-01","2069-07-01","2069-10-01","2070-01-01","2070-04-01","2070-07-01","2070-10-01",{"$f":"HC89+1","v":"2071-01-01"},"2071-04-01","2071-07-01","2071-10-01","2072-01-01","2072-04-01","2072-07-01","2072-10-01","2073-01-01","2073-04-01","2073-07-01","2073-10-01","2074-01-01","2074-04-01","2074-07-01","2074-10-01","2075-01-01","2075-04-01","2075-07-01","2075-10-01","2076-01-01","2076-04-01","2076-07-01","2076-10-01","2077-01-01","2077-04-01","2077-07-01","2077-10-01"]
[null,null,"Period End",null,null,null,null,null,"date",null,{"$f":"InputC!J39","v":"2057-06-30"},null,null,null,null,null,null,{"$f":"EOMONTH(R88,InputC!$L$40-1)","v":"2022-09-30"},{"$f":"EOMONTH(S88,InputC!$L$40-1)","v":"2022-12-31"},{"$f":"EOMONTH(T88,InputC!$L$40-1)","v":"2023-03-31"},{"$f":"EOMONTH(U88,InputC!$L$40-1)","v":"2023-06-30"},{"$f":"EOMONTH(V88,InputC!$L$40-1)","v":"2023-09-30"},{"$f":"EOMONTH(W88,InputC!$L$40-1)","v":"2023-12-31"},{"$f":"EOMONTH(X88,InputC!$L$40-1)","v":"2024-03-31"},{"$f":"EOMONTH(Y88,InputC!$L$40-1)","v":"2024-06-30"},{"$f":"EOMONTH(Z88,InputC!$L$40-1)","v":"2024-09-30"},{"$f":"EOMONTH(AA88,InputC!$L$40-1)","v":"2024-12-31"},{"$f":"EOMONTH(AB88,InputC!$L$40-1)","v":"2025-03-31"},{"$f":"EOMONTH(AC88,InputC!$L$40-1)","v":"2025-06-30"},{"$f":"EOMONTH(AD88,InputC!$L$40-1)","v":"2025-09-30"},{"$f":"EOMONTH(AE88,InputC!$L$40-1)","v":"2025-12-31"},{"$f":"EOMONTH(AF88,InputC!$L$40-1)","v":"2026-03-31"},{"$f":"EOMONTH(AG88,InputC!$L$40-1)","v":"2026-06-30"},{"$f":"EOMONTH(AH88,InputC!$L$40-1)","v":"2026-09-30"},{"$f":"EOMONTH(AI88,InputC!$L$40-1)","v":"2026-12-31"},{"$f":"EOMONTH(AJ88,InputC!$L$40-1)","v":"2027-03-31"},{"$f":"EOMONTH(AK88,InputC!$L$40-1)","v":"2027-06-30"},{"$f":"EOMONTH(AL88,InputC!$L$40-1)","v":"2027-09-30"},{"$f":"EOMONTH(AM88,InputC!$L$40-1)","v":"2027-12-31"},{"$f":"EOMONTH(AN88,InputC!$L$40-1)","v":"2028-03-31"},{"$f":"EOMONTH(AO88,InputC!$L$40-1)","v":"2028-06-30"},{"$f":"EOMONTH(AP88,InputC!$L$40-1)","v":"2028-09-30"},{"$f":"EOMONTH(AQ88,InputC!$L$40-1)","v":"2028-12-31"},{"$f":"EOMONTH(AR88,InputC!$L$40-1)","v":"2029-03-31"},{"$f":"EOMONTH(AS88,InputC!$L$40-1)","v":"2029-06-30"},{"$f":"EOMONTH(AT88,InputC!$L$40-1)","v":"2029-09-30"},{"$f":"EOMONTH(AU88,InputC!$L$40-1)","v":"2029-12-31"},{"$f":"EOMONTH(AV88,InputC!$L$40-1)","v":"2030-03-31"},{"$f":"EOMONTH(AW88,InputC!$L$40-1)","v":"2030-06-30"},{"$f":"EOMONTH(AX88,InputC!$L$40-1)","v":"2030-09-30"},{"$f":"EOMONTH(AY88,InputC!$L$40-1)","v":"2030-12-31"},{"$f":"EOMONTH(AZ88,InputC!$L$40-1)","v":"2031-03-31"},{"$f":"EOMONTH(BA88,InputC!$L$40-1)","v":"2031-06-30"},{"$f":"EOMONTH(BB88,InputC!$L$40-1)","v":"2031-09-30"},{"$f":"EOMONTH(BC88,InputC!$L$40-1)","v":"2031-12-31"},{"$f":"EOMONTH(BD88,InputC!$L$40-1)","v":"2032-03-31"},{"$f":"EOMONTH(BE88,InputC!$L$40-1)","v":"2032-06-30"},{"$f":"EOMONTH(BF88,InputC!$L$40-1)","v":"2032-09-30"},{"$f":"EOMONTH(BG88,InputC!$L$40-1)","v":"2032-12-31"},{"$f":"EOMONTH(BH88,InputC!$L$40-1)","v":"2033-03-31"},{"$f":"EOMONTH(BI88,InputC!$L$40-1)","v":"2033-06-30"},{"$f":"EOMONTH(BJ88,InputC!$L$40-1)","v":"2033-09-30"},{"$f":"EOMONTH(BK88,InputC!$L$40-1)","v":"2033-12-31"},{"$f":"EOMONTH(BL88,InputC!$L$40-1)","v":"2034-03-31"},{"$f":"EOMONTH(BM88,InputC!$L$40-1)","v":"2034-06-30"},{"$f":"EOMONTH(BN88,InputC!$L$40-1)","v":"2034-09-30"},{"$f":"EOMONTH(BO88,InputC!$L$40-1)","v":"2034-12-31"},{"$f":"EOMONTH(BP88,InputC!$L$40-1)","v":"2035-03-31"},{"$f":"EOMONTH(BQ88,InputC!$L$40-1)","v":"2035-06-30"},{"$f":"EOMONTH(BR88,InputC!$L$40-1)","v":"2035-09-30"},{"$f":"EOMONTH(BS88,InputC!$L$40-1)","v":"2035-12-31"},{"$f":"EOMONTH(BT88,InputC!$L$40-1)","v":"2036-03-31"},{"$f":"EOMONTH(BU88,InputC!$L$40-1)","v":"2036-06-30"},{"$f":"EOMONTH(BV88,InputC!$L$40-1)","v":"2036-09-30"},{"$f":"EOMONTH(BW88,InputC!$L$40-1)","v":"2036-12-31"},{"$f":"EOMONTH(BX88,InputC!$L$40-1)","v":"2037-03-31"},{"$f":"EOMONTH(BY88,InputC!$L$40-1)","v":"2037-06-30"},{"$f":"EOMONTH(BZ88,InputC!$L$40-1)","v":"2037-09-30"},{"$f":"EOMONTH(CA88,InputC!$L$40-1)","v":"2037-12-31"},{"$f":"EOMONTH(CB88,InputC!$L$40-1)","v":"2038-03-31"},{"$f":"EOMONTH(CC88,InputC!$L$40-1)","v":"2038-06-30"},{"$f":"EOMONTH(CD88,InputC!$L$40-1)","v":"2038-09-30"},{"$f":"EOMONTH(CE88,InputC!$L$40-1)","v":"2038-12-31"},{"$f":"EOMONTH(CF88,InputC!$L$40-1)","v":"2039-03-31"},{"$f":"EOMONTH(CG88,InputC!$L$40-1)","v":"2039-06-30"},{"$f":"EOMONTH(CH88,InputC!$L$40-1)","v":"2039-09-30"},{"$f":"EOMONTH(CI88,InputC!$L$40-1)","v":"2039-12-31"},{"$f":"EOMONTH(CJ88,InputC!$L$40-1)","v":"2040-03-31"},{"$f":"EOMONTH(CK88,InputC!$L$40-1)","v":"2040-06-30"},{"$f":"EOMONTH(CL88,InputC!$L$40-1)","v":"2040-09-30"},{"$f":"EOMONTH(CM88,InputC!$L$40-1)","v":"2040-12-31"},{"$f":"EOMONTH(CN88,InputC!$L$40-1)","v":"2041-03-31"},{"$f":"EOMONTH(CO88,InputC!$L$40-1)","v":"2041-06-30"},{"$f":"EOMONTH(CP88,InputC!$L$40-1)","v":"2041-09-30"},{"$f":"EOMONTH(CQ88,InputC!$L$40-1)","v":"2041-12-31"},{"$f":"EOMONTH(CR88,InputC!$L$40-1)","v":"2042-03-31"},{"$f":"EOMONTH(CS88,InputC!$L$40-1)","v":"2042-06-30"},{"$f":"EOMONTH(CT88,InputC!$L$40-1)","v":"2042-09-30"},{"$f":"EOMONTH(CU88,InputC!$L$40-1)","v":"2042-12-31"},{"$f":"EOMONTH(CV88,InputC!$L$40-1)","v":"2043-03-31"},{"$f":"EOMONTH(CW88,InputC!$L$40-1)","v":"2043-06-30"},{"$f":"EOMONTH(CX88,InputC!$L$40-1)","v":"2043-09-30"},{"$f":"EOMONTH(CY88,InputC!$L$40-1)","v":"2043-12-31"},{"$f":"EOMONTH(CZ88,InputC!$L$40-1)","v":"2044-03-31"},{"$f":"EOMONTH(DA88,InputC!$L$40-1)","v":"2044-06-30"},{"$f":"EOMONTH(DB88,InputC!$L$40-1)","v":"2044-09-30"},{"$f":"EOMONTH(DC88,InputC!$L$40-1)","v":"2044-12-31"},{"$f":"EOMONTH(DD88,InputC!$L$40-1)","v":"2045-03-31"},{"$f":"EOMONTH(DE88,InputC!$L$40-1)","v":"2045-06-30"},{"$f":"EOMONTH(DF88,InputC!$L$40-1)","v":"2045-09-30"},{"$f":"EOMONTH(DG88,InputC!$L$40-1)","v":"2045-12-31"},{"$f":"EOMONTH(DH88,InputC!$L$40-1)","v":"2046-03-31"},{"$f":"EOMONTH(DI88,InputC!$L$40-1)","v":"2046-06-30"},{"$f":"EOMONTH(DJ88,InputC!$L$40-1)","v":"2046-09-30"},{"$f":"EOMONTH(DK88,InputC!$L$40-1)","v":"2046-12-31"},{"$f":"EOMONTH(DL88,InputC!$L$40-1)","v":"2047-03-31"},{"$f":"EOMONTH(DM88,InputC!$L$40-1)","v":"2047-06-30"},{"$f":"EOMONTH(DN88,InputC!$L$40-1)","v":"2047-09-30"},{"$f":"EOMONTH(DO88,InputC!$L$40-1)","v":"2047-12-31"},{"$f":"EOMONTH(DP88,InputC!$L$40-1)","v":"2048-03-31"},{"$f":"EOMONTH(DQ88,InputC!$L$40-1)","v":"2048-06-30"},{"$f":"EOMONTH(DR88,InputC!$L$40-1)","v":"2048-09-30"},{"$f":"EOMONTH(DS88,InputC!$L$40-1)","v":"2048-12-31"},{"$f":"EOMONTH(DT88,InputC!$L$40-1)","v":"2049-03-31"},{"$f":"EOMONTH(DU88,InputC!$L$40-1)","v":"2049-06-30"},{"$f":"EOMONTH(DV88,InputC!$L$40-1)","v":"2049-09-30"},{"$f":"EOMONTH(DW88,InputC!$L$40-1)","v":"2049-12-31"},{"$f":"EOMONTH(DX88,InputC!$L$40-1)","v":"2050-03-31"},{"$f":"EOMONTH(DY88,InputC!$L$40-1)","v":"2050-06-30"},{"$f":"EOMONTH(DZ88,InputC!$L$40-1)","v":"2050-09-30"},{"$f":"EOMONTH(EA88,InputC!$L$40-1)","v":"2050-12-31"},{"$f":"EOMONTH(EB88,InputC!$L$40-1)","v":"2051-03-31"},{"$f":"EOMONTH(EC88,InputC!$L$40-1)","v":"2051-06-30"},{"$f":"EOMONTH(ED88,InputC!$L$40-1)","v":"2051-09-30"},{"$f":"EOMONTH(EE88,InputC!$L$40-1)","v":"2051-12-31"},{"$f":"EOMONTH(EF88,InputC!$L$40-1)","v":"2052-03-31"},{"$f":"EOMONTH(EG88,InputC!$L$40-1)","v":"2052-06-30"},{"$f":"EOMONTH(EH88,InputC!$L$40-1)","v":"2052-09-30"},{"$f":"EOMONTH(EI88,InputC!$L$40-1)","v":"2052-12-31"},{"$f":"EOMONTH(EJ88,InputC!$L$40-1)","v":"2053-03-31"},{"$f":"EOMONTH(EK88,InputC!$L$40-1)","v":"2053-06-30"},{"$f":"EOMONTH(EL88,InputC!$L$40-1)","v":"2053-09-30"},{"$f":"EOMONTH(EM88,InputC!$L$40-1)","v":"2053-12-31"},{"$f":"EOMONTH(EN88,InputC!$L$40-1)","v":"2054-03-31"},{"$f":"EOMONTH(EO88,InputC!$L$40-1)","v":"2054-06-30"},{"$f":"EOMONTH(EP88,InputC!$L$40-1)","v":"2054-09-30"},{"$f":"EOMONTH(EQ88,InputC!$L$40-1)","v":"2054-12-31"},{"$f":"EOMONTH(ER88,InputC!$L$40-1)","v":"2055-03-31"},{"$f":"EOMONTH(ES88,InputC!$L$40-1)","v":"2055-06-30"},{"$f":"EOMONTH(ET88,InputC!$L$40-1)","v":"2055-09-30"},{"$f":"EOMONTH(EU88,InputC!$L$40-1)","v":"2055-12-31"},{"$f":"EOMONTH(EV88,InputC!$L$40-1)","v":"2056-03-31"},{"$f":"EOMONTH(EW88,InputC!$L$40-1)","v":"2056-06-30"},{"$f":"EOMONTH(EX88,InputC!$L$40-1)","v":"2056-09-30"},{"$f":"EOMONTH(EY88,InputC!$L$40-1)","v":"2056-12-31"},{"$f":"EOMONTH(EZ88,InputC!$L$40-1)","v":"2057-03-31"},{"$f":"EOMONTH(FA88,InputC!$L$40-1)","v":"2057-06-30"},{"$f":"EOMONTH(FB88,InputC!$L$40-1)","v":"2057-09-30"},{"$f":"EOMONTH(FC88,InputC!$L$40-1)","v":"2057-12-31"},{"$f":"EOMONTH(FD88,InputC!$L$40-1)","v":"2058-03-31"},{"$f":"EOMONTH(FE88,InputC!$L$40-1)","v":"2058-06-30"},{"$f":"EOMONTH(FF88,InputC!$L$40-1)","v":"2058-09-30"},{"$f":"EOMONTH(FG88,InputC!$L$40-1)","v":"2058-12-31"},{"$f":"EOMONTH(FH88,InputC!$L$40-1)","v":"2059-03-31"},{"$f":"EOMONTH(FI88,InputC!$L$40-1)","v":"2059-06-30"},{"$f":"EOMONTH(FJ88,InputC!$L$40-1)","v":"2059-09-30"},{"$f":"EOMONTH(FK88,InputC!$L$40-1)","v":"2059-12-31"},{"$f":"EOMONTH(FL88,InputC!$L$40-1)","v":"2060-03-31"},{"$f":"EOMONTH(FM88,InputC!$L$40-1)","v":"2060-06-30"},{"$f":"EOMONTH(FN88,InputC!$L$40-1)","v":"2060-09-30"},{"$f":"EOMONTH(FO88,InputC!$L$40-1)","v":"2060-12-31"},{"$f":"EOMONTH(FP88,InputC!$L$40-1)","v":"2061-03-31"},{"$f":"EOMONTH(FQ88,InputC!$L$40-1)","v":"2061-06-30"},{"$f":"EOMONTH(FR88,InputC!$L$40-1)","v":"2061-09-30"},{"$f":"EOMONTH(FS88,InputC!$L$40-1)","v":"2061-12-31"},{"$f":"EOMONTH(FT88,InputC!$L$40-1)","v":"2062-03-31"},{"$f":"EOMONTH(FU88,InputC!$L$40-1)","v":"2062-06-30"},{"$f":"EOMONTH(FV88,InputC!$L$40-1)","v":"2062-09-30"},{"$f":"EOMONTH(FW88,InputC!$L$40-1)","v":"2062-12-31"},{"$f":"EOMONTH(FX88,InputC!$L$40-1)","v":"2063-03-31"},{"$f":"EOMONTH(FY88,InputC!$L$40-1)","v":"2063-06-30"},{"$f":"EOMONTH(FZ88,InputC!$L$40-1)","v":"2063-09-30"},{"$f":"EOMONTH(GA88,InputC!$L$40-1)","v":"2063-12-31"},{"$f":"EOMONTH(GB88,InputC!$L$40-1)","v":"2064-03-31"},{"$f":"EOMONTH(GC88,InputC!$L$40-1)","v":"2064-06-30"},{"$f":"EOMONTH(GD88,InputC!$L$40-1)","v":"2064-09-30"},{"$f":"EOMONTH(GE88,InputC!$L$40-1)","v":"2064-12-31"},{"$f":"EOMONTH(GF88,InputC!$L$40-1)","v":"2065-03-31"},{"$f":"EOMONTH(GG88,InputC!$L$40-1)","v":"2065-06-30"},{"$f":"EOMONTH(GH88,InputC!$L$40-1)","v":"2065-09-30"},{"$f":"EOMONTH(GI88,InputC!$L$40-1)","v":"2065-12-31"},{"$f":"EOMONTH(GJ88,InputC!$L$40-1)","v":"2066-03-31"},{"$f":"EOMONTH(GK88,InputC!$L$40-1)","v":"2066-06-30"},{"$f":"EOMONTH(GL88,InputC!$L$40-1)","v":"2066-09-30"},{"$f":"EOMONTH(GM88,InputC!$L$40-1)","v":"2066-12-31"},{"$f":"EOMONTH(GN88,InputC!$L$40-1)","v":"2067-03-31"},{"$f":"EOMONTH(GO88,InputC!$L$40-1)","v":"2067-06-30"},{"$f":"EOMONTH(GP88,InputC!$L$40-1)","v":"2067-09-30"},{"$f":"EOMONTH(GQ88,InputC!$L$40-1)","v":"2067-12-31"},{"$f":"EOMONTH(GR88,InputC!$L$40-1)","v":"2068-03-31"},{"$f":"EOMONTH(GS88,InputC!$L$40-1)","v":"2068-06-30"},{"$f":"EOMONTH(GT88,InputC!$L$40-1)","v":"2068-09-30"},{"$f":"EOMONTH(GU88,InputC!$L$40-1)","v":"2068-12-31"},{"$f":"EOMONTH(GV88,InputC!$L$40-1)","v":"2069-03-31"},{"$f":"EOMONTH(GW88,InputC!$L$40-1)","v":"2069-06-30"},{"$f":"EOMONTH(GX88,InputC!$L$40-1)","v":"2069-09-30"},{"$f":"EOMONTH(GY88,InputC!$L$40-1)","v":"2069-12-31"},{"$f":"EOMONTH(GZ88,InputC!$L$40-1)","v":"2070-03-31"},{"$f":"EOMONTH(HA88,InputC!$L$40-1)","v":"2070-06-30"},{"$f":"EOMONTH(HB88,InputC!$L$40-1)","v":"2070-09-30"},{"$f":"EOMONTH(HC88,InputC!$L$40-1)","v":"2070-12-31"},{"$f":"EOMONTH(HD88,InputC!$L$40-1)","v":"2071-03-31"},{"$f":"EOMONTH(HE88,InputC!$L$40-1)","v":"2071-06-30"},{"$f":"EOMONTH(HF88,InputC!$L$40-1)","v":"2071-09-30"},{"$f":"EOMONTH(HG88,InputC!$L$40-1)","v":"2071-12-31"},{"$f":"EOMONTH(HH88,InputC!$L$40-1)","v":"2072-03-31"},{"$f":"EOMONTH(HI88,InputC!$L$40-1)","v":"2072-06-30"},{"$f":"EOMONTH(HJ88,InputC!$L$40-1)","v":"2072-09-30"},{"$f":"EOMONTH(HK88,InputC!$L$40-1)","v":"2072-12-31"},{"$f":"EOMONTH(HL88,InputC!$L$40-1)","v":"2073-03-31"},{"$f":"EOMONTH(HM88,InputC!$L$40-1)","v":"2073-06-30"},{"$f":"EOMONTH(HN88,InputC!$L$40-1)","v":"2073-09-30"},{"$f":"EOMONTH(HO88,InputC!$L$40-1)","v":"2073-12-31"},{"$f":"EOMONTH(HP88,InputC!$L$40-1)","v":"2074-03-31"},{"$f":"EOMONTH(HQ88,InputC!$L$40-1)","v":"2074-06-30"},{"$f":"EOMONTH(HR88,InputC!$L$40-1)","v":"2074-09-30"},{"$f":"EOMONTH(HS88,InputC!$L$40-1)","v":"2074-12-31"},{"$f":"EOMONTH(HT88,InputC!$L$40-1)","v":"2075-03-31"},{"$f":"EOMONTH(HU88,InputC!$L$40-1)","v":"2075-06-30"},{"$f":"EOMONTH(HV88,InputC!$L$40-1)","v":"2075-09-30"},{"$f":"EOMONTH(HW88,InputC!$L$40-1)","v":"2075-12-31"},{"$f":"EOMONTH(HX88,InputC!$L$40-1)","v":"2076-03-31"},{"$f":"EOMONTH(HY88,InputC!$L$40-1)","v":"2076-06-30"},{"$f":"EOMONTH(HZ88,InputC!$L$40-1)","v":"2076-09-30"},{"$f":"EOMONTH(IA88,InputC!$L$40-1)","v":"2076-12-31"},{"$f":"EOMONTH(IB88,InputC!$L$40-1)","v":"2077-03-31"},{"$f":"EOMONTH(IC88,InputC!$L$40-1)","v":"2077-06-30"},{"$f":"EOMONTH(ID88,InputC!$L$40-1)","v":"2077-09-30"},{"$f":"EOMONTH(IE88,InputC!$L$40-1)","v":"2077-12-31"}]
[null,null,"Year",null,null,null,null,null,"#",null,null,null,null,null,null,null,null,{"$f":"YEAR(R89)","v":2022},{"$f":"YEAR(S89)","v":2022},2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,2036,2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,{"$f":"YEAR(CE89)","v":2038},2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,2052,2052,2052,2052,2053,2053,2053,2053,2054,2054,2054,{"$f":"YEAR(EQ89)","v":2054},2055,2055,2055,2055,2056,2056,2056,2056,2057,2057,2057,2057,2058,2058,2058,2058,2059,2059,2059,2059,2060,2060,2060,2060,2061,2061,2061,2061,2062,2062,2062,2062,2063,2063,2063,2063,2064,2064,2064,2064,2065,2065,2065,2065,2066,2066,2066,2066,2067,2067,2067,2067,2068,2068,2068,2068,2069,2069,2069,2069,2070,2070,2070,{"$f":"YEAR(HC89)","v":2070},2071,2071,2071,2071,2072,2072,2072,2072,2073,2073,2073,2073,2074,2074,2074,2074,2075,2075,2075,2075,2076,2076,2076,2076,2077,2077,2077,2077]
[null,null,"Annual Counter",null,null,null,null,null,"#",null,null,null,null,null,null,null,null,{"$f":"Q91+(R90<>Q90)*1","v":1},{"$f":"R91+(S90<>R90)*1","v":1},2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,13,13,13,14,14,14,14,15,15,15,15,16,16,16,16,17,17,17,{"$f":"CD91+(CE90<>CD90)*1","v":17},18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,{"$f":"EP91+(EQ90<>EP90)*1","v":33},34,34,34,34,35,35,35,35,36,36,36,36,37,37,37,37,38,38,38,38,39,39,39,39,40,40,40,40,41,41,41,41,42,42,42,42,43,43,43,43,44,44,44,44,45,45,45,45,46,46,46,46,47,47,47,47,48,48,48,48,49,49,49,{"$f":"HB91+(HC90<>HB90)*1","v":49},50,50,50,50,51,51,51,51,52,52,52,52,53,53,53,53,54,54,54,54,55,55,55,55,56,56,56,56]
[null,null,"Period Counter",null,null,null,null,null,"#",null,null,null,null,null,null,null,null,1,{"$f":"(R92+1)*S95","v":2},{"$f":"(S92+1)*T95","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,{"$f":"(CE92+1)*CF95","v":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,{"$f":"(EQ92+1)*ER95","v":131},132,133,134,135,136,137,138,139,140,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HC92+1)*HD95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Tariff Start",null,null,null,null,null,"flag",null,{"$f":"InputC!J37","v":"2022-07-01"},null,null,null,null,{"$f":"SUM(R94:IE94)","v":1},null,{"$f":"AND($K94>=R$88,$K94<=R$89)*1","v":1},{"$f":"AND($K94>=S$88,$K94<=S$89)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K94>=CE$88,$K94<=CE$89)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K94>=EQ$88,$K94<=EQ$89)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K94>=HC$88,$K94<=HC$89)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tariff Period",null,null,null,null,null,"flag",null,null,null,null,null,null,{"$f":"SUM(R95:IE95)","v":140},null,{"$f":"IF(AND(R$88>=$K94,R$89<=$K96),1,0)","v":1},{"$f":"IF(AND(S$88>=$K94,S$89<=$K96),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(CE$88>=$K94,CE$89<=$K96),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AND(EQ$88>=$K94,EQ$89<=$K96),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(HC$88>=$K94,HC$89<=$K96),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]
[null,null,"Tariff End",null,null,null,null,null,"flag",null,{"$f":"InputC!J39","v":"2057-06-30"},null,null,null,null,{"$f":"SUM(R96:IE96)","v":1},null,{"$f":"AND($K96>=R$88,$K96<=R$89)*1","v":0},{"$f":"AND($K96>=S$88,$K96<=S$89)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K96>=CE$88,$K96<=CE$89)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K96>=EQ$88,$K96<=EQ$89)*1","v":0},0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K96>=HC$88,$K96<=HC$89)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Lable",null,null,null,null,null,"switch",null,null,null,null,null,null,null,null,{"$f":"IF(R95=1,\"Tariff\",\"\")","v":"Tariff"},{"$f":"IF(S95=1,\"Tariff\",\"\")","v":"Tariff"},"Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff",{"$f":"IF(CE95=1,\"Tariff\",\"\")","v":"Tariff"},"Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff",{"$f":"IF(EQ95=1,\"Tariff\",\"\")","v":"Tariff"},"Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","Tariff","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(HC95=1,\"Tariff\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[null,{"$f":"\"\"","v":""},"Contract for Difference"]
[]
[null,null,"CfD Start",null,null,null,null,null,"flag",null,{"$f":"InputC!L44","v":"2022-07-01"},null,null,null,null,{"$f":"SUM(R103:IE103)","v":1},null,{"$f":"AND($K103>=R$17,$K103<=R$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K103>=CD$17,$K103<=CD$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K103>=EP$17,$K103<=EP$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K103>=HB$17,$K103<=HB$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CfD Period",null,null,null,null,null,"flag",null,null,null,null,null,null,{"$f":"SUM(R104:IE104)","v":96},null,{"$f":"Q104+R103-Q105","v":0},{"$f":"R104+S103-R105","v":0},{"$f":"S104+T103-S105","v":0},{"$f":"T104+U103-T105","v":0},{"$f":"U104+V103-U105","v":0},{"$f":"V104+W103-V105","v":0},{"$f":"W104+X103-W105","v":0},{"$f":"X104+Y103-X105","v":0},{"$f":"Y104+Z103-Y105","v":0},{"$f":"Z104+AA103-Z105","v":0},{"$f":"AA104+AB103-AA105","v":0},{"$f":"AB104+AC103-AB105","v":0},{"$f":"AC104+AD103-AC105","v":0},{"$f":"AD104+AE103-AD105","v":0},{"$f":"AE104+AF103-AE105","v":0},{"$f":"AF104+AG103-AF105","v":0},{"$f":"AG104+AH103-AG105","v":0},{"$f":"AH104+AI103-AH105","v":0},{"$f":"AI104+AJ103-AI105","v":1},{"$f":"AJ104+AK103-AJ105","v":1},{"$f":"AK104+AL103-AK105","v":1},{"$f":"AL104+AM103-AL105","v":1},{"$f":"AM104+AN103-AM105","v":1},{"$f":"AN104+AO103-AN105","v":1},{"$f":"AO104+AP103-AO105","v":1},{"$f":"AP104+AQ103-AP105","v":1},{"$f":"AQ104+AR103-AQ105","v":1},{"$f":"AR104+AS103-AR105","v":1},{"$f":"AS104+AT103-AS105","v":1},{"$f":"AT104+AU103-AT105","v":1},{"$f":"AU104+AV103-AU105","v":1},{"$f":"AV104+AW103-AV105","v":1},{"$f":"AW104+AX103-AW105","v":1},{"$f":"AX104+AY103-AX105","v":1},{"$f":"AY104+AZ103-AY105","v":1},{"$f":"AZ104+BA103-AZ105","v":1},{"$f":"BA104+BB103-BA105","v":1},{"$f":"BB104+BC103-BB105","v":1},{"$f":"BC104+BD103-BC105","v":1},{"$f":"BD104+BE103-BD105","v":1},{"$f":"BE104+BF103-BE105","v":1},{"$f":"BF104+BG103-BF105","v":1},{"$f":"BG104+BH103-BG105","v":1},{"$f":"BH104+BI103-BH105","v":1},{"$f":"BI104+BJ103-BI105","v":1},{"$f":"BJ104+BK103-BJ105","v":1},{"$f":"BK104+BL103-BK105","v":1},{"$f":"BL104+BM103-BL105","v":1},{"$f":"BM104+BN103-BM105","v":1},{"$f":"BN104+BO103-BN105","v":1},{"$f":"BO104+BP103-BO105","v":1},{"$f":"BP104+BQ103-BP105","v":1},{"$f":"BQ104+BR103-BQ105","v":1},{"$f":"BR104+BS103-BR105","v":1},{"$f":"BS104+BT103-BS105","v":1},{"$f":"BT104+BU103-BT105","v":1},{"$f":"BU104+BV103-BU105","v":1},{"$f":"BV104+BW103-BV105","v":1},{"$f":"BW104+BX103-BW105","v":1},{"$f":"BX104+BY103-BX105","v":1},{"$f":"BY104+BZ103-BY105","v":1},{"$f":"BZ104+CA103-BZ105","v":1},{"$f":"CA104+CB103-CA105","v":1},{"$f":"CB104+CC103-CB105","v":1},{"$f":"CC104+CD103-CC105","v":1},{"$f":"CD104+CE103-CD105","v":1},{"$f":"CE104+CF103-CE105","v":1},{"$f":"CF104+CG103-CF105","v":1},{"$f":"CG104+CH103-CG105","v":1},{"$f":"CH104+CI103-CH105","v":1},{"$f":"CI104+CJ103-CI105","v":1},{"$f":"CJ104+CK103-CJ105","v":1},{"$f":"CK104+CL103-CK105","v":1},{"$f":"CL104+CM103-CL105","v":1},{"$f":"CM104+CN103-CM105","v":1},{"$f":"CN104+CO103-CN105","v":1},{"$f":"CO104+CP103-CO105","v":1},{"$f":"CP104+CQ103-CP105","v":1},{"$f":"CQ104+CR103-CQ105","v":1},{"$f":"CR104+CS103-CR105","v":1},{"$f":"CS104+CT103-CS105","v":1},{"$f":"CT104+CU103-CT105","v":1},{"$f":"CU104+CV103-CU105","v":1},{"$f":"CV104+CW103-CV105","v":1},{"$f":"CW104+CX103-CW105","v":1},{"$f":"CX104+CY103-CX105","v":1},{"$f":"CY104+CZ103-CY105","v":1},{"$f":"CZ104+DA103-CZ105","v":1},{"$f":"DA104+DB103-DA105","v":1},{"$f":"DB104+DC103-DB105","v":1},{"$f":"DC104+DD103-DC105","v":1},{"$f":"DD104+DE103-DD105","v":1},{"$f":"DE104+DF103-DE105","v":1},{"$f":"DF104+DG103-DF105","v":1},{"$f":"DG104+DH103-DG105","v":1},{"$f":"DH104+DI103-DH105","v":1},{"$f":"DI104+DJ103-DI105","v":1},{"$f":"DJ104+DK103-DJ105","v":1},{"$f":"DK104+DL103-DK105","v":1},{"$f":"DL104+DM103-DL105","v":1},{"$f":"DM104+DN103-DM105","v":1},{"$f":"DN104+DO103-DN105","v":1},{"$f":"DO104+DP103-DO105","v":1},{"$f":"DP104+DQ103-DP105","v":1},{"$f":"DQ104+DR103-DQ105","v":1},{"$f":"DR104+DS103-DR105","v":1},{"$f":"DS104+DT103-DS105","v":1},{"$f":"DT104+DU103-DT105","v":1},{"$f":"DU104+DV103-DU105","v":1},{"$f":"DV104+DW103-DV105","v":1},{"$f":"DW104+DX103-DW105","v":1},{"$f":"DX104+DY103-DX105","v":1},{"$f":"DY104+DZ103-DY105","v":1},{"$f":"DZ104+EA103-DZ105","v":1},{"$f":"EA104+EB103-EA105","v":0},{"$f":"EB104+EC103-EB105","v":0},{"$f":"EC104+ED103-EC105","v":0},{"$f":"ED104+EE103-ED105","v":0},{"$f":"EE104+EF103-EE105","v":0},{"$f":"EF104+EG103-EF105","v":0},{"$f":"EG104+EH103-EG105","v":0},{"$f":"EH104+EI103-EH105","v":0},{"$f":"EI104+EJ103-EI105","v":0},{"$f":"EJ104+EK103-EJ105","v":0},{"$f":"EK104+EL103-EK105","v":0},{"$f":"EL104+EM103-EL105","v":0},{"$f":"EM104+EN103-EM105","v":0},{"$f":"EN104+EO103-EN105","v":0},{"$f":"EO104+EP103-EO105","v":0},{"$f":"EP104+EQ103-EP105","v":0},{"$f":"EQ104+ER103-EQ105","v":0},{"$f":"ER104+ES103-ER105","v":0},{"$f":"ES104+ET103-ES105","v":0},{"$f":"ET104+EU103-ET105","v":0},{"$f":"EU104+EV103-EU105","v":0},{"$f":"EV104+EW103-EV105","v":0},{"$f":"EW104+EX103-EW105","v":0},{"$f":"EX104+EY103-EX105","v":0},{"$f":"EY104+EZ103-EY105","v":0},{"$f":"EZ104+FA103-EZ105","v":0},{"$f":"FA104+FB103-FA105","v":0},{"$f":"FB104+FC103-FB105","v":0},{"$f":"FC104+FD103-FC105","v":0},{"$f":"FD104+FE103-FD105","v":0},{"$f":"FE104+FF103-FE105","v":0},{"$f":"FF104+FG103-FF105","v":0},{"$f":"FG104+FH103-FG105","v":0},{"$f":"FH104+FI103-FH105","v":0},{"$f":"FI104+FJ103-FI105","v":0},{"$f":"FJ104+FK103-FJ105","v":0},{"$f":"FK104+FL103-FK105","v":0},{"$f":"FL104+FM103-FL105","v":0},{"$f":"FM104+FN103-FM105","v":0},{"$f":"FN104+FO103-FN105","v":0},{"$f":"FO104+FP103-FO105","v":0},{"$f":"FP104+FQ103-FP105","v":0},{"$f":"FQ104+FR103-FQ105","v":0},{"$f":"FR104+FS103-FR105","v":0},{"$f":"FS104+FT103-FS105","v":0},{"$f":"FT104+FU103-FT105","v":0},{"$f":"FU104+FV103-FU105","v":0},{"$f":"FV104+FW103-FV105","v":0},{"$f":"FW104+FX103-FW105","v":0},{"$f":"FX104+FY103-FX105","v":0},{"$f":"FY104+FZ103-FY105","v":0},{"$f":"FZ104+GA103-FZ105","v":0},{"$f":"GA104+GB103-GA105","v":0},{"$f":"GB104+GC103-GB105","v":0},{"$f":"GC104+GD103-GC105","v":0},{"$f":"GD104+GE103-GD105","v":0},{"$f":"GE104+GF103-GE105","v":0},{"$f":"GF104+GG103-GF105","v":0},{"$f":"GG104+GH103-GG105","v":0},{"$f":"GH104+GI103-GH105","v":0},{"$f":"GI104+GJ103-GI105","v":0},{"$f":"GJ104+GK103-GJ105","v":0},{"$f":"GK104+GL103-GK105","v":0},{"$f":"GL104+GM103-GL105","v":0},{"$f":"GM104+GN103-GM105","v":0},{"$f":"GN104+GO103-GN105","v":0},{"$f":"GO104+GP103-GO105","v":0},{"$f":"GP104+GQ103-GP105","v":0},{"$f":"GQ104+GR103-GQ105","v":0},{"$f":"GR104+GS103-GR105","v":0},{"$f":"GS104+GT103-GS105","v":0},{"$f":"GT104+GU103-GT105","v":0},{"$f":"GU104+GV103-GU105","v":0},{"$f":"GV104+GW103-GV105","v":0},{"$f":"GW104+GX103-GW105","v":0},{"$f":"GX104+GY103-GX105","v":0},{"$f":"GY104+GZ103-GY105","v":0},{"$f":"GZ104+HA103-GZ105","v":0},{"$f":"HA104+HB103-HA105","v":0},{"$f":"HB104+HC103-HB105","v":0},{"$f":"HC104+HD103-HC105","v":0},{"$f":"HD104+HE103-HD105","v":0},{"$f":"HE104+HF103-HE105","v":0},{"$f":"HF104+HG103-HF105","v":0},{"$f":"HG104+HH103-HG105","v":0},{"$f":"HH104+HI103-HH105","v":0},{"$f":"HI104+HJ103-HI105","v":0},{"$f":"HJ104+HK103-HJ105","v":0},{"$f":"HK104+HL103-HK105","v":0},{"$f":"HL104+HM103-HL105","v":0},{"$f":"HM104+HN103-HM105","v":0},{"$f":"HN104+HO103-HN105","v":0},{"$f":"HO104+HP103-HO105","v":0},{"$f":"HP104+HQ103-HP105","v":0},{"$f":"HQ104+HR103-HQ105","v":0},{"$f":"HR104+HS103-HR105","v":0},{"$f":"HS104+HT103-HS105","v":0},{"$f":"HT104+HU103-HT105","v":0},{"$f":"HU104+HV103-HU105","v":0},{"$f":"HV104+HW103-HV105","v":0},{"$f":"HW104+HX103-HW105","v":0},{"$f":"HX104+HY103-HX105","v":0},{"$f":"HY104+HZ103-HY105","v":0},{"$f":"HZ104+IA103-HZ105","v":0},{"$f":"IA104+IB103-IA105","v":0},{"$f":"IB104+IC103-IB105","v":0},{"$f":"IC104+ID103-IC105","v":0},{"$f":"ID104+IE103-ID105","v":0}]
[null,null,"CfD End",null,null,null,null,null,"flag",null,{"$f":"InputC!L46","v":"2046-06-30"},null,null,null,null,{"$f":"SUM(R105:IE105)","v":1},null,{"$f":"AND($K105>=R$17,$K105<=R$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K105>=CD$17,$K105<=CD$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K105>=EP$17,$K105<=EP$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K105>=HB$17,$K105<=HB$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"CfD Year",null,null,null,null,null,"#",null,null,null,null,null,null,null,null,{"$f":"R104*R$19","v":0},{"$f":"S104*S$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,{"$f":"CE104*CE$19","v":2034},2034,2034,2035,2035,2035,2035,2036,2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EQ104*EQ$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HC104*HC$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CfD Year Counter",null,null,null,null,null,"#",null,null,null,null,null,null,null,null,{"$f":"IF(R107<>Q107,1+Q108,Q108)","v":0},{"$f":"IF(S107<>R107,1+R108,R108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,7,7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,{"$f":"IF(CE107<>CD107,1+CD108,CD108)","v":13},13,13,14,14,14,14,15,15,15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,{"$f":"IF(EQ107<>EP107,1+EP108,EP108)","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,{"$f":"IF(HC107<>HB107,1+HB108,HB108)","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[]
[null,{"$f":"\"\"","v":""},"Service & Maintenance Agreement"]
[]
[null,null,"Start Date",null,null,null,null,null,"flag",null,{"$f":"K74","v":"2022-07-01"},null,null,null,null,{"$f":"SUM(R112:IE112)","v":1},null,{"$f":"AND($K112>=R$17,$K112<=R$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K112>=CD$17,$K112<=CD$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K112>=EP$17,$K112<=EP$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K112>=HB$17,$K112<=HB$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"InputC!C217","v":"SMA - WTG Period 1"},null,null,null,null,null,"flag",null,null,null,null,null,null,{"$f":"SUM(R113:IE113)","v":21},null,{"$f":"Q113+R112-Q114","v":0},{"$f":"R113+S112-R114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD113+CE112-CD114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP113+EQ112-EP114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB113+HC112-HB114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"End Date",null,null,null,null,null,"flag",null,{"$f":"EDATE(K112,12*InputC!J217)","v":"2027-07-01"},null,null,null,null,{"$f":"SUM(R114:IE114)","v":1},null,{"$f":"AND($K114>=R$17,$K114<=R$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K114>=CD$17,$K114<=CD$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K114>=EP$17,$K114<=EP$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K114>=HB$17,$K114<=HB$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Start Date",null,null,null,null,null,"flag",null,{"$f":"EDATE(K114,1)","v":"2027-08-01"},null,null,null,null,{"$f":"SUM(R116:IE116)","v":1},null,{"$f":"AND($K116>=R$17,$K116<=R$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K116>=CD$17,$K116<=CD$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K116>=EP$17,$K116<=EP$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K116>=HB$17,$K116<=HB$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"InputC!C218","v":"SMA - WTG Period 2"},null,null,null,null,null,"flag",null,null,null,null,null,null,{"$f":"SUM(R117:IE117)","v":21},null,{"$f":"Q117+R116-Q118","v":0},{"$f":"R117+S116-R118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,{"$f":"CD117+CE116-CD118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP117+EQ116-EP118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB117+HC116-HB118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"End Date",null,null,null,null,null,"flag",null,{"$f":"EDATE(K116,12*InputC!J218)","v":"2032-08-01"},null,null,null,null,{"$f":"SUM(R118:IE118)","v":1},null,{"$f":"AND($K118>=R$17,$K118<=R$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,{"$f":"AND($K118>=CD$17,$K118<=CD$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K118>=EP$17,$K118<=EP$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K118>=HB$17,$K118<=HB$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Start Date",null,null,null,null,null,"flag",null,{"$f":"EDATE(K118,1)","v":"2032-09-01"},null,null,null,null,{"$f":"SUM(R120:IE120)","v":1},null,{"$f":"AND($K120>=R$17,$K120<=R$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,{"$f":"AND($K120>=CD$17,$K120<=CD$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K120>=EP$17,$K120<=EP$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K120>=HB$17,$K120<=HB$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"InputC!C219","v":"SMA - WTG Period 3"},null,null,null,null,null,"flag",null,null,null,null,null,null,{"$f":"SUM(R121:IE121)","v":21},null,{"$f":"Q121+R120-Q122","v":0},{"$f":"R121+S120-R122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,{"$f":"CD121+CE120-CD122","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,{"$f":"EP121+EQ120-EP122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB121+HC120-HB122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"End Date",null,null,null,null,null,"flag",null,{"$f":"EDATE(K120,12*InputC!J219)","v":"2037-09-01"},null,null,null,null,{"$f":"SUM(R122:IE122)","v":1},null,{"$f":"AND($K122>=R$17,$K122<=R$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K122>=CD$17,$K122<=CD$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K122>=EP$17,$K122<=EP$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K122>=HB$17,$K122<=HB$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Start Date",null,null,null,null,null,"flag",null,{"$f":"EDATE(K122,1)","v":"2037-10-01"},null,null,null,null,{"$f":"SUM(R124:IE124)","v":1},null,{"$f":"AND($K124>=R$17,$K124<=R$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K124>=CD$17,$K124<=CD$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K124>=EP$17,$K124<=EP$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K124>=HB$17,$K124<=HB$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"InputC!C220","v":"SMA - WTG Period 4"},null,null,null,null,null,"flag",null,null,null,null,null,null,{"$f":"SUM(R125:IE125)","v":79},null,{"$f":"Q125+R124-Q126","v":0},{"$f":"R125+S124-R126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD125+CE124-CD126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EP125+EQ124-EP126","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB125+HC124-HB126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"End Date",null,null,null,null,null,"flag",null,{"$f":"K76","v":"2057-06-30"},null,null,null,null,{"$f":"SUM(R126:IE126)","v":1},null,{"$f":"AND($K126>=R$17,$K126<=R$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K126>=CD$17,$K126<=CD$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K126>=EP$17,$K126<=EP$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K126>=HB$17,$K126<=HB$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Financing"]
[]
[null,null,"EBL Refinance",null,null,null,null,null,"flag",null,{"$f":"InputC!L285","v":"2022-06-01"},null,null,null,null,null,null,{"$f":"AND($K130>=R$17,$K130<=R$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K130>=CD$17,$K130<=CD$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K130>=EP$17,$K130<=EP$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K130>=HB$17,$K130<=HB$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"\"","v":""},"Term Loan"]
[]
[null,null,"Repayment Start",null,null,null,null,null,"flag",null,{"$f":"InputC!J292","v":"2022-07-01"},null,null,null,null,{"$f":"SUM(R134:IE134)","v":1},null,{"$f":"AND($K134>=R$17,$K134<=R$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K134>=CD$17,$K134<=CD$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K134>=EP$17,$K134<=EP$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K134>=HB$17,$K134<=HB$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Repayment Period",null,null,null,null,null,"flag",null,null,null,null,null,null,{"$f":"SUM(R135:IE135)","v":89},null,{"$f":"Q135+R134-Q136","v":0},{"$f":"R135+S134-R136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"CD135+CE134-CD136","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP135+EQ134-EP136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB135+HC134-HB136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Repayment End",null,null,null,null,null,"flag",null,{"$f":"InputC!L294","v":"2044-07-01"},null,null,null,null,{"$f":"SUM(R136:IE136)","v":1},null,{"$f":"AND($K136>=R$17,$K136<=R$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K136>=CD$17,$K136<=CD$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K136>=EP$17,$K136<=EP$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K136>=HB$17,$K136<=HB$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Repayment Counter",null,null,null,null,null,"#",null,null,null,null,null,null,null,null,{"$f":"(R135+Q138)*R135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,{"$f":"(CD135+CC138)*CD135","v":47},48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EP135+EO138)*EP135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HB135+HA138)*HB135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cash Sweep"]
[null,null,"Sweep Start",null,null,null,null,null,"flag",null,{"$f":"InputC!L324","v":"2027-07-31"},null,null,null,null,{"$f":"SUM(R141:IE141)","v":1},null,{"$f":"AND($K141>=R$17,$K141<=R$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K141>=CD$17,$K141<=CD$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K141>=EP$17,$K141<=EP$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K141>=HB$17,$K141<=HB$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sweep Active",null,null,null,null,null,"flag",null,null,null,null,null,null,{"$f":"SUM(R142:IE142)","v":69},null,{"$f":"Q142+R141-Q143","v":0},{"$f":"R142+S141-R143","v":0},{"$f":"S142+T141-S143","v":0},{"$f":"T142+U141-T143","v":0},{"$f":"U142+V141-U143","v":0},{"$f":"V142+W141-V143","v":0},{"$f":"W142+X141-W143","v":0},{"$f":"X142+Y141-X143","v":0},{"$f":"Y142+Z141-Y143","v":0},{"$f":"Z142+AA141-Z143","v":0},{"$f":"AA142+AB141-AA143","v":0},{"$f":"AB142+AC141-AB143","v":0},{"$f":"AC142+AD141-AC143","v":0},{"$f":"AD142+AE141-AD143","v":0},{"$f":"AE142+AF141-AE143","v":0},{"$f":"AF142+AG141-AF143","v":0},{"$f":"AG142+AH141-AG143","v":0},{"$f":"AH142+AI141-AH143","v":0},{"$f":"AI142+AJ141-AI143","v":0},{"$f":"AJ142+AK141-AJ143","v":0},{"$f":"AK142+AL141-AK143","v":0},{"$f":"AL142+AM141-AL143","v":0},{"$f":"AM142+AN141-AM143","v":0},{"$f":"AN142+AO141-AN143","v":0},{"$f":"AO142+AP141-AO143","v":0},{"$f":"AP142+AQ141-AP143","v":0},{"$f":"AQ142+AR141-AQ143","v":0},{"$f":"AR142+AS141-AR143","v":0},{"$f":"AS142+AT141-AS143","v":0},{"$f":"AT142+AU141-AT143","v":0},{"$f":"AU142+AV141-AU143","v":0},{"$f":"AV142+AW141-AV143","v":0},{"$f":"AW142+AX141-AW143","v":0},{"$f":"AX142+AY141-AX143","v":0},{"$f":"AY142+AZ141-AY143","v":0},{"$f":"AZ142+BA141-AZ143","v":0},{"$f":"BA142+BB141-BA143","v":0},{"$f":"BB142+BC141-BB143","v":0},{"$f":"BC142+BD141-BC143","v":1},{"$f":"BD142+BE141-BD143","v":1},{"$f":"BE142+BF141-BE143","v":1},{"$f":"BF142+BG141-BF143","v":1},{"$f":"BG142+BH141-BG143","v":1},{"$f":"BH142+BI141-BH143","v":1},{"$f":"BI142+BJ141-BI143","v":1},{"$f":"BJ142+BK141-BJ143","v":1},{"$f":"BK142+BL141-BK143","v":1},{"$f":"BL142+BM141-BL143","v":1},{"$f":"BM142+BN141-BM143","v":1},{"$f":"BN142+BO141-BN143","v":1},{"$f":"BO142+BP141-BO143","v":1},{"$f":"BP142+BQ141-BP143","v":1},{"$f":"BQ142+BR141-BQ143","v":1},{"$f":"BR142+BS141-BR143","v":1},{"$f":"BS142+BT141-BS143","v":1},{"$f":"BT142+BU141-BT143","v":1},{"$f":"BU142+BV141-BU143","v":1},{"$f":"BV142+BW141-BV143","v":1},{"$f":"BW142+BX141-BW143","v":1},{"$f":"BX142+BY141-BX143","v":1},{"$f":"BY142+BZ141-BY143","v":1},{"$f":"BZ142+CA141-BZ143","v":1},{"$f":"CA142+CB141-CA143","v":1},{"$f":"CB142+CC141-CB143","v":1},{"$f":"CC142+CD141-CC143","v":1},{"$f":"CD142+CE141-CD143","v":1},{"$f":"CE142+CF141-CE143","v":1},{"$f":"CF142+CG141-CF143","v":1},{"$f":"CG142+CH141-CG143","v":1},{"$f":"CH142+CI141-CH143","v":1},{"$f":"CI142+CJ141-CI143","v":1},{"$f":"CJ142+CK141-CJ143","v":1},{"$f":"CK142+CL141-CK143","v":1},{"$f":"CL142+CM141-CL143","v":1},{"$f":"CM142+CN141-CM143","v":1},{"$f":"CN142+CO141-CN143","v":1},{"$f":"CO142+CP141-CO143","v":1},{"$f":"CP142+CQ141-CP143","v":1},{"$f":"CQ142+CR141-CQ143","v":1},{"$f":"CR142+CS141-CR143","v":1},{"$f":"CS142+CT141-CS143","v":1},{"$f":"CT142+CU141-CT143","v":1},{"$f":"CU142+CV141-CU143","v":1},{"$f":"CV142+CW141-CV143","v":1},{"$f":"CW142+CX141-CW143","v":1},{"$f":"CX142+CY141-CX143","v":1},{"$f":"CY142+CZ141-CY143","v":1},{"$f":"CZ142+DA141-CZ143","v":1},{"$f":"DA142+DB141-DA143","v":1},{"$f":"DB142+DC141-DB143","v":1},{"$f":"DC142+DD141-DC143","v":1},{"$f":"DD142+DE141-DD143","v":1},{"$f":"DE142+DF141-DE143","v":1},{"$f":"DF142+DG141-DF143","v":1},{"$f":"DG142+DH141-DG143","v":1},{"$f":"DH142+DI141-DH143","v":1},{"$f":"DI142+DJ141-DI143","v":1},{"$f":"DJ142+DK141-DJ143","v":1},{"$f":"DK142+DL141-DK143","v":1},{"$f":"DL142+DM141-DL143","v":1},{"$f":"DM142+DN141-DM143","v":1},{"$f":"DN142+DO141-DN143","v":1},{"$f":"DO142+DP141-DO143","v":1},{"$f":"DP142+DQ141-DP143","v":1},{"$f":"DQ142+DR141-DQ143","v":1},{"$f":"DR142+DS141-DR143","v":1},{"$f":"DS142+DT141-DS143","v":1},{"$f":"DT142+DU141-DT143","v":0},{"$f":"DU142+DV141-DU143","v":0},{"$f":"DV142+DW141-DV143","v":0},{"$f":"DW142+DX141-DW143","v":0},{"$f":"DX142+DY141-DX143","v":0},{"$f":"DY142+DZ141-DY143","v":0},{"$f":"DZ142+EA141-DZ143","v":0},{"$f":"EA142+EB141-EA143","v":0},{"$f":"EB142+EC141-EB143","v":0},{"$f":"EC142+ED141-EC143","v":0},{"$f":"ED142+EE141-ED143","v":0},{"$f":"EE142+EF141-EE143","v":0},{"$f":"EF142+EG141-EF143","v":0},{"$f":"EG142+EH141-EG143","v":0},{"$f":"EH142+EI141-EH143","v":0},{"$f":"EI142+EJ141-EI143","v":0},{"$f":"EJ142+EK141-EJ143","v":0},{"$f":"EK142+EL141-EK143","v":0},{"$f":"EL142+EM141-EL143","v":0},{"$f":"EM142+EN141-EM143","v":0},{"$f":"EN142+EO141-EN143","v":0},{"$f":"EO142+EP141-EO143","v":0},{"$f":"EP142+EQ141-EP143","v":0},{"$f":"EQ142+ER141-EQ143","v":0},{"$f":"ER142+ES141-ER143","v":0},{"$f":"ES142+ET141-ES143","v":0},{"$f":"ET142+EU141-ET143","v":0},{"$f":"EU142+EV141-EU143","v":0},{"$f":"EV142+EW141-EV143","v":0},{"$f":"EW142+EX141-EW143","v":0},{"$f":"EX142+EY141-EX143","v":0},{"$f":"EY142+EZ141-EY143","v":0},{"$f":"EZ142+FA141-EZ143","v":0},{"$f":"FA142+FB141-FA143","v":0},{"$f":"FB142+FC141-FB143","v":0},{"$f":"FC142+FD141-FC143","v":0},{"$f":"FD142+FE141-FD143","v":0},{"$f":"FE142+FF141-FE143","v":0},{"$f":"FF142+FG141-FF143","v":0},{"$f":"FG142+FH141-FG143","v":0},{"$f":"FH142+FI141-FH143","v":0},{"$f":"FI142+FJ141-FI143","v":0},{"$f":"FJ142+FK141-FJ143","v":0},{"$f":"FK142+FL141-FK143","v":0},{"$f":"FL142+FM141-FL143","v":0},{"$f":"FM142+FN141-FM143","v":0},{"$f":"FN142+FO141-FN143","v":0},{"$f":"FO142+FP141-FO143","v":0},{"$f":"FP142+FQ141-FP143","v":0},{"$f":"FQ142+FR141-FQ143","v":0},{"$f":"FR142+FS141-FR143","v":0},{"$f":"FS142+FT141-FS143","v":0},{"$f":"FT142+FU141-FT143","v":0},{"$f":"FU142+FV141-FU143","v":0},{"$f":"FV142+FW141-FV143","v":0},{"$f":"FW142+FX141-FW143","v":0},{"$f":"FX142+FY141-FX143","v":0},{"$f":"FY142+FZ141-FY143","v":0},{"$f":"FZ142+GA141-FZ143","v":0},{"$f":"GA142+GB141-GA143","v":0},{"$f":"GB142+GC141-GB143","v":0},{"$f":"GC142+GD141-GC143","v":0},{"$f":"GD142+GE141-GD143","v":0},{"$f":"GE142+GF141-GE143","v":0},{"$f":"GF142+GG141-GF143","v":0},{"$f":"GG142+GH141-GG143","v":0},{"$f":"GH142+GI141-GH143","v":0},{"$f":"GI142+GJ141-GI143","v":0},{"$f":"GJ142+GK141-GJ143","v":0},{"$f":"GK142+GL141-GK143","v":0},{"$f":"GL142+GM141-GL143","v":0},{"$f":"GM142+GN141-GM143","v":0},{"$f":"GN142+GO141-GN143","v":0},{"$f":"GO142+GP141-GO143","v":0},{"$f":"GP142+GQ141-GP143","v":0},{"$f":"GQ142+GR141-GQ143","v":0},{"$f":"GR142+GS141-GR143","v":0},{"$f":"GS142+GT141-GS143","v":0},{"$f":"GT142+GU141-GT143","v":0},{"$f":"GU142+GV141-GU143","v":0},{"$f":"GV142+GW141-GV143","v":0},{"$f":"GW142+GX141-GW143","v":0},{"$f":"GX142+GY141-GX143","v":0},{"$f":"GY142+GZ141-GY143","v":0},{"$f":"GZ142+HA141-GZ143","v":0},{"$f":"HA142+HB141-HA143","v":0},{"$f":"HB142+HC141-HB143","v":0},{"$f":"HC142+HD141-HC143","v":0},{"$f":"HD142+HE141-HD143","v":0},{"$f":"HE142+HF141-HE143","v":0},{"$f":"HF142+HG141-HF143","v":0},{"$f":"HG142+HH141-HG143","v":0},{"$f":"HH142+HI141-HH143","v":0},{"$f":"HI142+HJ141-HI143","v":0},{"$f":"HJ142+HK141-HJ143","v":0},{"$f":"HK142+HL141-HK143","v":0},{"$f":"HL142+HM141-HL143","v":0},{"$f":"HM142+HN141-HM143","v":0},{"$f":"HN142+HO141-HN143","v":0},{"$f":"HO142+HP141-HO143","v":0},{"$f":"HP142+HQ141-HP143","v":0},{"$f":"HQ142+HR141-HQ143","v":0},{"$f":"HR142+HS141-HR143","v":0},{"$f":"HS142+HT141-HS143","v":0},{"$f":"HT142+HU141-HT143","v":0},{"$f":"HU142+HV141-HU143","v":0},{"$f":"HV142+HW141-HV143","v":0},{"$f":"HW142+HX141-HW143","v":0},{"$f":"HX142+HY141-HX143","v":0},{"$f":"HY142+HZ141-HY143","v":0},{"$f":"HZ142+IA141-HZ143","v":0},{"$f":"IA142+IB141-IA143","v":0},{"$f":"IB142+IC141-IB143","v":0},{"$f":"IC142+ID141-IC143","v":0},{"$f":"ID142+IE141-ID143","v":0}]
[null,null,"Sweep End",null,null,null,null,null,"flag",null,{"$f":"InputC!L294","v":"2044-07-01"},null,null,null,null,{"$f":"SUM(R143:IE143)","v":1},null,{"$f":"AND($K143>=R$17,$K143<=R$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K143>=CD$17,$K143<=CD$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K143>=EP$17,$K143<=EP$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K143>=HB$17,$K143<=HB$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,{"$f":"\"\"","v":""},"Working Capital"]
[]
[null,null,"Avialability Start",null,null,null,null,null,"flag",null,{"$f":"InputC!L341","v":"2022-07-01"},null,null,null,null,{"$f":"SUM(R150:IE150)","v":1},null,{"$f":"AND($K150>=R$17,$K150<=R$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K150>=CD$17,$K150<=CD$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K150>=EP$17,$K150<=EP$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K150>=HB$17,$K150<=HB$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Active",null,null,null,null,null,"flag",null,null,null,null,null,null,{"$f":"SUM(R151:IE151)","v":140},null,{"$f":"Q151+R150-Q152","v":0},{"$f":"R151+S150-R152","v":0},{"$f":"S151+T150-S152","v":0},{"$f":"T151+U150-T152","v":0},{"$f":"U151+V150-U152","v":0},{"$f":"V151+W150-V152","v":0},{"$f":"W151+X150-W152","v":0},{"$f":"X151+Y150-X152","v":0},{"$f":"Y151+Z150-Y152","v":0},{"$f":"Z151+AA150-Z152","v":0},{"$f":"AA151+AB150-AA152","v":0},{"$f":"AB151+AC150-AB152","v":0},{"$f":"AC151+AD150-AC152","v":0},{"$f":"AD151+AE150-AD152","v":0},{"$f":"AE151+AF150-AE152","v":0},{"$f":"AF151+AG150-AF152","v":0},{"$f":"AG151+AH150-AG152","v":0},{"$f":"AH151+AI150-AH152","v":0},{"$f":"AI151+AJ150-AI152","v":1},{"$f":"AJ151+AK150-AJ152","v":1},{"$f":"AK151+AL150-AK152","v":1},{"$f":"AL151+AM150-AL152","v":1},{"$f":"AM151+AN150-AM152","v":1},{"$f":"AN151+AO150-AN152","v":1},{"$f":"AO151+AP150-AO152","v":1},{"$f":"AP151+AQ150-AP152","v":1},{"$f":"AQ151+AR150-AQ152","v":1},{"$f":"AR151+AS150-AR152","v":1},{"$f":"AS151+AT150-AS152","v":1},{"$f":"AT151+AU150-AT152","v":1},{"$f":"AU151+AV150-AU152","v":1},{"$f":"AV151+AW150-AV152","v":1},{"$f":"AW151+AX150-AW152","v":1},{"$f":"AX151+AY150-AX152","v":1},{"$f":"AY151+AZ150-AY152","v":1},{"$f":"AZ151+BA150-AZ152","v":1},{"$f":"BA151+BB150-BA152","v":1},{"$f":"BB151+BC150-BB152","v":1},{"$f":"BC151+BD150-BC152","v":1},{"$f":"BD151+BE150-BD152","v":1},{"$f":"BE151+BF150-BE152","v":1},{"$f":"BF151+BG150-BF152","v":1},{"$f":"BG151+BH150-BG152","v":1},{"$f":"BH151+BI150-BH152","v":1},{"$f":"BI151+BJ150-BI152","v":1},{"$f":"BJ151+BK150-BJ152","v":1},{"$f":"BK151+BL150-BK152","v":1},{"$f":"BL151+BM150-BL152","v":1},{"$f":"BM151+BN150-BM152","v":1},{"$f":"BN151+BO150-BN152","v":1},{"$f":"BO151+BP150-BO152","v":1},{"$f":"BP151+BQ150-BP152","v":1},{"$f":"BQ151+BR150-BQ152","v":1},{"$f":"BR151+BS150-BR152","v":1},{"$f":"BS151+BT150-BS152","v":1},{"$f":"BT151+BU150-BT152","v":1},{"$f":"BU151+BV150-BU152","v":1},{"$f":"BV151+BW150-BV152","v":1},{"$f":"BW151+BX150-BW152","v":1},{"$f":"BX151+BY150-BX152","v":1},{"$f":"BY151+BZ150-BY152","v":1},{"$f":"BZ151+CA150-BZ152","v":1},{"$f":"CA151+CB150-CA152","v":1},{"$f":"CB151+CC150-CB152","v":1},{"$f":"CC151+CD150-CC152","v":1},{"$f":"CD151+CE150-CD152","v":1},{"$f":"CE151+CF150-CE152","v":1},{"$f":"CF151+CG150-CF152","v":1},{"$f":"CG151+CH150-CG152","v":1},{"$f":"CH151+CI150-CH152","v":1},{"$f":"CI151+CJ150-CI152","v":1},{"$f":"CJ151+CK150-CJ152","v":1},{"$f":"CK151+CL150-CK152","v":1},{"$f":"CL151+CM150-CL152","v":1},{"$f":"CM151+CN150-CM152","v":1},{"$f":"CN151+CO150-CN152","v":1},{"$f":"CO151+CP150-CO152","v":1},{"$f":"CP151+CQ150-CP152","v":1},{"$f":"CQ151+CR150-CQ152","v":1},{"$f":"CR151+CS150-CR152","v":1},{"$f":"CS151+CT150-CS152","v":1},{"$f":"CT151+CU150-CT152","v":1},{"$f":"CU151+CV150-CU152","v":1},{"$f":"CV151+CW150-CV152","v":1},{"$f":"CW151+CX150-CW152","v":1},{"$f":"CX151+CY150-CX152","v":1},{"$f":"CY151+CZ150-CY152","v":1},{"$f":"CZ151+DA150-CZ152","v":1},{"$f":"DA151+DB150-DA152","v":1},{"$f":"DB151+DC150-DB152","v":1},{"$f":"DC151+DD150-DC152","v":1},{"$f":"DD151+DE150-DD152","v":1},{"$f":"DE151+DF150-DE152","v":1},{"$f":"DF151+DG150-DF152","v":1},{"$f":"DG151+DH150-DG152","v":1},{"$f":"DH151+DI150-DH152","v":1},{"$f":"DI151+DJ150-DI152","v":1},{"$f":"DJ151+DK150-DJ152","v":1},{"$f":"DK151+DL150-DK152","v":1},{"$f":"DL151+DM150-DL152","v":1},{"$f":"DM151+DN150-DM152","v":1},{"$f":"DN151+DO150-DN152","v":1},{"$f":"DO151+DP150-DO152","v":1},{"$f":"DP151+DQ150-DP152","v":1},{"$f":"DQ151+DR150-DQ152","v":1},{"$f":"DR151+DS150-DR152","v":1},{"$f":"DS151+DT150-DS152","v":1},{"$f":"DT151+DU150-DT152","v":1},{"$f":"DU151+DV150-DU152","v":1},{"$f":"DV151+DW150-DV152","v":1},{"$f":"DW151+DX150-DW152","v":1},{"$f":"DX151+DY150-DX152","v":1},{"$f":"DY151+DZ150-DY152","v":1},{"$f":"DZ151+EA150-DZ152","v":1},{"$f":"EA151+EB150-EA152","v":1},{"$f":"EB151+EC150-EB152","v":1},{"$f":"EC151+ED150-EC152","v":1},{"$f":"ED151+EE150-ED152","v":1},{"$f":"EE151+EF150-EE152","v":1},{"$f":"EF151+EG150-EF152","v":1},{"$f":"EG151+EH150-EG152","v":1},{"$f":"EH151+EI150-EH152","v":1},{"$f":"EI151+EJ150-EI152","v":1},{"$f":"EJ151+EK150-EJ152","v":1},{"$f":"EK151+EL150-EK152","v":1},{"$f":"EL151+EM150-EL152","v":1},{"$f":"EM151+EN150-EM152","v":1},{"$f":"EN151+EO150-EN152","v":1},{"$f":"EO151+EP150-EO152","v":1},{"$f":"EP151+EQ150-EP152","v":1},{"$f":"EQ151+ER150-EQ152","v":1},{"$f":"ER151+ES150-ER152","v":1},{"$f":"ES151+ET150-ES152","v":1},{"$f":"ET151+EU150-ET152","v":1},{"$f":"EU151+EV150-EU152","v":1},{"$f":"EV151+EW150-EV152","v":1},{"$f":"EW151+EX150-EW152","v":1},{"$f":"EX151+EY150-EX152","v":1},{"$f":"EY151+EZ150-EY152","v":1},{"$f":"EZ151+FA150-EZ152","v":1},{"$f":"FA151+FB150-FA152","v":1},{"$f":"FB151+FC150-FB152","v":1},{"$f":"FC151+FD150-FC152","v":1},{"$f":"FD151+FE150-FD152","v":1},{"$f":"FE151+FF150-FE152","v":1},{"$f":"FF151+FG150-FF152","v":1},{"$f":"FG151+FH150-FG152","v":1},{"$f":"FH151+FI150-FH152","v":1},{"$f":"FI151+FJ150-FI152","v":1},{"$f":"FJ151+FK150-FJ152","v":1},{"$f":"FK151+FL150-FK152","v":1},{"$f":"FL151+FM150-FL152","v":1},{"$f":"FM151+FN150-FM152","v":1},{"$f":"FN151+FO150-FN152","v":1},{"$f":"FO151+FP150-FO152","v":1},{"$f":"FP151+FQ150-FP152","v":1},{"$f":"FQ151+FR150-FQ152","v":1},{"$f":"FR151+FS150-FR152","v":1},{"$f":"FS151+FT150-FS152","v":0},{"$f":"FT151+FU150-FT152","v":0},{"$f":"FU151+FV150-FU152","v":0},{"$f":"FV151+FW150-FV152","v":0},{"$f":"FW151+FX150-FW152","v":0},{"$f":"FX151+FY150-FX152","v":0},{"$f":"FY151+FZ150-FY152","v":0},{"$f":"FZ151+GA150-FZ152","v":0},{"$f":"GA151+GB150-GA152","v":0},{"$f":"GB151+GC150-GB152","v":0},{"$f":"GC151+GD150-GC152","v":0},{"$f":"GD151+GE150-GD152","v":0},{"$f":"GE151+GF150-GE152","v":0},{"$f":"GF151+GG150-GF152","v":0},{"$f":"GG151+GH150-GG152","v":0},{"$f":"GH151+GI150-GH152","v":0},{"$f":"GI151+GJ150-GI152","v":0},{"$f":"GJ151+GK150-GJ152","v":0},{"$f":"GK151+GL150-GK152","v":0},{"$f":"GL151+GM150-GL152","v":0},{"$f":"GM151+GN150-GM152","v":0},{"$f":"GN151+GO150-GN152","v":0},{"$f":"GO151+GP150-GO152","v":0},{"$f":"GP151+GQ150-GP152","v":0},{"$f":"GQ151+GR150-GQ152","v":0},{"$f":"GR151+GS150-GR152","v":0},{"$f":"GS151+GT150-GS152","v":0},{"$f":"GT151+GU150-GT152","v":0},{"$f":"GU151+GV150-GU152","v":0},{"$f":"GV151+GW150-GV152","v":0},{"$f":"GW151+GX150-GW152","v":0},{"$f":"GX151+GY150-GX152","v":0},{"$f":"GY151+GZ150-GY152","v":0},{"$f":"GZ151+HA150-GZ152","v":0},{"$f":"HA151+HB150-HA152","v":0},{"$f":"HB151+HC150-HB152","v":0},{"$f":"HC151+HD150-HC152","v":0},{"$f":"HD151+HE150-HD152","v":0},{"$f":"HE151+HF150-HE152","v":0},{"$f":"HF151+HG150-HF152","v":0},{"$f":"HG151+HH150-HG152","v":0},{"$f":"HH151+HI150-HH152","v":0},{"$f":"HI151+HJ150-HI152","v":0},{"$f":"HJ151+HK150-HJ152","v":0},{"$f":"HK151+HL150-HK152","v":0},{"$f":"HL151+HM150-HL152","v":0},{"$f":"HM151+HN150-HM152","v":0},{"$f":"HN151+HO150-HN152","v":0},{"$f":"HO151+HP150-HO152","v":0},{"$f":"HP151+HQ150-HP152","v":0},{"$f":"HQ151+HR150-HQ152","v":0},{"$f":"HR151+HS150-HR152","v":0},{"$f":"HS151+HT150-HS152","v":0},{"$f":"HT151+HU150-HT152","v":0},{"$f":"HU151+HV150-HU152","v":0},{"$f":"HV151+HW150-HV152","v":0},{"$f":"HW151+HX150-HW152","v":0},{"$f":"HX151+HY150-HX152","v":0},{"$f":"HY151+HZ150-HY152","v":0},{"$f":"HZ151+IA150-HZ152","v":0},{"$f":"IA151+IB150-IA152","v":0},{"$f":"IB151+IC150-IB152","v":0},{"$f":"IC151+ID150-IC152","v":0},{"$f":"ID151+IE150-ID152","v":0}]
[null,null,"Maturity",null,null,null,null,null,"flag",null,{"$f":"K76","v":"2057-06-30"},null,null,null,null,{"$f":"SUM(R152:IE152)","v":1},null,{"$f":"AND($K152>=R$17,$K152<=R$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K152>=CD$17,$K152<=CD$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K152>=EP$17,$K152<=EP$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K152>=HB$17,$K152<=HB$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"\"","v":""},"VAT Facility"]
[]
[null,null,"Avialability Start",null,null,null,null,null,"flag",null,{"$f":"InputC!L349","v":"2022-07-01"},null,null,null,null,{"$f":"SUM(R156:IE156)","v":1},null,{"$f":"AND($K156>=R$17,$K156<=R$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K156>=CD$17,$K156<=CD$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K156>=EP$17,$K156<=EP$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K156>=HB$17,$K156<=HB$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Active",null,null,null,null,null,"flag",null,null,null,null,null,null,{"$f":"SUM(R157:IE157)","v":140},null,{"$f":"Q157+R156-Q158","v":0},{"$f":"R157+S156-R158","v":0},{"$f":"S157+T156-S158","v":0},{"$f":"T157+U156-T158","v":0},{"$f":"U157+V156-U158","v":0},{"$f":"V157+W156-V158","v":0},{"$f":"W157+X156-W158","v":0},{"$f":"X157+Y156-X158","v":0},{"$f":"Y157+Z156-Y158","v":0},{"$f":"Z157+AA156-Z158","v":0},{"$f":"AA157+AB156-AA158","v":0},{"$f":"AB157+AC156-AB158","v":0},{"$f":"AC157+AD156-AC158","v":0},{"$f":"AD157+AE156-AD158","v":0},{"$f":"AE157+AF156-AE158","v":0},{"$f":"AF157+AG156-AF158","v":0},{"$f":"AG157+AH156-AG158","v":0},{"$f":"AH157+AI156-AH158","v":0},{"$f":"AI157+AJ156-AI158","v":1},{"$f":"AJ157+AK156-AJ158","v":1},{"$f":"AK157+AL156-AK158","v":1},{"$f":"AL157+AM156-AL158","v":1},{"$f":"AM157+AN156-AM158","v":1},{"$f":"AN157+AO156-AN158","v":1},{"$f":"AO157+AP156-AO158","v":1},{"$f":"AP157+AQ156-AP158","v":1},{"$f":"AQ157+AR156-AQ158","v":1},{"$f":"AR157+AS156-AR158","v":1},{"$f":"AS157+AT156-AS158","v":1},{"$f":"AT157+AU156-AT158","v":1},{"$f":"AU157+AV156-AU158","v":1},{"$f":"AV157+AW156-AV158","v":1},{"$f":"AW157+AX156-AW158","v":1},{"$f":"AX157+AY156-AX158","v":1},{"$f":"AY157+AZ156-AY158","v":1},{"$f":"AZ157+BA156-AZ158","v":1},{"$f":"BA157+BB156-BA158","v":1},{"$f":"BB157+BC156-BB158","v":1},{"$f":"BC157+BD156-BC158","v":1},{"$f":"BD157+BE156-BD158","v":1},{"$f":"BE157+BF156-BE158","v":1},{"$f":"BF157+BG156-BF158","v":1},{"$f":"BG157+BH156-BG158","v":1},{"$f":"BH157+BI156-BH158","v":1},{"$f":"BI157+BJ156-BI158","v":1},{"$f":"BJ157+BK156-BJ158","v":1},{"$f":"BK157+BL156-BK158","v":1},{"$f":"BL157+BM156-BL158","v":1},{"$f":"BM157+BN156-BM158","v":1},{"$f":"BN157+BO156-BN158","v":1},{"$f":"BO157+BP156-BO158","v":1},{"$f":"BP157+BQ156-BP158","v":1},{"$f":"BQ157+BR156-BQ158","v":1},{"$f":"BR157+BS156-BR158","v":1},{"$f":"BS157+BT156-BS158","v":1},{"$f":"BT157+BU156-BT158","v":1},{"$f":"BU157+BV156-BU158","v":1},{"$f":"BV157+BW156-BV158","v":1},{"$f":"BW157+BX156-BW158","v":1},{"$f":"BX157+BY156-BX158","v":1},{"$f":"BY157+BZ156-BY158","v":1},{"$f":"BZ157+CA156-BZ158","v":1},{"$f":"CA157+CB156-CA158","v":1},{"$f":"CB157+CC156-CB158","v":1},{"$f":"CC157+CD156-CC158","v":1},{"$f":"CD157+CE156-CD158","v":1},{"$f":"CE157+CF156-CE158","v":1},{"$f":"CF157+CG156-CF158","v":1},{"$f":"CG157+CH156-CG158","v":1},{"$f":"CH157+CI156-CH158","v":1},{"$f":"CI157+CJ156-CI158","v":1},{"$f":"CJ157+CK156-CJ158","v":1},{"$f":"CK157+CL156-CK158","v":1},{"$f":"CL157+CM156-CL158","v":1},{"$f":"CM157+CN156-CM158","v":1},{"$f":"CN157+CO156-CN158","v":1},{"$f":"CO157+CP156-CO158","v":1},{"$f":"CP157+CQ156-CP158","v":1},{"$f":"CQ157+CR156-CQ158","v":1},{"$f":"CR157+CS156-CR158","v":1},{"$f":"CS157+CT156-CS158","v":1},{"$f":"CT157+CU156-CT158","v":1},{"$f":"CU157+CV156-CU158","v":1},{"$f":"CV157+CW156-CV158","v":1},{"$f":"CW157+CX156-CW158","v":1},{"$f":"CX157+CY156-CX158","v":1},{"$f":"CY157+CZ156-CY158","v":1},{"$f":"CZ157+DA156-CZ158","v":1},{"$f":"DA157+DB156-DA158","v":1},{"$f":"DB157+DC156-DB158","v":1},{"$f":"DC157+DD156-DC158","v":1},{"$f":"DD157+DE156-DD158","v":1},{"$f":"DE157+DF156-DE158","v":1},{"$f":"DF157+DG156-DF158","v":1},{"$f":"DG157+DH156-DG158","v":1},{"$f":"DH157+DI156-DH158","v":1},{"$f":"DI157+DJ156-DI158","v":1},{"$f":"DJ157+DK156-DJ158","v":1},{"$f":"DK157+DL156-DK158","v":1},{"$f":"DL157+DM156-DL158","v":1},{"$f":"DM157+DN156-DM158","v":1},{"$f":"DN157+DO156-DN158","v":1},{"$f":"DO157+DP156-DO158","v":1},{"$f":"DP157+DQ156-DP158","v":1},{"$f":"DQ157+DR156-DQ158","v":1},{"$f":"DR157+DS156-DR158","v":1},{"$f":"DS157+DT156-DS158","v":1},{"$f":"DT157+DU156-DT158","v":1},{"$f":"DU157+DV156-DU158","v":1},{"$f":"DV157+DW156-DV158","v":1},{"$f":"DW157+DX156-DW158","v":1},{"$f":"DX157+DY156-DX158","v":1},{"$f":"DY157+DZ156-DY158","v":1},{"$f":"DZ157+EA156-DZ158","v":1},{"$f":"EA157+EB156-EA158","v":1},{"$f":"EB157+EC156-EB158","v":1},{"$f":"EC157+ED156-EC158","v":1},{"$f":"ED157+EE156-ED158","v":1},{"$f":"EE157+EF156-EE158","v":1},{"$f":"EF157+EG156-EF158","v":1},{"$f":"EG157+EH156-EG158","v":1},{"$f":"EH157+EI156-EH158","v":1},{"$f":"EI157+EJ156-EI158","v":1},{"$f":"EJ157+EK156-EJ158","v":1},{"$f":"EK157+EL156-EK158","v":1},{"$f":"EL157+EM156-EL158","v":1},{"$f":"EM157+EN156-EM158","v":1},{"$f":"EN157+EO156-EN158","v":1},{"$f":"EO157+EP156-EO158","v":1},{"$f":"EP157+EQ156-EP158","v":1},{"$f":"EQ157+ER156-EQ158","v":1},{"$f":"ER157+ES156-ER158","v":1},{"$f":"ES157+ET156-ES158","v":1},{"$f":"ET157+EU156-ET158","v":1},{"$f":"EU157+EV156-EU158","v":1},{"$f":"EV157+EW156-EV158","v":1},{"$f":"EW157+EX156-EW158","v":1},{"$f":"EX157+EY156-EX158","v":1},{"$f":"EY157+EZ156-EY158","v":1},{"$f":"EZ157+FA156-EZ158","v":1},{"$f":"FA157+FB156-FA158","v":1},{"$f":"FB157+FC156-FB158","v":1},{"$f":"FC157+FD156-FC158","v":1},{"$f":"FD157+FE156-FD158","v":1},{"$f":"FE157+FF156-FE158","v":1},{"$f":"FF157+FG156-FF158","v":1},{"$f":"FG157+FH156-FG158","v":1},{"$f":"FH157+FI156-FH158","v":1},{"$f":"FI157+FJ156-FI158","v":1},{"$f":"FJ157+FK156-FJ158","v":1},{"$f":"FK157+FL156-FK158","v":1},{"$f":"FL157+FM156-FL158","v":1},{"$f":"FM157+FN156-FM158","v":1},{"$f":"FN157+FO156-FN158","v":1},{"$f":"FO157+FP156-FO158","v":1},{"$f":"FP157+FQ156-FP158","v":1},{"$f":"FQ157+FR156-FQ158","v":1},{"$f":"FR157+FS156-FR158","v":1},{"$f":"FS157+FT156-FS158","v":0},{"$f":"FT157+FU156-FT158","v":0},{"$f":"FU157+FV156-FU158","v":0},{"$f":"FV157+FW156-FV158","v":0},{"$f":"FW157+FX156-FW158","v":0},{"$f":"FX157+FY156-FX158","v":0},{"$f":"FY157+FZ156-FY158","v":0},{"$f":"FZ157+GA156-FZ158","v":0},{"$f":"GA157+GB156-GA158","v":0},{"$f":"GB157+GC156-GB158","v":0},{"$f":"GC157+GD156-GC158","v":0},{"$f":"GD157+GE156-GD158","v":0},{"$f":"GE157+GF156-GE158","v":0},{"$f":"GF157+GG156-GF158","v":0},{"$f":"GG157+GH156-GG158","v":0},{"$f":"GH157+GI156-GH158","v":0},{"$f":"GI157+GJ156-GI158","v":0},{"$f":"GJ157+GK156-GJ158","v":0},{"$f":"GK157+GL156-GK158","v":0},{"$f":"GL157+GM156-GL158","v":0},{"$f":"GM157+GN156-GM158","v":0},{"$f":"GN157+GO156-GN158","v":0},{"$f":"GO157+GP156-GO158","v":0},{"$f":"GP157+GQ156-GP158","v":0},{"$f":"GQ157+GR156-GQ158","v":0},{"$f":"GR157+GS156-GR158","v":0},{"$f":"GS157+GT156-GS158","v":0},{"$f":"GT157+GU156-GT158","v":0},{"$f":"GU157+GV156-GU158","v":0},{"$f":"GV157+GW156-GV158","v":0},{"$f":"GW157+GX156-GW158","v":0},{"$f":"GX157+GY156-GX158","v":0},{"$f":"GY157+GZ156-GY158","v":0},{"$f":"GZ157+HA156-GZ158","v":0},{"$f":"HA157+HB156-HA158","v":0},{"$f":"HB157+HC156-HB158","v":0},{"$f":"HC157+HD156-HC158","v":0},{"$f":"HD157+HE156-HD158","v":0},{"$f":"HE157+HF156-HE158","v":0},{"$f":"HF157+HG156-HF158","v":0},{"$f":"HG157+HH156-HG158","v":0},{"$f":"HH157+HI156-HH158","v":0},{"$f":"HI157+HJ156-HI158","v":0},{"$f":"HJ157+HK156-HJ158","v":0},{"$f":"HK157+HL156-HK158","v":0},{"$f":"HL157+HM156-HL158","v":0},{"$f":"HM157+HN156-HM158","v":0},{"$f":"HN157+HO156-HN158","v":0},{"$f":"HO157+HP156-HO158","v":0},{"$f":"HP157+HQ156-HP158","v":0},{"$f":"HQ157+HR156-HQ158","v":0},{"$f":"HR157+HS156-HR158","v":0},{"$f":"HS157+HT156-HS158","v":0},{"$f":"HT157+HU156-HT158","v":0},{"$f":"HU157+HV156-HU158","v":0},{"$f":"HV157+HW156-HV158","v":0},{"$f":"HW157+HX156-HW158","v":0},{"$f":"HX157+HY156-HX158","v":0},{"$f":"HY157+HZ156-HY158","v":0},{"$f":"HZ157+IA156-HZ158","v":0},{"$f":"IA157+IB156-IA158","v":0},{"$f":"IB157+IC156-IB158","v":0},{"$f":"IC157+ID156-IC158","v":0},{"$f":"ID157+IE156-ID158","v":0}]
[null,null,"Maturity",null,null,null,null,null,"flag",null,{"$f":"K152","v":"2057-06-30"},null,null,null,null,{"$f":"SUM(R158:IE158)","v":1},null,{"$f":"AND($K158>=R$17,$K158<=R$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K158>=CD$17,$K158<=CD$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K158>=EP$17,$K158<=EP$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K158>=HB$17,$K158<=HB$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"\"","v":""},"DSRF"]
[]
[null,null,"Requirement Start",null,null,null,null,null,"flag",null,{"$f":"InputC!J332","v":"2022-07-01"},null,null,null,null,{"$f":"SUM(R162:IE162)","v":1},null,{"$f":"AND($K162>=R$17,$K162<=R$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K162>=CD$17,$K162<=CD$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K162>=EP$17,$K162<=EP$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K162>=HB$17,$K162<=HB$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Requirement Period",null,null,null,null,null,"flag",null,null,null,null,null,null,{"$f":"SUM(R163:IE163)","v":89},null,{"$f":"Q163+R162-Q164","v":0},{"$f":"R163+S162-R164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"CD163+CE162-CD164","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP163+EQ162-EP164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB163+HC162-HB164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Requirement End",null,null,null,null,null,"flag",null,{"$f":"K136","v":"2044-07-01"},null,null,null,null,{"$f":"SUM(R164:IE164)","v":1},null,{"$f":"AND($K164>=R$17,$K164<=R$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K164>=CD$17,$K164<=CD$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K164>=EP$17,$K164<=EP$18)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($K164>=HB$17,$K164<=HB$18)*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]
[]
[]
["END SHEET"]

{"sheet":"IS","index":8,"n_rows":35,"n_cols":238,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period Start:",null,{"$f":"Time!R17","v":"2021-01-01"},{"$f":"Time!S17","v":"2021-02-01"},{"$f":"Time!T17","v":"2021-03-01"},{"$f":"Time!U17","v":"2021-04-01"},{"$f":"Time!V17","v":"2021-05-01"},{"$f":"Time!W17","v":"2021-06-01"},{"$f":"Time!X17","v":"2021-07-01"},{"$f":"Time!Y17","v":"2021-08-01"},{"$f":"Time!Z17","v":"2021-09-01"},{"$f":"Time!AA17","v":"2021-10-01"},{"$f":"Time!AB17","v":"2021-11-01"},{"$f":"Time!AC17","v":"2021-12-01"},{"$f":"Time!AD17","v":"2022-01-01"},{"$f":"Time!AE17","v":"2022-02-01"},{"$f":"Time!AF17","v":"2022-03-01"},{"$f":"Time!AG17","v":"2022-04-01"},{"$f":"Time!AH17","v":"2022-05-01"},{"$f":"Time!AI17","v":"2022-06-01"},{"$f":"Time!AJ17","v":"2022-07-01"},{"$f":"Time!AK17","v":"2022-10-01"},{"$f":"Time!AL17","v":"2023-01-01"},{"$f":"Time!AM17","v":"2023-04-01"},{"$f":"Time!AN17","v":"2023-07-01"},{"$f":"Time!AO17","v":"2023-10-01"},{"$f":"Time!AP17","v":"2024-01-01"},{"$f":"Time!AQ17","v":"2024-04-01"},{"$f":"Time!AR17","v":"2024-07-01"},{"$f":"Time!AS17","v":"2024-10-01"},{"$f":"Time!AT17","v":"2025-01-01"},{"$f":"Time!AU17","v":"2025-04-01"},{"$f":"Time!AV17","v":"2025-07-01"},{"$f":"Time!AW17","v":"2025-10-01"},{"$f":"Time!AX17","v":"2026-01-01"},{"$f":"Time!AY17","v":"2026-04-01"},{"$f":"Time!AZ17","v":"2026-07-01"},{"$f":"Time!BA17","v":"2026-10-01"},{"$f":"Time!BB17","v":"2027-01-01"},{"$f":"Time!BC17","v":"2027-04-01"},{"$f":"Time!BD17","v":"2027-07-01"},{"$f":"Time!BE17","v":"2027-10-01"},{"$f":"Time!BF17","v":"2028-01-01"},{"$f":"Time!BG17","v":"2028-04-01"},{"$f":"Time!BH17","v":"2028-07-01"},{"$f":"Time!BI17","v":"2028-10-01"},{"$f":"Time!BJ17","v":"2029-01-01"},{"$f":"Time!BK17","v":"2029-04-01"},{"$f":"Time!BL17","v":"2029-07-01"},{"$f":"Time!BM17","v":"2029-10-01"},{"$f":"Time!BN17","v":"2030-01-01"},{"$f":"Time!BO17","v":"2030-04-01"},{"$f":"Time!BP17","v":"2030-07-01"},{"$f":"Time!BQ17","v":"2030-10-01"},{"$f":"Time!BR17","v":"2031-01-01"},{"$f":"Time!BS17","v":"2031-04-01"},{"$f":"Time!BT17","v":"2031-07-01"},{"$f":"Time!BU17","v":"2031-10-01"},{"$f":"Time!BV17","v":"2032-01-01"},{"$f":"Time!BW17","v":"2032-04-01"},{"$f":"Time!BX17","v":"2032-07-01"},{"$f":"Time!BY17","v":"2032-10-01"},{"$f":"Time!BZ17","v":"2033-01-01"},{"$f":"Time!CA17","v":"2033-04-01"},{"$f":"Time!CB17","v":"2033-07-01"},{"$f":"Time!CC17","v":"2033-10-01"},{"$f":"Time!CD17","v":"2034-01-01"},{"$f":"Time!CE17","v":"2034-04-01"},{"$f":"Time!CF17","v":"2034-07-01"},{"$f":"Time!CG17","v":"2034-10-01"},{"$f":"Time!CH17","v":"2035-01-01"},{"$f":"Time!CI17","v":"2035-04-01"},{"$f":"Time!CJ17","v":"2035-07-01"},{"$f":"Time!CK17","v":"2035-10-01"},{"$f":"Time!CL17","v":"2036-01-01"},{"$f":"Time!CM17","v":"2036-04-01"},{"$f":"Time!CN17","v":"2036-07-01"},{"$f":"Time!CO17","v":"2036-10-01"},{"$f":"Time!CP17","v":"2037-01-01"},{"$f":"Time!CQ17","v":"2037-04-01"},{"$f":"Time!CR17","v":"2037-07-01"},{"$f":"Time!CS17","v":"2037-10-01"},{"$f":"Time!CT17","v":"2038-01-01"},{"$f":"Time!CU17","v":"2038-04-01"},{"$f":"Time!CV17","v":"2038-07-01"},{"$f":"Time!CW17","v":"2038-10-01"},{"$f":"Time!CX17","v":"2039-01-01"},{"$f":"Time!CY17","v":"2039-04-01"},{"$f":"Time!CZ17","v":"2039-07-01"},{"$f":"Time!DA17","v":"2039-10-01"},{"$f":"Time!DB17","v":"2040-01-01"},{"$f":"Time!DC17","v":"2040-04-01"},{"$f":"Time!DD17","v":"2040-07-01"},{"$f":"Time!DE17","v":"2040-10-01"},{"$f":"Time!DF17","v":"2041-01-01"},{"$f":"Time!DG17","v":"2041-04-01"},{"$f":"Time!DH17","v":"2041-07-01"},{"$f":"Time!DI17","v":"2041-10-01"},{"$f":"Time!DJ17","v":"2042-01-01"},{"$f":"Time!DK17","v":"2042-04-01"},{"$f":"Time!DL17","v":"2042-07-01"},{"$f":"Time!DM17","v":"2042-10-01"},{"$f":"Time!DN17","v":"2043-01-01"},{"$f":"Time!DO17","v":"2043-04-01"},{"$f":"Time!DP17","v":"2043-07-01"},{"$f":"Time!DQ17","v":"2043-10-01"},{"$f":"Time!DR17","v":"2044-01-01"},{"$f":"Time!DS17","v":"2044-04-01"},{"$f":"Time!DT17","v":"2044-07-01"},{"$f":"Time!DU17","v":"2044-10-01"},{"$f":"Time!DV17","v":"2045-01-01"},{"$f":"Time!DW17","v":"2045-04-01"},{"$f":"Time!DX17","v":"2045-07-01"},{"$f":"Time!DY17","v":"2045-10-01"},{"$f":"Time!DZ17","v":"2046-01-01"},{"$f":"Time!EA17","v":"2046-04-01"},{"$f":"Time!EB17","v":"2046-07-01"},{"$f":"Time!EC17","v":"2046-10-01"},{"$f":"Time!ED17","v":"2047-01-01"},{"$f":"Time!EE17","v":"2047-04-01"},{"$f":"Time!EF17","v":"2047-07-01"},{"$f":"Time!EG17","v":"2047-10-01"},{"$f":"Time!EH17","v":"2048-01-01"},{"$f":"Time!EI17","v":"2048-04-01"},{"$f":"Time!EJ17","v":"2048-07-01"},{"$f":"Time!EK17","v":"2048-10-01"},{"$f":"Time!EL17","v":"2049-01-01"},{"$f":"Time!EM17","v":"2049-04-01"},{"$f":"Time!EN17","v":"2049-07-01"},{"$f":"Time!EO17","v":"2049-10-01"},{"$f":"Time!EP17","v":"2050-01-01"},{"$f":"Time!EQ17","v":"2050-04-01"},{"$f":"Time!ER17","v":"2050-07-01"},{"$f":"Time!ES17","v":"2050-10-01"},{"$f":"Time!ET17","v":"2051-01-01"},{"$f":"Time!EU17","v":"2051-04-01"},{"$f":"Time!EV17","v":"2051-07-01"},{"$f":"Time!EW17","v":"2051-10-01"},{"$f":"Time!EX17","v":"2052-01-01"},{"$f":"Time!EY17","v":"2052-04-01"},{"$f":"Time!EZ17","v":"2052-07-01"},{"$f":"Time!FA17","v":"2052-10-01"},{"$f":"Time!FB17","v":"2053-01-01"},{"$f":"Time!FC17","v":"2053-04-01"},{"$f":"Time!FD17","v":"2053-07-01"},{"$f":"Time!FE17","v":"2053-10-01"},{"$f":"Time!FF17","v":"2054-01-01"},{"$f":"Time!FG17","v":"2054-04-01"},{"$f":"Time!FH17","v":"2054-07-01"},{"$f":"Time!FI17","v":"2054-10-01"},{"$f":"Time!FJ17","v":"2055-01-01"},{"$f":"Time!FK17","v":"2055-04-01"},{"$f":"Time!FL17","v":"2055-07-01"},{"$f":"Time!FM17","v":"2055-10-01"},{"$f":"Time!FN17","v":"2056-01-01"},{"$f":"Time!FO17","v":"2056-04-01"},{"$f":"Time!FP17","v":"2056-07-01"},{"$f":"Time!FQ17","v":"2056-10-01"},{"$f":"Time!FR17","v":"2057-01-01"},{"$f":"Time!FS17","v":"2057-04-01"},{"$f":"Time!FT17","v":"2057-07-01"},{"$f":"Time!FU17","v":"2057-10-01"},{"$f":"Time!FV17","v":"2058-01-01"},{"$f":"Time!FW17","v":"2058-04-01"},{"$f":"Time!FX17","v":"2058-07-01"},{"$f":"Time!FY17","v":"2058-10-01"},{"$f":"Time!FZ17","v":"2059-01-01"},{"$f":"Time!GA17","v":"2059-04-01"},{"$f":"Time!GB17","v":"2059-07-01"},{"$f":"Time!GC17","v":"2059-10-01"},{"$f":"Time!GD17","v":"2060-01-01"},{"$f":"Time!GE17","v":"2060-04-01"},{"$f":"Time!GF17","v":"2060-07-01"},{"$f":"Time!GG17","v":"2060-10-01"},{"$f":"Time!GH17","v":"2061-01-01"},{"$f":"Time!GI17","v":"2061-04-01"},{"$f":"Time!GJ17","v":"2061-07-01"},{"$f":"Time!GK17","v":"2061-10-01"},{"$f":"Time!GL17","v":"2062-01-01"},{"$f":"Time!GM17","v":"2062-04-01"},{"$f":"Time!GN17","v":"2062-07-01"},{"$f":"Time!GO17","v":"2062-10-01"},{"$f":"Time!GP17","v":"2063-01-01"},{"$f":"Time!GQ17","v":"2063-04-01"},{"$f":"Time!GR17","v":"2063-07-01"},{"$f":"Time!GS17","v":"2063-10-01"},{"$f":"Time!GT17","v":"2064-01-01"},{"$f":"Time!GU17","v":"2064-04-01"},{"$f":"Time!GV17","v":"2064-07-01"},{"$f":"Time!GW17","v":"2064-10-01"},{"$f":"Time!GX17","v":"2065-01-01"},{"$f":"Time!GY17","v":"2065-04-01"},{"$f":"Time!GZ17","v":"2065-07-01"},{"$f":"Time!HA17","v":"2065-10-01"},{"$f":"Time!HB17","v":"2066-01-01"},{"$f":"Time!HC17","v":"2066-04-01"},{"$f":"Time!HD17","v":"2066-07-01"},{"$f":"Time!HE17","v":"2066-10-01"},{"$f":"Time!HF17","v":"2067-01-01"},{"$f":"Time!HG17","v":"2067-04-01"},{"$f":"Time!HH17","v":"2067-07-01"},{"$f":"Time!HI17","v":"2067-10-01"},{"$f":"Time!HJ17","v":"2068-01-01"},{"$f":"Time!HK17","v":"2068-04-01"},{"$f":"Time!HL17","v":"2068-07-01"},{"$f":"Time!HM17","v":"2068-10-01"},{"$f":"Time!HN17","v":"2069-01-01"},{"$f":"Time!HO17","v":"2069-04-01"},{"$f":"Time!HP17","v":"2069-07-01"},{"$f":"Time!HQ17","v":"2069-10-01"},{"$f":"Time!HR17","v":"2070-01-01"},{"$f":"Time!HS17","v":"2070-04-01"},{"$f":"Time!HT17","v":"2070-07-01"},{"$f":"Time!HU17","v":"2070-10-01"},{"$f":"Time!HV17","v":"2071-01-01"},{"$f":"Time!HW17","v":"2071-04-01"},{"$f":"Time!HX17","v":"2071-07-01"},{"$f":"Time!HY17","v":"2071-10-01"},{"$f":"Time!HZ17","v":"2072-01-01"},{"$f":"Time!IA17","v":"2072-04-01"},{"$f":"Time!IB17","v":"2072-07-01"},{"$f":"Time!IC17","v":"2072-10-01"},{"$f":"Time!ID17","v":"2073-01-01"},{"$f":"Time!IE17","v":"2073-04-01"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period End:",null,{"$f":"Time!R18","v":"2021-01-31"},{"$f":"Time!S18","v":"2021-02-28"},{"$f":"Time!T18","v":"2021-03-31"},{"$f":"Time!U18","v":"2021-04-30"},{"$f":"Time!V18","v":"2021-05-31"},{"$f":"Time!W18","v":"2021-06-30"},{"$f":"Time!X18","v":"2021-07-31"},{"$f":"Time!Y18","v":"2021-08-31"},{"$f":"Time!Z18","v":"2021-09-30"},{"$f":"Time!AA18","v":"2021-10-31"},{"$f":"Time!AB18","v":"2021-11-30"},{"$f":"Time!AC18","v":"2021-12-31"},{"$f":"Time!AD18","v":"2022-01-31"},{"$f":"Time!AE18","v":"2022-02-28"},{"$f":"Time!AF18","v":"2022-03-31"},{"$f":"Time!AG18","v":"2022-04-30"},{"$f":"Time!AH18","v":"2022-05-31"},{"$f":"Time!AI18","v":"2022-06-30"},{"$f":"Time!AJ18","v":"2022-09-30"},{"$f":"Time!AK18","v":"2022-12-31"},{"$f":"Time!AL18","v":"2023-03-31"},{"$f":"Time!AM18","v":"2023-06-30"},{"$f":"Time!AN18","v":"2023-09-30"},{"$f":"Time!AO18","v":"2023-12-31"},{"$f":"Time!AP18","v":"2024-03-31"},{"$f":"Time!AQ18","v":"2024-06-30"},{"$f":"Time!AR18","v":"2024-09-30"},{"$f":"Time!AS18","v":"2024-12-31"},{"$f":"Time!AT18","v":"2025-03-31"},{"$f":"Time!AU18","v":"2025-06-30"},{"$f":"Time!AV18","v":"2025-09-30"},{"$f":"Time!AW18","v":"2025-12-31"},{"$f":"Time!AX18","v":"2026-03-31"},{"$f":"Time!AY18","v":"2026-06-30"},{"$f":"Time!AZ18","v":"2026-09-30"},{"$f":"Time!BA18","v":"2026-12-31"},{"$f":"Time!BB18","v":"2027-03-31"},{"$f":"Time!BC18","v":"2027-06-30"},{"$f":"Time!BD18","v":"2027-09-30"},{"$f":"Time!BE18","v":"2027-12-31"},{"$f":"Time!BF18","v":"2028-03-31"},{"$f":"Time!BG18","v":"2028-06-30"},{"$f":"Time!BH18","v":"2028-09-30"},{"$f":"Time!BI18","v":"2028-12-31"},{"$f":"Time!BJ18","v":"2029-03-31"},{"$f":"Time!BK18","v":"2029-06-30"},{"$f":"Time!BL18","v":"2029-09-30"},{"$f":"Time!BM18","v":"2029-12-31"},{"$f":"Time!BN18","v":"2030-03-31"},{"$f":"Time!BO18","v":"2030-06-30"},{"$f":"Time!BP18","v":"2030-09-30"},{"$f":"Time!BQ18","v":"2030-12-31"},{"$f":"Time!BR18","v":"2031-03-31"},{"$f":"Time!BS18","v":"2031-06-30"},{"$f":"Time!BT18","v":"2031-09-30"},{"$f":"Time!BU18","v":"2031-12-31"},{"$f":"Time!BV18","v":"2032-03-31"},{"$f":"Time!BW18","v":"2032-06-30"},{"$f":"Time!BX18","v":"2032-09-30"},{"$f":"Time!BY18","v":"2032-12-31"},{"$f":"Time!BZ18","v":"2033-03-31"},{"$f":"Time!CA18","v":"2033-06-30"},{"$f":"Time!CB18","v":"2033-09-30"},{"$f":"Time!CC18","v":"2033-12-31"},{"$f":"Time!CD18","v":"2034-03-31"},{"$f":"Time!CE18","v":"2034-06-30"},{"$f":"Time!CF18","v":"2034-09-30"},{"$f":"Time!CG18","v":"2034-12-31"},{"$f":"Time!CH18","v":"2035-03-31"},{"$f":"Time!CI18","v":"2035-06-30"},{"$f":"Time!CJ18","v":"2035-09-30"},{"$f":"Time!CK18","v":"2035-12-31"},{"$f":"Time!CL18","v":"2036-03-31"},{"$f":"Time!CM18","v":"2036-06-30"},{"$f":"Time!CN18","v":"2036-09-30"},{"$f":"Time!CO18","v":"2036-12-31"},{"$f":"Time!CP18","v":"2037-03-31"},{"$f":"Time!CQ18","v":"2037-06-30"},{"$f":"Time!CR18","v":"2037-09-30"},{"$f":"Time!CS18","v":"2037-12-31"},{"$f":"Time!CT18","v":"2038-03-31"},{"$f":"Time!CU18","v":"2038-06-30"},{"$f":"Time!CV18","v":"2038-09-30"},{"$f":"Time!CW18","v":"2038-12-31"},{"$f":"Time!CX18","v":"2039-03-31"},{"$f":"Time!CY18","v":"2039-06-30"},{"$f":"Time!CZ18","v":"2039-09-30"},{"$f":"Time!DA18","v":"2039-12-31"},{"$f":"Time!DB18","v":"2040-03-31"},{"$f":"Time!DC18","v":"2040-06-30"},{"$f":"Time!DD18","v":"2040-09-30"},{"$f":"Time!DE18","v":"2040-12-31"},{"$f":"Time!DF18","v":"2041-03-31"},{"$f":"Time!DG18","v":"2041-06-30"},{"$f":"Time!DH18","v":"2041-09-30"},{"$f":"Time!DI18","v":"2041-12-31"},{"$f":"Time!DJ18","v":"2042-03-31"},{"$f":"Time!DK18","v":"2042-06-30"},{"$f":"Time!DL18","v":"2042-09-30"},{"$f":"Time!DM18","v":"2042-12-31"},{"$f":"Time!DN18","v":"2043-03-31"},{"$f":"Time!DO18","v":"2043-06-30"},{"$f":"Time!DP18","v":"2043-09-30"},{"$f":"Time!DQ18","v":"2043-12-31"},{"$f":"Time!DR18","v":"2044-03-31"},{"$f":"Time!DS18","v":"2044-06-30"},{"$f":"Time!DT18","v":"2044-09-30"},{"$f":"Time!DU18","v":"2044-12-31"},{"$f":"Time!DV18","v":"2045-03-31"},{"$f":"Time!DW18","v":"2045-06-30"},{"$f":"Time!DX18","v":"2045-09-30"},{"$f":"Time!DY18","v":"2045-12-31"},{"$f":"Time!DZ18","v":"2046-03-31"},{"$f":"Time!EA18","v":"2046-06-30"},{"$f":"Time!EB18","v":"2046-09-30"},{"$f":"Time!EC18","v":"2046-12-31"},{"$f":"Time!ED18","v":"2047-03-31"},{"$f":"Time!EE18","v":"2047-06-30"},{"$f":"Time!EF18","v":"2047-09-30"},{"$f":"Time!EG18","v":"2047-12-31"},{"$f":"Time!EH18","v":"2048-03-31"},{"$f":"Time!EI18","v":"2048-06-30"},{"$f":"Time!EJ18","v":"2048-09-30"},{"$f":"Time!EK18","v":"2048-12-31"},{"$f":"Time!EL18","v":"2049-03-31"},{"$f":"Time!EM18","v":"2049-06-30"},{"$f":"Time!EN18","v":"2049-09-30"},{"$f":"Time!EO18","v":"2049-12-31"},{"$f":"Time!EP18","v":"2050-03-31"},{"$f":"Time!EQ18","v":"2050-06-30"},{"$f":"Time!ER18","v":"2050-09-30"},{"$f":"Time!ES18","v":"2050-12-31"},{"$f":"Time!ET18","v":"2051-03-31"},{"$f":"Time!EU18","v":"2051-06-30"},{"$f":"Time!EV18","v":"2051-09-30"},{"$f":"Time!EW18","v":"2051-12-31"},{"$f":"Time!EX18","v":"2052-03-31"},{"$f":"Time!EY18","v":"2052-06-30"},{"$f":"Time!EZ18","v":"2052-09-30"},{"$f":"Time!FA18","v":"2052-12-31"},{"$f":"Time!FB18","v":"2053-03-31"},{"$f":"Time!FC18","v":"2053-06-30"},{"$f":"Time!FD18","v":"2053-09-30"},{"$f":"Time!FE18","v":"2053-12-31"},{"$f":"Time!FF18","v":"2054-03-31"},{"$f":"Time!FG18","v":"2054-06-30"},{"$f":"Time!FH18","v":"2054-09-30"},{"$f":"Time!FI18","v":"2054-12-31"},{"$f":"Time!FJ18","v":"2055-03-31"},{"$f":"Time!FK18","v":"2055-06-30"},{"$f":"Time!FL18","v":"2055-09-30"},{"$f":"Time!FM18","v":"2055-12-31"},{"$f":"Time!FN18","v":"2056-03-31"},{"$f":"Time!FO18","v":"2056-06-30"},{"$f":"Time!FP18","v":"2056-09-30"},{"$f":"Time!FQ18","v":"2056-12-31"},{"$f":"Time!FR18","v":"2057-03-31"},{"$f":"Time!FS18","v":"2057-06-30"},{"$f":"Time!FT18","v":"2057-09-30"},{"$f":"Time!FU18","v":"2057-12-31"},{"$f":"Time!FV18","v":"2058-03-31"},{"$f":"Time!FW18","v":"2058-06-30"},{"$f":"Time!FX18","v":"2058-09-30"},{"$f":"Time!FY18","v":"2058-12-31"},{"$f":"Time!FZ18","v":"2059-03-31"},{"$f":"Time!GA18","v":"2059-06-30"},{"$f":"Time!GB18","v":"2059-09-30"},{"$f":"Time!GC18","v":"2059-12-31"},{"$f":"Time!GD18","v":"2060-03-31"},{"$f":"Time!GE18","v":"2060-06-30"},{"$f":"Time!GF18","v":"2060-09-30"},{"$f":"Time!GG18","v":"2060-12-31"},{"$f":"Time!GH18","v":"2061-03-31"},{"$f":"Time!GI18","v":"2061-06-30"},{"$f":"Time!GJ18","v":"2061-09-30"},{"$f":"Time!GK18","v":"2061-12-31"},{"$f":"Time!GL18","v":"2062-03-31"},{"$f":"Time!GM18","v":"2062-06-30"},{"$f":"Time!GN18","v":"2062-09-30"},{"$f":"Time!GO18","v":"2062-12-31"},{"$f":"Time!GP18","v":"2063-03-31"},{"$f":"Time!GQ18","v":"2063-06-30"},{"$f":"Time!GR18","v":"2063-09-30"},{"$f":"Time!GS18","v":"2063-12-31"},{"$f":"Time!GT18","v":"2064-03-31"},{"$f":"Time!GU18","v":"2064-06-30"},{"$f":"Time!GV18","v":"2064-09-30"},{"$f":"Time!GW18","v":"2064-12-31"},{"$f":"Time!GX18","v":"2065-03-31"},{"$f":"Time!GY18","v":"2065-06-30"},{"$f":"Time!GZ18","v":"2065-09-30"},{"$f":"Time!HA18","v":"2065-12-31"},{"$f":"Time!HB18","v":"2066-03-31"},{"$f":"Time!HC18","v":"2066-06-30"},{"$f":"Time!HD18","v":"2066-09-30"},{"$f":"Time!HE18","v":"2066-12-31"},{"$f":"Time!HF18","v":"2067-03-31"},{"$f":"Time!HG18","v":"2067-06-30"},{"$f":"Time!HH18","v":"2067-09-30"},{"$f":"Time!HI18","v":"2067-12-31"},{"$f":"Time!HJ18","v":"2068-03-31"},{"$f":"Time!HK18","v":"2068-06-30"},{"$f":"Time!HL18","v":"2068-09-30"},{"$f":"Time!HM18","v":"2068-12-31"},{"$f":"Time!HN18","v":"2069-03-31"},{"$f":"Time!HO18","v":"2069-06-30"},{"$f":"Time!HP18","v":"2069-09-30"},{"$f":"Time!HQ18","v":"2069-12-31"},{"$f":"Time!HR18","v":"2070-03-31"},{"$f":"Time!HS18","v":"2070-06-30"},{"$f":"Time!HT18","v":"2070-09-30"},{"$f":"Time!HU18","v":"2070-12-31"},{"$f":"Time!HV18","v":"2071-03-31"},{"$f":"Time!HW18","v":"2071-06-30"},{"$f":"Time!HX18","v":"2071-09-30"},{"$f":"Time!HY18","v":"2071-12-31"},{"$f":"Time!HZ18","v":"2072-03-31"},{"$f":"Time!IA18","v":"2072-06-30"},{"$f":"Time!IB18","v":"2072-09-30"},{"$f":"Time!IC18","v":"2072-12-31"},{"$f":"Time!ID18","v":"2073-03-31"},{"$f":"Time!IE18","v":"2073-06-30"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year:",null,{"$f":"Time!R19","v":2021},{"$f":"Time!S19","v":2021},{"$f":"Time!T19","v":2021},{"$f":"Time!U19","v":2021},{"$f":"Time!V19","v":2021},{"$f":"Time!W19","v":2021},{"$f":"Time!X19","v":2021},{"$f":"Time!Y19","v":2021},{"$f":"Time!Z19","v":2021},{"$f":"Time!AA19","v":2021},{"$f":"Time!AB19","v":2021},{"$f":"Time!AC19","v":2021},{"$f":"Time!AD19","v":2022},{"$f":"Time!AE19","v":2022},{"$f":"Time!AF19","v":2022},{"$f":"Time!AG19","v":2022},{"$f":"Time!AH19","v":2022},{"$f":"Time!AI19","v":2022},{"$f":"Time!AJ19","v":2022},{"$f":"Time!AK19","v":2022},{"$f":"Time!AL19","v":2023},{"$f":"Time!AM19","v":2023},{"$f":"Time!AN19","v":2023},{"$f":"Time!AO19","v":2023},{"$f":"Time!AP19","v":2024},{"$f":"Time!AQ19","v":2024},{"$f":"Time!AR19","v":2024},{"$f":"Time!AS19","v":2024},{"$f":"Time!AT19","v":2025},{"$f":"Time!AU19","v":2025},{"$f":"Time!AV19","v":2025},{"$f":"Time!AW19","v":2025},{"$f":"Time!AX19","v":2026},{"$f":"Time!AY19","v":2026},{"$f":"Time!AZ19","v":2026},{"$f":"Time!BA19","v":2026},{"$f":"Time!BB19","v":2027},{"$f":"Time!BC19","v":2027},{"$f":"Time!BD19","v":2027},{"$f":"Time!BE19","v":2027},{"$f":"Time!BF19","v":2028},{"$f":"Time!BG19","v":2028},{"$f":"Time!BH19","v":2028},{"$f":"Time!BI19","v":2028},{"$f":"Time!BJ19","v":2029},{"$f":"Time!BK19","v":2029},{"$f":"Time!BL19","v":2029},{"$f":"Time!BM19","v":2029},{"$f":"Time!BN19","v":2030},{"$f":"Time!BO19","v":2030},{"$f":"Time!BP19","v":2030},{"$f":"Time!BQ19","v":2030},{"$f":"Time!BR19","v":2031},{"$f":"Time!BS19","v":2031},{"$f":"Time!BT19","v":2031},{"$f":"Time!BU19","v":2031},{"$f":"Time!BV19","v":2032},{"$f":"Time!BW19","v":2032},{"$f":"Time!BX19","v":2032},{"$f":"Time!BY19","v":2032},{"$f":"Time!BZ19","v":2033},{"$f":"Time!CA19","v":2033},{"$f":"Time!CB19","v":2033},{"$f":"Time!CC19","v":2033},{"$f":"Time!CD19","v":2034},{"$f":"Time!CE19","v":2034},{"$f":"Time!CF19","v":2034},{"$f":"Time!CG19","v":2034},{"$f":"Time!CH19","v":2035},{"$f":"Time!CI19","v":2035},{"$f":"Time!CJ19","v":2035},{"$f":"Time!CK19","v":2035},{"$f":"Time!CL19","v":2036},{"$f":"Time!CM19","v":2036},{"$f":"Time!CN19","v":2036},{"$f":"Time!CO19","v":2036},{"$f":"Time!CP19","v":2037},{"$f":"Time!CQ19","v":2037},{"$f":"Time!CR19","v":2037},{"$f":"Time!CS19","v":2037},{"$f":"Time!CT19","v":2038},{"$f":"Time!CU19","v":2038},{"$f":"Time!CV19","v":2038},{"$f":"Time!CW19","v":2038},{"$f":"Time!CX19","v":2039},{"$f":"Time!CY19","v":2039},{"$f":"Time!CZ19","v":2039},{"$f":"Time!DA19","v":2039},{"$f":"Time!DB19","v":2040},{"$f":"Time!DC19","v":2040},{"$f":"Time!DD19","v":2040},{"$f":"Time!DE19","v":2040},{"$f":"Time!DF19","v":2041},{"$f":"Time!DG19","v":2041},{"$f":"Time!DH19","v":2041},{"$f":"Time!DI19","v":2041},{"$f":"Time!DJ19","v":2042},{"$f":"Time!DK19","v":2042},{"$f":"Time!DL19","v":2042},{"$f":"Time!DM19","v":2042},{"$f":"Time!DN19","v":2043},{"$f":"Time!DO19","v":2043},{"$f":"Time!DP19","v":2043},{"$f":"Time!DQ19","v":2043},{"$f":"Time!DR19","v":2044},{"$f":"Time!DS19","v":2044},{"$f":"Time!DT19","v":2044},{"$f":"Time!DU19","v":2044},{"$f":"Time!DV19","v":2045},{"$f":"Time!DW19","v":2045},{"$f":"Time!DX19","v":2045},{"$f":"Time!DY19","v":2045},{"$f":"Time!DZ19","v":2046},{"$f":"Time!EA19","v":2046},{"$f":"Time!EB19","v":2046},{"$f":"Time!EC19","v":2046},{"$f":"Time!ED19","v":2047},{"$f":"Time!EE19","v":2047},{"$f":"Time!EF19","v":2047},{"$f":"Time!EG19","v":2047},{"$f":"Time!EH19","v":2048},{"$f":"Time!EI19","v":2048},{"$f":"Time!EJ19","v":2048},{"$f":"Time!EK19","v":2048},{"$f":"Time!EL19","v":2049},{"$f":"Time!EM19","v":2049},{"$f":"Time!EN19","v":2049},{"$f":"Time!EO19","v":2049},{"$f":"Time!EP19","v":2050},{"$f":"Time!EQ19","v":2050},{"$f":"Time!ER19","v":2050},{"$f":"Time!ES19","v":2050},{"$f":"Time!ET19","v":2051},{"$f":"Time!EU19","v":2051},{"$f":"Time!EV19","v":2051},{"$f":"Time!EW19","v":2051},{"$f":"Time!EX19","v":2052},{"$f":"Time!EY19","v":2052},{"$f":"Time!EZ19","v":2052},{"$f":"Time!FA19","v":2052},{"$f":"Time!FB19","v":2053},{"$f":"Time!FC19","v":2053},{"$f":"Time!FD19","v":2053},{"$f":"Time!FE19","v":2053},{"$f":"Time!FF19","v":2054},{"$f":"Time!FG19","v":2054},{"$f":"Time!FH19","v":2054},{"$f":"Time!FI19","v":2054},{"$f":"Time!FJ19","v":2055},{"$f":"Time!FK19","v":2055},{"$f":"Time!FL19","v":2055},{"$f":"Time!FM19","v":2055},{"$f":"Time!FN19","v":2056},{"$f":"Time!FO19","v":2056},{"$f":"Time!FP19","v":2056},{"$f":"Time!FQ19","v":2056},{"$f":"Time!FR19","v":2057},{"$f":"Time!FS19","v":2057},{"$f":"Time!FT19","v":2057},{"$f":"Time!FU19","v":2057},{"$f":"Time!FV19","v":2058},{"$f":"Time!FW19","v":2058},{"$f":"Time!FX19","v":2058},{"$f":"Time!FY19","v":2058},{"$f":"Time!FZ19","v":2059},{"$f":"Time!GA19","v":2059},{"$f":"Time!GB19","v":2059},{"$f":"Time!GC19","v":2059},{"$f":"Time!GD19","v":2060},{"$f":"Time!GE19","v":2060},{"$f":"Time!GF19","v":2060},{"$f":"Time!GG19","v":2060},{"$f":"Time!GH19","v":2061},{"$f":"Time!GI19","v":2061},{"$f":"Time!GJ19","v":2061},{"$f":"Time!GK19","v":2061},{"$f":"Time!GL19","v":2062},{"$f":"Time!GM19","v":2062},{"$f":"Time!GN19","v":2062},{"$f":"Time!GO19","v":2062},{"$f":"Time!GP19","v":2063},{"$f":"Time!GQ19","v":2063},{"$f":"Time!GR19","v":2063},{"$f":"Time!GS19","v":2063},{"$f":"Time!GT19","v":2064},{"$f":"Time!GU19","v":2064},{"$f":"Time!GV19","v":2064},{"$f":"Time!GW19","v":2064},{"$f":"Time!GX19","v":2065},{"$f":"Time!GY19","v":2065},{"$f":"Time!GZ19","v":2065},{"$f":"Time!HA19","v":2065},{"$f":"Time!HB19","v":2066},{"$f":"Time!HC19","v":2066},{"$f":"Time!HD19","v":2066},{"$f":"Time!HE19","v":2066},{"$f":"Time!HF19","v":2067},{"$f":"Time!HG19","v":2067},{"$f":"Time!HH19","v":2067},{"$f":"Time!HI19","v":2067},{"$f":"Time!HJ19","v":2068},{"$f":"Time!HK19","v":2068},{"$f":"Time!HL19","v":2068},{"$f":"Time!HM19","v":2068},{"$f":"Time!HN19","v":2069},{"$f":"Time!HO19","v":2069},{"$f":"Time!HP19","v":2069},{"$f":"Time!HQ19","v":2069},{"$f":"Time!HR19","v":2070},{"$f":"Time!HS19","v":2070},{"$f":"Time!HT19","v":2070},{"$f":"Time!HU19","v":2070},{"$f":"Time!HV19","v":2071},{"$f":"Time!HW19","v":2071},{"$f":"Time!HX19","v":2071},{"$f":"Time!HY19","v":2071},{"$f":"Time!HZ19","v":2072},{"$f":"Time!IA19","v":2072},{"$f":"Time!IB19","v":2072},{"$f":"Time!IC19","v":2072},{"$f":"Time!ID19","v":2073},{"$f":"Time!IE19","v":2073}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year #:",null,{"$f":"Time!R21","v":1},{"$f":"Time!S21","v":1},{"$f":"Time!T21","v":1},{"$f":"Time!U21","v":1},{"$f":"Time!V21","v":1},{"$f":"Time!W21","v":1},{"$f":"Time!X21","v":1},{"$f":"Time!Y21","v":1},{"$f":"Time!Z21","v":1},{"$f":"Time!AA21","v":1},{"$f":"Time!AB21","v":1},{"$f":"Time!AC21","v":1},{"$f":"Time!AD21","v":2},{"$f":"Time!AE21","v":2},{"$f":"Time!AF21","v":2},{"$f":"Time!AG21","v":2},{"$f":"Time!AH21","v":2},{"$f":"Time!AI21","v":2},{"$f":"Time!AJ21","v":2},{"$f":"Time!AK21","v":2},{"$f":"Time!AL21","v":3},{"$f":"Time!AM21","v":3},{"$f":"Time!AN21","v":3},{"$f":"Time!AO21","v":3},{"$f":"Time!AP21","v":4},{"$f":"Time!AQ21","v":4},{"$f":"Time!AR21","v":4},{"$f":"Time!AS21","v":4},{"$f":"Time!AT21","v":5},{"$f":"Time!AU21","v":5},{"$f":"Time!AV21","v":5},{"$f":"Time!AW21","v":5},{"$f":"Time!AX21","v":6},{"$f":"Time!AY21","v":6},{"$f":"Time!AZ21","v":6},{"$f":"Time!BA21","v":6},{"$f":"Time!BB21","v":7},{"$f":"Time!BC21","v":7},{"$f":"Time!BD21","v":7},{"$f":"Time!BE21","v":7},{"$f":"Time!BF21","v":8},{"$f":"Time!BG21","v":8},{"$f":"Time!BH21","v":8},{"$f":"Time!BI21","v":8},{"$f":"Time!BJ21","v":9},{"$f":"Time!BK21","v":9},{"$f":"Time!BL21","v":9},{"$f":"Time!BM21","v":9},{"$f":"Time!BN21","v":10},{"$f":"Time!BO21","v":10},{"$f":"Time!BP21","v":10},{"$f":"Time!BQ21","v":10},{"$f":"Time!BR21","v":11},{"$f":"Time!BS21","v":11},{"$f":"Time!BT21","v":11},{"$f":"Time!BU21","v":11},{"$f":"Time!BV21","v":12},{"$f":"Time!BW21","v":12},{"$f":"Time!BX21","v":12},{"$f":"Time!BY21","v":12},{"$f":"Time!BZ21","v":13},{"$f":"Time!CA21","v":13},{"$f":"Time!CB21","v":13},{"$f":"Time!CC21","v":13},{"$f":"Time!CD21","v":14},{"$f":"Time!CE21","v":14},{"$f":"Time!CF21","v":14},{"$f":"Time!CG21","v":14},{"$f":"Time!CH21","v":15},{"$f":"Time!CI21","v":15},{"$f":"Time!CJ21","v":15},{"$f":"Time!CK21","v":15},{"$f":"Time!CL21","v":16},{"$f":"Time!CM21","v":16},{"$f":"Time!CN21","v":16},{"$f":"Time!CO21","v":16},{"$f":"Time!CP21","v":17},{"$f":"Time!CQ21","v":17},{"$f":"Time!CR21","v":17},{"$f":"Time!CS21","v":17},{"$f":"Time!CT21","v":18},{"$f":"Time!CU21","v":18},{"$f":"Time!CV21","v":18},{"$f":"Time!CW21","v":18},{"$f":"Time!CX21","v":19},{"$f":"Time!CY21","v":19},{"$f":"Time!CZ21","v":19},{"$f":"Time!DA21","v":19},{"$f":"Time!DB21","v":20},{"$f":"Time!DC21","v":20},{"$f":"Time!DD21","v":20},{"$f":"Time!DE21","v":20},{"$f":"Time!DF21","v":21},{"$f":"Time!DG21","v":21},{"$f":"Time!DH21","v":21},{"$f":"Time!DI21","v":21},{"$f":"Time!DJ21","v":22},{"$f":"Time!DK21","v":22},{"$f":"Time!DL21","v":22},{"$f":"Time!DM21","v":22},{"$f":"Time!DN21","v":23},{"$f":"Time!DO21","v":23},{"$f":"Time!DP21","v":23},{"$f":"Time!DQ21","v":23},{"$f":"Time!DR21","v":24},{"$f":"Time!DS21","v":24},{"$f":"Time!DT21","v":24},{"$f":"Time!DU21","v":24},{"$f":"Time!DV21","v":25},{"$f":"Time!DW21","v":25},{"$f":"Time!DX21","v":25},{"$f":"Time!DY21","v":25},{"$f":"Time!DZ21","v":26},{"$f":"Time!EA21","v":26},{"$f":"Time!EB21","v":26},{"$f":"Time!EC21","v":26},{"$f":"Time!ED21","v":27},{"$f":"Time!EE21","v":27},{"$f":"Time!EF21","v":27},{"$f":"Time!EG21","v":27},{"$f":"Time!EH21","v":28},{"$f":"Time!EI21","v":28},{"$f":"Time!EJ21","v":28},{"$f":"Time!EK21","v":28},{"$f":"Time!EL21","v":29},{"$f":"Time!EM21","v":29},{"$f":"Time!EN21","v":29},{"$f":"Time!EO21","v":29},{"$f":"Time!EP21","v":30},{"$f":"Time!EQ21","v":30},{"$f":"Time!ER21","v":30},{"$f":"Time!ES21","v":30},{"$f":"Time!ET21","v":31},{"$f":"Time!EU21","v":31},{"$f":"Time!EV21","v":31},{"$f":"Time!EW21","v":31},{"$f":"Time!EX21","v":32},{"$f":"Time!EY21","v":32},{"$f":"Time!EZ21","v":32},{"$f":"Time!FA21","v":32},{"$f":"Time!FB21","v":33},{"$f":"Time!FC21","v":33},{"$f":"Time!FD21","v":33},{"$f":"Time!FE21","v":33},{"$f":"Time!FF21","v":34},{"$f":"Time!FG21","v":34},{"$f":"Time!FH21","v":34},{"$f":"Time!FI21","v":34},{"$f":"Time!FJ21","v":35},{"$f":"Time!FK21","v":35},{"$f":"Time!FL21","v":35},{"$f":"Time!FM21","v":35},{"$f":"Time!FN21","v":36},{"$f":"Time!FO21","v":36},{"$f":"Time!FP21","v":36},{"$f":"Time!FQ21","v":36},{"$f":"Time!FR21","v":37},{"$f":"Time!FS21","v":37},{"$f":"Time!FT21","v":37},{"$f":"Time!FU21","v":37},{"$f":"Time!FV21","v":38},{"$f":"Time!FW21","v":38},{"$f":"Time!FX21","v":38},{"$f":"Time!FY21","v":38},{"$f":"Time!FZ21","v":39},{"$f":"Time!GA21","v":39},{"$f":"Time!GB21","v":39},{"$f":"Time!GC21","v":39},{"$f":"Time!GD21","v":40},{"$f":"Time!GE21","v":40},{"$f":"Time!GF21","v":40},{"$f":"Time!GG21","v":40},{"$f":"Time!GH21","v":41},{"$f":"Time!GI21","v":41},{"$f":"Time!GJ21","v":41},{"$f":"Time!GK21","v":41},{"$f":"Time!GL21","v":42},{"$f":"Time!GM21","v":42},{"$f":"Time!GN21","v":42},{"$f":"Time!GO21","v":42},{"$f":"Time!GP21","v":43},{"$f":"Time!GQ21","v":43},{"$f":"Time!GR21","v":43},{"$f":"Time!GS21","v":43},{"$f":"Time!GT21","v":44},{"$f":"Time!GU21","v":44},{"$f":"Time!GV21","v":44},{"$f":"Time!GW21","v":44},{"$f":"Time!GX21","v":45},{"$f":"Time!GY21","v":45},{"$f":"Time!GZ21","v":45},{"$f":"Time!HA21","v":45},{"$f":"Time!HB21","v":46},{"$f":"Time!HC21","v":46},{"$f":"Time!HD21","v":46},{"$f":"Time!HE21","v":46},{"$f":"Time!HF21","v":47},{"$f":"Time!HG21","v":47},{"$f":"Time!HH21","v":47},{"$f":"Time!HI21","v":47},{"$f":"Time!HJ21","v":48},{"$f":"Time!HK21","v":48},{"$f":"Time!HL21","v":48},{"$f":"Time!HM21","v":48},{"$f":"Time!HN21","v":49},{"$f":"Time!HO21","v":49},{"$f":"Time!HP21","v":49},{"$f":"Time!HQ21","v":49},{"$f":"Time!HR21","v":50},{"$f":"Time!HS21","v":50},{"$f":"Time!HT21","v":50},{"$f":"Time!HU21","v":50},{"$f":"Time!HV21","v":51},{"$f":"Time!HW21","v":51},{"$f":"Time!HX21","v":51},{"$f":"Time!HY21","v":51},{"$f":"Time!HZ21","v":52},{"$f":"Time!IA21","v":52},{"$f":"Time!IB21","v":52},{"$f":"Time!IC21","v":52},{"$f":"Time!ID21","v":53},{"$f":"Time!IE21","v":53}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Phase:",null,{"$f":"Time!R26","v":"Const"},{"$f":"Time!S26","v":"Const"},{"$f":"Time!T26","v":"Const"},{"$f":"Time!U26","v":"Const"},{"$f":"Time!V26","v":"Const"},{"$f":"Time!W26","v":"Const"},{"$f":"Time!X26","v":"Const"},{"$f":"Time!Y26","v":"Const"},{"$f":"Time!Z26","v":"Const"},{"$f":"Time!AA26","v":"Const"},{"$f":"Time!AB26","v":"Const"},{"$f":"Time!AC26","v":"Const"},{"$f":"Time!AD26","v":"Const"},{"$f":"Time!AE26","v":"Const"},{"$f":"Time!AF26","v":"Const"},{"$f":"Time!AG26","v":"Const"},{"$f":"Time!AH26","v":"Const"},{"$f":"Time!AI26","v":"Const"},{"$f":"Time!AJ26","v":"Ops"},{"$f":"Time!AK26","v":"Ops"},{"$f":"Time!AL26","v":"Ops"},{"$f":"Time!AM26","v":"Ops"},{"$f":"Time!AN26","v":"Ops"},{"$f":"Time!AO26","v":"Ops"},{"$f":"Time!AP26","v":"Ops"},{"$f":"Time!AQ26","v":"Ops"},{"$f":"Time!AR26","v":"Ops"},{"$f":"Time!AS26","v":"Ops"},{"$f":"Time!AT26","v":"Ops"},{"$f":"Time!AU26","v":"Ops"},{"$f":"Time!AV26","v":"Ops"},{"$f":"Time!AW26","v":"Ops"},{"$f":"Time!AX26","v":"Ops"},{"$f":"Time!AY26","v":"Ops"},{"$f":"Time!AZ26","v":"Ops"},{"$f":"Time!BA26","v":"Ops"},{"$f":"Time!BB26","v":"Ops"},{"$f":"Time!BC26","v":"Ops"},{"$f":"Time!BD26","v":"Ops"},{"$f":"Time!BE26","v":"Ops"},{"$f":"Time!BF26","v":"Ops"},{"$f":"Time!BG26","v":"Ops"},{"$f":"Time!BH26","v":"Ops"},{"$f":"Time!BI26","v":"Ops"},{"$f":"Time!BJ26","v":"Ops"},{"$f":"Time!BK26","v":"Ops"},{"$f":"Time!BL26","v":"Ops"},{"$f":"Time!BM26","v":"Ops"},{"$f":"Time!BN26","v":"Ops"},{"$f":"Time!BO26","v":"Ops"},{"$f":"Time!BP26","v":"Ops"},{"$f":"Time!BQ26","v":"Ops"},{"$f":"Time!BR26","v":"Ops"},{"$f":"Time!BS26","v":"Ops"},{"$f":"Time!BT26","v":"Ops"},{"$f":"Time!BU26","v":"Ops"},{"$f":"Time!BV26","v":"Ops"},{"$f":"Time!BW26","v":"Ops"},{"$f":"Time!BX26","v":"Ops"},{"$f":"Time!BY26","v":"Ops"},{"$f":"Time!BZ26","v":"Ops"},{"$f":"Time!CA26","v":"Ops"},{"$f":"Time!CB26","v":"Ops"},{"$f":"Time!CC26","v":"Ops"},{"$f":"Time!CD26","v":"Ops"},{"$f":"Time!CE26","v":"Ops"},{"$f":"Time!CF26","v":"Ops"},{"$f":"Time!CG26","v":"Ops"},{"$f":"Time!CH26","v":"Ops"},{"$f":"Time!CI26","v":"Ops"},{"$f":"Time!CJ26","v":"Ops"},{"$f":"Time!CK26","v":"Ops"},{"$f":"Time!CL26","v":"Ops"},{"$f":"Time!CM26","v":"Ops"},{"$f":"Time!CN26","v":"Ops"},{"$f":"Time!CO26","v":"Ops"},{"$f":"Time!CP26","v":"Ops"},{"$f":"Time!CQ26","v":"Ops"},{"$f":"Time!CR26","v":"Ops"},{"$f":"Time!CS26","v":"Ops"},{"$f":"Time!CT26","v":"Ops"},{"$f":"Time!CU26","v":"Ops"},{"$f":"Time!CV26","v":"Ops"},{"$f":"Time!CW26","v":"Ops"},{"$f":"Time!CX26","v":"Ops"},{"$f":"Time!CY26","v":"Ops"},{"$f":"Time!CZ26","v":"Ops"},{"$f":"Time!DA26","v":"Ops"},{"$f":"Time!DB26","v":"Ops"},{"$f":"Time!DC26","v":"Ops"},{"$f":"Time!DD26","v":"Ops"},{"$f":"Time!DE26","v":"Ops"},{"$f":"Time!DF26","v":"Ops"},{"$f":"Time!DG26","v":"Ops"},{"$f":"Time!DH26","v":"Ops"},{"$f":"Time!DI26","v":"Ops"},{"$f":"Time!DJ26","v":"Ops"},{"$f":"Time!DK26","v":"Ops"},{"$f":"Time!DL26","v":"Ops"},{"$f":"Time!DM26","v":"Ops"},{"$f":"Time!DN26","v":"Ops"},{"$f":"Time!DO26","v":"Ops"},{"$f":"Time!DP26","v":"Ops"},{"$f":"Time!DQ26","v":"Ops"},{"$f":"Time!DR26","v":"Ops"},{"$f":"Time!DS26","v":"Ops"},{"$f":"Time!DT26","v":"Ops"},{"$f":"Time!DU26","v":"Ops"},{"$f":"Time!DV26","v":"Ops"},{"$f":"Time!DW26","v":"Ops"},{"$f":"Time!DX26","v":"Ops"},{"$f":"Time!DY26","v":"Ops"},{"$f":"Time!DZ26","v":"Ops"},{"$f":"Time!EA26","v":"Ops"},{"$f":"Time!EB26","v":"Ops"},{"$f":"Time!EC26","v":"Ops"},{"$f":"Time!ED26","v":"Ops"},{"$f":"Time!EE26","v":"Ops"},{"$f":"Time!EF26","v":"Ops"},{"$f":"Time!EG26","v":"Ops"},{"$f":"Time!EH26","v":"Ops"},{"$f":"Time!EI26","v":"Ops"},{"$f":"Time!EJ26","v":"Ops"},{"$f":"Time!EK26","v":"Ops"},{"$f":"Time!EL26","v":"Ops"},{"$f":"Time!EM26","v":"Ops"},{"$f":"Time!EN26","v":"Ops"},{"$f":"Time!EO26","v":"Ops"},{"$f":"Time!EP26","v":"Ops"},{"$f":"Time!EQ26","v":"Ops"},{"$f":"Time!ER26","v":"Ops"},{"$f":"Time!ES26","v":"Ops"},{"$f":"Time!ET26","v":"Ops"},{"$f":"Time!EU26","v":"Ops"},{"$f":"Time!EV26","v":"Ops"},{"$f":"Time!EW26","v":"Ops"},{"$f":"Time!EX26","v":"Ops"},{"$f":"Time!EY26","v":"Ops"},{"$f":"Time!EZ26","v":"Ops"},{"$f":"Time!FA26","v":"Ops"},{"$f":"Time!FB26","v":"Ops"},{"$f":"Time!FC26","v":"Ops"},{"$f":"Time!FD26","v":"Ops"},{"$f":"Time!FE26","v":"Ops"},{"$f":"Time!FF26","v":"Ops"},{"$f":"Time!FG26","v":"Ops"},{"$f":"Time!FH26","v":"Ops"},{"$f":"Time!FI26","v":"Ops"},{"$f":"Time!FJ26","v":"Ops"},{"$f":"Time!FK26","v":"Ops"},{"$f":"Time!FL26","v":"Ops"},{"$f":"Time!FM26","v":"Ops"},{"$f":"Time!FN26","v":"Ops"},{"$f":"Time!FO26","v":"Ops"},{"$f":"Time!FP26","v":"Ops"},{"$f":"Time!FQ26","v":"Ops"},{"$f":"Time!FR26","v":"Ops"},{"$f":"Time!FS26","v":"Ops"},{"$f":"Time!FT26","v":""},{"$f":"Time!FU26","v":""},{"$f":"Time!FV26","v":""},{"$f":"Time!FW26","v":""},{"$f":"Time!FX26","v":""},{"$f":"Time!FY26","v":""},{"$f":"Time!FZ26","v":""},{"$f":"Time!GA26","v":""},{"$f":"Time!GB26","v":""},{"$f":"Time!GC26","v":""},{"$f":"Time!GD26","v":""},{"$f":"Time!GE26","v":""},{"$f":"Time!GF26","v":""},{"$f":"Time!GG26","v":""},{"$f":"Time!GH26","v":""},{"$f":"Time!GI26","v":""},{"$f":"Time!GJ26","v":""},{"$f":"Time!GK26","v":""},{"$f":"Time!GL26","v":""},{"$f":"Time!GM26","v":""},{"$f":"Time!GN26","v":""},{"$f":"Time!GO26","v":""},{"$f":"Time!GP26","v":""},{"$f":"Time!GQ26","v":""},{"$f":"Time!GR26","v":""},{"$f":"Time!GS26","v":""},{"$f":"Time!GT26","v":""},{"$f":"Time!GU26","v":""},{"$f":"Time!GV26","v":""},{"$f":"Time!GW26","v":""},{"$f":"Time!GX26","v":""},{"$f":"Time!GY26","v":""},{"$f":"Time!GZ26","v":""},{"$f":"Time!HA26","v":""},{"$f":"Time!HB26","v":""},{"$f":"Time!HC26","v":""},{"$f":"Time!HD26","v":""},{"$f":"Time!HE26","v":""},{"$f":"Time!HF26","v":""},{"$f":"Time!HG26","v":""},{"$f":"Time!HH26","v":""},{"$f":"Time!HI26","v":""},{"$f":"Time!HJ26","v":""},{"$f":"Time!HK26","v":""},{"$f":"Time!HL26","v":""},{"$f":"Time!HM26","v":""},{"$f":"Time!HN26","v":""},{"$f":"Time!HO26","v":""},{"$f":"Time!HP26","v":""},{"$f":"Time!HQ26","v":""},{"$f":"Time!HR26","v":""},{"$f":"Time!HS26","v":""},{"$f":"Time!HT26","v":""},{"$f":"Time!HU26","v":""},{"$f":"Time!HV26","v":""},{"$f":"Time!HW26","v":""},{"$f":"Time!HX26","v":""},{"$f":"Time!HY26","v":""},{"$f":"Time!HZ26","v":""},{"$f":"Time!IA26","v":""},{"$f":"Time!IB26","v":""},{"$f":"Time!IC26","v":""},{"$f":"Time!ID26","v":""},{"$f":"Time!IE26","v":""}]
[]
[]
[null,"Revenues",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q10:IE10)","v":3603.9330770550309},null,{"$f":"Ops!R100","v":0},{"$f":"Ops!S100","v":0},{"$f":"Ops!T100","v":0},{"$f":"Ops!U100","v":0},{"$f":"Ops!V100","v":0},{"$f":"Ops!W100","v":0},{"$f":"Ops!X100","v":0},{"$f":"Ops!Y100","v":0},{"$f":"Ops!Z100","v":0},{"$f":"Ops!AA100","v":0},{"$f":"Ops!AB100","v":0},{"$f":"Ops!AC100","v":0},{"$f":"Ops!AD100","v":0},{"$f":"Ops!AE100","v":0},{"$f":"Ops!AF100","v":0},{"$f":"Ops!AG100","v":0},{"$f":"Ops!AH100","v":0},{"$f":"Ops!AI100","v":0},{"$f":"Ops!AJ100","v":5.6472737991561042},{"$f":"Ops!AK100","v":9.7435798217997878},{"$f":"Ops!AL100","v":12.154459167951135},{"$f":"Ops!AM100","v":14.033756816507513},{"$f":"Ops!AN100","v":18.824245997187017},{"$f":"Ops!AO100","v":24.102539559188948},{"$f":"Ops!AP100","v":25.243876733436977},{"$f":"Ops!AQ100","v":25.515921484559115},{"$f":"Ops!AR100","v":31.060005895358579},{"$f":"Ops!AS100","v":33.846119380988739},{"$f":"Ops!AT100","v":30.853627118645203},{"$f":"Ops!AU100","v":28.067513633015025},{"$f":"Ops!AV100","v":31.060005895358579},{"$f":"Ops!AW100","v":33.846119380988739},{"$f":"Ops!AX100","v":30.853627118645203},{"$f":"Ops!AY100","v":28.067513633015025},{"$f":"Ops!AZ100","v":31.060005895358579},{"$f":"Ops!BA100","v":33.846119380988739},{"$f":"Ops!BB100","v":30.8536271186452},{"$f":"Ops!BC100","v":28.067513633015025},{"$f":"Ops!BD100","v":31.060005895358575},{"$f":"Ops!BE100","v":33.846119380988739},{"$f":"Ops!BF100","v":30.853627118645203},{"$f":"Ops!BG100","v":28.067513633015022},{"$f":"Ops!BH100","v":31.060005895358579},{"$f":"Ops!BI100","v":33.846119380988739},{"$f":"Ops!BJ100","v":30.8536271186452},{"$f":"Ops!BK100","v":28.067513633015025},{"$f":"Ops!BL100","v":31.060005895358579},{"$f":"Ops!BM100","v":33.846119380988739},{"$f":"Ops!BN100","v":30.8536271186452},{"$f":"Ops!BO100","v":28.067513633015022},{"$f":"Ops!BP100","v":31.060005895358579},{"$f":"Ops!BQ100","v":33.846119380988739},{"$f":"Ops!BR100","v":30.8536271186452},{"$f":"Ops!BS100","v":28.067513633015025},{"$f":"Ops!BT100","v":31.060005895358572},{"$f":"Ops!BU100","v":33.846119380988739},{"$f":"Ops!BV100","v":30.8536271186452},{"$f":"Ops!BW100","v":28.067513633015025},{"$f":"Ops!BX100","v":31.060005895358575},{"$f":"Ops!BY100","v":33.846119380988739},{"$f":"Ops!BZ100","v":30.8536271186452},{"$f":"Ops!CA100","v":28.067513633015025},{"$f":"Ops!CB100","v":31.060005895358575},{"$f":"Ops!CC100","v":33.846119380988739},{"$f":"Ops!CD100","v":30.8536271186452},{"$f":"Ops!CE100","v":28.067513633015025},{"$f":"Ops!CF100","v":31.060005895358579},{"$f":"Ops!CG100","v":33.846119380988739},{"$f":"Ops!CH100","v":30.853627118645203},{"$f":"Ops!CI100","v":28.067513633015025},{"$f":"Ops!CJ100","v":31.060005895358579},{"$f":"Ops!CK100","v":33.846119380988739},{"$f":"Ops!CL100","v":30.8536271186452},{"$f":"Ops!CM100","v":28.067513633015025},{"$f":"Ops!CN100","v":31.060005895358579},{"$f":"Ops!CO100","v":33.846119380988739},{"$f":"Ops!CP100","v":30.8536271186452},{"$f":"Ops!CQ100","v":28.067513633015025},{"$f":"Ops!CR100","v":31.060005895358579},{"$f":"Ops!CS100","v":33.846119380988739},{"$f":"Ops!CT100","v":30.8536271186452},{"$f":"Ops!CU100","v":28.067513633015025},{"$f":"Ops!CV100","v":31.060005895358579},{"$f":"Ops!CW100","v":33.846119380988732},{"$f":"Ops!CX100","v":30.8536271186452},{"$f":"Ops!CY100","v":28.067513633015025},{"$f":"Ops!CZ100","v":31.060005895358579},{"$f":"Ops!DA100","v":33.846119380988739},{"$f":"Ops!DB100","v":30.8536271186452},{"$f":"Ops!DC100","v":28.067513633015025},{"$f":"Ops!DD100","v":31.060005895358575},{"$f":"Ops!DE100","v":33.846119380988739},{"$f":"Ops!DF100","v":30.853627118645203},{"$f":"Ops!DG100","v":28.067513633015025},{"$f":"Ops!DH100","v":31.060005895358579},{"$f":"Ops!DI100","v":33.846119380988739},{"$f":"Ops!DJ100","v":30.853627118645203},{"$f":"Ops!DK100","v":28.067513633015025},{"$f":"Ops!DL100","v":31.060005895358579},{"$f":"Ops!DM100","v":33.846119380988739},{"$f":"Ops!DN100","v":30.8536271186452},{"$f":"Ops!DO100","v":28.067513633015025},{"$f":"Ops!DP100","v":31.060005895358575},{"$f":"Ops!DQ100","v":33.846119380988732},{"$f":"Ops!DR100","v":30.8536271186452},{"$f":"Ops!DS100","v":28.067513633015025},{"$f":"Ops!DT100","v":31.060005895358575},{"$f":"Ops!DU100","v":33.846119380988732},{"$f":"Ops!DV100","v":30.8536271186452},{"$f":"Ops!DW100","v":28.067513633015025},{"$f":"Ops!DX100","v":31.060005895358575},{"$f":"Ops!DY100","v":33.846119380988732},{"$f":"Ops!DZ100","v":30.8536271186452},{"$f":"Ops!EA100","v":28.067513633015025},{"$f":"Ops!EB100","v":16.976116582483431},{"$f":"Ops!EC100","v":18.498891159649713},{"$f":"Ops!ED100","v":16.863318465656281},{"$f":"Ops!EE100","v":15.340543888489993},{"$f":"Ops!EF100","v":16.976116582483431},{"$f":"Ops!EG100","v":18.498891159649713},{"$f":"Ops!EH100","v":16.863318465656281},{"$f":"Ops!EI100","v":15.340543888489993},{"$f":"Ops!EJ100","v":16.976116582483431},{"$f":"Ops!EK100","v":18.498891159649713},{"$f":"Ops!EL100","v":16.863318465656281},{"$f":"Ops!EM100","v":15.340543888489993},{"$f":"Ops!EN100","v":16.976116582483431},{"$f":"Ops!EO100","v":18.498891159649713},{"$f":"Ops!EP100","v":16.863318465656281},{"$f":"Ops!EQ100","v":15.340543888489993},{"$f":"Ops!ER100","v":16.976116582483431},{"$f":"Ops!ES100","v":18.498891159649713},{"$f":"Ops!ET100","v":16.863318465656281},{"$f":"Ops!EU100","v":15.340543888489993},{"$f":"Ops!EV100","v":16.976116582483431},{"$f":"Ops!EW100","v":18.498891159649713},{"$f":"Ops!EX100","v":16.863318465656281},{"$f":"Ops!EY100","v":15.340543888489993},{"$f":"Ops!EZ100","v":16.976116582483431},{"$f":"Ops!FA100","v":18.498891159649713},{"$f":"Ops!FB100","v":16.863318465656281},{"$f":"Ops!FC100","v":15.340543888489993},{"$f":"Ops!FD100","v":16.976116582483431},{"$f":"Ops!FE100","v":18.498891159649713},{"$f":"Ops!FF100","v":16.863318465656281},{"$f":"Ops!FG100","v":15.340543888489993},{"$f":"Ops!FH100","v":16.976116582483431},{"$f":"Ops!FI100","v":18.498891159649713},{"$f":"Ops!FJ100","v":16.863318465656281},{"$f":"Ops!FK100","v":15.340543888489993},{"$f":"Ops!FL100","v":16.976116582483431},{"$f":"Ops!FM100","v":18.498891159649713},{"$f":"Ops!FN100","v":16.863318465656281},{"$f":"Ops!FO100","v":15.340543888489993},{"$f":"Ops!FP100","v":16.976116582483431},{"$f":"Ops!FQ100","v":18.498891159649713},{"$f":"Ops!FR100","v":16.863318465656281},{"$f":"Ops!FS100","v":15.340543888489993},{"$f":"Ops!FT100","v":0},{"$f":"Ops!FU100","v":0},{"$f":"Ops!FV100","v":0},{"$f":"Ops!FW100","v":0},{"$f":"Ops!FX100","v":0},{"$f":"Ops!FY100","v":0},{"$f":"Ops!FZ100","v":0},{"$f":"Ops!GA100","v":0},{"$f":"Ops!GB100","v":0},{"$f":"Ops!GC100","v":0},{"$f":"Ops!GD100","v":0},{"$f":"Ops!GE100","v":0},{"$f":"Ops!GF100","v":0},{"$f":"Ops!GG100","v":0},{"$f":"Ops!GH100","v":0},{"$f":"Ops!GI100","v":0},{"$f":"Ops!GJ100","v":0},{"$f":"Ops!GK100","v":0},{"$f":"Ops!GL100","v":0},{"$f":"Ops!GM100","v":0},{"$f":"Ops!GN100","v":0},{"$f":"Ops!GO100","v":0},{"$f":"Ops!GP100","v":0},{"$f":"Ops!GQ100","v":0},{"$f":"Ops!GR100","v":0},{"$f":"Ops!GS100","v":0},{"$f":"Ops!GT100","v":0},{"$f":"Ops!GU100","v":0},{"$f":"Ops!GV100","v":0},{"$f":"Ops!GW100","v":0},{"$f":"Ops!GX100","v":0},{"$f":"Ops!GY100","v":0},{"$f":"Ops!GZ100","v":0},{"$f":"Ops!HA100","v":0},{"$f":"Ops!HB100","v":0},{"$f":"Ops!HC100","v":0},{"$f":"Ops!HD100","v":0},{"$f":"Ops!HE100","v":0},{"$f":"Ops!HF100","v":0},{"$f":"Ops!HG100","v":0},{"$f":"Ops!HH100","v":0},{"$f":"Ops!HI100","v":0},{"$f":"Ops!HJ100","v":0},{"$f":"Ops!HK100","v":0},{"$f":"Ops!HL100","v":0},{"$f":"Ops!HM100","v":0},{"$f":"Ops!HN100","v":0},{"$f":"Ops!HO100","v":0},{"$f":"Ops!HP100","v":0},{"$f":"Ops!HQ100","v":0},{"$f":"Ops!HR100","v":0},{"$f":"Ops!HS100","v":0},{"$f":"Ops!HT100","v":0},{"$f":"Ops!HU100","v":0},{"$f":"Ops!HV100","v":0},{"$f":"Ops!HW100","v":0},{"$f":"Ops!HX100","v":0},{"$f":"Ops!HY100","v":0},{"$f":"Ops!HZ100","v":0},{"$f":"Ops!IA100","v":0},{"$f":"Ops!IB100","v":0},{"$f":"Ops!IC100","v":0},{"$f":"Ops!ID100","v":0},{"$f":"Ops!IE100","v":0}]
[null,"Expenses",null,null,null,null,null,null,null,"$m",null,null,null,null,1683.6058134206021,null,{"$f":"Ops!R150","v":0},{"$f":"Ops!S150","v":0},{"$f":"Ops!T150","v":0},{"$f":"Ops!U150","v":0},{"$f":"Ops!V150","v":0},{"$f":"Ops!W150","v":0},{"$f":"Ops!X150","v":0},{"$f":"Ops!Y150","v":0},{"$f":"Ops!Z150","v":0},{"$f":"Ops!AA150","v":0},{"$f":"Ops!AB150","v":0},{"$f":"Ops!AC150","v":0},{"$f":"Ops!AD150","v":0},{"$f":"Ops!AE150","v":0},{"$f":"Ops!AF150","v":0},{"$f":"Ops!AG150","v":0},{"$f":"Ops!AH150","v":0},{"$f":"Ops!AI150","v":0},{"$f":"Ops!AJ150","v":8.3239374332066465},{"$f":"Ops!AK150","v":8.3447472767896613},{"$f":"Ops!AL150","v":8.3656091449816365},{"$f":"Ops!AM150","v":8.386523167844091},{"$f":"Ops!AN150","v":8.4074894757637004},{"$f":"Ops!AO150","v":8.428508199453109},{"$f":"Ops!AP150","v":8.4495794699517397},{"$f":"Ops!AQ150","v":8.4707034186266199},{"$f":"Ops!AR150","v":8.4918801771731864},{"$f":"Ops!AS150","v":8.5131098776161185},{"$f":"Ops!AT150","v":8.5343926523101583},{"$f":"Ops!AU150","v":8.555728633940932},{"$f":"Ops!AV150","v":8.5771179555257842},{"$f":"Ops!AW150","v":8.5985607504145989},{"$f":"Ops!AX150","v":8.6200571522906326},{"$f":"Ops!AY150","v":8.6416072951713598},{"$f":"Ops!AZ150","v":8.6632113134092883},{"$f":"Ops!BA150","v":8.68486934169281},{"$f":"Ops!BB150","v":8.7065815150470414},{"$f":"Ops!BC150","v":8.7283479688346581},{"$f":"Ops!BD150","v":8.7501688387567444},{"$f":"Ops!BE150","v":11.266948260059836},{"$f":"Ops!BF150","v":11.295115630709985},{"$f":"Ops!BG150","v":11.323353419786759},{"$f":"Ops!BH150","v":11.351661803336224},{"$f":"Ops!BI150","v":11.380040957844566},{"$f":"Ops!BJ150","v":11.408491060239175},{"$f":"Ops!BK150","v":11.437012287889774},{"$f":"Ops!BL150","v":11.465604818609497},{"$f":"Ops!BM150","v":11.49426883065602},{"$f":"Ops!BN150","v":11.523004502732658},{"$f":"Ops!BO150","v":11.551812013989489},{"$f":"Ops!BP150","v":11.580691544024461},{"$f":"Ops!BQ150","v":11.609643272884524},{"$f":"Ops!BR150","v":11.638667381066735},{"$f":"Ops!BS150","v":11.667764049519402},{"$f":"Ops!BT150","v":11.6969334596432},{"$f":"Ops!BU150","v":11.726175793292306},{"$f":"Ops!BV150","v":11.755491232775537},{"$f":"Ops!BW150","v":11.784879960857474},{"$f":"Ops!BX150","v":11.814342160759617},{"$f":"Ops!BY150","v":12.338028390344743},{"$f":"Ops!BZ150","v":12.368873461320604},{"$f":"Ops!CA150","v":12.399795644973905},{"$f":"Ops!CB150","v":12.43079513408634},{"$f":"Ops!CC150","v":12.461872121921555},{"$f":"Ops!CD150","v":12.493026802226357},{"$f":"Ops!CE150","v":12.524259369231922},{"$f":"Ops!CF150","v":12.555570017654999},{"$f":"Ops!CG150","v":12.586958942699136},{"$f":"Ops!CH150","v":12.618426340055883},{"$f":"Ops!CI150","v":12.649972405906023},{"$f":"Ops!CJ150","v":12.681597336920788},{"$f":"Ops!CK150","v":12.713301330263089},{"$f":"Ops!CL150","v":12.745084583588746},{"$f":"Ops!CM150","v":12.776947295047716},{"$f":"Ops!CN150","v":12.808889663285335},{"$f":"Ops!CO150","v":12.840911887443546},{"$f":"Ops!CP150","v":12.873014167162156},{"$f":"Ops!CQ150","v":12.905196702580062},{"$f":"Ops!CR150","v":12.937459694336511},{"$f":"Ops!CS150","v":11.704517189637084},{"$f":"Ops!CT150","v":11.733778482611173},{"$f":"Ops!CU150","v":11.763112928817701},{"$f":"Ops!CV150","v":11.792520711139746},{"$f":"Ops!CW150","v":11.822002012917594},{"$f":"Ops!CX150","v":11.851557017949887},{"$f":"Ops!CY150","v":11.881185910494761},{"$f":"Ops!CZ150","v":11.910888875270999},{"$f":"Ops!DA150","v":11.940666097459175},{"$f":"Ops!DB150","v":11.970517762702823},{"$f":"Ops!DC150","v":12.000444057109579},{"$f":"Ops!DD150","v":12.030445167252353},{"$f":"Ops!DE150","v":12.060521280170484},{"$f":"Ops!DF150","v":12.090672583370909},{"$f":"Ops!DG150","v":12.120899264829333},{"$f":"Ops!DH150","v":12.151201512991406},{"$f":"Ops!DI150","v":12.181579516773883},{"$f":"Ops!DJ150","v":12.212033465565817},{"$f":"Ops!DK150","v":12.242563549229731},{"$f":"Ops!DL150","v":12.273169958102805},{"$f":"Ops!DM150","v":12.303852882998063},{"$f":"Ops!DN150","v":12.334612515205556},{"$f":"Ops!DO150","v":12.36544904649357},{"$f":"Ops!DP150","v":12.396362669109806},{"$f":"Ops!DQ150","v":12.427353575782579},{"$f":"Ops!DR150","v":12.458421959722035},{"$f":"Ops!DS150","v":12.489568014621337},{"$f":"Ops!DT150","v":12.520791934657892},{"$f":"Ops!DU150","v":12.552093914494538},{"$f":"Ops!DV150","v":12.583474149280772},{"$f":"Ops!DW150","v":12.614932834653974},{"$f":"Ops!DX150","v":12.646470166740606},{"$f":"Ops!DY150","v":12.678086342157458},{"$f":"Ops!DZ150","v":12.709781558012853},{"$f":"Ops!EA150","v":12.741556011907885},{"$f":"Ops!EB150","v":12.773409901937654},{"$f":"Ops!EC150","v":12.805343426692497},{"$f":"Ops!ED150","v":12.83735678525923},{"$f":"Ops!EE150","v":12.869450177222376},{"$f":"Ops!EF150","v":12.901623802665432},{"$f":"Ops!EG150","v":12.933877862172094},{"$f":"Ops!EH150","v":12.966212556827523},{"$f":"Ops!EI150","v":12.998628088219592},{"$f":"Ops!EJ150","v":13.031124658440138},{"$f":"Ops!EK150","v":13.063702470086239},{"$f":"Ops!EL150","v":13.096361726261454},{"$f":"Ops!EM150","v":13.129102630577108},{"$f":"Ops!EN150","v":13.16192538715355},{"$f":"Ops!EO150","v":13.194830200621434},{"$f":"Ops!EP150","v":13.227817276122988},{"$f":"Ops!EQ150","v":13.260886819313292},{"$f":"Ops!ER150","v":13.294039036361575},{"$f":"Ops!ES150","v":13.327274133952479},{"$f":"Ops!ET150","v":13.360592319287358},{"$f":"Ops!EU150","v":13.393993800085575},{"$f":"Ops!EV150","v":13.427478784585789},{"$f":"Ops!EW150","v":13.461047481547251},{"$f":"Ops!EX150","v":13.494700100251119},{"$f":"Ops!EY150","v":13.528436850501746},{"$f":"Ops!EZ150","v":13.562257942628001},{"$f":"Ops!FA150","v":13.59616358748457},{"$f":"Ops!FB150","v":13.630153996453281},{"$f":"Ops!FC150","v":13.664229381444414},{"$f":"Ops!FD150","v":13.698389954898026},{"$f":"Ops!FE150","v":13.732635929785269},{"$f":"Ops!FF150","v":13.766967519609729},{"$f":"Ops!FG150","v":13.801384938408752},{"$f":"Ops!FH150","v":13.835888400754776},{"$f":"Ops!FI150","v":13.87047812175666},{"$f":"Ops!FJ150","v":13.905154317061051},{"$f":"Ops!FK150","v":13.939917202853703},{"$f":"Ops!FL150","v":13.974766995860836},{"$f":"Ops!FM150","v":14.009703913350485},{"$f":"Ops!FN150","v":14.044728173133862},{"$f":"Ops!FO150","v":14.079839993566697},{"$f":"Ops!FP150","v":14.115039593550613},{"$f":"Ops!FQ150","v":14.150327192534489},{"$f":"Ops!FR150","v":14.185703010515827},{"$f":"Ops!FS150","v":14.221167268042114},{"$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},{"$f":"Ops!GK150","v":0},{"$f":"Ops!GL150","v":0},{"$f":"Ops!GM150","v":0},{"$f":"Ops!GN150","v":0},{"$f":"Ops!GO150","v":0},{"$f":"Ops!GP150","v":0},{"$f":"Ops!GQ150","v":0},{"$f":"Ops!GR150","v":0},{"$f":"Ops!GS150","v":0},{"$f":"Ops!GT150","v":0},{"$f":"Ops!GU150","v":0},{"$f":"Ops!GV150","v":0},{"$f":"Ops!GW150","v":0},{"$f":"Ops!GX150","v":0},{"$f":"Ops!GY150","v":0},{"$f":"Ops!GZ150","v":0},{"$f":"Ops!HA150","v":0},{"$f":"Ops!HB150","v":0},{"$f":"Ops!HC150","v":0},{"$f":"Ops!HD150","v":0},{"$f":"Ops!HE150","v":0},{"$f":"Ops!HF150","v":0},{"$f":"Ops!HG150","v":0},{"$f":"Ops!HH150","v":0},{"$f":"Ops!HI150","v":0},{"$f":"Ops!HJ150","v":0},{"$f":"Ops!HK150","v":0},{"$f":"Ops!HL150","v":0},{"$f":"Ops!HM150","v":0},{"$f":"Ops!HN150","v":0},{"$f":"Ops!HO150","v":0},{"$f":"Ops!HP150","v":0},{"$f":"Ops!HQ150","v":0},{"$f":"Ops!HR150","v":0},{"$f":"Ops!HS150","v":0},{"$f":"Ops!HT150","v":0},{"$f":"Ops!HU150","v":0},{"$f":"Ops!HV150","v":0},{"$f":"Ops!HW150","v":0},{"$f":"Ops!HX150","v":0},{"$f":"Ops!HY150","v":0},{"$f":"Ops!HZ150","v":0},{"$f":"Ops!IA150","v":0},{"$f":"Ops!IB150","v":0},{"$f":"Ops!IC150","v":0},{"$f":"Ops!ID150","v":0},{"$f":"Ops!IE150","v":0}]
[]
[null,"EBITDA",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q13:IE13)","v":1920.3272636344248},null,{"$f":"Q10-Q11","v":0},{"$f":"R10-R11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.6766636340505423,1.3988325450101264,3.7888500229694984,5.6472336486634216,10.416756521423316,15.674031359735839,16.794297263485237,17.045218065932495,22.568125718185392,25.333009503372622,22.319234466335047,19.511784999074095,22.482887939832793,25.24755863057414,22.233569966354573,19.425906337843664,22.39679458194929,25.161250039295929,22.147045603598158,19.339165664180367,22.309837056601829,22.579171120928905,19.55851148793522,16.744160213228263,19.708344092022354,22.466078423144175,19.445136058406025,16.630501345125253,19.594401076749079,22.351850550332721,19.330622615912542,16.515701619025535,19.479314351334118,22.236476108104213,19.214959737578464,16.399749583495623,19.363072435715374,22.119943587696433,19.098135885869663,16.282633672157552,19.245663734598956,21.508090990643996,18.484753657324596,15.667717988041121,18.629210761272233,21.384247259067184,18.360600316418843,{"$f":"CD10-CD11","v":15.543254263783103},18.504435877703578,21.259160438289605,18.23520077858932,15.417541227109002,18.378408558437791,21.13281805072565,18.108542535056454,15.290566337967309,18.251116232073244,21.005207493545193,17.980612951483046,15.162316930434963,18.122546201022068,22.141602191351655,19.119848636034028,16.304400704197324,19.267485184218835,22.024117368071138,19.002070100695313,16.186327722520264,19.14911702008758,21.905453283529564,18.883109355942377,16.067069575905446,19.029560728106222,21.785598100818255,18.762954535274297,15.946614368185692,18.908804382367173,21.664539864214856,18.641593653079386,15.824950083785295,18.786835937255773,21.542266497990674,18.519014603439643,15.702064586521455,18.663643226248769,21.418765805206153,18.395205158923165,15.577945618393688,18.539213960700685,21.294025466494194,18.270152969364428,15.452580798361051,18.413535728617969,21.168033038831275,18.143845560632347,15.32595762110714,4.2027066805457771,5.6935477329572155,4.0259616803970513,2.471093711267617,4.0744927798179997,5.5650132974776181,3.8971059088287578,2.3419158002704012,3.9449919240432934,5.4351886895634731,3.7669567393948267,2.2114412579128846,3.8141911953298813,5.3040609590282788,3.6355011895332936,{"$f":"EP10-EP11","v":2.0796570691767009},3.6820775461218567,5.171617025697234,3.5027261463689232,1.9465500884044182,3.5486377978976424,5.0378436781024618,3.3686183654051618,1.8121070379882465,3.4138586398554303,4.9027275721651424,3.2331644692030004,1.6763145070455785,3.2777266275854053,4.7662552298644432,3.0963509460465524,1.5391589500812408,3.1402281817286557,4.6284130378930524,2.9581641485952304,1.4006266856362899,3.0013495866225952,4.4891872462992275,2.8185902925224191,1.2607038949232958,2.8610769889328189,4.3485639671152239,2.6776154551404545,1.1193766204478788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB10-HB11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Less: Depreciation",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q15:IE15)","v":296.36840326854212},null,{"$f":"'T&D'!Q53","v":0},{"$f":"'T&D'!R53","v":0},{"$f":"'T&D'!S53","v":0},{"$f":"'T&D'!T53","v":0},{"$f":"'T&D'!U53","v":0},{"$f":"'T&D'!V53","v":0},{"$f":"'T&D'!W53","v":0},{"$f":"'T&D'!X53","v":0},{"$f":"'T&D'!Y53","v":0},{"$f":"'T&D'!Z53","v":0},{"$f":"'T&D'!AA53","v":0},{"$f":"'T&D'!AB53","v":0},{"$f":"'T&D'!AC53","v":0},{"$f":"'T&D'!AD53","v":0},{"$f":"'T&D'!AE53","v":0},{"$f":"'T&D'!AF53","v":0},{"$f":"'T&D'!AG53","v":0},{"$f":"'T&D'!AH53","v":0},{"$f":"'T&D'!AI53","v":2.1169171662038782},{"$f":"'T&D'!AJ53","v":2.1169171662038782},{"$f":"'T&D'!AK53","v":2.1169171662038782},{"$f":"'T&D'!AL53","v":2.1169171662038777},{"$f":"'T&D'!AM53","v":2.1169171662038777},{"$f":"'T&D'!AN53","v":2.1169171662038777},{"$f":"'T&D'!AO53","v":2.1169171662038773},{"$f":"'T&D'!AP53","v":2.1169171662038768},{"$f":"'T&D'!AQ53","v":2.1169171662038768},{"$f":"'T&D'!AR53","v":2.1169171662038764},{"$f":"'T&D'!AS53","v":2.1169171662038768},{"$f":"'T&D'!AT53","v":2.1169171662038764},{"$f":"'T&D'!AU53","v":2.1169171662038764},{"$f":"'T&D'!AV53","v":2.1169171662038764},{"$f":"'T&D'!AW53","v":2.1169171662038768},{"$f":"'T&D'!AX53","v":2.1169171662038768},{"$f":"'T&D'!AY53","v":2.1169171662038764},{"$f":"'T&D'!AZ53","v":2.1169171662038768},{"$f":"'T&D'!BA53","v":2.1169171662038764},{"$f":"'T&D'!BB53","v":2.1169171662038764},{"$f":"'T&D'!BC53","v":2.1169171662038759},{"$f":"'T&D'!BD53","v":2.1169171662038759},{"$f":"'T&D'!BE53","v":2.1169171662038759},{"$f":"'T&D'!BF53","v":2.1169171662038764},{"$f":"'T&D'!BG53","v":2.1169171662038759},{"$f":"'T&D'!BH53","v":2.1169171662038764},{"$f":"'T&D'!BI53","v":2.1169171662038759},{"$f":"'T&D'!BJ53","v":2.1169171662038759},{"$f":"'T&D'!BK53","v":2.1169171662038759},{"$f":"'T&D'!BL53","v":2.1169171662038759},{"$f":"'T&D'!BM53","v":2.1169171662038759},{"$f":"'T&D'!BN53","v":2.1169171662038764},{"$f":"'T&D'!BO53","v":2.1169171662038759},{"$f":"'T&D'!BP53","v":2.1169171662038759},{"$f":"'T&D'!BQ53","v":2.1169171662038759},{"$f":"'T&D'!BR53","v":2.1169171662038764},{"$f":"'T&D'!BS53","v":2.1169171662038764},{"$f":"'T&D'!BT53","v":2.1169171662038759},{"$f":"'T&D'!BU53","v":2.1169171662038759},{"$f":"'T&D'!BV53","v":2.1169171662038759},{"$f":"'T&D'!BW53","v":2.1169171662038759},{"$f":"'T&D'!BX53","v":2.1169171662038764},{"$f":"'T&D'!BY53","v":2.1169171662038759},{"$f":"'T&D'!BZ53","v":2.1169171662038759},{"$f":"'T&D'!CA53","v":2.1169171662038759},{"$f":"'T&D'!CB53","v":2.1169171662038759},{"$f":"'T&D'!CC53","v":2.1169171662038759},{"$f":"'T&D'!CD53","v":2.1169171662038764},{"$f":"'T&D'!CE53","v":2.1169171662038759},{"$f":"'T&D'!CF53","v":2.1169171662038764},{"$f":"'T&D'!CG53","v":2.1169171662038759},{"$f":"'T&D'!CH53","v":2.1169171662038759},{"$f":"'T&D'!CI53","v":2.1169171662038759},{"$f":"'T&D'!CJ53","v":2.1169171662038759},{"$f":"'T&D'!CK53","v":2.1169171662038759},{"$f":"'T&D'!CL53","v":2.1169171662038759},{"$f":"'T&D'!CM53","v":2.1169171662038759},{"$f":"'T&D'!CN53","v":2.1169171662038759},{"$f":"'T&D'!CO53","v":2.1169171662038759},{"$f":"'T&D'!CP53","v":2.1169171662038759},{"$f":"'T&D'!CQ53","v":2.1169171662038759},{"$f":"'T&D'!CR53","v":2.1169171662038759},{"$f":"'T&D'!CS53","v":2.1169171662038759},{"$f":"'T&D'!CT53","v":2.1169171662038759},{"$f":"'T&D'!CU53","v":2.1169171662038759},{"$f":"'T&D'!CV53","v":2.1169171662038759},{"$f":"'T&D'!CW53","v":2.1169171662038759},{"$f":"'T&D'!CX53","v":2.1169171662038759},{"$f":"'T&D'!CY53","v":2.1169171662038759},{"$f":"'T&D'!CZ53","v":2.1169171662038759},{"$f":"'T&D'!DA53","v":2.1169171662038759},{"$f":"'T&D'!DB53","v":2.1169171662038759},{"$f":"'T&D'!DC53","v":2.1169171662038759},{"$f":"'T&D'!DD53","v":2.1169171662038759},{"$f":"'T&D'!DE53","v":2.1169171662038759},{"$f":"'T&D'!DF53","v":2.1169171662038759},{"$f":"'T&D'!DG53","v":2.1169171662038759},{"$f":"'T&D'!DH53","v":2.1169171662038759},{"$f":"'T&D'!DI53","v":2.1169171662038759},{"$f":"'T&D'!DJ53","v":2.1169171662038759},{"$f":"'T&D'!DK53","v":2.1169171662038759},{"$f":"'T&D'!DL53","v":2.1169171662038759},{"$f":"'T&D'!DM53","v":2.1169171662038759},{"$f":"'T&D'!DN53","v":2.1169171662038759},{"$f":"'T&D'!DO53","v":2.1169171662038759},{"$f":"'T&D'!DP53","v":2.1169171662038759},{"$f":"'T&D'!DQ53","v":2.1169171662038759},{"$f":"'T&D'!DR53","v":2.1169171662038759},{"$f":"'T&D'!DS53","v":2.1169171662038759},{"$f":"'T&D'!DT53","v":2.1169171662038759},{"$f":"'T&D'!DU53","v":2.1169171662038759},{"$f":"'T&D'!DV53","v":2.1169171662038755},{"$f":"'T&D'!DW53","v":2.1169171662038755},{"$f":"'T&D'!DX53","v":2.1169171662038759},{"$f":"'T&D'!DY53","v":2.1169171662038755},{"$f":"'T&D'!DZ53","v":2.1169171662038759},{"$f":"'T&D'!EA53","v":2.1169171662038759},{"$f":"'T&D'!EB53","v":2.1169171662038755},{"$f":"'T&D'!EC53","v":2.1169171662038755},{"$f":"'T&D'!ED53","v":2.1169171662038759},{"$f":"'T&D'!EE53","v":2.1169171662038759},{"$f":"'T&D'!EF53","v":2.1169171662038755},{"$f":"'T&D'!EG53","v":2.1169171662038755},{"$f":"'T&D'!EH53","v":2.1169171662038759},{"$f":"'T&D'!EI53","v":2.1169171662038755},{"$f":"'T&D'!EJ53","v":2.1169171662038755},{"$f":"'T&D'!EK53","v":2.1169171662038755},{"$f":"'T&D'!EL53","v":2.1169171662038755},{"$f":"'T&D'!EM53","v":2.1169171662038755},{"$f":"'T&D'!EN53","v":2.1169171662038755},{"$f":"'T&D'!EO53","v":2.1169171662038755},{"$f":"'T&D'!EP53","v":2.1169171662038755},{"$f":"'T&D'!EQ53","v":2.116917166203875},{"$f":"'T&D'!ER53","v":2.116917166203875},{"$f":"'T&D'!ES53","v":2.1169171662038755},{"$f":"'T&D'!ET53","v":2.1169171662038755},{"$f":"'T&D'!EU53","v":2.116917166203875},{"$f":"'T&D'!EV53","v":2.116917166203875},{"$f":"'T&D'!EW53","v":2.116917166203875},{"$f":"'T&D'!EX53","v":2.116917166203875},{"$f":"'T&D'!EY53","v":2.116917166203875},{"$f":"'T&D'!EZ53","v":2.1169171662038746},{"$f":"'T&D'!FA53","v":2.1169171662038746},{"$f":"'T&D'!FB53","v":2.1169171662038746},{"$f":"'T&D'!FC53","v":2.1169171662038746},{"$f":"'T&D'!FD53","v":2.1169171662038746},{"$f":"'T&D'!FE53","v":2.1169171662038742},{"$f":"'T&D'!FF53","v":2.1169171662038746},{"$f":"'T&D'!FG53","v":2.1169171662038746},{"$f":"'T&D'!FH53","v":2.1169171662038746},{"$f":"'T&D'!FI53","v":2.1169171662038742},{"$f":"'T&D'!FJ53","v":2.1169171662038742},{"$f":"'T&D'!FK53","v":2.1169171662038746},{"$f":"'T&D'!FL53","v":2.1169171662038746},{"$f":"'T&D'!FM53","v":2.1169171662038746},{"$f":"'T&D'!FN53","v":2.1169171662038746},{"$f":"'T&D'!FO53","v":2.1169171662038746},{"$f":"'T&D'!FP53","v":2.1169171662038746},{"$f":"'T&D'!FQ53","v":2.1169171662038746},{"$f":"'T&D'!FR53","v":2.1169171662038746},{"$f":"'T&D'!FS53","v":0},{"$f":"'T&D'!FT53","v":0},{"$f":"'T&D'!FU53","v":0},{"$f":"'T&D'!FV53","v":0},{"$f":"'T&D'!FW53","v":0},{"$f":"'T&D'!FX53","v":0},{"$f":"'T&D'!FY53","v":0},{"$f":"'T&D'!FZ53","v":0},{"$f":"'T&D'!GA53","v":0},{"$f":"'T&D'!GB53","v":0},{"$f":"'T&D'!GC53","v":0},{"$f":"'T&D'!GD53","v":0},{"$f":"'T&D'!GE53","v":0},{"$f":"'T&D'!GF53","v":0},{"$f":"'T&D'!GG53","v":0},{"$f":"'T&D'!GH53","v":0},{"$f":"'T&D'!GI53","v":0},{"$f":"'T&D'!GJ53","v":0},{"$f":"'T&D'!GK53","v":0},{"$f":"'T&D'!GL53","v":0},{"$f":"'T&D'!GM53","v":0},{"$f":"'T&D'!GN53","v":0},{"$f":"'T&D'!GO53","v":0},{"$f":"'T&D'!GP53","v":0},{"$f":"'T&D'!GQ53","v":0},{"$f":"'T&D'!GR53","v":0},{"$f":"'T&D'!GS53","v":0},{"$f":"'T&D'!GT53","v":0},{"$f":"'T&D'!GU53","v":0},{"$f":"'T&D'!GV53","v":0},{"$f":"'T&D'!GW53","v":0},{"$f":"'T&D'!GX53","v":0},{"$f":"'T&D'!GY53","v":0},{"$f":"'T&D'!GZ53","v":0},{"$f":"'T&D'!HA53","v":0},{"$f":"'T&D'!HB53","v":0},{"$f":"'T&D'!HC53","v":0},{"$f":"'T&D'!HD53","v":0},{"$f":"'T&D'!HE53","v":0},{"$f":"'T&D'!HF53","v":0},{"$f":"'T&D'!HG53","v":0},{"$f":"'T&D'!HH53","v":0},{"$f":"'T&D'!HI53","v":0},{"$f":"'T&D'!HJ53","v":0},{"$f":"'T&D'!HK53","v":0},{"$f":"'T&D'!HL53","v":0},{"$f":"'T&D'!HM53","v":0},{"$f":"'T&D'!HN53","v":0},{"$f":"'T&D'!HO53","v":0},{"$f":"'T&D'!HP53","v":0},{"$f":"'T&D'!HQ53","v":0},{"$f":"'T&D'!HR53","v":0},{"$f":"'T&D'!HS53","v":0},{"$f":"'T&D'!HT53","v":0},{"$f":"'T&D'!HU53","v":0},{"$f":"'T&D'!HV53","v":0},{"$f":"'T&D'!HW53","v":0},{"$f":"'T&D'!HX53","v":0},{"$f":"'T&D'!HY53","v":0},{"$f":"'T&D'!HZ53","v":0},{"$f":"'T&D'!IA53","v":0},{"$f":"'T&D'!IB53","v":0},{"$f":"'T&D'!IC53","v":0},{"$f":"'T&D'!ID53","v":0}]
[]
[null,"EBIT",null,null,null,null,null,null,null,"$m",null,null,null,null,1623.9588603658815,null,{"$f":"Q13-Q15","v":0},{"$f":"R13-R15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.7935808002544205,-0.71808462119375172,1.6719328567656202,3.5303164824595439,8.2998393552194383,13.557114193531961,14.677380097281361,14.928300899728619,20.451208551981516,23.216092337168746,20.20231730013117,17.394867832870219,20.365970773628916,23.130641464370264,20.116652800150696,17.308989171639787,20.279877415745414,23.044332873092053,20.030128437394282,17.222248497976491,20.192919890397953,20.462253954725028,17.441594321731344,14.627243047024386,17.591426925818478,20.349161256940299,17.328218892202148,14.513584178921377,17.477483910545203,20.234933384128844,17.213705449708666,14.398784452821658,17.362397185130241,20.119558941900337,17.098042571374588,14.282832417291747,17.246155269511497,20.003026421492557,16.981218719665787,14.165716505953675,17.12874656839508,19.39117382444012,16.36783649112072,13.550800821837244,16.512293595068357,19.267330092863308,16.243683150214967,{"$f":"CD13-CD15","v":13.426337097579227},16.387518711499702,19.142243272085729,16.118283612385444,13.300624060905125,16.261491392233914,19.015900884521773,15.991625368852578,13.173649171763433,16.134199065869367,18.888290327341316,15.86369578527917,13.045399764231087,16.005629034818192,20.024685025147779,17.002931469830152,14.187483537993447,17.150568018014958,19.907200201867262,16.885152934491437,14.069410556316388,17.032199853883704,19.788536117325688,16.766192189738501,13.95015240970157,16.912643561902346,19.668680934614379,16.64603736907042,13.829697201981816,16.791887216163296,19.547622698010979,16.52467648687551,13.708032917581418,16.669918771051897,19.425349331786798,16.402097437235767,13.585147420317579,16.546726060044893,19.301848639002277,16.278287992719289,13.461028452189812,16.422296794496809,19.177108300290318,16.153235803160552,13.335663632157175,16.296618562414093,19.051115872627399,16.02692839442847,13.209040454903263,2.0857895143419012,3.57663056675334,1.9090445141931758,0.35417654506374108,1.9575756136141238,3.4480961312737426,1.7801887426248824,0.22499863406652532,1.8280747578394179,3.3182715233595976,1.6500395731909512,9.4524091709009106E-2,1.6972740291260058,3.1871437928244033,1.5185840233294181,{"$f":"EP13-EP15","v":-3.7260097027174588E-2},1.5651603799179816,3.054699859493359,1.3858089801650477,-0.17036707779945726,1.4317206316937674,2.9209265118985868,1.2517011992012868,-0.30481012821562858,1.2969414736515552,2.7858104059612678,1.1162473029991258,-0.44060265915829611,1.1608094613815307,2.6493380636605686,0.97943377984267821,-0.57775821612263378,1.0233110155247811,2.5114958716891778,0.8412469823913562,-0.71629048056758426,0.88443242041872061,2.3722700800953529,0.7016731263185445,-0.85621327128057878,0.74415982272894432,2.2316468009113493,0.56069828893657991,-0.99754054575599582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB13-HB15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Add: Interest Income",null,null,null,null,null,null,null,"$m",null,null,null,null,0]
[null,"Less: Senior Debt Interest Expense",null,null,null,null,null,null,null,"$m",null,null,null,null,79.864815799999974,null,{"$f":"Debt!R63","v":0},{"$f":"Debt!S63","v":0},{"$f":"Debt!T63","v":0},{"$f":"Debt!U63","v":0},{"$f":"Debt!V63","v":0},{"$f":"Debt!W63","v":0},{"$f":"Debt!X63","v":0},{"$f":"Debt!Y63","v":0},{"$f":"Debt!Z63","v":0},{"$f":"Debt!AA63","v":0},{"$f":"Debt!AB63","v":0},{"$f":"Debt!AC63","v":0},{"$f":"Debt!AD63","v":0},{"$f":"Debt!AE63","v":0},{"$f":"Debt!AF63","v":0},{"$f":"Debt!AG63","v":0},{"$f":"Debt!AH63","v":0},{"$f":"Debt!AI63","v":0},{"$f":"Debt!AJ63","v":2.1827037749999998},{"$f":"Debt!AK63","v":2.1510782999999996},{"$f":"Debt!AL63","v":2.1194522999999998},{"$f":"Debt!AM63","v":2.0878268250000001},{"$f":"Debt!AN63","v":2.0562013499999998},{"$f":"Debt!AO63","v":2.024575875},{"$f":"Debt!AP63","v":1.9929498749999999},{"$f":"Debt!AQ63","v":1.9613243999999999},{"$f":"Debt!AR63","v":1.9296989249999996},{"$f":"Debt!AS63","v":1.8980729249999997},{"$f":"Debt!AT63","v":1.8664474499999999},{"$f":"Debt!AU63","v":1.8348219749999997},{"$f":"Debt!AV63","v":1.8031959749999997},{"$f":"Debt!AW63","v":1.7715704999999999},{"$f":"Debt!AX63","v":1.8227995499999998},{"$f":"Debt!AY63","v":1.7896680999999999},{"$f":"Debt!AZ63","v":1.7565360999999999},{"$f":"Debt!BA63","v":1.7234046499999998},{"$f":"Debt!BB63","v":1.6902732},{"$f":"Debt!BC63","v":1.6571412000000001},{"$f":"Debt!BD63","v":1.6240097499999999},{"$f":"Debt!BE63","v":1.5908783},{"$f":"Debt!BF63","v":1.5577463},{"$f":"Debt!BG63","v":1.5246148499999999},{"$f":"Debt!BH63","v":1.4914834000000001},{"$f":"Debt!BI63","v":1.45835195},{"$f":"Debt!BJ63","v":1.4252199499999998},{"$f":"Debt!BK63","v":1.3920884999999998},{"$f":"Debt!BL63","v":1.3589570499999999},{"$f":"Debt!BM63","v":1.3258250499999999},{"$f":"Debt!BN63","v":1.2926936},{"$f":"Debt!BO63","v":1.25956215},{"$f":"Debt!BP63","v":1.2264301499999999},{"$f":"Debt!BQ63","v":1.1932986999999999},{"$f":"Debt!BR63","v":1.2129021250000001},{"$f":"Debt!BS63","v":1.1782646999999999},{"$f":"Debt!BT63","v":1.1436267},{"$f":"Debt!BU63","v":1.1089892750000001},{"$f":"Debt!BV63","v":1.07435185},{"$f":"Debt!BW63","v":1.0397138499999998},{"$f":"Debt!BX63","v":1.0050764249999999},{"$f":"Debt!BY63","v":0.97043899999999994},{"$f":"Debt!BZ63","v":0.93580099999999988},{"$f":"Debt!CA63","v":0.90116357499999999},{"$f":"Debt!CB63","v":0.86652615},{"$f":"Debt!CC63","v":0.831888725},{"$f":"Debt!CD63","v":0.79725072499999994},{"$f":"Debt!CE63","v":0.76261329999999994},{"$f":"Debt!CF63","v":0.72797587500000005},{"$f":"Debt!CG63","v":0.69333787499999999},{"$f":"Debt!CH63","v":0.65870044999999999},{"$f":"Debt!CI63","v":0.62406302499999999},{"$f":"Debt!CJ63","v":0.58942502500000005},{"$f":"Debt!CK63","v":0.55478760000000005},{"$f":"Debt!CL63","v":0.54276539999999995},{"$f":"Debt!CM63","v":0.50662200000000002},{"$f":"Debt!CN63","v":0.47047800000000001},{"$f":"Debt!CO63","v":0.43433460000000002},{"$f":"Debt!CP63","v":0.39819120000000002},{"$f":"Debt!CQ63","v":0.36204720000000001},{"$f":"Debt!CR63","v":0.32590380000000002},{"$f":"Debt!CS63","v":0.28976039999999997},{"$f":"Debt!CT63","v":0.25361639999999996},{"$f":"Debt!CU63","v":0.217473},{"$f":"Debt!CV63","v":0.18132960000000001},{"$f":"Debt!CW63","v":0.14518620000000002},{"$f":"Debt!CX63","v":0.10904220000000001},{"$f":"Debt!CY63","v":7.28988E-2},{"$f":"Debt!CZ63","v":3.6755400000000001E-2},{"$f":"Debt!DA63","v":6.1140000000000001E-4},{"$f":"Debt!DB63","v":0},{"$f":"Debt!DC63","v":0},{"$f":"Debt!DD63","v":0},{"$f":"Debt!DE63","v":0},{"$f":"Debt!DF63","v":0},{"$f":"Debt!DG63","v":0},{"$f":"Debt!DH63","v":0},{"$f":"Debt!DI63","v":0},{"$f":"Debt!DJ63","v":0},{"$f":"Debt!DK63","v":0},{"$f":"Debt!DL63","v":0},{"$f":"Debt!DM63","v":0},{"$f":"Debt!DN63","v":0},{"$f":"Debt!DO63","v":0},{"$f":"Debt!DP63","v":0},{"$f":"Debt!DQ63","v":0},{"$f":"Debt!DR63","v":0},{"$f":"Debt!DS63","v":0},{"$f":"Debt!DT63","v":0},{"$f":"Debt!DU63","v":0},{"$f":"Debt!DV63","v":0},{"$f":"Debt!DW63","v":0},{"$f":"Debt!DX63","v":0},{"$f":"Debt!DY63","v":0},{"$f":"Debt!DZ63","v":0},{"$f":"Debt!EA63","v":0},{"$f":"Debt!EB63","v":0},{"$f":"Debt!EC63","v":0},{"$f":"Debt!ED63","v":0},{"$f":"Debt!EE63","v":0},{"$f":"Debt!EF63","v":0},{"$f":"Debt!EG63","v":0},{"$f":"Debt!EH63","v":0},{"$f":"Debt!EI63","v":0},{"$f":"Debt!EJ63","v":0},{"$f":"Debt!EK63","v":0},{"$f":"Debt!EL63","v":0},{"$f":"Debt!EM63","v":0},{"$f":"Debt!EN63","v":0},{"$f":"Debt!EO63","v":0},{"$f":"Debt!EP63","v":0},{"$f":"Debt!EQ63","v":0},{"$f":"Debt!ER63","v":0},{"$f":"Debt!ES63","v":0},{"$f":"Debt!ET63","v":0},{"$f":"Debt!EU63","v":0},{"$f":"Debt!EV63","v":0},{"$f":"Debt!EW63","v":0},{"$f":"Debt!EX63","v":0},{"$f":"Debt!EY63","v":0},{"$f":"Debt!EZ63","v":0},{"$f":"Debt!FA63","v":0},{"$f":"Debt!FB63","v":0},{"$f":"Debt!FC63","v":0},{"$f":"Debt!FD63","v":0},{"$f":"Debt!FE63","v":0},{"$f":"Debt!FF63","v":0},{"$f":"Debt!FG63","v":0},{"$f":"Debt!FH63","v":0},{"$f":"Debt!FI63","v":0},{"$f":"Debt!FJ63","v":0},{"$f":"Debt!FK63","v":0},{"$f":"Debt!FL63","v":0},{"$f":"Debt!FM63","v":0},{"$f":"Debt!FN63","v":0},{"$f":"Debt!FO63","v":0},{"$f":"Debt!FP63","v":0},{"$f":"Debt!FQ63","v":0},{"$f":"Debt!FR63","v":0},{"$f":"Debt!FS63","v":0},{"$f":"Debt!FT63","v":0},{"$f":"Debt!FU63","v":0},{"$f":"Debt!FV63","v":0},{"$f":"Debt!FW63","v":0},{"$f":"Debt!FX63","v":0},{"$f":"Debt!FY63","v":0},{"$f":"Debt!FZ63","v":0},{"$f":"Debt!GA63","v":0},{"$f":"Debt!GB63","v":0},{"$f":"Debt!GC63","v":0},{"$f":"Debt!GD63","v":0},{"$f":"Debt!GE63","v":0},{"$f":"Debt!GF63","v":0},{"$f":"Debt!GG63","v":0},{"$f":"Debt!GH63","v":0},{"$f":"Debt!GI63","v":0},{"$f":"Debt!GJ63","v":0},{"$f":"Debt!GK63","v":0},{"$f":"Debt!GL63","v":0},{"$f":"Debt!GM63","v":0},{"$f":"Debt!GN63","v":0},{"$f":"Debt!GO63","v":0},{"$f":"Debt!GP63","v":0},{"$f":"Debt!GQ63","v":0},{"$f":"Debt!GR63","v":0},{"$f":"Debt!GS63","v":0},{"$f":"Debt!GT63","v":0},{"$f":"Debt!GU63","v":0},{"$f":"Debt!GV63","v":0},{"$f":"Debt!GW63","v":0},{"$f":"Debt!GX63","v":0},{"$f":"Debt!GY63","v":0},{"$f":"Debt!GZ63","v":0},{"$f":"Debt!HA63","v":0},{"$f":"Debt!HB63","v":0},{"$f":"Debt!HC63","v":0},{"$f":"Debt!HD63","v":0},{"$f":"Debt!HE63","v":0},{"$f":"Debt!HF63","v":0},{"$f":"Debt!HG63","v":0},{"$f":"Debt!HH63","v":0},{"$f":"Debt!HI63","v":0},{"$f":"Debt!HJ63","v":0},{"$f":"Debt!HK63","v":0},{"$f":"Debt!HL63","v":0},{"$f":"Debt!HM63","v":0},{"$f":"Debt!HN63","v":0},{"$f":"Debt!HO63","v":0},{"$f":"Debt!HP63","v":0},{"$f":"Debt!HQ63","v":0},{"$f":"Debt!HR63","v":0},{"$f":"Debt!HS63","v":0},{"$f":"Debt!HT63","v":0},{"$f":"Debt!HU63","v":0},{"$f":"Debt!HV63","v":0},{"$f":"Debt!HW63","v":0},{"$f":"Debt!HX63","v":0},{"$f":"Debt!HY63","v":0},{"$f":"Debt!HZ63","v":0},{"$f":"Debt!IA63","v":0},{"$f":"Debt!IB63","v":0},{"$f":"Debt!IC63","v":0},{"$f":"Debt!ID63","v":0},{"$f":"Debt!IE63","v":0}]
[null,"Less: DSRF Interest Expense",null,null,null,null,null,null,null,"$m",null,null,null,null,1.6487790818601746,null,{"$f":"Debt!R114","v":0},{"$f":"Debt!S114","v":8.1019034412022958E-3},{"$f":"Debt!T114","v":8.4545379748237892E-3},{"$f":"Debt!U114","v":1.6909075949647578E-2},{"$f":"Debt!V114","v":3.3575742616314241E-2},{"$f":"Debt!W114","v":1.1552645282488063E-2},{"$f":"Debt!X114","v":2.3105290564976125E-2},{"$f":"Debt!Y114","v":3.5790818448915705E-2},{"$f":"Debt!Z114","v":2.7675317633762617E-2},{"$f":"Debt!AA114","v":1.4490905580369618E-3},{"$f":"Debt!AB114","v":2.219599495373412E-3},{"$f":"Debt!AC114","v":2.9551861028164574E-3},{"$f":"Debt!AD114","v":3.097959720924204E-3},{"$f":"Debt!AE114","v":6.1959194418484079E-3},{"$f":"Debt!AF114","v":1.2391838883696816E-2},{"$f":"Debt!AG114","v":2.4783677767393632E-2},{"$f":"Debt!AH114","v":6.9764931390089123E-3},{"$f":"Debt!AI114","v":8.1767825278795045E-3},{"$f":"Debt!AJ114","v":9.8459255125876027E-2},{"$f":"Debt!AK114","v":0.17712174612026418},{"$f":"Debt!AL114","v":0.18936979561048178},{"$f":"Debt!AM114","v":0.19367004385857453},{"$f":"Debt!AN114","v":0.35894568441769015},{"$f":"Debt!AO114","v":5.8837415121046559E-2},{"$f":"Debt!AP114","v":0.11767483024209312},{"$f":"Debt!AQ114","v":0.23534966048418623},{"$f":"Debt!AR114","v":-1.4061228669146509E-2},{"$f":"Debt!AS114","v":0},{"$f":"Debt!AT114","v":0},{"$f":"Debt!AU114","v":0},{"$f":"Debt!AV114","v":0},{"$f":"Debt!AW114","v":0},{"$f":"Debt!AX114","v":0},{"$f":"Debt!AY114","v":0},{"$f":"Debt!AZ114","v":0},{"$f":"Debt!BA114","v":0},{"$f":"Debt!BB114","v":0},{"$f":"Debt!BC114","v":0},{"$f":"Debt!BD114","v":0},{"$f":"Debt!BE114","v":0},{"$f":"Debt!BF114","v":0},{"$f":"Debt!BG114","v":0},{"$f":"Debt!BH114","v":0},{"$f":"Debt!BI114","v":0},{"$f":"Debt!BJ114","v":0},{"$f":"Debt!BK114","v":0},{"$f":"Debt!BL114","v":0},{"$f":"Debt!BM114","v":0},{"$f":"Debt!BN114","v":0},{"$f":"Debt!BO114","v":0},{"$f":"Debt!BP114","v":0},{"$f":"Debt!BQ114","v":0},{"$f":"Debt!BR114","v":0},{"$f":"Debt!BS114","v":0},{"$f":"Debt!BT114","v":0},{"$f":"Debt!BU114","v":0},{"$f":"Debt!BV114","v":0},{"$f":"Debt!BW114","v":0},{"$f":"Debt!BX114","v":0},{"$f":"Debt!BY114","v":0},{"$f":"Debt!BZ114","v":0},{"$f":"Debt!CA114","v":0},{"$f":"Debt!CB114","v":0},{"$f":"Debt!CC114","v":0},{"$f":"Debt!CD114","v":0},{"$f":"Debt!CE114","v":0},{"$f":"Debt!CF114","v":0},{"$f":"Debt!CG114","v":0},{"$f":"Debt!CH114","v":0},{"$f":"Debt!CI114","v":0},{"$f":"Debt!CJ114","v":0},{"$f":"Debt!CK114","v":0},{"$f":"Debt!CL114","v":0},{"$f":"Debt!CM114","v":0},{"$f":"Debt!CN114","v":0},{"$f":"Debt!CO114","v":0},{"$f":"Debt!CP114","v":0},{"$f":"Debt!CQ114","v":0},{"$f":"Debt!CR114","v":0},{"$f":"Debt!CS114","v":0},{"$f":"Debt!CT114","v":0},{"$f":"Debt!CU114","v":0},{"$f":"Debt!CV114","v":0},{"$f":"Debt!CW114","v":0},{"$f":"Debt!CX114","v":0},{"$f":"Debt!CY114","v":0},{"$f":"Debt!CZ114","v":0},{"$f":"Debt!DA114","v":0},{"$f":"Debt!DB114","v":0},{"$f":"Debt!DC114","v":0},{"$f":"Debt!DD114","v":0},{"$f":"Debt!DE114","v":0},{"$f":"Debt!DF114","v":0},{"$f":"Debt!DG114","v":0},{"$f":"Debt!DH114","v":0},{"$f":"Debt!DI114","v":0},{"$f":"Debt!DJ114","v":0},{"$f":"Debt!DK114","v":0},{"$f":"Debt!DL114","v":0},{"$f":"Debt!DM114","v":0},{"$f":"Debt!DN114","v":0},{"$f":"Debt!DO114","v":0},{"$f":"Debt!DP114","v":0},{"$f":"Debt!DQ114","v":0},{"$f":"Debt!DR114","v":0},{"$f":"Debt!DS114","v":0},{"$f":"Debt!DT114","v":0},{"$f":"Debt!DU114","v":0},{"$f":"Debt!DV114","v":0},{"$f":"Debt!DW114","v":0},{"$f":"Debt!DX114","v":0},{"$f":"Debt!DY114","v":0},{"$f":"Debt!DZ114","v":0},{"$f":"Debt!EA114","v":0},{"$f":"Debt!EB114","v":0},{"$f":"Debt!EC114","v":0},{"$f":"Debt!ED114","v":0},{"$f":"Debt!EE114","v":0},{"$f":"Debt!EF114","v":0},{"$f":"Debt!EG114","v":0},{"$f":"Debt!EH114","v":0},{"$f":"Debt!EI114","v":0},{"$f":"Debt!EJ114","v":0},{"$f":"Debt!EK114","v":0},{"$f":"Debt!EL114","v":0},{"$f":"Debt!EM114","v":0},{"$f":"Debt!EN114","v":0},{"$f":"Debt!EO114","v":0},{"$f":"Debt!EP114","v":0},{"$f":"Debt!EQ114","v":0},{"$f":"Debt!ER114","v":0},{"$f":"Debt!ES114","v":0},{"$f":"Debt!ET114","v":0},{"$f":"Debt!EU114","v":0},{"$f":"Debt!EV114","v":0},{"$f":"Debt!EW114","v":0},{"$f":"Debt!EX114","v":0},{"$f":"Debt!EY114","v":0},{"$f":"Debt!EZ114","v":0},{"$f":"Debt!FA114","v":0},{"$f":"Debt!FB114","v":0},{"$f":"Debt!FC114","v":0},{"$f":"Debt!FD114","v":0},{"$f":"Debt!FE114","v":0},{"$f":"Debt!FF114","v":0},{"$f":"Debt!FG114","v":0},{"$f":"Debt!FH114","v":0},{"$f":"Debt!FI114","v":0},{"$f":"Debt!FJ114","v":0},{"$f":"Debt!FK114","v":0},{"$f":"Debt!FL114","v":0},{"$f":"Debt!FM114","v":0},{"$f":"Debt!FN114","v":0},{"$f":"Debt!FO114","v":0},{"$f":"Debt!FP114","v":0},{"$f":"Debt!FQ114","v":0},{"$f":"Debt!FR114","v":0},{"$f":"Debt!FS114","v":0},{"$f":"Debt!FT114","v":0},{"$f":"Debt!FU114","v":0},{"$f":"Debt!FV114","v":0},{"$f":"Debt!FW114","v":0},{"$f":"Debt!FX114","v":0},{"$f":"Debt!FY114","v":0},{"$f":"Debt!FZ114","v":0},{"$f":"Debt!GA114","v":0},{"$f":"Debt!GB114","v":0},{"$f":"Debt!GC114","v":0},{"$f":"Debt!GD114","v":0},{"$f":"Debt!GE114","v":0},{"$f":"Debt!GF114","v":0},{"$f":"Debt!GG114","v":0},{"$f":"Debt!GH114","v":0},{"$f":"Debt!GI114","v":0},{"$f":"Debt!GJ114","v":0},{"$f":"Debt!GK114","v":0},{"$f":"Debt!GL114","v":0},{"$f":"Debt!GM114","v":0},{"$f":"Debt!GN114","v":0},{"$f":"Debt!GO114","v":0},{"$f":"Debt!GP114","v":0},{"$f":"Debt!GQ114","v":0},{"$f":"Debt!GR114","v":0},{"$f":"Debt!GS114","v":0},{"$f":"Debt!GT114","v":0},{"$f":"Debt!GU114","v":0},{"$f":"Debt!GV114","v":0},{"$f":"Debt!GW114","v":0},{"$f":"Debt!GX114","v":0},{"$f":"Debt!GY114","v":0},{"$f":"Debt!GZ114","v":0},{"$f":"Debt!HA114","v":0},{"$f":"Debt!HB114","v":0},{"$f":"Debt!HC114","v":0},{"$f":"Debt!HD114","v":0},{"$f":"Debt!HE114","v":0},{"$f":"Debt!HF114","v":0},{"$f":"Debt!HG114","v":0},{"$f":"Debt!HH114","v":0},{"$f":"Debt!HI114","v":0},{"$f":"Debt!HJ114","v":0},{"$f":"Debt!HK114","v":0},{"$f":"Debt!HL114","v":0},{"$f":"Debt!HM114","v":0},{"$f":"Debt!HN114","v":0},{"$f":"Debt!HO114","v":0},{"$f":"Debt!HP114","v":0},{"$f":"Debt!HQ114","v":0},{"$f":"Debt!HR114","v":0},{"$f":"Debt!HS114","v":0},{"$f":"Debt!HT114","v":0},{"$f":"Debt!HU114","v":0},{"$f":"Debt!HV114","v":0},{"$f":"Debt!HW114","v":0},{"$f":"Debt!HX114","v":0},{"$f":"Debt!HY114","v":0},{"$f":"Debt!HZ114","v":0},{"$f":"Debt!IA114","v":0},{"$f":"Debt!IB114","v":0},{"$f":"Debt!IC114","v":0},{"$f":"Debt!ID114","v":0},{"$f":"Debt!IE114","v":0}]
[null,"Less: WC Facility Interest Expense",null,null,null,null,null,null,null,"$m",null,null,null,null,14.668470985388957,null,{"$f":"Debt!R143","v":0},{"$f":"Debt!S143","v":0},{"$f":"Debt!T143","v":0},{"$f":"Debt!U143","v":0},{"$f":"Debt!V143","v":0},{"$f":"Debt!W143","v":0},{"$f":"Debt!X143","v":0},{"$f":"Debt!Y143","v":0},{"$f":"Debt!Z143","v":0},{"$f":"Debt!AA143","v":0},{"$f":"Debt!AB143","v":0},{"$f":"Debt!AC143","v":0},{"$f":"Debt!AD143","v":0},{"$f":"Debt!AE143","v":0},{"$f":"Debt!AF143","v":0},{"$f":"Debt!AG143","v":0},{"$f":"Debt!AH143","v":0},{"$f":"Debt!AI143","v":0},{"$f":"Debt!AJ143","v":0},{"$f":"Debt!AK143","v":-2.3532634282582746E-2},{"$f":"Debt!AL143","v":8.3201222754349727E-3},{"$f":"Debt!AM143","v":2.7983671077433474E-2},{"$f":"Debt!AN143","v":4.3255491120597372E-2},{"$f":"Debt!AO143","v":8.2400063027655415E-2},{"$f":"Debt!AP143","v":0.12559315131499388},{"$f":"Debt!AQ143","v":0.13498014691101248},{"$f":"Debt!AR143","v":0.13703729353551111},{"$f":"Debt!AS143","v":0.18222051344290324},{"$f":"Debt!AT143","v":0.20493256890036018},{"$f":"Debt!AU143","v":0.18069075812433052},{"$f":"Debt!AV143","v":0.1573063347485556},{"$f":"Debt!AW143","v":0.18148765384858906},{"$f":"Debt!AX143","v":0.2041978771570602},{"$f":"Debt!AY143","v":0.1799511879411658},{"$f":"Debt!AZ143","v":0.15656645705180114},{"$f":"Debt!BA143","v":0.18074743813026459},{"$f":"Debt!BB143","v":0.20345581089943993},{"$f":"Debt!BC143","v":0.1792041942760354},{"$f":"Debt!BD143","v":0.15581915278639433},{"$f":"Debt!BE143","v":0.17999979245037503},{"$f":"Debt!BF143","v":0.18125554541652339},{"$f":"Debt!BG143","v":0.15663731931196295},{"$f":"Debt!BH143","v":0.13346218274742236},{"$f":"Debt!BI143","v":0.1576326083744797},{"$f":"Debt!BJ143","v":0.18028319406926552},{"$f":"Debt!BK143","v":0.15587770853587665},{"$f":"Debt!BL143","v":0.13248296788376562},{"$f":"Debt!BM143","v":0.15665294614533665},{"$f":"Debt!BN143","v":0.17930108268454967},{"$f":"Debt!BO143","v":0.1548890758156829},{"$f":"Debt!BP143","v":0.13149392408967575},{"$f":"Debt!BQ143","v":0.15566345049530148},{"$f":"Debt!BR143","v":0.17830911329538937},{"$f":"Debt!BS143","v":0.15389051963273204},{"$f":"Debt!BT143","v":0.13049495270664882},{"$f":"Debt!BU143","v":0.15466402272079688},{"$f":"Debt!BV143","v":0.17730718695144856},{"$f":"Debt!BW143","v":0.15267100643262888},{"$f":"Debt!BX143","v":0.12948595408589003},{"$f":"Debt!BY143","v":0.1536545631275025},{"$f":"Debt!BZ143","v":0.17204658473113901},{"$f":"Debt!CA143","v":0.14758640713987364},{"$f":"Debt!CB143","v":0.12418821896119463},{"$f":"Debt!CC143","v":0.14835440767205207},{"$f":"Debt!CD143","v":0.17098179786508189},{"$f":"Debt!CE143","v":0.14651454996338728},{"$f":"Debt!CF143","v":0.12311591610604863},{"$f":"Debt!CG143","v":0.14728161492310848},{"$f":"Debt!CH143","v":0.16990632313426593},{"$f":"Debt!CI143","v":0.14543193395345916},{"$f":"Debt!CJ143","v":0.12203284994393331},{"$f":"Debt!CK143","v":0.14619805394985588},{"$f":"Debt!CL143","v":0.16882005325858021},{"$f":"Debt!CM143","v":0.14414527910254585},{"$f":"Debt!CN143","v":0.12093891243748178},{"$f":"Debt!CO143","v":0.14510361666556942},{"$f":"Debt!CP143","v":0.167722879881083},{"$f":"Debt!CQ143","v":0.14323399237944157},{"$f":"Debt!CR143","v":0.11983399446489544},{"$f":"Debt!CS143","v":0.1439981938985968},{"$f":"Debt!CT143","v":0.17749340385896251},{"$f":"Debt!CU143","v":0.15306939378939838},{"$f":"Debt!CV143","v":0.1296734854388481},{"$f":"Debt!CW143","v":0.15384218015629941},{"$f":"Debt!CX143","v":0.17648328978053984},{"$f":"Debt!CY143","v":0.1520525724343075},{"$f":"Debt!CZ143","v":0.12865624128901496},{"$f":"Debt!DA143","v":0.15282447126686657},{"$f":"Debt!DB143","v":0.17546303661888341},{"$f":"Debt!DC143","v":0.15081847017479383},{"$f":"Debt!DD143","v":0.12762878648741038},{"$f":"Debt!DE143","v":0.1517965470608095},{"$f":"Debt!DF143","v":0.17443254260231117},{"$f":"Debt!DG143","v":0.14998820805283944},{"$f":"Debt!DH143","v":0.12659101854397864},{"$f":"Debt!DI143","v":0.15075830500124873},{"$f":"Debt!DJ143","v":0.1733917049376015},{"$f":"Debt!DK143","v":0.1489404591032234},{"$f":"Debt!DL143","v":0.12554283393991367},{"$f":"Debt!DM143","v":0.14970964152208441},{"$f":"Debt!DN143","v":0.17234041979973927},{"$f":"Debt!DO143","v":0.1478821933080002},{"$f":"Debt!DP143","v":0.12448412811733291},{"$f":"Debt!DQ143","v":0.14865045201766552},{"$f":"Debt!DR143","v":0.1712785823215594},{"$f":"Debt!DS143","v":0.14661498786201288},{"$f":"Debt!DT143","v":0.12341479546884754},{"$f":"Debt!DU143","v":0.14758063083235537},{"$f":"Debt!DV143","v":0.1702060865832859},{"$f":"Debt!DW143","v":0.14573368786715085},{"$f":"Debt!DX143","v":0.12233472932702788},{"$f":"Debt!DY143","v":0.14650007124999201},{"$f":"Debt!DZ143","v":0.16912282560196665},{"$f":"Debt!EA143","v":0.1446432339050972},{"$f":"Debt!EB143","v":0.12124382195376342},{"$f":"Debt!EC143","v":2.9675835912226011E-2},{"$f":"Debt!ED143","v":4.1914511588928477E-2},{"$f":"Debt!EE143","v":2.8199511993006025E-2},{"$f":"Debt!EF143","v":1.5389213555347876E-2},{"$f":"Debt!EG143","v":2.8573475091838229E-2},{"$f":"Debt!EH143","v":4.080939486648974E-2},{"$f":"Debt!EI143","v":2.7089174573887632E-2},{"$f":"Debt!EJ143","v":1.4276296168295014E-2},{"$f":"Debt!EK143","v":2.746004925577529E-2},{"$f":"Debt!EL143","v":3.9693185465836632E-2},{"$f":"Debt!EM143","v":2.5963436002353502E-2},{"$f":"Debt!EN143","v":1.3152207803368676E-2},{"$f":"Debt!EO143","v":2.6335447338250148E-2},{"$f":"Debt!EP143","v":3.8565772043517701E-2},{"$f":"Debt!EQ143","v":2.4828536421882194E-2},{"$f":"Debt!ER143","v":1.2016836331180048E-2},{"$f":"Debt!ES143","v":2.5199557158646413E-2},{"$f":"Debt!ET143","v":3.7427042138464962E-2},{"$f":"Debt!EU143","v":2.3682245215896486E-2},{"$f":"Debt!EV143","v":1.0870068496834183E-2},{"$f":"Debt!EW143","v":0},{"$f":"Debt!EX143","v":0},{"$f":"Debt!EY143","v":0},{"$f":"Debt!EZ143","v":0},{"$f":"Debt!FA143","v":0},{"$f":"Debt!FB143","v":0},{"$f":"Debt!FC143","v":0},{"$f":"Debt!FD143","v":0},{"$f":"Debt!FE143","v":0},{"$f":"Debt!FF143","v":0},{"$f":"Debt!FG143","v":0},{"$f":"Debt!FH143","v":0},{"$f":"Debt!FI143","v":0},{"$f":"Debt!FJ143","v":0},{"$f":"Debt!FK143","v":0},{"$f":"Debt!FL143","v":0},{"$f":"Debt!FM143","v":0},{"$f":"Debt!FN143","v":0},{"$f":"Debt!FO143","v":0},{"$f":"Debt!FP143","v":0},{"$f":"Debt!FQ143","v":0},{"$f":"Debt!FR143","v":0},{"$f":"Debt!FS143","v":0},{"$f":"Debt!FT143","v":0},{"$f":"Debt!FU143","v":0},{"$f":"Debt!FV143","v":0},{"$f":"Debt!FW143","v":0},{"$f":"Debt!FX143","v":0},{"$f":"Debt!FY143","v":0},{"$f":"Debt!FZ143","v":0},{"$f":"Debt!GA143","v":0},{"$f":"Debt!GB143","v":0},{"$f":"Debt!GC143","v":0},{"$f":"Debt!GD143","v":0},{"$f":"Debt!GE143","v":0},{"$f":"Debt!GF143","v":0},{"$f":"Debt!GG143","v":0},{"$f":"Debt!GH143","v":0},{"$f":"Debt!GI143","v":0},{"$f":"Debt!GJ143","v":0},{"$f":"Debt!GK143","v":0},{"$f":"Debt!GL143","v":0},{"$f":"Debt!GM143","v":0},{"$f":"Debt!GN143","v":0},{"$f":"Debt!GO143","v":0},{"$f":"Debt!GP143","v":0},{"$f":"Debt!GQ143","v":0},{"$f":"Debt!GR143","v":0},{"$f":"Debt!GS143","v":0},{"$f":"Debt!GT143","v":0},{"$f":"Debt!GU143","v":0},{"$f":"Debt!GV143","v":0},{"$f":"Debt!GW143","v":0},{"$f":"Debt!GX143","v":0},{"$f":"Debt!GY143","v":0},{"$f":"Debt!GZ143","v":0},{"$f":"Debt!HA143","v":0},{"$f":"Debt!HB143","v":0},{"$f":"Debt!HC143","v":0},{"$f":"Debt!HD143","v":0},{"$f":"Debt!HE143","v":0},{"$f":"Debt!HF143","v":0},{"$f":"Debt!HG143","v":0},{"$f":"Debt!HH143","v":0},{"$f":"Debt!HI143","v":0},{"$f":"Debt!HJ143","v":0},{"$f":"Debt!HK143","v":0},{"$f":"Debt!HL143","v":0},{"$f":"Debt!HM143","v":0},{"$f":"Debt!HN143","v":0},{"$f":"Debt!HO143","v":0},{"$f":"Debt!HP143","v":0},{"$f":"Debt!HQ143","v":0},{"$f":"Debt!HR143","v":0},{"$f":"Debt!HS143","v":0},{"$f":"Debt!HT143","v":0},{"$f":"Debt!HU143","v":0},{"$f":"Debt!HV143","v":0},{"$f":"Debt!HW143","v":0},{"$f":"Debt!HX143","v":0},{"$f":"Debt!HY143","v":0},{"$f":"Debt!HZ143","v":0},{"$f":"Debt!IA143","v":0},{"$f":"Debt!IB143","v":0},{"$f":"Debt!IC143","v":0},{"$f":"Debt!ID143","v":0},{"$f":"Debt!IE143","v":0}]
[]
[null,"EBT",null,null,null,null,null,null,null,"$m",null,null,null,null,1527.7767944986326,null,{"$f":"Q17+Q19-SUM(Q20:Q22)","v":0},{"$f":"R17+R19-SUM(R20:R22)","v":-8.1019034412022958E-3},-8.4545379748237892E-3,-1.6909075949647578E-2,-3.3575742616314241E-2,-1.1552645282488063E-2,-2.3105290564976125E-2,-3.5790818448915705E-2,-2.7675317633762617E-2,-1.4490905580369618E-3,-2.219599495373412E-3,-2.9551861028164574E-3,-3.097959720924204E-3,-6.1959194418484079E-3,-1.2391838883696816E-2,-2.4783677767393632E-2,-6.9764931390089123E-3,-8.1767825278795045E-3,-7.0747438303802959,-3.0227520330314328,-0.64520936112029625,1.2208359425235358,5.8414368296811503,11.391300840383259,12.441162240724275,12.596646692333421,18.398533562115151,21.135798898725842,18.13093728123081,15.379355099745888,18.405468463880361,21.177583310521676,18.089655372993636,15.339369883698621,18.366774858693613,21.140180784961789,18.13639942649484,15.385903103700455,18.413090987611557,18.691375862274654,15.70259247631482,12.945990877712424,15.966481343071056,18.733176698565821,15.722715748132883,12.9656179703855,15.986043892661439,18.752455387983506,15.741710767024117,12.984333227005976,16.004473111040564,18.770596791405037,15.706831333079199,12.950677197659015,15.972033616804849,18.73937312377176,15.729559682714338,12.973331649521047,15.994184189309189,18.267080261312618,15.25998890638958,12.50205083969737,15.521579226107162,18.287086960191257,15.275450627349885,{"$f":"CD17+CD19-SUM(CD20:CD22)","v":12.51720924761584},15.536426920393653,18.301623782162622,15.289676839251177,12.531129101951667,15.550033517289981,18.314915230571916,15.280039915593997,12.522881892660887,15.542782153431887,18.308852110675748,15.297781705398087,12.540118571851645,15.559891240353297,19.590926431249184,16.571821665971189,13.81694114420405,16.83956493257611,19.608171821710961,16.599627444710897,13.84445918388208,16.866788212594688,19.635100246058823,16.590729153119618,13.799333939526775,16.785014775414936,19.516884387553571,16.471604826468109,13.679708993928976,16.665296197619316,19.396864393009732,16.35128478193791,13.559092458478196,16.544375937111983,19.275639690264715,16.229757017436029,13.437265227009579,16.422241931927559,19.153198186984611,16.10700941039773,13.314413464327799,16.298881999027962,19.029527669457963,15.983029716577265,13.189929944290023,16.174283833087063,18.904615801377407,15.857805568826503,13.064397220998167,1.9645456923881377,3.5469547308411138,1.8671300026042472,0.32597703307073506,1.9421864000587759,3.4195226561819045,1.7393793477583925,0.19790945949263769,1.8137984616711229,3.2908114741038221,1.6103463877251145,6.8560655706655607E-2,1.6841218213226372,3.1608083454861533,1.4800182512859004,{"$f":"EP17+EP19-SUM(EP20:EP22)","v":-6.2088633449056782E-2},1.5531435435868015,3.0295003023347125,1.3483819380265827,-0.19404932301535374,1.4208505631969333,2.9209265118985868,1.2517011992012868,-0.30481012821562858,1.2969414736515552,2.7858104059612678,1.1162473029991258,-0.44060265915829611,1.1608094613815307,2.6493380636605686,0.97943377984267821,-0.57775821612263378,1.0233110155247811,2.5114958716891778,0.8412469823913562,-0.71629048056758426,0.88443242041872061,2.3722700800953529,0.7016731263185445,-0.85621327128057878,0.74415982272894432,2.2316468009113493,0.56069828893657991,-0.99754054575599582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB17+HB19-SUM(HB20:HB22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Less: Tax Paid",null,null,null,null,null,null,null,"$m",null,null,null,null,305.75486700887797,null,{"$f":"'T&D'!Q28","v":0},{"$f":"'T&D'!R28","v":0},{"$f":"'T&D'!S28","v":0},{"$f":"'T&D'!T28","v":0},{"$f":"'T&D'!U28","v":0},{"$f":"'T&D'!V28","v":0},{"$f":"'T&D'!W28","v":0},{"$f":"'T&D'!X28","v":0},{"$f":"'T&D'!Y28","v":0},{"$f":"'T&D'!Z28","v":0},{"$f":"'T&D'!AA28","v":0},{"$f":"'T&D'!AB28","v":0},{"$f":"'T&D'!AC28","v":0},{"$f":"'T&D'!AD28","v":0},{"$f":"'T&D'!AE28","v":0},{"$f":"'T&D'!AF28","v":0},{"$f":"'T&D'!AG28","v":0},{"$f":"'T&D'!AH28","v":0},{"$f":"'T&D'!AI28","v":0},{"$f":"'T&D'!AJ28","v":0},{"$f":"'T&D'!AK28","v":0},{"$f":"'T&D'!AL28","v":0},{"$f":"'T&D'!AM28","v":0},{"$f":"'T&D'!AN28","v":1.4954913017013625},{"$f":"'T&D'!AO28","v":2.488232448144855},{"$f":"'T&D'!AP28","v":2.5193293384666844},{"$f":"'T&D'!AQ28","v":3.6797067124230303},{"$f":"'T&D'!AR28","v":4.2271597797451683},{"$f":"'T&D'!AS28","v":3.6261874562461625},{"$f":"'T&D'!AT28","v":3.0758710199491777},{"$f":"'T&D'!AU28","v":3.6810936927760722},{"$f":"'T&D'!AV28","v":4.2355166621043354},{"$f":"'T&D'!AW28","v":3.6179310745987276},{"$f":"'T&D'!AX28","v":3.0678739767397243},{"$f":"'T&D'!AY28","v":3.6733549717387231},{"$f":"'T&D'!AZ28","v":4.2280361569923581},{"$f":"'T&D'!BA28","v":3.6272798852989681},{"$f":"'T&D'!BB28","v":3.0771806207400911},{"$f":"'T&D'!BC28","v":3.6826181975223116},{"$f":"'T&D'!BD28","v":3.738275172454931},{"$f":"'T&D'!BE28","v":3.1405184952629641},{"$f":"'T&D'!BF28","v":2.5891981755424851},{"$f":"'T&D'!BG28","v":3.1932962686142115},{"$f":"'T&D'!BH28","v":3.7466353397131642},{"$f":"'T&D'!BI28","v":3.1445431496265766},{"$f":"'T&D'!BJ28","v":2.5931235940771002},{"$f":"'T&D'!BK28","v":3.1972087785322878},{"$f":"'T&D'!BL28","v":3.7504910775967013},{"$f":"'T&D'!BM28","v":3.1483421534048235},{"$f":"'T&D'!BN28","v":2.5968666454011955},{"$f":"'T&D'!BO28","v":3.2008946222081129},{"$f":"'T&D'!BP28","v":3.7541193582810077},{"$f":"'T&D'!BQ28","v":3.1413662666158402},{"$f":"'T&D'!BR28","v":2.590135439531803},{"$f":"'T&D'!BS28","v":3.1944067233609701},{"$f":"'T&D'!BT28","v":3.7478746247543522},{"$f":"'T&D'!BU28","v":3.145911936542868},{"$f":"'T&D'!BV28","v":2.5946663299042094},{"$f":"'T&D'!BW28","v":3.1988368378618381},{"$f":"'T&D'!BX28","v":3.6534160522625236},{"$f":"'T&D'!BY28","v":3.0519977812779162},{"$f":"'T&D'!BZ28","v":2.5004101679394743},{"$f":"'T&D'!CA28","v":3.1043158452214326},{"$f":"'T&D'!CB28","v":3.6574173920382513},{"$f":"'T&D'!CC28","v":3.0550901254699774},{"$f":"'T&D'!CD28","v":2.5034418495231683},{"$f":"'T&D'!CE28","v":3.1072853840787307},{"$f":"'T&D'!CF28","v":3.6603247564325248},{"$f":"'T&D'!CG28","v":3.0579353678502357},{"$f":"'T&D'!CH28","v":2.5062258203903336},{"$f":"'T&D'!CI28","v":3.1100067034579961},{"$f":"'T&D'!CJ28","v":3.6629830461143835},{"$f":"'T&D'!CK28","v":3.0560079831187998},{"$f":"'T&D'!CL28","v":2.5045763785321777},{"$f":"'T&D'!CM28","v":3.1085564306863773},{"$f":"'T&D'!CN28","v":3.6617704221351497},{"$f":"'T&D'!CO28","v":3.0595563410796176},{"$f":"'T&D'!CP28","v":2.5080237143703292},{"$f":"'T&D'!CQ28","v":3.1119782480706597},{"$f":"'T&D'!CR28","v":3.918185286249837},{"$f":"'T&D'!CS28","v":3.3143643331942378},{"$f":"'T&D'!CT28","v":2.7633882288408103},{"$f":"'T&D'!CU28","v":3.367912986515222},{"$f":"'T&D'!CV28","v":3.9216343643421925},{"$f":"'T&D'!CW28","v":3.3199254889421796},{"$f":"'T&D'!CX28","v":2.7688918367764161},{"$f":"'T&D'!CY28","v":3.373357642518938},{"$f":"'T&D'!CZ28","v":3.9270200492117646},{"$f":"'T&D'!DA28","v":3.3181458306239238},{"$f":"'T&D'!DB28","v":2.7598667879053553},{"$f":"'T&D'!DC28","v":3.3570029550829874},{"$f":"'T&D'!DD28","v":3.9033768775107145},{"$f":"'T&D'!DE28","v":3.2943209652936218},{"$f":"'T&D'!DF28","v":2.7359417987857952},{"$f":"'T&D'!DG28","v":3.3330592395238634},{"$f":"'T&D'!DH28","v":3.8793728786019468},{"$f":"'T&D'!DI28","v":3.2702569563875823},{"$f":"'T&D'!DJ28","v":2.7118184916956394},{"$f":"'T&D'!DK28","v":3.3088751874223967},{"$f":"'T&D'!DL28","v":3.8551279380529433},{"$f":"'T&D'!DM28","v":3.2459514034872061},{"$f":"'T&D'!DN28","v":2.6874530454019161},{"$f":"'T&D'!DO28","v":3.2844483863855118},{"$f":"'T&D'!DP28","v":3.8306396373969225},{"$f":"'T&D'!DQ28","v":3.221401882079546},{"$f":"'T&D'!DR28","v":2.6628826928655602},{"$f":"'T&D'!DS28","v":3.2597763998055926},{"$f":"'T&D'!DT28","v":3.8059055338915928},{"$f":"'T&D'!DU28","v":3.1966059433154532},{"$f":"'T&D'!DV28","v":2.6379859888580048},{"$f":"'T&D'!DW28","v":3.2348567666174128},{"$f":"'T&D'!DX28","v":3.7809231602754814},{"$f":"'T&D'!DY28","v":3.1715611137653008},{"$f":"'T&D'!DZ28","v":2.6128794441996335},{"$f":"'T&D'!EA28","v":0.39290913847762754},{"$f":"'T&D'!EB28","v":0.70939094616822285},{"$f":"'T&D'!EC28","v":0.37342600052084945},{"$f":"'T&D'!ED28","v":6.5195406614147008E-2},{"$f":"'T&D'!EE28","v":0.3884372800117552},{"$f":"'T&D'!EF28","v":0.68390453123638095},{"$f":"'T&D'!EG28","v":0.34787586955167854},{"$f":"'T&D'!EH28","v":3.9581891898527538E-2},{"$f":"'T&D'!EI28","v":0.36275969233422461},{"$f":"'T&D'!EJ28","v":0.65816229482076449},{"$f":"'T&D'!EK28","v":0.3220692775450229},{"$f":"'T&D'!EL28","v":1.3712131141331123E-2},{"$f":"'T&D'!EM28","v":0.33682436426452744},{"$f":"'T&D'!EN28","v":0.63216166909723071},{"$f":"'T&D'!EO28","v":0.29600365025718006},{"$f":"'T&D'!EP28","v":0},{"$f":"'T&D'!EQ28","v":0.29821098202754898},{"$f":"'T&D'!ER28","v":0.60590006046694256},{"$f":"'T&D'!ES28","v":0.26967638760531654},{"$f":"'T&D'!ET28","v":0},{"$f":"'T&D'!EU28","v":0.24536024803631593},{"$f":"'T&D'!EV28","v":0.58418530237971733},{"$f":"'T&D'!EW28","v":0.25034023984025738},{"$f":"'T&D'!EX28","v":0},{"$f":"'T&D'!EY28","v":0.19842626908718533},{"$f":"'T&D'!EZ28","v":0.55716208119225363},{"$f":"'T&D'!FA28","v":0.22324946059982517},{"$f":"'T&D'!FB28","v":0},{"$f":"'T&D'!FC28","v":0.14404136044464694},{"$f":"'T&D'!FD28","v":0.52986761273211369},{"$f":"'T&D'!FE28","v":0.19588675596853566},{"$f":"'T&D'!FF28","v":0},{"$f":"'T&D'!FG28","v":8.9110559880429471E-2},{"$f":"'T&D'!FH28","v":0.50229917433783555},{"$f":"'T&D'!FI28","v":0.16824939647827125},{"$f":"'T&D'!FJ28","v":0},{"$f":"'T&D'!FK28","v":3.3628387970227269E-2},{"$f":"'T&D'!FL28","v":0.47445401601907061},{"$f":"'T&D'!FM28","v":0.14033462526370891},{"$f":"'T&D'!FN28","v":0},{"$f":"'T&D'!FO28","v":0},{"$f":"'T&D'!FP28","v":0.42391867047194298},{"$f":"'T&D'!FQ28","v":0.11213965778731599},{"$f":"'T&D'!FR28","v":0},{"$f":"'T&D'!FS28","v":0},{"$f":"'T&D'!FT28","v":0},{"$f":"'T&D'!FU28","v":0},{"$f":"'T&D'!FV28","v":0},{"$f":"'T&D'!FW28","v":0},{"$f":"'T&D'!FX28","v":0},{"$f":"'T&D'!FY28","v":0},{"$f":"'T&D'!FZ28","v":0},{"$f":"'T&D'!GA28","v":0},{"$f":"'T&D'!GB28","v":0},{"$f":"'T&D'!GC28","v":0},{"$f":"'T&D'!GD28","v":0},{"$f":"'T&D'!GE28","v":0},{"$f":"'T&D'!GF28","v":0},{"$f":"'T&D'!GG28","v":0},{"$f":"'T&D'!GH28","v":0},{"$f":"'T&D'!GI28","v":0},{"$f":"'T&D'!GJ28","v":0},{"$f":"'T&D'!GK28","v":0},{"$f":"'T&D'!GL28","v":0},{"$f":"'T&D'!GM28","v":0},{"$f":"'T&D'!GN28","v":0},{"$f":"'T&D'!GO28","v":0},{"$f":"'T&D'!GP28","v":0},{"$f":"'T&D'!GQ28","v":0},{"$f":"'T&D'!GR28","v":0},{"$f":"'T&D'!GS28","v":0},{"$f":"'T&D'!GT28","v":0},{"$f":"'T&D'!GU28","v":0},{"$f":"'T&D'!GV28","v":0},{"$f":"'T&D'!GW28","v":0},{"$f":"'T&D'!GX28","v":0},{"$f":"'T&D'!GY28","v":0},{"$f":"'T&D'!GZ28","v":0},{"$f":"'T&D'!HA28","v":0},{"$f":"'T&D'!HB28","v":0},{"$f":"'T&D'!HC28","v":0},{"$f":"'T&D'!HD28","v":0},{"$f":"'T&D'!HE28","v":0},{"$f":"'T&D'!HF28","v":0},{"$f":"'T&D'!HG28","v":0},{"$f":"'T&D'!HH28","v":0},{"$f":"'T&D'!HI28","v":0},{"$f":"'T&D'!HJ28","v":0},{"$f":"'T&D'!HK28","v":0},{"$f":"'T&D'!HL28","v":0},{"$f":"'T&D'!HM28","v":0},{"$f":"'T&D'!HN28","v":0},{"$f":"'T&D'!HO28","v":0},{"$f":"'T&D'!HP28","v":0},{"$f":"'T&D'!HQ28","v":0},{"$f":"'T&D'!HR28","v":0},{"$f":"'T&D'!HS28","v":0},{"$f":"'T&D'!HT28","v":0},{"$f":"'T&D'!HU28","v":0},{"$f":"'T&D'!HV28","v":0},{"$f":"'T&D'!HW28","v":0},{"$f":"'T&D'!HX28","v":0},{"$f":"'T&D'!HY28","v":0},{"$f":"'T&D'!HZ28","v":0},{"$f":"'T&D'!IA28","v":0},{"$f":"'T&D'!IB28","v":0},{"$f":"'T&D'!IC28","v":0},{"$f":"'T&D'!ID28","v":0}]
[]
[null,"Net Income",null,null,null,null,null,null,null,"$m",null,null,null,null,1222.0219274897556,null,{"$f":"Q24-Q26","v":0},{"$f":"R24-R26","v":-8.1019034412022958E-3},-8.4545379748237892E-3,-1.6909075949647578E-2,-3.3575742616314241E-2,-1.1552645282488063E-2,-2.3105290564976125E-2,-3.5790818448915705E-2,-2.7675317633762617E-2,-1.4490905580369618E-3,-2.219599495373412E-3,-2.9551861028164574E-3,-3.097959720924204E-3,-6.1959194418484079E-3,-1.2391838883696816E-2,-2.4783677767393632E-2,-6.9764931390089123E-3,-8.1767825278795045E-3,-7.0747438303802959,-3.0227520330314328,-0.64520936112029625,1.2208359425235358,5.8414368296811503,9.8958095386818972,9.95292979257942,10.077317353866736,14.718826849692121,16.908639118980673,14.504749824984648,12.303484079796711,14.724374771104289,16.942066648417342,14.471724298394909,12.271495906958897,14.69341988695489,16.912144627969433,14.509119541195872,12.308722482960365,14.730472790089246,14.953100689819724,12.562073981051856,10.356792702169939,12.773185074456844,14.986541358852657,12.578172598506306,10.372494376308399,12.788835114129151,15.001964310386805,12.593368613619294,10.38746658160478,12.803578488832452,15.016477433124029,12.565465066463359,10.360541758127212,12.777626893443879,14.991498499017407,12.58364774617147,10.378665319616838,12.795347351447351,14.613664209050095,12.207991125111665,10.001640671757896,12.41726338088573,14.629669568153005,12.220360501879908,{"$f":"CD24-CD26","v":10.013767398092671},12.429141536314923,14.641299025730097,12.231741471400941,10.024903281561333,12.440026813831984,14.651932184457532,12.224031932475198,10.018305514128709,12.434225722745509,14.647081688540599,12.23822536431847,10.032094857481315,12.447912992282637,15.672741144999346,13.257457332776951,11.053552915363239,13.471651946060888,15.686537457368768,13.279701955768719,11.075567347105665,13.49343057007575,15.708080196847058,13.272583322495695,11.03946715162142,13.42801182033195,15.613507510042856,13.177283861174487,10.943767195143181,13.332236958095454,15.517491514407785,13.081027825550327,10.847273966782556,13.235500749689587,15.420511752211771,12.983805613948823,10.749812181607663,13.137793545542047,15.322558549587688,12.885607528318184,10.651530771462239,13.039105599222371,15.223622135566369,12.786423773261813,10.551943955432019,12.939427066469651,15.123692641101925,12.686244455061203,10.451517776798534,1.5716365539105102,2.8375637846728909,1.4937040020833978,0.26078162645658803,1.5537491200470206,2.7356181249455238,1.3915034782067139,0.15832756759411015,1.4510387693368982,2.6326491792830575,1.2882771101800916,5.4848524565324484E-2,1.3472974570581098,2.5286466763889228,1.1840146010287202,{"$f":"EP24-EP26","v":-6.2088633449056782E-2},1.2549325615592526,2.4236002418677698,1.0787055504212661,-0.19404932301535374,1.1754903151606173,2.3367412095188693,1.0013609593610293,-0.30481012821562858,1.0985152045643698,2.2286483247690141,0.89299784239930058,-0.44060265915829611,1.0167681009368839,2.1194704509284548,0.78354702387414255,-0.57775821612263378,0.93420045564435161,2.0091966973513422,0.67299758591308501,-0.71629048056758426,0.85080403244849334,1.8978160640762822,0.56133850105483563,-0.85621327128057878,0.74415982272894432,1.8077281304394064,0.44855863114926392,-0.99754054575599582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB24-HB26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Dividend Distributed",null,null,null,null,null,null,null,"$m",null,null,null,null,1223.0194680355114,null,{"$f":"Distribution!Q53","v":0},{"$f":"Distribution!R53","v":0},{"$f":"Distribution!S53","v":41.81192914876533},{"$f":"Distribution!T53","v":55.094040090436053},{"$f":"Distribution!U53","v":-15.342064152535812},{"$f":"Distribution!V53","v":68.514621126038804},{"$f":"Distribution!W53","v":72.714519499282929},{"$f":"Distribution!X53","v":33.025952901287852},{"$f":"Distribution!Y53","v":-45.652728325889115},{"$f":"Distribution!Z53","v":47.964255137898462},{"$f":"Distribution!AA53","v":47.859488148218247},{"$f":"Distribution!AB53","v":0},{"$f":"Distribution!AC53","v":70.903883459160681},{"$f":"Distribution!AD53","v":77.228751711817878},{"$f":"Distribution!AE53","v":60.15766743500761},{"$f":"Distribution!AF53","v":-29.070520582973263},{"$f":"Distribution!AG53","v":29.070520582973263},{"$f":"Distribution!AH53","v":29.070520582973263},{"$f":"Distribution!AI53","v":0},{"$f":"Distribution!AJ53","v":0},{"$f":"Distribution!AK53","v":0},{"$f":"Distribution!AL53","v":0},{"$f":"Distribution!AM53","v":0},{"$f":"Distribution!AN53","v":0},{"$f":"Distribution!AO53","v":0},{"$f":"Distribution!AP53","v":0},{"$f":"Distribution!AQ53","v":0},{"$f":"Distribution!AR53","v":0},{"$f":"Distribution!AS53","v":0},{"$f":"Distribution!AT53","v":0},{"$f":"Distribution!AU53","v":0},{"$f":"Distribution!AV53","v":0},{"$f":"Distribution!AW53","v":0},{"$f":"Distribution!AX53","v":0},{"$f":"Distribution!AY53","v":0},{"$f":"Distribution!AZ53","v":0},{"$f":"Distribution!BA53","v":0},{"$f":"Distribution!BB53","v":0},{"$f":"Distribution!BC53","v":0},{"$f":"Distribution!BD53","v":0},{"$f":"Distribution!BE53","v":0},{"$f":"Distribution!BF53","v":0},{"$f":"Distribution!BG53","v":0},{"$f":"Distribution!BH53","v":0},{"$f":"Distribution!BI53","v":0},{"$f":"Distribution!BJ53","v":0},{"$f":"Distribution!BK53","v":0},{"$f":"Distribution!BL53","v":0},{"$f":"Distribution!BM53","v":0},{"$f":"Distribution!BN53","v":0},{"$f":"Distribution!BO53","v":0},{"$f":"Distribution!BP53","v":0},{"$f":"Distribution!BQ53","v":0},{"$f":"Distribution!BR53","v":0},{"$f":"Distribution!BS53","v":0},{"$f":"Distribution!BT53","v":0},{"$f":"Distribution!BU53","v":0},{"$f":"Distribution!BV53","v":0},{"$f":"Distribution!BW53","v":0},{"$f":"Distribution!BX53","v":0},{"$f":"Distribution!BY53","v":0},{"$f":"Distribution!BZ53","v":0},{"$f":"Distribution!CA53","v":0},{"$f":"Distribution!CB53","v":0},{"$f":"Distribution!CC53","v":2.378049832276643},{"$f":"Distribution!CD53","v":10.013767398092671},{"$f":"Distribution!CE53","v":12.429141536314923},{"$f":"Distribution!CF53","v":14.641299025730097},{"$f":"Distribution!CG53","v":12.231741471400941},{"$f":"Distribution!CH53","v":10.024903281561333},{"$f":"Distribution!CI53","v":12.440026813831984},{"$f":"Distribution!CJ53","v":14.651932184457532},{"$f":"Distribution!CK53","v":12.224031932475198},{"$f":"Distribution!CL53","v":10.018305514128709},{"$f":"Distribution!CM53","v":12.434225722745509},{"$f":"Distribution!CN53","v":14.647081688540599},{"$f":"Distribution!CO53","v":12.23822536431847},{"$f":"Distribution!CP53","v":10.032094857481315},{"$f":"Distribution!CQ53","v":12.447912992282637},{"$f":"Distribution!CR53","v":15.672741144999346},{"$f":"Distribution!CS53","v":13.257457332776951},{"$f":"Distribution!CT53","v":11.053552915363239},{"$f":"Distribution!CU53","v":13.471651946060888},{"$f":"Distribution!CV53","v":15.686537457368768},{"$f":"Distribution!CW53","v":13.279701955768719},{"$f":"Distribution!CX53","v":11.075567347105665},{"$f":"Distribution!CY53","v":13.49343057007575},{"$f":"Distribution!CZ53","v":15.708080196847058},{"$f":"Distribution!DA53","v":13.272583322495695},{"$f":"Distribution!DB53","v":11.03946715162142},{"$f":"Distribution!DC53","v":13.42801182033195},{"$f":"Distribution!DD53","v":15.613507510042856},{"$f":"Distribution!DE53","v":13.177283861174487},{"$f":"Distribution!DF53","v":10.943767195143181},{"$f":"Distribution!DG53","v":13.332236958095454},{"$f":"Distribution!DH53","v":15.517491514407785},{"$f":"Distribution!DI53","v":13.081027825550327},{"$f":"Distribution!DJ53","v":10.847273966782556},{"$f":"Distribution!DK53","v":13.235500749689587},{"$f":"Distribution!DL53","v":15.420511752211771},{"$f":"Distribution!DM53","v":12.983805613948823},{"$f":"Distribution!DN53","v":10.749812181607663},{"$f":"Distribution!DO53","v":13.137793545542047},{"$f":"Distribution!DP53","v":15.322558549587688},{"$f":"Distribution!DQ53","v":12.885607528318184},{"$f":"Distribution!DR53","v":10.651530771462239},{"$f":"Distribution!DS53","v":13.039105599222371},{"$f":"Distribution!DT53","v":15.223622135566369},{"$f":"Distribution!DU53","v":12.786423773261813},{"$f":"Distribution!DV53","v":10.551943955432019},{"$f":"Distribution!DW53","v":12.939427066469651},{"$f":"Distribution!DX53","v":15.123692641101925},{"$f":"Distribution!DY53","v":12.686244455061203},{"$f":"Distribution!DZ53","v":10.451517776798534},{"$f":"Distribution!EA53","v":1.5716365539105102},{"$f":"Distribution!EB53","v":2.8375637846728909},{"$f":"Distribution!EC53","v":1.4937040020833978},{"$f":"Distribution!ED53","v":0.26078162645658803},{"$f":"Distribution!EE53","v":1.5537491200470206},{"$f":"Distribution!EF53","v":2.7356181249455238},{"$f":"Distribution!EG53","v":1.3915034782067139},{"$f":"Distribution!EH53","v":0.15832756759411015},{"$f":"Distribution!EI53","v":1.4510387693368982},{"$f":"Distribution!EJ53","v":2.6326491792830575},{"$f":"Distribution!EK53","v":1.2882771101800916},{"$f":"Distribution!EL53","v":5.4848524565324484E-2},{"$f":"Distribution!EM53","v":1.3472974570581098},{"$f":"Distribution!EN53","v":2.5286466763889228},{"$f":"Distribution!EO53","v":1.1840146010287202},{"$f":"Distribution!EP53","v":0},{"$f":"Distribution!EQ53","v":1.1928439281101959},{"$f":"Distribution!ER53","v":2.4236002418677698},{"$f":"Distribution!ES53","v":1.0787055504212661},{"$f":"Distribution!ET53","v":0},{"$f":"Distribution!EU53","v":0.98144099214526359},{"$f":"Distribution!EV53","v":2.3367412095188693},{"$f":"Distribution!EW53","v":1.0013609593610293},{"$f":"Distribution!EX53","v":0},{"$f":"Distribution!EY53","v":0.79370507634874121},{"$f":"Distribution!EZ53","v":2.2286483247690141},{"$f":"Distribution!FA53","v":0.89299784239930058},{"$f":"Distribution!FB53","v":0},{"$f":"Distribution!FC53","v":0.57616544177858775},{"$f":"Distribution!FD53","v":2.1194704509284548},{"$f":"Distribution!FE53","v":0.78354702387414255},{"$f":"Distribution!FF53","v":0},{"$f":"Distribution!FG53","v":0.35644223952171783},{"$f":"Distribution!FH53","v":2.0091966973513422},{"$f":"Distribution!FI53","v":0.67299758591308501},{"$f":"Distribution!FJ53","v":0},{"$f":"Distribution!FK53","v":0.13451355188090908},{"$f":"Distribution!FL53","v":1.8978160640762822},{"$f":"Distribution!FM53","v":0.56133850105483563},{"$f":"Distribution!FN53","v":0},{"$f":"Distribution!FO53","v":0},{"$f":"Distribution!FP53","v":1.6956746818877719},{"$f":"Distribution!FQ53","v":0.44855863114926392},{"$f":"Distribution!FR53","v":0},{"$f":"Distribution!FS53","v":0},{"$f":"Distribution!FT53","v":0},{"$f":"Distribution!FU53","v":0},{"$f":"Distribution!FV53","v":0},{"$f":"Distribution!FW53","v":0},{"$f":"Distribution!FX53","v":0},{"$f":"Distribution!FY53","v":0},{"$f":"Distribution!FZ53","v":0},{"$f":"Distribution!GA53","v":0},{"$f":"Distribution!GB53","v":0},{"$f":"Distribution!GC53","v":0},{"$f":"Distribution!GD53","v":0},{"$f":"Distribution!GE53","v":0},{"$f":"Distribution!GF53","v":0},{"$f":"Distribution!GG53","v":0},{"$f":"Distribution!GH53","v":0},{"$f":"Distribution!GI53","v":0},{"$f":"Distribution!GJ53","v":0},{"$f":"Distribution!GK53","v":0},{"$f":"Distribution!GL53","v":0},{"$f":"Distribution!GM53","v":0},{"$f":"Distribution!GN53","v":0},{"$f":"Distribution!GO53","v":0},{"$f":"Distribution!GP53","v":0},{"$f":"Distribution!GQ53","v":0},{"$f":"Distribution!GR53","v":0},{"$f":"Distribution!GS53","v":0},{"$f":"Distribution!GT53","v":0},{"$f":"Distribution!GU53","v":0},{"$f":"Distribution!GV53","v":0},{"$f":"Distribution!GW53","v":0},{"$f":"Distribution!GX53","v":0},{"$f":"Distribution!GY53","v":0},{"$f":"Distribution!GZ53","v":0},{"$f":"Distribution!HA53","v":0},{"$f":"Distribution!HB53","v":0},{"$f":"Distribution!HC53","v":0},{"$f":"Distribution!HD53","v":0},{"$f":"Distribution!HE53","v":0},{"$f":"Distribution!HF53","v":0},{"$f":"Distribution!HG53","v":0},{"$f":"Distribution!HH53","v":0},{"$f":"Distribution!HI53","v":0},{"$f":"Distribution!HJ53","v":0},{"$f":"Distribution!HK53","v":0},{"$f":"Distribution!HL53","v":0},{"$f":"Distribution!HM53","v":0},{"$f":"Distribution!HN53","v":0},{"$f":"Distribution!HO53","v":0},{"$f":"Distribution!HP53","v":0},{"$f":"Distribution!HQ53","v":0},{"$f":"Distribution!HR53","v":0},{"$f":"Distribution!HS53","v":0},{"$f":"Distribution!HT53","v":0},{"$f":"Distribution!HU53","v":0},{"$f":"Distribution!HV53","v":0},{"$f":"Distribution!HW53","v":0},{"$f":"Distribution!HX53","v":0},{"$f":"Distribution!HY53","v":0},{"$f":"Distribution!HZ53","v":0},{"$f":"Distribution!IA53","v":0},{"$f":"Distribution!IB53","v":0},{"$f":"Distribution!IC53","v":0},{"$f":"Distribution!ID53","v":0}]
[]
[null,"Retained Earnings",null,null,null,null,null,null,null,"$m",null,null,null,null,-0.99754054575599593,null,{"$f":"Q28-Q30","v":0},{"$f":"R28-R30","v":-8.1019034412022958E-3},-41.820383686740151,-55.110949166385701,15.308488409919498,-68.526173771321297,-72.737624789847899,-33.061743719736768,45.62505300825535,-47.965704228456502,-47.861707747713623,-2.9551861028164574E-3,-70.9069814188816,-77.234947631259729,-60.170059273891304,29.045736905205867,-29.077497076112273,-29.078697365501142,-7.0747438303802959,-3.0227520330314328,-0.64520936112029625,1.2208359425235358,5.8414368296811503,9.8958095386818972,9.95292979257942,10.077317353866736,14.718826849692121,16.908639118980673,14.504749824984648,12.303484079796711,14.724374771104289,16.942066648417342,14.471724298394909,12.271495906958897,14.69341988695489,16.912144627969433,14.509119541195872,12.308722482960365,14.730472790089246,14.953100689819724,12.562073981051856,10.356792702169939,12.773185074456844,14.986541358852657,12.578172598506306,10.372494376308399,12.788835114129151,15.001964310386805,12.593368613619294,10.38746658160478,12.803578488832452,15.016477433124029,12.565465066463359,10.360541758127212,12.777626893443879,14.991498499017407,12.58364774617147,10.378665319616838,12.795347351447351,14.613664209050095,12.207991125111665,10.001640671757896,12.41726338088573,14.629669568153005,9.8423106696032647,{"$f":"CD28-CD30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP28-EP30","v":-6.2088633449056782E-2},6.2088633449056685E-2,0,0,-0.19404932301535374,0.19404932301535371,0,0,-0.30481012821562858,0.30481012821562858,0,0,-0.44060265915829611,0.44060265915829611,0,0,-0.57775821612263378,0.57775821612263378,0,0,-0.71629048056758426,0.71629048056758426,0,0,-0.85621327128057878,0.74415982272894432,0.11205344855163446,0,-0.99754054575599582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB28-HB30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["END SHEET"]

{"sheet":"CF","index":9,"n_rows":79,"n_cols":238,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period Start:",null,{"$f":"Time!R17","v":"2021-01-01"},{"$f":"Time!S17","v":"2021-02-01"},{"$f":"Time!T17","v":"2021-03-01"},{"$f":"Time!U17","v":"2021-04-01"},{"$f":"Time!V17","v":"2021-05-01"},{"$f":"Time!W17","v":"2021-06-01"},{"$f":"Time!X17","v":"2021-07-01"},{"$f":"Time!Y17","v":"2021-08-01"},{"$f":"Time!Z17","v":"2021-09-01"},{"$f":"Time!AA17","v":"2021-10-01"},{"$f":"Time!AB17","v":"2021-11-01"},{"$f":"Time!AC17","v":"2021-12-01"},{"$f":"Time!AD17","v":"2022-01-01"},{"$f":"Time!AE17","v":"2022-02-01"},{"$f":"Time!AF17","v":"2022-03-01"},{"$f":"Time!AG17","v":"2022-04-01"},{"$f":"Time!AH17","v":"2022-05-01"},{"$f":"Time!AI17","v":"2022-06-01"},{"$f":"Time!AJ17","v":"2022-07-01"},{"$f":"Time!AK17","v":"2022-10-01"},{"$f":"Time!AL17","v":"2023-01-01"},{"$f":"Time!AM17","v":"2023-04-01"},{"$f":"Time!AN17","v":"2023-07-01"},{"$f":"Time!AO17","v":"2023-10-01"},{"$f":"Time!AP17","v":"2024-01-01"},{"$f":"Time!AQ17","v":"2024-04-01"},{"$f":"Time!AR17","v":"2024-07-01"},{"$f":"Time!AS17","v":"2024-10-01"},{"$f":"Time!AT17","v":"2025-01-01"},{"$f":"Time!AU17","v":"2025-04-01"},{"$f":"Time!AV17","v":"2025-07-01"},{"$f":"Time!AW17","v":"2025-10-01"},{"$f":"Time!AX17","v":"2026-01-01"},{"$f":"Time!AY17","v":"2026-04-01"},{"$f":"Time!AZ17","v":"2026-07-01"},{"$f":"Time!BA17","v":"2026-10-01"},{"$f":"Time!BB17","v":"2027-01-01"},{"$f":"Time!BC17","v":"2027-04-01"},{"$f":"Time!BD17","v":"2027-07-01"},{"$f":"Time!BE17","v":"2027-10-01"},{"$f":"Time!BF17","v":"2028-01-01"},{"$f":"Time!BG17","v":"2028-04-01"},{"$f":"Time!BH17","v":"2028-07-01"},{"$f":"Time!BI17","v":"2028-10-01"},{"$f":"Time!BJ17","v":"2029-01-01"},{"$f":"Time!BK17","v":"2029-04-01"},{"$f":"Time!BL17","v":"2029-07-01"},{"$f":"Time!BM17","v":"2029-10-01"},{"$f":"Time!BN17","v":"2030-01-01"},{"$f":"Time!BO17","v":"2030-04-01"},{"$f":"Time!BP17","v":"2030-07-01"},{"$f":"Time!BQ17","v":"2030-10-01"},{"$f":"Time!BR17","v":"2031-01-01"},{"$f":"Time!BS17","v":"2031-04-01"},{"$f":"Time!BT17","v":"2031-07-01"},{"$f":"Time!BU17","v":"2031-10-01"},{"$f":"Time!BV17","v":"2032-01-01"},{"$f":"Time!BW17","v":"2032-04-01"},{"$f":"Time!BX17","v":"2032-07-01"},{"$f":"Time!BY17","v":"2032-10-01"},{"$f":"Time!BZ17","v":"2033-01-01"},{"$f":"Time!CA17","v":"2033-04-01"},{"$f":"Time!CB17","v":"2033-07-01"},{"$f":"Time!CC17","v":"2033-10-01"},{"$f":"Time!CD17","v":"2034-01-01"},{"$f":"Time!CE17","v":"2034-04-01"},{"$f":"Time!CF17","v":"2034-07-01"},{"$f":"Time!CG17","v":"2034-10-01"},{"$f":"Time!CH17","v":"2035-01-01"},{"$f":"Time!CI17","v":"2035-04-01"},{"$f":"Time!CJ17","v":"2035-07-01"},{"$f":"Time!CK17","v":"2035-10-01"},{"$f":"Time!CL17","v":"2036-01-01"},{"$f":"Time!CM17","v":"2036-04-01"},{"$f":"Time!CN17","v":"2036-07-01"},{"$f":"Time!CO17","v":"2036-10-01"},{"$f":"Time!CP17","v":"2037-01-01"},{"$f":"Time!CQ17","v":"2037-04-01"},{"$f":"Time!CR17","v":"2037-07-01"},{"$f":"Time!CS17","v":"2037-10-01"},{"$f":"Time!CT17","v":"2038-01-01"},{"$f":"Time!CU17","v":"2038-04-01"},{"$f":"Time!CV17","v":"2038-07-01"},{"$f":"Time!CW17","v":"2038-10-01"},{"$f":"Time!CX17","v":"2039-01-01"},{"$f":"Time!CY17","v":"2039-04-01"},{"$f":"Time!CZ17","v":"2039-07-01"},{"$f":"Time!DA17","v":"2039-10-01"},{"$f":"Time!DB17","v":"2040-01-01"},{"$f":"Time!DC17","v":"2040-04-01"},{"$f":"Time!DD17","v":"2040-07-01"},{"$f":"Time!DE17","v":"2040-10-01"},{"$f":"Time!DF17","v":"2041-01-01"},{"$f":"Time!DG17","v":"2041-04-01"},{"$f":"Time!DH17","v":"2041-07-01"},{"$f":"Time!DI17","v":"2041-10-01"},{"$f":"Time!DJ17","v":"2042-01-01"},{"$f":"Time!DK17","v":"2042-04-01"},{"$f":"Time!DL17","v":"2042-07-01"},{"$f":"Time!DM17","v":"2042-10-01"},{"$f":"Time!DN17","v":"2043-01-01"},{"$f":"Time!DO17","v":"2043-04-01"},{"$f":"Time!DP17","v":"2043-07-01"},{"$f":"Time!DQ17","v":"2043-10-01"},{"$f":"Time!DR17","v":"2044-01-01"},{"$f":"Time!DS17","v":"2044-04-01"},{"$f":"Time!DT17","v":"2044-07-01"},{"$f":"Time!DU17","v":"2044-10-01"},{"$f":"Time!DV17","v":"2045-01-01"},{"$f":"Time!DW17","v":"2045-04-01"},{"$f":"Time!DX17","v":"2045-07-01"},{"$f":"Time!DY17","v":"2045-10-01"},{"$f":"Time!DZ17","v":"2046-01-01"},{"$f":"Time!EA17","v":"2046-04-01"},{"$f":"Time!EB17","v":"2046-07-01"},{"$f":"Time!EC17","v":"2046-10-01"},{"$f":"Time!ED17","v":"2047-01-01"},{"$f":"Time!EE17","v":"2047-04-01"},{"$f":"Time!EF17","v":"2047-07-01"},{"$f":"Time!EG17","v":"2047-10-01"},{"$f":"Time!EH17","v":"2048-01-01"},{"$f":"Time!EI17","v":"2048-04-01"},{"$f":"Time!EJ17","v":"2048-07-01"},{"$f":"Time!EK17","v":"2048-10-01"},{"$f":"Time!EL17","v":"2049-01-01"},{"$f":"Time!EM17","v":"2049-04-01"},{"$f":"Time!EN17","v":"2049-07-01"},{"$f":"Time!EO17","v":"2049-10-01"},{"$f":"Time!EP17","v":"2050-01-01"},{"$f":"Time!EQ17","v":"2050-04-01"},{"$f":"Time!ER17","v":"2050-07-01"},{"$f":"Time!ES17","v":"2050-10-01"},{"$f":"Time!ET17","v":"2051-01-01"},{"$f":"Time!EU17","v":"2051-04-01"},{"$f":"Time!EV17","v":"2051-07-01"},{"$f":"Time!EW17","v":"2051-10-01"},{"$f":"Time!EX17","v":"2052-01-01"},{"$f":"Time!EY17","v":"2052-04-01"},{"$f":"Time!EZ17","v":"2052-07-01"},{"$f":"Time!FA17","v":"2052-10-01"},{"$f":"Time!FB17","v":"2053-01-01"},{"$f":"Time!FC17","v":"2053-04-01"},{"$f":"Time!FD17","v":"2053-07-01"},{"$f":"Time!FE17","v":"2053-10-01"},{"$f":"Time!FF17","v":"2054-01-01"},{"$f":"Time!FG17","v":"2054-04-01"},{"$f":"Time!FH17","v":"2054-07-01"},{"$f":"Time!FI17","v":"2054-10-01"},{"$f":"Time!FJ17","v":"2055-01-01"},{"$f":"Time!FK17","v":"2055-04-01"},{"$f":"Time!FL17","v":"2055-07-01"},{"$f":"Time!FM17","v":"2055-10-01"},{"$f":"Time!FN17","v":"2056-01-01"},{"$f":"Time!FO17","v":"2056-04-01"},{"$f":"Time!FP17","v":"2056-07-01"},{"$f":"Time!FQ17","v":"2056-10-01"},{"$f":"Time!FR17","v":"2057-01-01"},{"$f":"Time!FS17","v":"2057-04-01"},{"$f":"Time!FT17","v":"2057-07-01"},{"$f":"Time!FU17","v":"2057-10-01"},{"$f":"Time!FV17","v":"2058-01-01"},{"$f":"Time!FW17","v":"2058-04-01"},{"$f":"Time!FX17","v":"2058-07-01"},{"$f":"Time!FY17","v":"2058-10-01"},{"$f":"Time!FZ17","v":"2059-01-01"},{"$f":"Time!GA17","v":"2059-04-01"},{"$f":"Time!GB17","v":"2059-07-01"},{"$f":"Time!GC17","v":"2059-10-01"},{"$f":"Time!GD17","v":"2060-01-01"},{"$f":"Time!GE17","v":"2060-04-01"},{"$f":"Time!GF17","v":"2060-07-01"},{"$f":"Time!GG17","v":"2060-10-01"},{"$f":"Time!GH17","v":"2061-01-01"},{"$f":"Time!GI17","v":"2061-04-01"},{"$f":"Time!GJ17","v":"2061-07-01"},{"$f":"Time!GK17","v":"2061-10-01"},{"$f":"Time!GL17","v":"2062-01-01"},{"$f":"Time!GM17","v":"2062-04-01"},{"$f":"Time!GN17","v":"2062-07-01"},{"$f":"Time!GO17","v":"2062-10-01"},{"$f":"Time!GP17","v":"2063-01-01"},{"$f":"Time!GQ17","v":"2063-04-01"},{"$f":"Time!GR17","v":"2063-07-01"},{"$f":"Time!GS17","v":"2063-10-01"},{"$f":"Time!GT17","v":"2064-01-01"},{"$f":"Time!GU17","v":"2064-04-01"},{"$f":"Time!GV17","v":"2064-07-01"},{"$f":"Time!GW17","v":"2064-10-01"},{"$f":"Time!GX17","v":"2065-01-01"},{"$f":"Time!GY17","v":"2065-04-01"},{"$f":"Time!GZ17","v":"2065-07-01"},{"$f":"Time!HA17","v":"2065-10-01"},{"$f":"Time!HB17","v":"2066-01-01"},{"$f":"Time!HC17","v":"2066-04-01"},{"$f":"Time!HD17","v":"2066-07-01"},{"$f":"Time!HE17","v":"2066-10-01"},{"$f":"Time!HF17","v":"2067-01-01"},{"$f":"Time!HG17","v":"2067-04-01"},{"$f":"Time!HH17","v":"2067-07-01"},{"$f":"Time!HI17","v":"2067-10-01"},{"$f":"Time!HJ17","v":"2068-01-01"},{"$f":"Time!HK17","v":"2068-04-01"},{"$f":"Time!HL17","v":"2068-07-01"},{"$f":"Time!HM17","v":"2068-10-01"},{"$f":"Time!HN17","v":"2069-01-01"},{"$f":"Time!HO17","v":"2069-04-01"},{"$f":"Time!HP17","v":"2069-07-01"},{"$f":"Time!HQ17","v":"2069-10-01"},{"$f":"Time!HR17","v":"2070-01-01"},{"$f":"Time!HS17","v":"2070-04-01"},{"$f":"Time!HT17","v":"2070-07-01"},{"$f":"Time!HU17","v":"2070-10-01"},{"$f":"Time!HV17","v":"2071-01-01"},{"$f":"Time!HW17","v":"2071-04-01"},{"$f":"Time!HX17","v":"2071-07-01"},{"$f":"Time!HY17","v":"2071-10-01"},{"$f":"Time!HZ17","v":"2072-01-01"},{"$f":"Time!IA17","v":"2072-04-01"},{"$f":"Time!IB17","v":"2072-07-01"},{"$f":"Time!IC17","v":"2072-10-01"},{"$f":"Time!ID17","v":"2073-01-01"},{"$f":"Time!IE17","v":"2073-04-01"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period End:",null,{"$f":"Time!R18","v":"2021-01-31"},{"$f":"Time!S18","v":"2021-02-28"},{"$f":"Time!T18","v":"2021-03-31"},{"$f":"Time!U18","v":"2021-04-30"},{"$f":"Time!V18","v":"2021-05-31"},{"$f":"Time!W18","v":"2021-06-30"},{"$f":"Time!X18","v":"2021-07-31"},{"$f":"Time!Y18","v":"2021-08-31"},{"$f":"Time!Z18","v":"2021-09-30"},{"$f":"Time!AA18","v":"2021-10-31"},{"$f":"Time!AB18","v":"2021-11-30"},{"$f":"Time!AC18","v":"2021-12-31"},{"$f":"Time!AD18","v":"2022-01-31"},{"$f":"Time!AE18","v":"2022-02-28"},{"$f":"Time!AF18","v":"2022-03-31"},{"$f":"Time!AG18","v":"2022-04-30"},{"$f":"Time!AH18","v":"2022-05-31"},{"$f":"Time!AI18","v":"2022-06-30"},{"$f":"Time!AJ18","v":"2022-09-30"},{"$f":"Time!AK18","v":"2022-12-31"},{"$f":"Time!AL18","v":"2023-03-31"},{"$f":"Time!AM18","v":"2023-06-30"},{"$f":"Time!AN18","v":"2023-09-30"},{"$f":"Time!AO18","v":"2023-12-31"},{"$f":"Time!AP18","v":"2024-03-31"},{"$f":"Time!AQ18","v":"2024-06-30"},{"$f":"Time!AR18","v":"2024-09-30"},{"$f":"Time!AS18","v":"2024-12-31"},{"$f":"Time!AT18","v":"2025-03-31"},{"$f":"Time!AU18","v":"2025-06-30"},{"$f":"Time!AV18","v":"2025-09-30"},{"$f":"Time!AW18","v":"2025-12-31"},{"$f":"Time!AX18","v":"2026-03-31"},{"$f":"Time!AY18","v":"2026-06-30"},{"$f":"Time!AZ18","v":"2026-09-30"},{"$f":"Time!BA18","v":"2026-12-31"},{"$f":"Time!BB18","v":"2027-03-31"},{"$f":"Time!BC18","v":"2027-06-30"},{"$f":"Time!BD18","v":"2027-09-30"},{"$f":"Time!BE18","v":"2027-12-31"},{"$f":"Time!BF18","v":"2028-03-31"},{"$f":"Time!BG18","v":"2028-06-30"},{"$f":"Time!BH18","v":"2028-09-30"},{"$f":"Time!BI18","v":"2028-12-31"},{"$f":"Time!BJ18","v":"2029-03-31"},{"$f":"Time!BK18","v":"2029-06-30"},{"$f":"Time!BL18","v":"2029-09-30"},{"$f":"Time!BM18","v":"2029-12-31"},{"$f":"Time!BN18","v":"2030-03-31"},{"$f":"Time!BO18","v":"2030-06-30"},{"$f":"Time!BP18","v":"2030-09-30"},{"$f":"Time!BQ18","v":"2030-12-31"},{"$f":"Time!BR18","v":"2031-03-31"},{"$f":"Time!BS18","v":"2031-06-30"},{"$f":"Time!BT18","v":"2031-09-30"},{"$f":"Time!BU18","v":"2031-12-31"},{"$f":"Time!BV18","v":"2032-03-31"},{"$f":"Time!BW18","v":"2032-06-30"},{"$f":"Time!BX18","v":"2032-09-30"},{"$f":"Time!BY18","v":"2032-12-31"},{"$f":"Time!BZ18","v":"2033-03-31"},{"$f":"Time!CA18","v":"2033-06-30"},{"$f":"Time!CB18","v":"2033-09-30"},{"$f":"Time!CC18","v":"2033-12-31"},{"$f":"Time!CD18","v":"2034-03-31"},{"$f":"Time!CE18","v":"2034-06-30"},{"$f":"Time!CF18","v":"2034-09-30"},{"$f":"Time!CG18","v":"2034-12-31"},{"$f":"Time!CH18","v":"2035-03-31"},{"$f":"Time!CI18","v":"2035-06-30"},{"$f":"Time!CJ18","v":"2035-09-30"},{"$f":"Time!CK18","v":"2035-12-31"},{"$f":"Time!CL18","v":"2036-03-31"},{"$f":"Time!CM18","v":"2036-06-30"},{"$f":"Time!CN18","v":"2036-09-30"},{"$f":"Time!CO18","v":"2036-12-31"},{"$f":"Time!CP18","v":"2037-03-31"},{"$f":"Time!CQ18","v":"2037-06-30"},{"$f":"Time!CR18","v":"2037-09-30"},{"$f":"Time!CS18","v":"2037-12-31"},{"$f":"Time!CT18","v":"2038-03-31"},{"$f":"Time!CU18","v":"2038-06-30"},{"$f":"Time!CV18","v":"2038-09-30"},{"$f":"Time!CW18","v":"2038-12-31"},{"$f":"Time!CX18","v":"2039-03-31"},{"$f":"Time!CY18","v":"2039-06-30"},{"$f":"Time!CZ18","v":"2039-09-30"},{"$f":"Time!DA18","v":"2039-12-31"},{"$f":"Time!DB18","v":"2040-03-31"},{"$f":"Time!DC18","v":"2040-06-30"},{"$f":"Time!DD18","v":"2040-09-30"},{"$f":"Time!DE18","v":"2040-12-31"},{"$f":"Time!DF18","v":"2041-03-31"},{"$f":"Time!DG18","v":"2041-06-30"},{"$f":"Time!DH18","v":"2041-09-30"},{"$f":"Time!DI18","v":"2041-12-31"},{"$f":"Time!DJ18","v":"2042-03-31"},{"$f":"Time!DK18","v":"2042-06-30"},{"$f":"Time!DL18","v":"2042-09-30"},{"$f":"Time!DM18","v":"2042-12-31"},{"$f":"Time!DN18","v":"2043-03-31"},{"$f":"Time!DO18","v":"2043-06-30"},{"$f":"Time!DP18","v":"2043-09-30"},{"$f":"Time!DQ18","v":"2043-12-31"},{"$f":"Time!DR18","v":"2044-03-31"},{"$f":"Time!DS18","v":"2044-06-30"},{"$f":"Time!DT18","v":"2044-09-30"},{"$f":"Time!DU18","v":"2044-12-31"},{"$f":"Time!DV18","v":"2045-03-31"},{"$f":"Time!DW18","v":"2045-06-30"},{"$f":"Time!DX18","v":"2045-09-30"},{"$f":"Time!DY18","v":"2045-12-31"},{"$f":"Time!DZ18","v":"2046-03-31"},{"$f":"Time!EA18","v":"2046-06-30"},{"$f":"Time!EB18","v":"2046-09-30"},{"$f":"Time!EC18","v":"2046-12-31"},{"$f":"Time!ED18","v":"2047-03-31"},{"$f":"Time!EE18","v":"2047-06-30"},{"$f":"Time!EF18","v":"2047-09-30"},{"$f":"Time!EG18","v":"2047-12-31"},{"$f":"Time!EH18","v":"2048-03-31"},{"$f":"Time!EI18","v":"2048-06-30"},{"$f":"Time!EJ18","v":"2048-09-30"},{"$f":"Time!EK18","v":"2048-12-31"},{"$f":"Time!EL18","v":"2049-03-31"},{"$f":"Time!EM18","v":"2049-06-30"},{"$f":"Time!EN18","v":"2049-09-30"},{"$f":"Time!EO18","v":"2049-12-31"},{"$f":"Time!EP18","v":"2050-03-31"},{"$f":"Time!EQ18","v":"2050-06-30"},{"$f":"Time!ER18","v":"2050-09-30"},{"$f":"Time!ES18","v":"2050-12-31"},{"$f":"Time!ET18","v":"2051-03-31"},{"$f":"Time!EU18","v":"2051-06-30"},{"$f":"Time!EV18","v":"2051-09-30"},{"$f":"Time!EW18","v":"2051-12-31"},{"$f":"Time!EX18","v":"2052-03-31"},{"$f":"Time!EY18","v":"2052-06-30"},{"$f":"Time!EZ18","v":"2052-09-30"},{"$f":"Time!FA18","v":"2052-12-31"},{"$f":"Time!FB18","v":"2053-03-31"},{"$f":"Time!FC18","v":"2053-06-30"},{"$f":"Time!FD18","v":"2053-09-30"},{"$f":"Time!FE18","v":"2053-12-31"},{"$f":"Time!FF18","v":"2054-03-31"},{"$f":"Time!FG18","v":"2054-06-30"},{"$f":"Time!FH18","v":"2054-09-30"},{"$f":"Time!FI18","v":"2054-12-31"},{"$f":"Time!FJ18","v":"2055-03-31"},{"$f":"Time!FK18","v":"2055-06-30"},{"$f":"Time!FL18","v":"2055-09-30"},{"$f":"Time!FM18","v":"2055-12-31"},{"$f":"Time!FN18","v":"2056-03-31"},{"$f":"Time!FO18","v":"2056-06-30"},{"$f":"Time!FP18","v":"2056-09-30"},{"$f":"Time!FQ18","v":"2056-12-31"},{"$f":"Time!FR18","v":"2057-03-31"},{"$f":"Time!FS18","v":"2057-06-30"},{"$f":"Time!FT18","v":"2057-09-30"},{"$f":"Time!FU18","v":"2057-12-31"},{"$f":"Time!FV18","v":"2058-03-31"},{"$f":"Time!FW18","v":"2058-06-30"},{"$f":"Time!FX18","v":"2058-09-30"},{"$f":"Time!FY18","v":"2058-12-31"},{"$f":"Time!FZ18","v":"2059-03-31"},{"$f":"Time!GA18","v":"2059-06-30"},{"$f":"Time!GB18","v":"2059-09-30"},{"$f":"Time!GC18","v":"2059-12-31"},{"$f":"Time!GD18","v":"2060-03-31"},{"$f":"Time!GE18","v":"2060-06-30"},{"$f":"Time!GF18","v":"2060-09-30"},{"$f":"Time!GG18","v":"2060-12-31"},{"$f":"Time!GH18","v":"2061-03-31"},{"$f":"Time!GI18","v":"2061-06-30"},{"$f":"Time!GJ18","v":"2061-09-30"},{"$f":"Time!GK18","v":"2061-12-31"},{"$f":"Time!GL18","v":"2062-03-31"},{"$f":"Time!GM18","v":"2062-06-30"},{"$f":"Time!GN18","v":"2062-09-30"},{"$f":"Time!GO18","v":"2062-12-31"},{"$f":"Time!GP18","v":"2063-03-31"},{"$f":"Time!GQ18","v":"2063-06-30"},{"$f":"Time!GR18","v":"2063-09-30"},{"$f":"Time!GS18","v":"2063-12-31"},{"$f":"Time!GT18","v":"2064-03-31"},{"$f":"Time!GU18","v":"2064-06-30"},{"$f":"Time!GV18","v":"2064-09-30"},{"$f":"Time!GW18","v":"2064-12-31"},{"$f":"Time!GX18","v":"2065-03-31"},{"$f":"Time!GY18","v":"2065-06-30"},{"$f":"Time!GZ18","v":"2065-09-30"},{"$f":"Time!HA18","v":"2065-12-31"},{"$f":"Time!HB18","v":"2066-03-31"},{"$f":"Time!HC18","v":"2066-06-30"},{"$f":"Time!HD18","v":"2066-09-30"},{"$f":"Time!HE18","v":"2066-12-31"},{"$f":"Time!HF18","v":"2067-03-31"},{"$f":"Time!HG18","v":"2067-06-30"},{"$f":"Time!HH18","v":"2067-09-30"},{"$f":"Time!HI18","v":"2067-12-31"},{"$f":"Time!HJ18","v":"2068-03-31"},{"$f":"Time!HK18","v":"2068-06-30"},{"$f":"Time!HL18","v":"2068-09-30"},{"$f":"Time!HM18","v":"2068-12-31"},{"$f":"Time!HN18","v":"2069-03-31"},{"$f":"Time!HO18","v":"2069-06-30"},{"$f":"Time!HP18","v":"2069-09-30"},{"$f":"Time!HQ18","v":"2069-12-31"},{"$f":"Time!HR18","v":"2070-03-31"},{"$f":"Time!HS18","v":"2070-06-30"},{"$f":"Time!HT18","v":"2070-09-30"},{"$f":"Time!HU18","v":"2070-12-31"},{"$f":"Time!HV18","v":"2071-03-31"},{"$f":"Time!HW18","v":"2071-06-30"},{"$f":"Time!HX18","v":"2071-09-30"},{"$f":"Time!HY18","v":"2071-12-31"},{"$f":"Time!HZ18","v":"2072-03-31"},{"$f":"Time!IA18","v":"2072-06-30"},{"$f":"Time!IB18","v":"2072-09-30"},{"$f":"Time!IC18","v":"2072-12-31"},{"$f":"Time!ID18","v":"2073-03-31"},{"$f":"Time!IE18","v":"2073-06-30"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year:",null,{"$f":"Time!R19","v":2021},{"$f":"Time!S19","v":2021},{"$f":"Time!T19","v":2021},{"$f":"Time!U19","v":2021},{"$f":"Time!V19","v":2021},{"$f":"Time!W19","v":2021},{"$f":"Time!X19","v":2021},{"$f":"Time!Y19","v":2021},{"$f":"Time!Z19","v":2021},{"$f":"Time!AA19","v":2021},{"$f":"Time!AB19","v":2021},{"$f":"Time!AC19","v":2021},{"$f":"Time!AD19","v":2022},{"$f":"Time!AE19","v":2022},{"$f":"Time!AF19","v":2022},{"$f":"Time!AG19","v":2022},{"$f":"Time!AH19","v":2022},{"$f":"Time!AI19","v":2022},{"$f":"Time!AJ19","v":2022},{"$f":"Time!AK19","v":2022},{"$f":"Time!AL19","v":2023},{"$f":"Time!AM19","v":2023},{"$f":"Time!AN19","v":2023},{"$f":"Time!AO19","v":2023},{"$f":"Time!AP19","v":2024},{"$f":"Time!AQ19","v":2024},{"$f":"Time!AR19","v":2024},{"$f":"Time!AS19","v":2024},{"$f":"Time!AT19","v":2025},{"$f":"Time!AU19","v":2025},{"$f":"Time!AV19","v":2025},{"$f":"Time!AW19","v":2025},{"$f":"Time!AX19","v":2026},{"$f":"Time!AY19","v":2026},{"$f":"Time!AZ19","v":2026},{"$f":"Time!BA19","v":2026},{"$f":"Time!BB19","v":2027},{"$f":"Time!BC19","v":2027},{"$f":"Time!BD19","v":2027},{"$f":"Time!BE19","v":2027},{"$f":"Time!BF19","v":2028},{"$f":"Time!BG19","v":2028},{"$f":"Time!BH19","v":2028},{"$f":"Time!BI19","v":2028},{"$f":"Time!BJ19","v":2029},{"$f":"Time!BK19","v":2029},{"$f":"Time!BL19","v":2029},{"$f":"Time!BM19","v":2029},{"$f":"Time!BN19","v":2030},{"$f":"Time!BO19","v":2030},{"$f":"Time!BP19","v":2030},{"$f":"Time!BQ19","v":2030},{"$f":"Time!BR19","v":2031},{"$f":"Time!BS19","v":2031},{"$f":"Time!BT19","v":2031},{"$f":"Time!BU19","v":2031},{"$f":"Time!BV19","v":2032},{"$f":"Time!BW19","v":2032},{"$f":"Time!BX19","v":2032},{"$f":"Time!BY19","v":2032},{"$f":"Time!BZ19","v":2033},{"$f":"Time!CA19","v":2033},{"$f":"Time!CB19","v":2033},{"$f":"Time!CC19","v":2033},{"$f":"Time!CD19","v":2034},{"$f":"Time!CE19","v":2034},{"$f":"Time!CF19","v":2034},{"$f":"Time!CG19","v":2034},{"$f":"Time!CH19","v":2035},{"$f":"Time!CI19","v":2035},{"$f":"Time!CJ19","v":2035},{"$f":"Time!CK19","v":2035},{"$f":"Time!CL19","v":2036},{"$f":"Time!CM19","v":2036},{"$f":"Time!CN19","v":2036},{"$f":"Time!CO19","v":2036},{"$f":"Time!CP19","v":2037},{"$f":"Time!CQ19","v":2037},{"$f":"Time!CR19","v":2037},{"$f":"Time!CS19","v":2037},{"$f":"Time!CT19","v":2038},{"$f":"Time!CU19","v":2038},{"$f":"Time!CV19","v":2038},{"$f":"Time!CW19","v":2038},{"$f":"Time!CX19","v":2039},{"$f":"Time!CY19","v":2039},{"$f":"Time!CZ19","v":2039},{"$f":"Time!DA19","v":2039},{"$f":"Time!DB19","v":2040},{"$f":"Time!DC19","v":2040},{"$f":"Time!DD19","v":2040},{"$f":"Time!DE19","v":2040},{"$f":"Time!DF19","v":2041},{"$f":"Time!DG19","v":2041},{"$f":"Time!DH19","v":2041},{"$f":"Time!DI19","v":2041},{"$f":"Time!DJ19","v":2042},{"$f":"Time!DK19","v":2042},{"$f":"Time!DL19","v":2042},{"$f":"Time!DM19","v":2042},{"$f":"Time!DN19","v":2043},{"$f":"Time!DO19","v":2043},{"$f":"Time!DP19","v":2043},{"$f":"Time!DQ19","v":2043},{"$f":"Time!DR19","v":2044},{"$f":"Time!DS19","v":2044},{"$f":"Time!DT19","v":2044},{"$f":"Time!DU19","v":2044},{"$f":"Time!DV19","v":2045},{"$f":"Time!DW19","v":2045},{"$f":"Time!DX19","v":2045},{"$f":"Time!DY19","v":2045},{"$f":"Time!DZ19","v":2046},{"$f":"Time!EA19","v":2046},{"$f":"Time!EB19","v":2046},{"$f":"Time!EC19","v":2046},{"$f":"Time!ED19","v":2047},{"$f":"Time!EE19","v":2047},{"$f":"Time!EF19","v":2047},{"$f":"Time!EG19","v":2047},{"$f":"Time!EH19","v":2048},{"$f":"Time!EI19","v":2048},{"$f":"Time!EJ19","v":2048},{"$f":"Time!EK19","v":2048},{"$f":"Time!EL19","v":2049},{"$f":"Time!EM19","v":2049},{"$f":"Time!EN19","v":2049},{"$f":"Time!EO19","v":2049},{"$f":"Time!EP19","v":2050},{"$f":"Time!EQ19","v":2050},{"$f":"Time!ER19","v":2050},{"$f":"Time!ES19","v":2050},{"$f":"Time!ET19","v":2051},{"$f":"Time!EU19","v":2051},{"$f":"Time!EV19","v":2051},{"$f":"Time!EW19","v":2051},{"$f":"Time!EX19","v":2052},{"$f":"Time!EY19","v":2052},{"$f":"Time!EZ19","v":2052},{"$f":"Time!FA19","v":2052},{"$f":"Time!FB19","v":2053},{"$f":"Time!FC19","v":2053},{"$f":"Time!FD19","v":2053},{"$f":"Time!FE19","v":2053},{"$f":"Time!FF19","v":2054},{"$f":"Time!FG19","v":2054},{"$f":"Time!FH19","v":2054},{"$f":"Time!FI19","v":2054},{"$f":"Time!FJ19","v":2055},{"$f":"Time!FK19","v":2055},{"$f":"Time!FL19","v":2055},{"$f":"Time!FM19","v":2055},{"$f":"Time!FN19","v":2056},{"$f":"Time!FO19","v":2056},{"$f":"Time!FP19","v":2056},{"$f":"Time!FQ19","v":2056},{"$f":"Time!FR19","v":2057},{"$f":"Time!FS19","v":2057},{"$f":"Time!FT19","v":2057},{"$f":"Time!FU19","v":2057},{"$f":"Time!FV19","v":2058},{"$f":"Time!FW19","v":2058},{"$f":"Time!FX19","v":2058},{"$f":"Time!FY19","v":2058},{"$f":"Time!FZ19","v":2059},{"$f":"Time!GA19","v":2059},{"$f":"Time!GB19","v":2059},{"$f":"Time!GC19","v":2059},{"$f":"Time!GD19","v":2060},{"$f":"Time!GE19","v":2060},{"$f":"Time!GF19","v":2060},{"$f":"Time!GG19","v":2060},{"$f":"Time!GH19","v":2061},{"$f":"Time!GI19","v":2061},{"$f":"Time!GJ19","v":2061},{"$f":"Time!GK19","v":2061},{"$f":"Time!GL19","v":2062},{"$f":"Time!GM19","v":2062},{"$f":"Time!GN19","v":2062},{"$f":"Time!GO19","v":2062},{"$f":"Time!GP19","v":2063},{"$f":"Time!GQ19","v":2063},{"$f":"Time!GR19","v":2063},{"$f":"Time!GS19","v":2063},{"$f":"Time!GT19","v":2064},{"$f":"Time!GU19","v":2064},{"$f":"Time!GV19","v":2064},{"$f":"Time!GW19","v":2064},{"$f":"Time!GX19","v":2065},{"$f":"Time!GY19","v":2065},{"$f":"Time!GZ19","v":2065},{"$f":"Time!HA19","v":2065},{"$f":"Time!HB19","v":2066},{"$f":"Time!HC19","v":2066},{"$f":"Time!HD19","v":2066},{"$f":"Time!HE19","v":2066},{"$f":"Time!HF19","v":2067},{"$f":"Time!HG19","v":2067},{"$f":"Time!HH19","v":2067},{"$f":"Time!HI19","v":2067},{"$f":"Time!HJ19","v":2068},{"$f":"Time!HK19","v":2068},{"$f":"Time!HL19","v":2068},{"$f":"Time!HM19","v":2068},{"$f":"Time!HN19","v":2069},{"$f":"Time!HO19","v":2069},{"$f":"Time!HP19","v":2069},{"$f":"Time!HQ19","v":2069},{"$f":"Time!HR19","v":2070},{"$f":"Time!HS19","v":2070},{"$f":"Time!HT19","v":2070},{"$f":"Time!HU19","v":2070},{"$f":"Time!HV19","v":2071},{"$f":"Time!HW19","v":2071},{"$f":"Time!HX19","v":2071},{"$f":"Time!HY19","v":2071},{"$f":"Time!HZ19","v":2072},{"$f":"Time!IA19","v":2072},{"$f":"Time!IB19","v":2072},{"$f":"Time!IC19","v":2072},{"$f":"Time!ID19","v":2073},{"$f":"Time!IE19","v":2073}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year #:",null,{"$f":"Time!R21","v":1},{"$f":"Time!S21","v":1},{"$f":"Time!T21","v":1},{"$f":"Time!U21","v":1},{"$f":"Time!V21","v":1},{"$f":"Time!W21","v":1},{"$f":"Time!X21","v":1},{"$f":"Time!Y21","v":1},{"$f":"Time!Z21","v":1},{"$f":"Time!AA21","v":1},{"$f":"Time!AB21","v":1},{"$f":"Time!AC21","v":1},{"$f":"Time!AD21","v":2},{"$f":"Time!AE21","v":2},{"$f":"Time!AF21","v":2},{"$f":"Time!AG21","v":2},{"$f":"Time!AH21","v":2},{"$f":"Time!AI21","v":2},{"$f":"Time!AJ21","v":2},{"$f":"Time!AK21","v":2},{"$f":"Time!AL21","v":3},{"$f":"Time!AM21","v":3},{"$f":"Time!AN21","v":3},{"$f":"Time!AO21","v":3},{"$f":"Time!AP21","v":4},{"$f":"Time!AQ21","v":4},{"$f":"Time!AR21","v":4},{"$f":"Time!AS21","v":4},{"$f":"Time!AT21","v":5},{"$f":"Time!AU21","v":5},{"$f":"Time!AV21","v":5},{"$f":"Time!AW21","v":5},{"$f":"Time!AX21","v":6},{"$f":"Time!AY21","v":6},{"$f":"Time!AZ21","v":6},{"$f":"Time!BA21","v":6},{"$f":"Time!BB21","v":7},{"$f":"Time!BC21","v":7},{"$f":"Time!BD21","v":7},{"$f":"Time!BE21","v":7},{"$f":"Time!BF21","v":8},{"$f":"Time!BG21","v":8},{"$f":"Time!BH21","v":8},{"$f":"Time!BI21","v":8},{"$f":"Time!BJ21","v":9},{"$f":"Time!BK21","v":9},{"$f":"Time!BL21","v":9},{"$f":"Time!BM21","v":9},{"$f":"Time!BN21","v":10},{"$f":"Time!BO21","v":10},{"$f":"Time!BP21","v":10},{"$f":"Time!BQ21","v":10},{"$f":"Time!BR21","v":11},{"$f":"Time!BS21","v":11},{"$f":"Time!BT21","v":11},{"$f":"Time!BU21","v":11},{"$f":"Time!BV21","v":12},{"$f":"Time!BW21","v":12},{"$f":"Time!BX21","v":12},{"$f":"Time!BY21","v":12},{"$f":"Time!BZ21","v":13},{"$f":"Time!CA21","v":13},{"$f":"Time!CB21","v":13},{"$f":"Time!CC21","v":13},{"$f":"Time!CD21","v":14},{"$f":"Time!CE21","v":14},{"$f":"Time!CF21","v":14},{"$f":"Time!CG21","v":14},{"$f":"Time!CH21","v":15},{"$f":"Time!CI21","v":15},{"$f":"Time!CJ21","v":15},{"$f":"Time!CK21","v":15},{"$f":"Time!CL21","v":16},{"$f":"Time!CM21","v":16},{"$f":"Time!CN21","v":16},{"$f":"Time!CO21","v":16},{"$f":"Time!CP21","v":17},{"$f":"Time!CQ21","v":17},{"$f":"Time!CR21","v":17},{"$f":"Time!CS21","v":17},{"$f":"Time!CT21","v":18},{"$f":"Time!CU21","v":18},{"$f":"Time!CV21","v":18},{"$f":"Time!CW21","v":18},{"$f":"Time!CX21","v":19},{"$f":"Time!CY21","v":19},{"$f":"Time!CZ21","v":19},{"$f":"Time!DA21","v":19},{"$f":"Time!DB21","v":20},{"$f":"Time!DC21","v":20},{"$f":"Time!DD21","v":20},{"$f":"Time!DE21","v":20},{"$f":"Time!DF21","v":21},{"$f":"Time!DG21","v":21},{"$f":"Time!DH21","v":21},{"$f":"Time!DI21","v":21},{"$f":"Time!DJ21","v":22},{"$f":"Time!DK21","v":22},{"$f":"Time!DL21","v":22},{"$f":"Time!DM21","v":22},{"$f":"Time!DN21","v":23},{"$f":"Time!DO21","v":23},{"$f":"Time!DP21","v":23},{"$f":"Time!DQ21","v":23},{"$f":"Time!DR21","v":24},{"$f":"Time!DS21","v":24},{"$f":"Time!DT21","v":24},{"$f":"Time!DU21","v":24},{"$f":"Time!DV21","v":25},{"$f":"Time!DW21","v":25},{"$f":"Time!DX21","v":25},{"$f":"Time!DY21","v":25},{"$f":"Time!DZ21","v":26},{"$f":"Time!EA21","v":26},{"$f":"Time!EB21","v":26},{"$f":"Time!EC21","v":26},{"$f":"Time!ED21","v":27},{"$f":"Time!EE21","v":27},{"$f":"Time!EF21","v":27},{"$f":"Time!EG21","v":27},{"$f":"Time!EH21","v":28},{"$f":"Time!EI21","v":28},{"$f":"Time!EJ21","v":28},{"$f":"Time!EK21","v":28},{"$f":"Time!EL21","v":29},{"$f":"Time!EM21","v":29},{"$f":"Time!EN21","v":29},{"$f":"Time!EO21","v":29},{"$f":"Time!EP21","v":30},{"$f":"Time!EQ21","v":30},{"$f":"Time!ER21","v":30},{"$f":"Time!ES21","v":30},{"$f":"Time!ET21","v":31},{"$f":"Time!EU21","v":31},{"$f":"Time!EV21","v":31},{"$f":"Time!EW21","v":31},{"$f":"Time!EX21","v":32},{"$f":"Time!EY21","v":32},{"$f":"Time!EZ21","v":32},{"$f":"Time!FA21","v":32},{"$f":"Time!FB21","v":33},{"$f":"Time!FC21","v":33},{"$f":"Time!FD21","v":33},{"$f":"Time!FE21","v":33},{"$f":"Time!FF21","v":34},{"$f":"Time!FG21","v":34},{"$f":"Time!FH21","v":34},{"$f":"Time!FI21","v":34},{"$f":"Time!FJ21","v":35},{"$f":"Time!FK21","v":35},{"$f":"Time!FL21","v":35},{"$f":"Time!FM21","v":35},{"$f":"Time!FN21","v":36},{"$f":"Time!FO21","v":36},{"$f":"Time!FP21","v":36},{"$f":"Time!FQ21","v":36},{"$f":"Time!FR21","v":37},{"$f":"Time!FS21","v":37},{"$f":"Time!FT21","v":37},{"$f":"Time!FU21","v":37},{"$f":"Time!FV21","v":38},{"$f":"Time!FW21","v":38},{"$f":"Time!FX21","v":38},{"$f":"Time!FY21","v":38},{"$f":"Time!FZ21","v":39},{"$f":"Time!GA21","v":39},{"$f":"Time!GB21","v":39},{"$f":"Time!GC21","v":39},{"$f":"Time!GD21","v":40},{"$f":"Time!GE21","v":40},{"$f":"Time!GF21","v":40},{"$f":"Time!GG21","v":40},{"$f":"Time!GH21","v":41},{"$f":"Time!GI21","v":41},{"$f":"Time!GJ21","v":41},{"$f":"Time!GK21","v":41},{"$f":"Time!GL21","v":42},{"$f":"Time!GM21","v":42},{"$f":"Time!GN21","v":42},{"$f":"Time!GO21","v":42},{"$f":"Time!GP21","v":43},{"$f":"Time!GQ21","v":43},{"$f":"Time!GR21","v":43},{"$f":"Time!GS21","v":43},{"$f":"Time!GT21","v":44},{"$f":"Time!GU21","v":44},{"$f":"Time!GV21","v":44},{"$f":"Time!GW21","v":44},{"$f":"Time!GX21","v":45},{"$f":"Time!GY21","v":45},{"$f":"Time!GZ21","v":45},{"$f":"Time!HA21","v":45},{"$f":"Time!HB21","v":46},{"$f":"Time!HC21","v":46},{"$f":"Time!HD21","v":46},{"$f":"Time!HE21","v":46},{"$f":"Time!HF21","v":47},{"$f":"Time!HG21","v":47},{"$f":"Time!HH21","v":47},{"$f":"Time!HI21","v":47},{"$f":"Time!HJ21","v":48},{"$f":"Time!HK21","v":48},{"$f":"Time!HL21","v":48},{"$f":"Time!HM21","v":48},{"$f":"Time!HN21","v":49},{"$f":"Time!HO21","v":49},{"$f":"Time!HP21","v":49},{"$f":"Time!HQ21","v":49},{"$f":"Time!HR21","v":50},{"$f":"Time!HS21","v":50},{"$f":"Time!HT21","v":50},{"$f":"Time!HU21","v":50},{"$f":"Time!HV21","v":51},{"$f":"Time!HW21","v":51},{"$f":"Time!HX21","v":51},{"$f":"Time!HY21","v":51},{"$f":"Time!HZ21","v":52},{"$f":"Time!IA21","v":52},{"$f":"Time!IB21","v":52},{"$f":"Time!IC21","v":52},{"$f":"Time!ID21","v":53},{"$f":"Time!IE21","v":53}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Phase:",null,{"$f":"Time!R26","v":"Const"},{"$f":"Time!S26","v":"Const"},{"$f":"Time!T26","v":"Const"},{"$f":"Time!U26","v":"Const"},{"$f":"Time!V26","v":"Const"},{"$f":"Time!W26","v":"Const"},{"$f":"Time!X26","v":"Const"},{"$f":"Time!Y26","v":"Const"},{"$f":"Time!Z26","v":"Const"},{"$f":"Time!AA26","v":"Const"},{"$f":"Time!AB26","v":"Const"},{"$f":"Time!AC26","v":"Const"},{"$f":"Time!AD26","v":"Const"},{"$f":"Time!AE26","v":"Const"},{"$f":"Time!AF26","v":"Const"},{"$f":"Time!AG26","v":"Const"},{"$f":"Time!AH26","v":"Const"},{"$f":"Time!AI26","v":"Const"},{"$f":"Time!AJ26","v":"Ops"},{"$f":"Time!AK26","v":"Ops"},{"$f":"Time!AL26","v":"Ops"},{"$f":"Time!AM26","v":"Ops"},{"$f":"Time!AN26","v":"Ops"},{"$f":"Time!AO26","v":"Ops"},{"$f":"Time!AP26","v":"Ops"},{"$f":"Time!AQ26","v":"Ops"},{"$f":"Time!AR26","v":"Ops"},{"$f":"Time!AS26","v":"Ops"},{"$f":"Time!AT26","v":"Ops"},{"$f":"Time!AU26","v":"Ops"},{"$f":"Time!AV26","v":"Ops"},{"$f":"Time!AW26","v":"Ops"},{"$f":"Time!AX26","v":"Ops"},{"$f":"Time!AY26","v":"Ops"},{"$f":"Time!AZ26","v":"Ops"},{"$f":"Time!BA26","v":"Ops"},{"$f":"Time!BB26","v":"Ops"},{"$f":"Time!BC26","v":"Ops"},{"$f":"Time!BD26","v":"Ops"},{"$f":"Time!BE26","v":"Ops"},{"$f":"Time!BF26","v":"Ops"},{"$f":"Time!BG26","v":"Ops"},{"$f":"Time!BH26","v":"Ops"},{"$f":"Time!BI26","v":"Ops"},{"$f":"Time!BJ26","v":"Ops"},{"$f":"Time!BK26","v":"Ops"},{"$f":"Time!BL26","v":"Ops"},{"$f":"Time!BM26","v":"Ops"},{"$f":"Time!BN26","v":"Ops"},{"$f":"Time!BO26","v":"Ops"},{"$f":"Time!BP26","v":"Ops"},{"$f":"Time!BQ26","v":"Ops"},{"$f":"Time!BR26","v":"Ops"},{"$f":"Time!BS26","v":"Ops"},{"$f":"Time!BT26","v":"Ops"},{"$f":"Time!BU26","v":"Ops"},{"$f":"Time!BV26","v":"Ops"},{"$f":"Time!BW26","v":"Ops"},{"$f":"Time!BX26","v":"Ops"},{"$f":"Time!BY26","v":"Ops"},{"$f":"Time!BZ26","v":"Ops"},{"$f":"Time!CA26","v":"Ops"},{"$f":"Time!CB26","v":"Ops"},{"$f":"Time!CC26","v":"Ops"},{"$f":"Time!CD26","v":"Ops"},{"$f":"Time!CE26","v":"Ops"},{"$f":"Time!CF26","v":"Ops"},{"$f":"Time!CG26","v":"Ops"},{"$f":"Time!CH26","v":"Ops"},{"$f":"Time!CI26","v":"Ops"},{"$f":"Time!CJ26","v":"Ops"},{"$f":"Time!CK26","v":"Ops"},{"$f":"Time!CL26","v":"Ops"},{"$f":"Time!CM26","v":"Ops"},{"$f":"Time!CN26","v":"Ops"},{"$f":"Time!CO26","v":"Ops"},{"$f":"Time!CP26","v":"Ops"},{"$f":"Time!CQ26","v":"Ops"},{"$f":"Time!CR26","v":"Ops"},{"$f":"Time!CS26","v":"Ops"},{"$f":"Time!CT26","v":"Ops"},{"$f":"Time!CU26","v":"Ops"},{"$f":"Time!CV26","v":"Ops"},{"$f":"Time!CW26","v":"Ops"},{"$f":"Time!CX26","v":"Ops"},{"$f":"Time!CY26","v":"Ops"},{"$f":"Time!CZ26","v":"Ops"},{"$f":"Time!DA26","v":"Ops"},{"$f":"Time!DB26","v":"Ops"},{"$f":"Time!DC26","v":"Ops"},{"$f":"Time!DD26","v":"Ops"},{"$f":"Time!DE26","v":"Ops"},{"$f":"Time!DF26","v":"Ops"},{"$f":"Time!DG26","v":"Ops"},{"$f":"Time!DH26","v":"Ops"},{"$f":"Time!DI26","v":"Ops"},{"$f":"Time!DJ26","v":"Ops"},{"$f":"Time!DK26","v":"Ops"},{"$f":"Time!DL26","v":"Ops"},{"$f":"Time!DM26","v":"Ops"},{"$f":"Time!DN26","v":"Ops"},{"$f":"Time!DO26","v":"Ops"},{"$f":"Time!DP26","v":"Ops"},{"$f":"Time!DQ26","v":"Ops"},{"$f":"Time!DR26","v":"Ops"},{"$f":"Time!DS26","v":"Ops"},{"$f":"Time!DT26","v":"Ops"},{"$f":"Time!DU26","v":"Ops"},{"$f":"Time!DV26","v":"Ops"},{"$f":"Time!DW26","v":"Ops"},{"$f":"Time!DX26","v":"Ops"},{"$f":"Time!DY26","v":"Ops"},{"$f":"Time!DZ26","v":"Ops"},{"$f":"Time!EA26","v":"Ops"},{"$f":"Time!EB26","v":"Ops"},{"$f":"Time!EC26","v":"Ops"},{"$f":"Time!ED26","v":"Ops"},{"$f":"Time!EE26","v":"Ops"},{"$f":"Time!EF26","v":"Ops"},{"$f":"Time!EG26","v":"Ops"},{"$f":"Time!EH26","v":"Ops"},{"$f":"Time!EI26","v":"Ops"},{"$f":"Time!EJ26","v":"Ops"},{"$f":"Time!EK26","v":"Ops"},{"$f":"Time!EL26","v":"Ops"},{"$f":"Time!EM26","v":"Ops"},{"$f":"Time!EN26","v":"Ops"},{"$f":"Time!EO26","v":"Ops"},{"$f":"Time!EP26","v":"Ops"},{"$f":"Time!EQ26","v":"Ops"},{"$f":"Time!ER26","v":"Ops"},{"$f":"Time!ES26","v":"Ops"},{"$f":"Time!ET26","v":"Ops"},{"$f":"Time!EU26","v":"Ops"},{"$f":"Time!EV26","v":"Ops"},{"$f":"Time!EW26","v":"Ops"},{"$f":"Time!EX26","v":"Ops"},{"$f":"Time!EY26","v":"Ops"},{"$f":"Time!EZ26","v":"Ops"},{"$f":"Time!FA26","v":"Ops"},{"$f":"Time!FB26","v":"Ops"},{"$f":"Time!FC26","v":"Ops"},{"$f":"Time!FD26","v":"Ops"},{"$f":"Time!FE26","v":"Ops"},{"$f":"Time!FF26","v":"Ops"},{"$f":"Time!FG26","v":"Ops"},{"$f":"Time!FH26","v":"Ops"},{"$f":"Time!FI26","v":"Ops"},{"$f":"Time!FJ26","v":"Ops"},{"$f":"Time!FK26","v":"Ops"},{"$f":"Time!FL26","v":"Ops"},{"$f":"Time!FM26","v":"Ops"},{"$f":"Time!FN26","v":"Ops"},{"$f":"Time!FO26","v":"Ops"},{"$f":"Time!FP26","v":"Ops"},{"$f":"Time!FQ26","v":"Ops"},{"$f":"Time!FR26","v":"Ops"},{"$f":"Time!FS26","v":"Ops"},{"$f":"Time!FT26","v":""},{"$f":"Time!FU26","v":""},{"$f":"Time!FV26","v":""},{"$f":"Time!FW26","v":""},{"$f":"Time!FX26","v":""},{"$f":"Time!FY26","v":""},{"$f":"Time!FZ26","v":""},{"$f":"Time!GA26","v":""},{"$f":"Time!GB26","v":""},{"$f":"Time!GC26","v":""},{"$f":"Time!GD26","v":""},{"$f":"Time!GE26","v":""},{"$f":"Time!GF26","v":""},{"$f":"Time!GG26","v":""},{"$f":"Time!GH26","v":""},{"$f":"Time!GI26","v":""},{"$f":"Time!GJ26","v":""},{"$f":"Time!GK26","v":""},{"$f":"Time!GL26","v":""},{"$f":"Time!GM26","v":""},{"$f":"Time!GN26","v":""},{"$f":"Time!GO26","v":""},{"$f":"Time!GP26","v":""},{"$f":"Time!GQ26","v":""},{"$f":"Time!GR26","v":""},{"$f":"Time!GS26","v":""},{"$f":"Time!GT26","v":""},{"$f":"Time!GU26","v":""},{"$f":"Time!GV26","v":""},{"$f":"Time!GW26","v":""},{"$f":"Time!GX26","v":""},{"$f":"Time!GY26","v":""},{"$f":"Time!GZ26","v":""},{"$f":"Time!HA26","v":""},{"$f":"Time!HB26","v":""},{"$f":"Time!HC26","v":""},{"$f":"Time!HD26","v":""},{"$f":"Time!HE26","v":""},{"$f":"Time!HF26","v":""},{"$f":"Time!HG26","v":""},{"$f":"Time!HH26","v":""},{"$f":"Time!HI26","v":""},{"$f":"Time!HJ26","v":""},{"$f":"Time!HK26","v":""},{"$f":"Time!HL26","v":""},{"$f":"Time!HM26","v":""},{"$f":"Time!HN26","v":""},{"$f":"Time!HO26","v":""},{"$f":"Time!HP26","v":""},{"$f":"Time!HQ26","v":""},{"$f":"Time!HR26","v":""},{"$f":"Time!HS26","v":""},{"$f":"Time!HT26","v":""},{"$f":"Time!HU26","v":""},{"$f":"Time!HV26","v":""},{"$f":"Time!HW26","v":""},{"$f":"Time!HX26","v":""},{"$f":"Time!HY26","v":""},{"$f":"Time!HZ26","v":""},{"$f":"Time!IA26","v":""},{"$f":"Time!IB26","v":""},{"$f":"Time!IC26","v":""},{"$f":"Time!ID26","v":""},{"$f":"Time!IE26","v":""}]
[]
[]
[null,"Revenues"]
[null,{"$f":"Ops!C95","v":"Net Offtaker Revenues"},null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q11:IE11)","v":2056.6642965283781},null,{"$f":"Ops!R95","v":0},{"$f":"Ops!S95","v":0},{"$f":"Ops!T95","v":0},{"$f":"Ops!U95","v":0},{"$f":"Ops!V95","v":0},{"$f":"Ops!W95","v":0},{"$f":"Ops!X95","v":0},{"$f":"Ops!Y95","v":0},{"$f":"Ops!Z95","v":0},{"$f":"Ops!AA95","v":0},{"$f":"Ops!AB95","v":0},{"$f":"Ops!AC95","v":0},{"$f":"Ops!AD95","v":0},{"$f":"Ops!AE95","v":0},{"$f":"Ops!AF95","v":0},{"$f":"Ops!AG95","v":0},{"$f":"Ops!AH95","v":0},{"$f":"Ops!AI95","v":0.28185645567513462},{"$f":"Ops!AJ95","v":1.5403895293243763},{"$f":"Ops!AK95","v":2.6577263418464874},{"$f":"Ops!AL95","v":3.6989157980336986},{"$f":"Ops!AM95","v":4.2708346029264836},{"$f":"Ops!AN95","v":5.7287041688095961},{"$f":"Ops!AO95","v":7.3350252048478977},{"$f":"Ops!AP95","v":8.349594725523211},{"$f":"Ops!AQ95","v":8.4395754936540808},{"$f":"Ops!AR95","v":10.273321492459081},{"$f":"Ops!AS95","v":11.194848669523513},{"$f":"Ops!AT95","v":11.796116368449674},{"$f":"Ops!AU95","v":10.730915224810403},{"$f":"Ops!AV95","v":11.875020156867407},{"$f":"Ops!AW95","v":12.940221300506675},{"$f":"Ops!AX95","v":12.718624372137256},{"$f":"Ops!AY95","v":11.570119830171679},{"$f":"Ops!AZ95","v":12.803698782653235},{"$f":"Ops!BA95","v":13.952203324618804},{"$f":"Ops!BB95","v":13.293970189795626},{"$f":"Ops!BC95","v":12.093511343225449},{"$f":"Ops!BD95","v":13.382893067319355},{"$f":"Ops!BE95","v":14.583351913889523},{"$f":"Ops!BF95","v":14.165865827810915},{"$f":"Ops!BG95","v":12.886673930316277},{"$f":"Ops!BH95","v":14.260620783180901},{"$f":"Ops!BI95","v":15.539812680675528},{"$f":"Ops!BJ95","v":14.656057408758818},{"$f":"Ops!BK95","v":13.332600719673568},{"$f":"Ops!BL95","v":14.754091237579958},{"$f":"Ops!BM95","v":16.077547926665197},{"$f":"Ops!BN95","v":15.012407457595877},{"$f":"Ops!BO95","v":13.656772001558785},{"$f":"Ops!BP95","v":15.112824898783824},{"$f":"Ops!BQ95","v":16.468460354820902},{"$f":"Ops!BR95","v":14.473145766276708},{"$f":"Ops!BS95","v":13.166206182030981},{"$f":"Ops!BT95","v":14.569956105850478},{"$f":"Ops!BU95","v":15.876895690096195},{"$f":"Ops!BV95","v":14.210566024912888},{"$f":"Ops!BW95","v":12.927337654770248},{"$f":"Ops!BX95","v":14.3056199782568},{"$f":"Ops!BY95","v":15.588848348399431},{"$f":"Ops!BZ95","v":14.340798427013771},{"$f":"Ops!CA95","v":13.045809940293459},{"$f":"Ops!CB95","v":14.436723500104176},{"$f":"Ops!CC95","v":15.731711986824479},{"$f":"Ops!CD95","v":14.54857531730064},{"$f":"Ops!CE95","v":13.234824368915627},{"$f":"Ops!CF95","v":14.645890202366209},{"$f":"Ops!CG95","v":15.95964115075121},{"$f":"Ops!CH95","v":14.572397223586652},{"$f":"Ops!CI95","v":13.256495133162435},{"$f":"Ops!CJ95","v":14.669871452506978},{"$f":"Ops!CK95","v":15.985773542931184},{"$f":"Ops!CL95","v":14.438431850824847},{"$f":"Ops!CM95","v":13.134626967974439},{"$f":"Ops!CN95","v":14.53500999029526},{"$f":"Ops!CO95","v":15.838814873145658},{"$f":"Ops!CP95","v":14.193589298418257},{"$f":"Ops!CQ95","v":12.911893943711586},{"$f":"Ops!CR95","v":14.288529695063207},{"$f":"Ops!CS95","v":15.570225049769867},{"$f":"Ops!CT95","v":14.417850872846644},{"$f":"Ops!CU95","v":13.115904472957476},{"$f":"Ops!CV95","v":14.51429134691252},{"$f":"Ops!CW95","v":15.816237746801676},{"$f":"Ops!CX95","v":14.003874783375954},{"$f":"Ops!CY95","v":12.739310839726615},{"$f":"Ops!CZ95","v":14.097546186609252},{"$f":"Ops!DA95","v":15.362110130258579},{"$f":"Ops!DB95","v":13.97352952035896},{"$f":"Ops!DC95","v":12.711705784406808},{"$f":"Ops!DD95","v":14.066997945244317},{"$f":"Ops!DE95","v":15.328821681196459},{"$f":"Ops!DF95","v":13.914939861446619},{"$f":"Ops!DG95","v":12.658406830479862},{"$f":"Ops!DH95","v":14.008016382258981},{"$f":"Ops!DI95","v":15.26454941322573},{"$f":"Ops!DJ95","v":13.721303298061166},{"$f":"Ops!DK95","v":12.482255843052293},{"$f":"Ops!DL95","v":13.813084591024797},{"$f":"Ops!DM95","v":15.052132046033663},{"$f":"Ops!DN95","v":16.863318465656281},{"$f":"Ops!DO95","v":15.340543888489993},{"$f":"Ops!DP95","v":16.976116582483431},{"$f":"Ops!DQ95","v":18.498891159649713},{"$f":"Ops!DR95","v":16.863318465656281},{"$f":"Ops!DS95","v":15.340543888489993},{"$f":"Ops!DT95","v":16.976116582483431},{"$f":"Ops!DU95","v":18.498891159649713},{"$f":"Ops!DV95","v":16.863318465656281},{"$f":"Ops!DW95","v":15.340543888489993},{"$f":"Ops!DX95","v":16.976116582483431},{"$f":"Ops!DY95","v":18.498891159649713},{"$f":"Ops!DZ95","v":16.863318465656281},{"$f":"Ops!EA95","v":15.340543888489993},{"$f":"Ops!EB95","v":16.976116582483431},{"$f":"Ops!EC95","v":18.498891159649713},{"$f":"Ops!ED95","v":16.863318465656281},{"$f":"Ops!EE95","v":15.340543888489993},{"$f":"Ops!EF95","v":16.976116582483431},{"$f":"Ops!EG95","v":18.498891159649713},{"$f":"Ops!EH95","v":16.863318465656281},{"$f":"Ops!EI95","v":15.340543888489993},{"$f":"Ops!EJ95","v":16.976116582483431},{"$f":"Ops!EK95","v":18.498891159649713},{"$f":"Ops!EL95","v":16.863318465656281},{"$f":"Ops!EM95","v":15.340543888489993},{"$f":"Ops!EN95","v":16.976116582483431},{"$f":"Ops!EO95","v":18.498891159649713},{"$f":"Ops!EP95","v":16.863318465656281},{"$f":"Ops!EQ95","v":15.340543888489993},{"$f":"Ops!ER95","v":16.976116582483431},{"$f":"Ops!ES95","v":18.498891159649713},{"$f":"Ops!ET95","v":16.863318465656281},{"$f":"Ops!EU95","v":15.340543888489993},{"$f":"Ops!EV95","v":16.976116582483431},{"$f":"Ops!EW95","v":18.498891159649713},{"$f":"Ops!EX95","v":16.863318465656281},{"$f":"Ops!EY95","v":15.340543888489993},{"$f":"Ops!EZ95","v":16.976116582483431},{"$f":"Ops!FA95","v":18.498891159649713},{"$f":"Ops!FB95","v":16.863318465656281},{"$f":"Ops!FC95","v":15.340543888489993},{"$f":"Ops!FD95","v":16.976116582483431},{"$f":"Ops!FE95","v":18.498891159649713},{"$f":"Ops!FF95","v":16.863318465656281},{"$f":"Ops!FG95","v":15.340543888489993},{"$f":"Ops!FH95","v":16.976116582483431},{"$f":"Ops!FI95","v":18.498891159649713},{"$f":"Ops!FJ95","v":16.863318465656281},{"$f":"Ops!FK95","v":15.340543888489993},{"$f":"Ops!FL95","v":16.976116582483431},{"$f":"Ops!FM95","v":18.498891159649713},{"$f":"Ops!FN95","v":16.863318465656281},{"$f":"Ops!FO95","v":15.340543888489993},{"$f":"Ops!FP95","v":16.976116582483431},{"$f":"Ops!FQ95","v":18.498891159649713},{"$f":"Ops!FR95","v":16.863318465656281},{"$f":"Ops!FS95","v":15.340543888489993},{"$f":"Ops!FT95","v":0},{"$f":"Ops!FU95","v":0},{"$f":"Ops!FV95","v":0},{"$f":"Ops!FW95","v":0},{"$f":"Ops!FX95","v":0},{"$f":"Ops!FY95","v":0},{"$f":"Ops!FZ95","v":0},{"$f":"Ops!GA95","v":0},{"$f":"Ops!GB95","v":0},{"$f":"Ops!GC95","v":0},{"$f":"Ops!GD95","v":0},{"$f":"Ops!GE95","v":0},{"$f":"Ops!GF95","v":0},{"$f":"Ops!GG95","v":0},{"$f":"Ops!GH95","v":0},{"$f":"Ops!GI95","v":0},{"$f":"Ops!GJ95","v":0},{"$f":"Ops!GK95","v":0},{"$f":"Ops!GL95","v":0},{"$f":"Ops!GM95","v":0},{"$f":"Ops!GN95","v":0},{"$f":"Ops!GO95","v":0},{"$f":"Ops!GP95","v":0},{"$f":"Ops!GQ95","v":0},{"$f":"Ops!GR95","v":0},{"$f":"Ops!GS95","v":0},{"$f":"Ops!GT95","v":0},{"$f":"Ops!GU95","v":0},{"$f":"Ops!GV95","v":0},{"$f":"Ops!GW95","v":0},{"$f":"Ops!GX95","v":0},{"$f":"Ops!GY95","v":0},{"$f":"Ops!GZ95","v":0},{"$f":"Ops!HA95","v":0},{"$f":"Ops!HB95","v":0},{"$f":"Ops!HC95","v":0},{"$f":"Ops!HD95","v":0},{"$f":"Ops!HE95","v":0},{"$f":"Ops!HF95","v":0},{"$f":"Ops!HG95","v":0},{"$f":"Ops!HH95","v":0},{"$f":"Ops!HI95","v":0},{"$f":"Ops!HJ95","v":0},{"$f":"Ops!HK95","v":0},{"$f":"Ops!HL95","v":0},{"$f":"Ops!HM95","v":0},{"$f":"Ops!HN95","v":0},{"$f":"Ops!HO95","v":0},{"$f":"Ops!HP95","v":0},{"$f":"Ops!HQ95","v":0},{"$f":"Ops!HR95","v":0},{"$f":"Ops!HS95","v":0},{"$f":"Ops!HT95","v":0},{"$f":"Ops!HU95","v":0},{"$f":"Ops!HV95","v":0},{"$f":"Ops!HW95","v":0},{"$f":"Ops!HX95","v":0},{"$f":"Ops!HY95","v":0},{"$f":"Ops!HZ95","v":0},{"$f":"Ops!IA95","v":0},{"$f":"Ops!IB95","v":0},{"$f":"Ops!IC95","v":0},{"$f":"Ops!ID95","v":0},{"$f":"Ops!IE95","v":0}]
[null,{"$f":"Ops!C96","v":"CfD Revenues"},null,null,null,null,null,null,null,"$m",null,null,null,null,1547.5506369823215,null,{"$f":"Ops!R96","v":0},{"$f":"Ops!S96","v":0},{"$f":"Ops!T96","v":0},{"$f":"Ops!U96","v":0},{"$f":"Ops!V96","v":0},{"$f":"Ops!W96","v":0},{"$f":"Ops!X96","v":0},{"$f":"Ops!Y96","v":0},{"$f":"Ops!Z96","v":0},{"$f":"Ops!AA96","v":0},{"$f":"Ops!AB96","v":0},{"$f":"Ops!AC96","v":0},{"$f":"Ops!AD96","v":0},{"$f":"Ops!AE96","v":0},{"$f":"Ops!AF96","v":0},{"$f":"Ops!AG96","v":0},{"$f":"Ops!AH96","v":0},{"$f":"Ops!AI96","v":0},{"$f":"Ops!AJ96","v":4.1068842698317276},{"$f":"Ops!AK96","v":7.0858534799533013},{"$f":"Ops!AL96","v":8.4555433699174358},{"$f":"Ops!AM96","v":9.7629222135810281},{"$f":"Ops!AN96","v":13.095541828377421},{"$f":"Ops!AO96","v":16.767514354341049},{"$f":"Ops!AP96","v":16.894282007913766},{"$f":"Ops!AQ96","v":17.076345990905033},{"$f":"Ops!AR96","v":20.786684402899496},{"$f":"Ops!AS96","v":22.651270711465223},{"$f":"Ops!AT96","v":19.057510750195529},{"$f":"Ops!AU96","v":17.336598408204623},{"$f":"Ops!AV96","v":19.184985738491172},{"$f":"Ops!AW96","v":20.905898080482061},{"$f":"Ops!AX96","v":18.135002746507947},{"$f":"Ops!AY96","v":16.497393802843344},{"$f":"Ops!AZ96","v":18.256307112705343},{"$f":"Ops!BA96","v":19.893916056369932},{"$f":"Ops!BB96","v":17.559656928849574},{"$f":"Ops!BC96","v":15.974002289789576},{"$f":"Ops!BD96","v":17.67711282803922},{"$f":"Ops!BE96","v":19.262767467099213},{"$f":"Ops!BF96","v":16.687761290834288},{"$f":"Ops!BG96","v":15.180839702698744},{"$f":"Ops!BH96","v":16.799385112177678},{"$f":"Ops!BI96","v":18.306306700313211},{"$f":"Ops!BJ96","v":16.197569709886384},{"$f":"Ops!BK96","v":14.734912913341457},{"$f":"Ops!BL96","v":16.305914657778619},{"$f":"Ops!BM96","v":17.768571454323538},{"$f":"Ops!BN96","v":15.841219661049324},{"$f":"Ops!BO96","v":14.410741631456236},{"$f":"Ops!BP96","v":15.947180996574755},{"$f":"Ops!BQ96","v":17.377659026167834},{"$f":"Ops!BR96","v":16.380481352368491},{"$f":"Ops!BS96","v":14.901307450984042},{"$f":"Ops!BT96","v":16.490049789508095},{"$f":"Ops!BU96","v":17.969223690892541},{"$f":"Ops!BV96","v":16.643061093732314},{"$f":"Ops!BW96","v":15.140175978244775},{"$f":"Ops!BX96","v":16.754385917101775},{"$f":"Ops!BY96","v":18.257271032589305},{"$f":"Ops!BZ96","v":16.51282869163143},{"$f":"Ops!CA96","v":15.021703692721564},{"$f":"Ops!CB96","v":16.6232823952544},{"$f":"Ops!CC96","v":18.114407394164257},{"$f":"Ops!CD96","v":16.305051801344561},{"$f":"Ops!CE96","v":14.832689264099397},{"$f":"Ops!CF96","v":16.414115692992368},{"$f":"Ops!CG96","v":17.886478230237525},{"$f":"Ops!CH96","v":16.281229895058551},{"$f":"Ops!CI96","v":14.81101849985259},{"$f":"Ops!CJ96","v":16.3901344428516},{"$f":"Ops!CK96","v":17.860345838057551},{"$f":"Ops!CL96","v":16.415195267820355},{"$f":"Ops!CM96","v":14.932886665040586},{"$f":"Ops!CN96","v":16.524995905063317},{"$f":"Ops!CO96","v":18.007304507843077},{"$f":"Ops!CP96","v":16.660037820226943},{"$f":"Ops!CQ96","v":15.155619689303437},{"$f":"Ops!CR96","v":16.771476200295371},{"$f":"Ops!CS96","v":18.275894331218868},{"$f":"Ops!CT96","v":16.435776245798557},{"$f":"Ops!CU96","v":14.951609160057549},{"$f":"Ops!CV96","v":16.545714548446057},{"$f":"Ops!CW96","v":18.029881634187056},{"$f":"Ops!CX96","v":16.849752335269248},{"$f":"Ops!CY96","v":15.328202793288408},{"$f":"Ops!CZ96","v":16.962459708749325},{"$f":"Ops!DA96","v":18.484009250730157},{"$f":"Ops!DB96","v":16.880097598286241},{"$f":"Ops!DC96","v":15.355807848608215},{"$f":"Ops!DD96","v":16.993007950114258},{"$f":"Ops!DE96","v":18.517297699792277},{"$f":"Ops!DF96","v":16.938687257198584},{"$f":"Ops!DG96","v":15.409106802535163},{"$f":"Ops!DH96","v":17.051989513099596},{"$f":"Ops!DI96","v":18.581569967763006},{"$f":"Ops!DJ96","v":17.132323820584038},{"$f":"Ops!DK96","v":15.58525778996273},{"$f":"Ops!DL96","v":17.246921304333782},{"$f":"Ops!DM96","v":18.793987334955073},{"$f":"Ops!DN96","v":13.990308652988917},{"$f":"Ops!DO96","v":12.72696974452503},{"$f":"Ops!DP96","v":14.083889312875144},{"$f":"Ops!DQ96","v":15.347228221339021},{"$f":"Ops!DR96","v":13.990308652988917},{"$f":"Ops!DS96","v":12.72696974452503},{"$f":"Ops!DT96","v":14.083889312875144},{"$f":"Ops!DU96","v":15.347228221339021},{"$f":"Ops!DV96","v":13.990308652988917},{"$f":"Ops!DW96","v":12.72696974452503},{"$f":"Ops!DX96","v":14.083889312875144},{"$f":"Ops!DY96","v":15.347228221339021},{"$f":"Ops!DZ96","v":13.990308652988917},{"$f":"Ops!EA96","v":12.72696974452503},{"$f":"Ops!EB96","v":0},{"$f":"Ops!EC96","v":0},{"$f":"Ops!ED96","v":0},{"$f":"Ops!EE96","v":0},{"$f":"Ops!EF96","v":0},{"$f":"Ops!EG96","v":0},{"$f":"Ops!EH96","v":0},{"$f":"Ops!EI96","v":0},{"$f":"Ops!EJ96","v":0},{"$f":"Ops!EK96","v":0},{"$f":"Ops!EL96","v":0},{"$f":"Ops!EM96","v":0},{"$f":"Ops!EN96","v":0},{"$f":"Ops!EO96","v":0},{"$f":"Ops!EP96","v":0},{"$f":"Ops!EQ96","v":0},{"$f":"Ops!ER96","v":0},{"$f":"Ops!ES96","v":0},{"$f":"Ops!ET96","v":0},{"$f":"Ops!EU96","v":0},{"$f":"Ops!EV96","v":0},{"$f":"Ops!EW96","v":0},{"$f":"Ops!EX96","v":0},{"$f":"Ops!EY96","v":0},{"$f":"Ops!EZ96","v":0},{"$f":"Ops!FA96","v":0},{"$f":"Ops!FB96","v":0},{"$f":"Ops!FC96","v":0},{"$f":"Ops!FD96","v":0},{"$f":"Ops!FE96","v":0},{"$f":"Ops!FF96","v":0},{"$f":"Ops!FG96","v":0},{"$f":"Ops!FH96","v":0},{"$f":"Ops!FI96","v":0},{"$f":"Ops!FJ96","v":0},{"$f":"Ops!FK96","v":0},{"$f":"Ops!FL96","v":0},{"$f":"Ops!FM96","v":0},{"$f":"Ops!FN96","v":0},{"$f":"Ops!FO96","v":0},{"$f":"Ops!FP96","v":0},{"$f":"Ops!FQ96","v":0},{"$f":"Ops!FR96","v":0},{"$f":"Ops!FS96","v":0},{"$f":"Ops!FT96","v":0},{"$f":"Ops!FU96","v":0},{"$f":"Ops!FV96","v":0},{"$f":"Ops!FW96","v":0},{"$f":"Ops!FX96","v":0},{"$f":"Ops!FY96","v":0},{"$f":"Ops!FZ96","v":0},{"$f":"Ops!GA96","v":0},{"$f":"Ops!GB96","v":0},{"$f":"Ops!GC96","v":0},{"$f":"Ops!GD96","v":0},{"$f":"Ops!GE96","v":0},{"$f":"Ops!GF96","v":0},{"$f":"Ops!GG96","v":0},{"$f":"Ops!GH96","v":0},{"$f":"Ops!GI96","v":0},{"$f":"Ops!GJ96","v":0},{"$f":"Ops!GK96","v":0},{"$f":"Ops!GL96","v":0},{"$f":"Ops!GM96","v":0},{"$f":"Ops!GN96","v":0},{"$f":"Ops!GO96","v":0},{"$f":"Ops!GP96","v":0},{"$f":"Ops!GQ96","v":0},{"$f":"Ops!GR96","v":0},{"$f":"Ops!GS96","v":0},{"$f":"Ops!GT96","v":0},{"$f":"Ops!GU96","v":0},{"$f":"Ops!GV96","v":0},{"$f":"Ops!GW96","v":0},{"$f":"Ops!GX96","v":0},{"$f":"Ops!GY96","v":0},{"$f":"Ops!GZ96","v":0},{"$f":"Ops!HA96","v":0},{"$f":"Ops!HB96","v":0},{"$f":"Ops!HC96","v":0},{"$f":"Ops!HD96","v":0},{"$f":"Ops!HE96","v":0},{"$f":"Ops!HF96","v":0},{"$f":"Ops!HG96","v":0},{"$f":"Ops!HH96","v":0},{"$f":"Ops!HI96","v":0},{"$f":"Ops!HJ96","v":0},{"$f":"Ops!HK96","v":0},{"$f":"Ops!HL96","v":0},{"$f":"Ops!HM96","v":0},{"$f":"Ops!HN96","v":0},{"$f":"Ops!HO96","v":0},{"$f":"Ops!HP96","v":0},{"$f":"Ops!HQ96","v":0},{"$f":"Ops!HR96","v":0},{"$f":"Ops!HS96","v":0},{"$f":"Ops!HT96","v":0},{"$f":"Ops!HU96","v":0},{"$f":"Ops!HV96","v":0},{"$f":"Ops!HW96","v":0},{"$f":"Ops!HX96","v":0},{"$f":"Ops!HY96","v":0},{"$f":"Ops!HZ96","v":0},{"$f":"Ops!IA96","v":0},{"$f":"Ops!IB96","v":0},{"$f":"Ops!IC96","v":0},{"$f":"Ops!ID96","v":0},{"$f":"Ops!IE96","v":0}]
[null,null,null,null,null,null,null,null,null,"$m"]
[null,"Operating Expenses"]
[null,{"$f":"Ops!C145","v":"Service & Maintenance Agreement"},null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q15:IE15)","v":1279.3269167743013},null,{"$f":"Ops!R145","v":0},{"$f":"Ops!S145","v":0},{"$f":"Ops!T145","v":0},{"$f":"Ops!U145","v":0},{"$f":"Ops!V145","v":0},{"$f":"Ops!W145","v":0},{"$f":"Ops!X145","v":0},{"$f":"Ops!Y145","v":0},{"$f":"Ops!Z145","v":0},{"$f":"Ops!AA145","v":0},{"$f":"Ops!AB145","v":0},{"$f":"Ops!AC145","v":0},{"$f":"Ops!AD145","v":0},{"$f":"Ops!AE145","v":0},{"$f":"Ops!AF145","v":0},{"$f":"Ops!AG145","v":0},{"$f":"Ops!AH145","v":0},{"$f":"Ops!AI145","v":0.11535303678424595},{"$f":"Ops!AJ145","v":5.9079002506002594},{"$f":"Ops!AK145","v":5.9226700012267601},{"$f":"Ops!AL145","v":5.937476676229827},{"$f":"Ops!AM145","v":5.952320367920402},{"$f":"Ops!AN145","v":5.9672011688402025},{"$f":"Ops!AO145","v":5.9821191717623021},{"$f":"Ops!AP145","v":5.9970744696917073},{"$f":"Ops!AQ145","v":6.0120671558659353},{"$f":"Ops!AR145","v":6.0270973237556005},{"$f":"Ops!AS145","v":6.0421650670649889},{"$f":"Ops!AT145","v":6.0572704797326518},{"$f":"Ops!AU145","v":6.0724136559319826},{"$f":"Ops!AV145","v":6.0875946900718123},{"$f":"Ops!AW145","v":6.1028136767969912},{"$f":"Ops!AX145","v":6.1180707109889827},{"$f":"Ops!AY145","v":6.1333658877664554},{"$f":"Ops!AZ145","v":6.1486993024858716},{"$f":"Ops!BA145","v":6.1640710507420851},{"$f":"Ops!BB145","v":6.1794812283689398},{"$f":"Ops!BC145","v":6.1949299314398614},{"$f":"Ops!BD145","v":6.2104172562684603},{"$f":"Ops!BE145","v":8.7208472986153325},{"$f":"Ops!BF145","v":8.7426494168618696},{"$f":"Ops!BG145","v":8.764506040404024},{"$f":"Ops!BH145","v":8.786417305505033},{"$f":"Ops!BI145","v":8.8083833487687961},{"$f":"Ops!BJ145","v":8.8304043071407161},{"$f":"Ops!BK145","v":8.8524803179085687},{"$f":"Ops!BL145","v":8.8746115187033396},{"$f":"Ops!BM145","v":8.8967980475000967},{"$f":"Ops!BN145","v":8.9190400426188461},{"$f":"Ops!BO145","v":8.9413376427253919},{"$f":"Ops!BP145","v":8.963690986832205},{"$f":"Ops!BQ145","v":8.9861002142992863},{"$f":"Ops!BR145","v":9.0085654648350353},{"$f":"Ops!BS145","v":9.0310868784971223},{"$f":"Ops!BT145","v":9.0536645956933643},{"$f":"Ops!BU145","v":9.076298757182597},{"$f":"Ops!BV145","v":9.0989895040755524},{"$f":"Ops!BW145","v":9.1217369778357398},{"$f":"Ops!BX145","v":9.1445413202803287},{"$f":"Ops!BY145","v":9.6615530477642579},{"$f":"Ops!BZ145","v":9.6857069303836667},{"$f":"Ops!CA145","v":9.709921197709626},{"$f":"Ops!CB145","v":9.7341960007038999},{"$f":"Ops!CC145","v":9.7585314907056588},{"$f":"Ops!CD145","v":9.7829278194324232},{"$f":"Ops!CE145","v":9.8073851389810027},{"$f":"Ops!CF145","v":9.8319036018284525},{"$f":"Ops!CG145","v":9.8564833608330229},{"$f":"Ops!CH145","v":9.8811245692351051},{"$f":"Ops!CI145","v":9.9058273806581933},{"$f":"Ops!CJ145","v":9.9305919491098393},{"$f":"Ops!CK145","v":9.9554184289826129},{"$f":"Ops!CL145","v":9.9803069750550684},{"$f":"Ops!CM145","v":10.005257742492706},{"$f":"Ops!CN145","v":10.030270886848935},{"$f":"Ops!CO145","v":10.055346564066058},{"$f":"Ops!CP145","v":10.080484930476223},{"$f":"Ops!CQ145","v":10.105686142802414},{"$f":"Ops!CR145","v":10.130950358159419},{"$f":"Ops!CS145","v":8.8909915801195485},{"$f":"Ops!CT145","v":8.9132190590698457},{"$f":"Ops!CU145","v":8.9355021067175198},{"$f":"Ops!CV145","v":8.9578408619843142},{"$f":"Ops!CW145","v":8.9802354641392732},{"$f":"Ops!CX145","v":9.0026860527996213},{"$f":"Ops!CY145","v":9.0251927679316193},{"$f":"Ops!CZ145","v":9.0477557498514489},{"$f":"Ops!DA145","v":9.0703751392260763},{"$f":"Ops!DB145","v":9.0930510770741417},{"$f":"Ops!DC145","v":9.1157837047668266},{"$f":"Ops!DD145","v":9.1385731640287435},{"$f":"Ops!DE145","v":9.1614195969388152},{"$f":"Ops!DF145","v":9.1843231459311614},{"$f":"Ops!DG145","v":9.2072839537959883},{"$f":"Ops!DH145","v":9.2303021636804772},{"$f":"Ops!DI145","v":9.2533779190896777},{"$f":"Ops!DJ145","v":9.2765113638874013},{"$f":"Ops!DK145","v":9.2997026422971185},{"$f":"Ops!DL145","v":9.3229518989028612},{"$f":"Ops!DM145","v":9.3462592786501197},{"$f":"Ops!DN145","v":9.3696249268467433},{"$f":"Ops!DO145","v":9.3930489891638604},{"$f":"Ops!DP145","v":9.4165316116367705},{"$f":"Ops!DQ145","v":9.4400729406658623},{"$f":"Ops!DR145","v":9.4636731230175268},{"$f":"Ops!DS145","v":9.4873323058250687},{"$f":"Ops!DT145","v":9.5110506365896317},{"$f":"Ops!DU145","v":9.5348282631811063},{"$f":"Ops!DV145","v":9.5586653338390573},{"$f":"Ops!DW145","v":9.5825619971736558},{"$f":"Ops!DX145","v":9.6065184021665875},{"$f":"Ops!DY145","v":9.6305346981720046},{"$f":"Ops!DZ145","v":9.6546110349174352},{"$f":"Ops!EA145","v":9.6787475625047286},{"$f":"Ops!EB145","v":9.7029444314109909},{"$f":"Ops!EC145","v":9.7272017924895167},{"$f":"Ops!ED145","v":9.7515197969707419},{"$f":"Ops!EE145","v":9.7758985964631666},{"$f":"Ops!EF145","v":9.8003383429543245},{"$f":"Ops!EG145","v":9.8248391888117101},{"$f":"Ops!EH145","v":9.8494012867837384},{"$f":"Ops!EI145","v":9.8740247900006981},{"$f":"Ops!EJ145","v":9.8987098519756973},{"$f":"Ops!EK145","v":9.9234566266056365},{"$f":"Ops!EL145","v":9.9482652681721504},{"$f":"Ops!EM145","v":9.9731359313425809},{"$f":"Ops!EN145","v":9.9980687711709368},{"$f":"Ops!EO145","v":10.023063943098864},{"$f":"Ops!EP145","v":10.048121602956611},{"$f":"Ops!EQ145","v":10.073241906964},{"$f":"Ops!ER145","v":10.098425011731409},{"$f":"Ops!ES145","v":10.123671074260738},{"$f":"Ops!ET145","v":10.148980251946389},{"$f":"Ops!EU145","v":10.174352702576254},{"$f":"Ops!EV145","v":10.199788584332694},{"$f":"Ops!EW145","v":10.225288055793525},{"$f":"Ops!EX145","v":10.250851275933009},{"$f":"Ops!EY145","v":10.276478404122841},{"$f":"Ops!EZ145","v":10.302169600133148},{"$f":"Ops!FA145","v":10.32792502413348},{"$f":"Ops!FB145","v":10.353744836693814},{"$f":"Ops!FC145","v":10.379629198785548},{"$f":"Ops!FD145","v":10.405578271782511},{"$f":"Ops!FE145","v":10.431592217461967},{"$f":"Ops!FF145","v":10.45767119800562},{"$f":"Ops!FG145","v":10.483815376000633},{"$f":"Ops!FH145","v":10.510024914440635},{"$f":"Ops!FI145","v":10.536299976726735},{"$f":"Ops!FJ145","v":10.562640726668551},{"$f":"Ops!FK145","v":10.589047328485222},{"$f":"Ops!FL145","v":10.615519946806435},{"$f":"Ops!FM145","v":10.642058746673449},{"$f":"Ops!FN145","v":10.668663893540133},{"$f":"Ops!FO145","v":10.695335553273983},{"$f":"Ops!FP145","v":10.722073892157168},{"$f":"Ops!FQ145","v":10.74887907688756},{"$f":"Ops!FR145","v":10.775751274579779},{"$f":"Ops!FS145","v":10.802690652766229},{"$f":"Ops!FT145","v":0},{"$f":"Ops!FU145","v":0},{"$f":"Ops!FV145","v":0},{"$f":"Ops!FW145","v":0},{"$f":"Ops!FX145","v":0},{"$f":"Ops!FY145","v":0},{"$f":"Ops!FZ145","v":0},{"$f":"Ops!GA145","v":0},{"$f":"Ops!GB145","v":0},{"$f":"Ops!GC145","v":0},{"$f":"Ops!GD145","v":0},{"$f":"Ops!GE145","v":0},{"$f":"Ops!GF145","v":0},{"$f":"Ops!GG145","v":0},{"$f":"Ops!GH145","v":0},{"$f":"Ops!GI145","v":0},{"$f":"Ops!GJ145","v":0},{"$f":"Ops!GK145","v":0},{"$f":"Ops!GL145","v":0},{"$f":"Ops!GM145","v":0},{"$f":"Ops!GN145","v":0},{"$f":"Ops!GO145","v":0},{"$f":"Ops!GP145","v":0},{"$f":"Ops!GQ145","v":0},{"$f":"Ops!GR145","v":0},{"$f":"Ops!GS145","v":0},{"$f":"Ops!GT145","v":0},{"$f":"Ops!GU145","v":0},{"$f":"Ops!GV145","v":0},{"$f":"Ops!GW145","v":0},{"$f":"Ops!GX145","v":0},{"$f":"Ops!GY145","v":0},{"$f":"Ops!GZ145","v":0},{"$f":"Ops!HA145","v":0},{"$f":"Ops!HB145","v":0},{"$f":"Ops!HC145","v":0},{"$f":"Ops!HD145","v":0},{"$f":"Ops!HE145","v":0},{"$f":"Ops!HF145","v":0},{"$f":"Ops!HG145","v":0},{"$f":"Ops!HH145","v":0},{"$f":"Ops!HI145","v":0},{"$f":"Ops!HJ145","v":0},{"$f":"Ops!HK145","v":0},{"$f":"Ops!HL145","v":0},{"$f":"Ops!HM145","v":0},{"$f":"Ops!HN145","v":0},{"$f":"Ops!HO145","v":0},{"$f":"Ops!HP145","v":0},{"$f":"Ops!HQ145","v":0},{"$f":"Ops!HR145","v":0},{"$f":"Ops!HS145","v":0},{"$f":"Ops!HT145","v":0},{"$f":"Ops!HU145","v":0},{"$f":"Ops!HV145","v":0},{"$f":"Ops!HW145","v":0},{"$f":"Ops!HX145","v":0},{"$f":"Ops!HY145","v":0},{"$f":"Ops!HZ145","v":0},{"$f":"Ops!IA145","v":0},{"$f":"Ops!IB145","v":0},{"$f":"Ops!IC145","v":0},{"$f":"Ops!ID145","v":0},{"$f":"Ops!IE145","v":0}]
[null,{"$f":"Ops!C146","v":"Operating Costs"},null,null,null,null,null,null,null,"$m",null,null,null,null,404.40332412197824,null,{"$f":"Ops!R146","v":0},{"$f":"Ops!S146","v":0},{"$f":"Ops!T146","v":0},{"$f":"Ops!U146","v":0},{"$f":"Ops!V146","v":0},{"$f":"Ops!W146","v":0},{"$f":"Ops!X146","v":0},{"$f":"Ops!Y146","v":0},{"$f":"Ops!Z146","v":0},{"$f":"Ops!AA146","v":0},{"$f":"Ops!AB146","v":0},{"$f":"Ops!AC146","v":0},{"$f":"Ops!AD146","v":0},{"$f":"Ops!AE146","v":0},{"$f":"Ops!AF146","v":0},{"$f":"Ops!AG146","v":0},{"$f":"Ops!AH146","v":0},{"$f":"Ops!AI146","v":9.0744388936940153E-3},{"$f":"Ops!AJ146","v":2.4160371826063867},{"$f":"Ops!AK146","v":2.4220772755629021},{"$f":"Ops!AL146","v":2.4281324687518095},{"$f":"Ops!AM146","v":2.434202799923689},{"$f":"Ops!AN146","v":2.440288306923498},{"$f":"Ops!AO146","v":2.4463890276908069},{"$f":"Ops!AP146","v":2.4525050002600328},{"$f":"Ops!AQ146","v":2.4586362627606837},{"$f":"Ops!AR146","v":2.4647828534175851},{"$f":"Ops!AS146","v":2.4709448105511291},{"$f":"Ops!AT146","v":2.4771221725775066},{"$f":"Ops!AU146","v":2.4833149780089494},{"$f":"Ops!AV146","v":2.4895232654539723},{"$f":"Ops!AW146","v":2.4957470736176068},{"$f":"Ops!AX146","v":2.5019864413016504},{"$f":"Ops!AY146","v":2.5082414074049049},{"$f":"Ops!AZ146","v":2.5145120109234167},{"$f":"Ops!BA146","v":2.5207982909507254},{"$f":"Ops!BB146","v":2.527100286678102},{"$f":"Ops!BC146","v":2.5334180373947968},{"$f":"Ops!BD146","v":2.5397515824882841},{"$f":"Ops!BE146","v":2.546100961444504},{"$f":"Ops!BF146","v":2.5524662138481151},{"$f":"Ops!BG146","v":2.5588473793827351},{"$f":"Ops!BH146","v":2.5652444978311921},{"$f":"Ops!BI146","v":2.5716576090757695},{"$f":"Ops!BJ146","v":2.578086753098459},{"$f":"Ops!BK146","v":2.5845319699812048},{"$f":"Ops!BL146","v":2.5909932999061578},{"$f":"Ops!BM146","v":2.5974707831559232},{"$f":"Ops!BN146","v":2.6039644601138123},{"$f":"Ops!BO146","v":2.6104743712640968},{"$f":"Ops!BP146","v":2.6170005571922568},{"$f":"Ops!BQ146","v":2.6235430585852377},{"$f":"Ops!BR146","v":2.6301019162317005},{"$f":"Ops!BS146","v":2.6366771710222796},{"$f":"Ops!BT146","v":2.6432688639498356},{"$f":"Ops!BU146","v":2.6498770361097099},{"$f":"Ops!BV146","v":2.6565017286999835},{"$f":"Ops!BW146","v":2.6631429830217339},{"$f":"Ops!BX146","v":2.6698008404792879},{"$f":"Ops!BY146","v":2.6764753425804853},{"$f":"Ops!BZ146","v":2.683166530936937},{"$f":"Ops!CA146","v":2.689874447264279},{"$f":"Ops!CB146","v":2.6965991333824402},{"$f":"Ops!CC146","v":2.7033406312158954},{"$f":"Ops!CD146","v":2.7100989827939346},{"$f":"Ops!CE146","v":2.7168742302509195},{"$f":"Ops!CF146","v":2.7236664158265462},{"$f":"Ops!CG146","v":2.7304755818661124},{"$f":"Ops!CH146","v":2.7373017708207774},{"$f":"Ops!CI146","v":2.7441450252478297},{"$f":"Ops!CJ146","v":2.7510053878109488},{"$f":"Ops!CK146","v":2.7578829012804764},{"$f":"Ops!CL146","v":2.7647776085336773},{"$f":"Ops!CM146","v":2.7716895525550109},{"$f":"Ops!CN146","v":2.7786187764363985},{"$f":"Ops!CO146","v":2.7855653233774893},{"$f":"Ops!CP146","v":2.7925292366859331},{"$f":"Ops!CQ146","v":2.799510559777648},{"$f":"Ops!CR146","v":2.8065093361770916},{"$f":"Ops!CS146","v":2.8135256095175345},{"$f":"Ops!CT146","v":2.820559423541328},{"$f":"Ops!CU146","v":2.8276108221001817},{"$f":"Ops!CV146","v":2.8346798491554317},{"$f":"Ops!CW146","v":2.8417665487783199},{"$f":"Ops!CX146","v":2.8488709651502653},{"$f":"Ops!CY146","v":2.8559931425631415},{"$f":"Ops!CZ146","v":2.8631331254195489},{"$f":"Ops!DA146","v":2.870290958233098},{"$f":"Ops!DB146","v":2.877466685628681},{"$f":"Ops!DC146","v":2.8846603523427525},{"$f":"Ops!DD146","v":2.8918720032236087},{"$f":"Ops!DE146","v":2.8991016832316681},{"$f":"Ops!DF146","v":2.9063494374397472},{"$f":"Ops!DG146","v":2.9136153110333454},{"$f":"Ops!DH146","v":2.9208993493109285},{"$f":"Ops!DI146","v":2.9282015976842066},{"$f":"Ops!DJ146","v":2.9355221016784165},{"$f":"Ops!DK146","v":2.9428609069326126},{"$f":"Ops!DL146","v":2.9502180591999441},{"$f":"Ops!DM146","v":2.9575936043479434},{"$f":"Ops!DN146","v":2.9649875883588126},{"$f":"Ops!DO146","v":2.9724000573297102},{"$f":"Ops!DP146","v":2.9798310574730342},{"$f":"Ops!DQ146","v":2.9872806351167172},{"$f":"Ops!DR146","v":2.9947488367045083},{"$f":"Ops!DS146","v":3.002235708796269},{"$f":"Ops!DT146","v":3.0097412980682599},{"$f":"Ops!DU146","v":3.0172656513134308},{"$f":"Ops!DV146","v":3.0248088154417143},{"$f":"Ops!DW146","v":3.0323708374803187},{"$f":"Ops!DX146","v":3.0399517645740186},{"$f":"Ops!DY146","v":3.0475516439854533},{"$f":"Ops!DZ146","v":3.0551705230954176},{"$f":"Ops!EA146","v":3.062808449403156},{"$f":"Ops!EB146","v":3.0704654705266643},{"$f":"Ops!EC146","v":3.0781416342029804},{"$f":"Ops!ED146","v":3.085836988288488},{"$f":"Ops!EE146","v":3.0935515807592084},{"$f":"Ops!EF146","v":3.1012854597111073},{"$f":"Ops!EG146","v":3.1090386733603843},{"$f":"Ops!EH146","v":3.1168112700437849},{"$f":"Ops!EI146","v":3.124603298218894},{"$f":"Ops!EJ146","v":3.1324148064644413},{"$f":"Ops!EK146","v":3.1402458434806029},{"$f":"Ops!EL146","v":3.1480964580893041},{"$f":"Ops!EM146","v":3.1559666992345266},{"$f":"Ops!EN146","v":3.1638566159826134},{"$f":"Ops!EO146","v":3.1717662575225702},{"$f":"Ops!EP146","v":3.1796956731663757},{"$f":"Ops!EQ146","v":3.1876449123492909},{"$f":"Ops!ER146","v":3.1956140246301645},{"$f":"Ops!ES146","v":3.2036030596917398},{"$f":"Ops!ET146","v":3.2116120673409689},{"$f":"Ops!EU146","v":3.2196410975093208},{"$f":"Ops!EV146","v":3.2276902002530945},{"$f":"Ops!EW146","v":3.2357594257537263},{"$f":"Ops!EX146","v":3.2438488243181105},{"$f":"Ops!EY146","v":3.2519584463789055},{"$f":"Ops!EZ146","v":3.260088342494853},{"$f":"Ops!FA146","v":3.26823856335109},{"$f":"Ops!FB146","v":3.276409159759468},{"$f":"Ops!FC146","v":3.2846001826588664},{"$f":"Ops!FD146","v":3.2928116831155139},{"$f":"Ops!FE146","v":3.3010437123233025},{"$f":"Ops!FF146","v":3.3092963216041089},{"$f":"Ops!FG146","v":3.3175695624081198},{"$f":"Ops!FH146","v":3.3258634863141401},{"$f":"Ops!FI146","v":3.334178145029925},{"$f":"Ops!FJ146","v":3.3425135903925001},{"$f":"Ops!FK146","v":3.3508698743684802},{"$f":"Ops!FL146","v":3.3592470490544013},{"$f":"Ops!FM146","v":3.3676451666770366},{"$f":"Ops!FN146","v":3.3760642795937299},{"$f":"Ops!FO146","v":3.3845044402927136},{"$f":"Ops!FP146","v":3.3929657013934449},{"$f":"Ops!FQ146","v":3.4014481156469292},{"$f":"Ops!FR146","v":3.4099517359360472},{"$f":"Ops!FS146","v":3.4184766152758859},{"$f":"Ops!FT146","v":0},{"$f":"Ops!FU146","v":0},{"$f":"Ops!FV146","v":0},{"$f":"Ops!FW146","v":0},{"$f":"Ops!FX146","v":0},{"$f":"Ops!FY146","v":0},{"$f":"Ops!FZ146","v":0},{"$f":"Ops!GA146","v":0},{"$f":"Ops!GB146","v":0},{"$f":"Ops!GC146","v":0},{"$f":"Ops!GD146","v":0},{"$f":"Ops!GE146","v":0},{"$f":"Ops!GF146","v":0},{"$f":"Ops!GG146","v":0},{"$f":"Ops!GH146","v":0},{"$f":"Ops!GI146","v":0},{"$f":"Ops!GJ146","v":0},{"$f":"Ops!GK146","v":0},{"$f":"Ops!GL146","v":0},{"$f":"Ops!GM146","v":0},{"$f":"Ops!GN146","v":0},{"$f":"Ops!GO146","v":0},{"$f":"Ops!GP146","v":0},{"$f":"Ops!GQ146","v":0},{"$f":"Ops!GR146","v":0},{"$f":"Ops!GS146","v":0},{"$f":"Ops!GT146","v":0},{"$f":"Ops!GU146","v":0},{"$f":"Ops!GV146","v":0},{"$f":"Ops!GW146","v":0},{"$f":"Ops!GX146","v":0},{"$f":"Ops!GY146","v":0},{"$f":"Ops!GZ146","v":0},{"$f":"Ops!HA146","v":0},{"$f":"Ops!HB146","v":0},{"$f":"Ops!HC146","v":0},{"$f":"Ops!HD146","v":0},{"$f":"Ops!HE146","v":0},{"$f":"Ops!HF146","v":0},{"$f":"Ops!HG146","v":0},{"$f":"Ops!HH146","v":0},{"$f":"Ops!HI146","v":0},{"$f":"Ops!HJ146","v":0},{"$f":"Ops!HK146","v":0},{"$f":"Ops!HL146","v":0},{"$f":"Ops!HM146","v":0},{"$f":"Ops!HN146","v":0},{"$f":"Ops!HO146","v":0},{"$f":"Ops!HP146","v":0},{"$f":"Ops!HQ146","v":0},{"$f":"Ops!HR146","v":0},{"$f":"Ops!HS146","v":0},{"$f":"Ops!HT146","v":0},{"$f":"Ops!HU146","v":0},{"$f":"Ops!HV146","v":0},{"$f":"Ops!HW146","v":0},{"$f":"Ops!HX146","v":0},{"$f":"Ops!HY146","v":0},{"$f":"Ops!HZ146","v":0},{"$f":"Ops!IA146","v":0},{"$f":"Ops!IB146","v":0},{"$f":"Ops!IC146","v":0},{"$f":"Ops!ID146","v":0},{"$f":"Ops!IE146","v":0}]
[]
[null,"EBITDA",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q18:IE18)","v":1920.4846926144219},null,{"$f":"SUM(Q11:Q12)-SUM(Q15:Q16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.15742897999719466,-2.6766636340505423,1.3988325450101264,3.7888500229694984,5.6472336486634216,10.416756521423316,15.674031359735839,16.794297263485237,17.045218065932495,22.568125718185392,25.333009503372622,22.319234466335047,19.511784999074095,22.482887939832793,25.24755863057414,22.233569966354573,19.425906337843664,22.39679458194929,25.161250039295929,22.147045603598158,19.339165664180367,22.309837056601829,22.579171120928905,19.55851148793522,16.744160213228263,19.708344092022354,22.466078423144175,19.445136058406025,16.630501345125253,19.594401076749079,22.351850550332721,19.330622615912542,16.515701619025535,19.479314351334118,22.236476108104213,19.214959737578464,16.399749583495623,19.363072435715374,22.119943587696433,19.098135885869663,16.282633672157552,19.245663734598956,21.508090990643996,18.484753657324596,15.667717988041121,18.629210761272233,21.384247259067184,{"$f":"SUM(CC11:CC12)-SUM(CC15:CC16)","v":18.360600316418843},15.543254263783103,18.504435877703578,21.259160438289605,18.23520077858932,15.417541227109002,18.378408558437791,21.13281805072565,18.108542535056454,15.290566337967309,18.251116232073244,21.005207493545193,17.980612951483046,15.162316930434963,18.122546201022068,22.141602191351655,19.119848636034028,16.304400704197324,19.267485184218835,22.024117368071138,19.002070100695313,16.186327722520264,19.14911702008758,21.905453283529564,18.883109355942377,16.067069575905446,19.029560728106222,21.785598100818255,18.762954535274297,15.946614368185692,18.908804382367173,21.664539864214856,18.641593653079386,15.824950083785295,18.786835937255773,21.542266497990674,18.519014603439643,15.702064586521455,18.663643226248769,21.418765805206153,18.395205158923165,15.577945618393688,18.539213960700685,21.294025466494194,18.270152969364428,15.452580798361051,18.413535728617969,21.168033038831275,18.143845560632347,15.32595762110714,4.2027066805457771,5.6935477329572155,4.0259616803970513,2.471093711267617,4.0744927798179997,5.5650132974776181,3.8971059088287578,2.3419158002704012,3.9449919240432934,5.4351886895634731,3.7669567393948267,2.2114412579128846,3.8141911953298813,5.3040609590282788,{"$f":"SUM(EO11:EO12)-SUM(EO15:EO16)","v":3.6355011895332936},2.0796570691767009,3.6820775461218567,5.171617025697234,3.5027261463689232,1.9465500884044182,3.5486377978976424,5.0378436781024618,3.3686183654051618,1.8121070379882465,3.4138586398554303,4.9027275721651424,3.2331644692030004,1.6763145070455785,3.2777266275854053,4.7662552298644432,3.0963509460465524,1.5391589500812408,3.1402281817286557,4.6284130378930524,2.9581641485952304,1.4006266856362899,3.0013495866225952,4.4891872462992275,2.8185902925224191,1.2607038949232958,2.8610769889328189,4.3485639671152239,2.6776154551404545,1.1193766204478788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HA11:HA12)-SUM(HA15:HA16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Less: Development Costs"]
[null,"CAPEX",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q21:IE21)","v":253.00000000000009},null,{"$f":"Fund!R19","v":15.18},{"$f":"Fund!S19","v":15.18},{"$f":"Fund!T19","v":15.18},{"$f":"Fund!U19","v":17.71},{"$f":"Fund!V19","v":17.71},{"$f":"Fund!W19","v":17.71},{"$f":"Fund!X19","v":17.71},{"$f":"Fund!Y19","v":17.71},{"$f":"Fund!Z19","v":17.71},{"$f":"Fund!AA19","v":10.120000000000001},{"$f":"Fund!AB19","v":10.120000000000001},{"$f":"Fund!AC19","v":10.120000000000001},{"$f":"Fund!AD19","v":10.120000000000001},{"$f":"Fund!AE19","v":10.120000000000001},{"$f":"Fund!AF19","v":12.65},{"$f":"Fund!AG19","v":12.65},{"$f":"Fund!AH19","v":12.65},{"$f":"Fund!AI19","v":12.65},{"$f":"Fund!AJ19","v":0},{"$f":"Fund!AK19","v":0},{"$f":"Fund!AL19","v":0},{"$f":"Fund!AM19","v":0},{"$f":"Fund!AN19","v":0},{"$f":"Fund!AO19","v":0},{"$f":"Fund!AP19","v":0},{"$f":"Fund!AQ19","v":0},{"$f":"Fund!AR19","v":0},{"$f":"Fund!AS19","v":0},{"$f":"Fund!AT19","v":0},{"$f":"Fund!AU19","v":0},{"$f":"Fund!AV19","v":0},{"$f":"Fund!AW19","v":0},{"$f":"Fund!AX19","v":0},{"$f":"Fund!AY19","v":0},{"$f":"Fund!AZ19","v":0},{"$f":"Fund!BA19","v":0},{"$f":"Fund!BB19","v":0},{"$f":"Fund!BC19","v":0},{"$f":"Fund!BD19","v":0},{"$f":"Fund!BE19","v":0},{"$f":"Fund!BF19","v":0},{"$f":"Fund!BG19","v":0},{"$f":"Fund!BH19","v":0},{"$f":"Fund!BI19","v":0},{"$f":"Fund!BJ19","v":0},{"$f":"Fund!BK19","v":0},{"$f":"Fund!BL19","v":0},{"$f":"Fund!BM19","v":0},{"$f":"Fund!BN19","v":0},{"$f":"Fund!BO19","v":0},{"$f":"Fund!BP19","v":0},{"$f":"Fund!BQ19","v":0},{"$f":"Fund!BR19","v":0},{"$f":"Fund!BS19","v":0},{"$f":"Fund!BT19","v":0},{"$f":"Fund!BU19","v":0},{"$f":"Fund!BV19","v":0},{"$f":"Fund!BW19","v":0},{"$f":"Fund!BX19","v":0},{"$f":"Fund!BY19","v":0},{"$f":"Fund!BZ19","v":0},{"$f":"Fund!CA19","v":0},{"$f":"Fund!CB19","v":0},{"$f":"Fund!CC19","v":0},{"$f":"Fund!CD19","v":0},{"$f":"Fund!CE19","v":0},{"$f":"Fund!CF19","v":0},{"$f":"Fund!CG19","v":0},{"$f":"Fund!CH19","v":0},{"$f":"Fund!CI19","v":0},{"$f":"Fund!CJ19","v":0},{"$f":"Fund!CK19","v":0},{"$f":"Fund!CL19","v":0},{"$f":"Fund!CM19","v":0},{"$f":"Fund!CN19","v":0},{"$f":"Fund!CO19","v":0},{"$f":"Fund!CP19","v":0},{"$f":"Fund!CQ19","v":0},{"$f":"Fund!CR19","v":0},{"$f":"Fund!CS19","v":0},{"$f":"Fund!CT19","v":0},{"$f":"Fund!CU19","v":0},{"$f":"Fund!CV19","v":0},{"$f":"Fund!CW19","v":0},{"$f":"Fund!CX19","v":0},{"$f":"Fund!CY19","v":0},{"$f":"Fund!CZ19","v":0},{"$f":"Fund!DA19","v":0},{"$f":"Fund!DB19","v":0},{"$f":"Fund!DC19","v":0},{"$f":"Fund!DD19","v":0},{"$f":"Fund!DE19","v":0},{"$f":"Fund!DF19","v":0},{"$f":"Fund!DG19","v":0},{"$f":"Fund!DH19","v":0},{"$f":"Fund!DI19","v":0},{"$f":"Fund!DJ19","v":0},{"$f":"Fund!DK19","v":0},{"$f":"Fund!DL19","v":0},{"$f":"Fund!DM19","v":0},{"$f":"Fund!DN19","v":0},{"$f":"Fund!DO19","v":0},{"$f":"Fund!DP19","v":0},{"$f":"Fund!DQ19","v":0},{"$f":"Fund!DR19","v":0},{"$f":"Fund!DS19","v":0},{"$f":"Fund!DT19","v":0},{"$f":"Fund!DU19","v":0},{"$f":"Fund!DV19","v":0},{"$f":"Fund!DW19","v":0},{"$f":"Fund!DX19","v":0},{"$f":"Fund!DY19","v":0},{"$f":"Fund!DZ19","v":0},{"$f":"Fund!EA19","v":0},{"$f":"Fund!EB19","v":0},{"$f":"Fund!EC19","v":0},{"$f":"Fund!ED19","v":0},{"$f":"Fund!EE19","v":0},{"$f":"Fund!EF19","v":0},{"$f":"Fund!EG19","v":0},{"$f":"Fund!EH19","v":0},{"$f":"Fund!EI19","v":0},{"$f":"Fund!EJ19","v":0},{"$f":"Fund!EK19","v":0},{"$f":"Fund!EL19","v":0},{"$f":"Fund!EM19","v":0},{"$f":"Fund!EN19","v":0},{"$f":"Fund!EO19","v":0},{"$f":"Fund!EP19","v":0},{"$f":"Fund!EQ19","v":0},{"$f":"Fund!ER19","v":0},{"$f":"Fund!ES19","v":0},{"$f":"Fund!ET19","v":0},{"$f":"Fund!EU19","v":0},{"$f":"Fund!EV19","v":0},{"$f":"Fund!EW19","v":0},{"$f":"Fund!EX19","v":0},{"$f":"Fund!EY19","v":0},{"$f":"Fund!EZ19","v":0},{"$f":"Fund!FA19","v":0},{"$f":"Fund!FB19","v":0},{"$f":"Fund!FC19","v":0},{"$f":"Fund!FD19","v":0},{"$f":"Fund!FE19","v":0},{"$f":"Fund!FF19","v":0},{"$f":"Fund!FG19","v":0},{"$f":"Fund!FH19","v":0},{"$f":"Fund!FI19","v":0},{"$f":"Fund!FJ19","v":0},{"$f":"Fund!FK19","v":0},{"$f":"Fund!FL19","v":0},{"$f":"Fund!FM19","v":0},{"$f":"Fund!FN19","v":0},{"$f":"Fund!FO19","v":0},{"$f":"Fund!FP19","v":0},{"$f":"Fund!FQ19","v":0},{"$f":"Fund!FR19","v":0},{"$f":"Fund!FS19","v":0},{"$f":"Fund!FT19","v":0},{"$f":"Fund!FU19","v":0},{"$f":"Fund!FV19","v":0},{"$f":"Fund!FW19","v":0},{"$f":"Fund!FX19","v":0},{"$f":"Fund!FY19","v":0},{"$f":"Fund!FZ19","v":0},{"$f":"Fund!GA19","v":0},{"$f":"Fund!GB19","v":0},{"$f":"Fund!GC19","v":0},{"$f":"Fund!GD19","v":0},{"$f":"Fund!GE19","v":0},{"$f":"Fund!GF19","v":0},{"$f":"Fund!GG19","v":0},{"$f":"Fund!GH19","v":0},{"$f":"Fund!GI19","v":0},{"$f":"Fund!GJ19","v":0},{"$f":"Fund!GK19","v":0},{"$f":"Fund!GL19","v":0},{"$f":"Fund!GM19","v":0},{"$f":"Fund!GN19","v":0},{"$f":"Fund!GO19","v":0},{"$f":"Fund!GP19","v":0},{"$f":"Fund!GQ19","v":0},{"$f":"Fund!GR19","v":0},{"$f":"Fund!GS19","v":0},{"$f":"Fund!GT19","v":0},{"$f":"Fund!GU19","v":0},{"$f":"Fund!GV19","v":0},{"$f":"Fund!GW19","v":0},{"$f":"Fund!GX19","v":0},{"$f":"Fund!GY19","v":0},{"$f":"Fund!GZ19","v":0},{"$f":"Fund!HA19","v":0},{"$f":"Fund!HB19","v":0},{"$f":"Fund!HC19","v":0},{"$f":"Fund!HD19","v":0},{"$f":"Fund!HE19","v":0},{"$f":"Fund!HF19","v":0},{"$f":"Fund!HG19","v":0},{"$f":"Fund!HH19","v":0},{"$f":"Fund!HI19","v":0},{"$f":"Fund!HJ19","v":0},{"$f":"Fund!HK19","v":0},{"$f":"Fund!HL19","v":0},{"$f":"Fund!HM19","v":0},{"$f":"Fund!HN19","v":0},{"$f":"Fund!HO19","v":0},{"$f":"Fund!HP19","v":0},{"$f":"Fund!HQ19","v":0},{"$f":"Fund!HR19","v":0},{"$f":"Fund!HS19","v":0},{"$f":"Fund!HT19","v":0},{"$f":"Fund!HU19","v":0},{"$f":"Fund!HV19","v":0},{"$f":"Fund!HW19","v":0},{"$f":"Fund!HX19","v":0},{"$f":"Fund!HY19","v":0},{"$f":"Fund!HZ19","v":0},{"$f":"Fund!IA19","v":0},{"$f":"Fund!IB19","v":0},{"$f":"Fund!IC19","v":0},{"$f":"Fund!ID19","v":0},{"$f":"Fund!IE19","v":0}]
[null,"Capitalised Interest During Construction",null,null,null,null,null,null,null,"$m",null,null,null,null,4.352533167556933,null,{"$f":"Fund!R20","v":0},{"$f":"Fund!S20","v":0},{"$f":"Fund!T20","v":0},{"$f":"Fund!U20","v":0},{"$f":"Fund!V20","v":0},{"$f":"Fund!W20","v":0},{"$f":"Fund!X20","v":0},{"$f":"Fund!Y20","v":8.2520829800319995E-2},{"$f":"Fund!Z20","v":0.19703487979352791},{"$f":"Fund!AA20","v":0.22102972341070118},{"$f":"Fund!AB20","v":0.2447350982431529},{"$f":"Fund!AC20","v":0.26827175949142901},{"$f":"Fund!AD20","v":0.28942623099857734},{"$f":"Fund!AE20","v":0.42683638300696547},{"$f":"Fund!AF20","v":0.56673632719605038},{"$f":"Fund!AG20","v":0.66447041054725076},{"$f":"Fund!AH20","v":0.68500996581530726},{"$f":"Fund!AI20","v":0.70646155925365051},{"$f":"Fund!AJ20","v":0},{"$f":"Fund!AK20","v":0},{"$f":"Fund!AL20","v":0},{"$f":"Fund!AM20","v":0},{"$f":"Fund!AN20","v":0},{"$f":"Fund!AO20","v":0},{"$f":"Fund!AP20","v":0},{"$f":"Fund!AQ20","v":0},{"$f":"Fund!AR20","v":0},{"$f":"Fund!AS20","v":0},{"$f":"Fund!AT20","v":0},{"$f":"Fund!AU20","v":0},{"$f":"Fund!AV20","v":0},{"$f":"Fund!AW20","v":0},{"$f":"Fund!AX20","v":0},{"$f":"Fund!AY20","v":0},{"$f":"Fund!AZ20","v":0},{"$f":"Fund!BA20","v":0},{"$f":"Fund!BB20","v":0},{"$f":"Fund!BC20","v":0},{"$f":"Fund!BD20","v":0},{"$f":"Fund!BE20","v":0},{"$f":"Fund!BF20","v":0},{"$f":"Fund!BG20","v":0},{"$f":"Fund!BH20","v":0},{"$f":"Fund!BI20","v":0},{"$f":"Fund!BJ20","v":0},{"$f":"Fund!BK20","v":0},{"$f":"Fund!BL20","v":0},{"$f":"Fund!BM20","v":0},{"$f":"Fund!BN20","v":0},{"$f":"Fund!BO20","v":0},{"$f":"Fund!BP20","v":0},{"$f":"Fund!BQ20","v":0},{"$f":"Fund!BR20","v":0},{"$f":"Fund!BS20","v":0},{"$f":"Fund!BT20","v":0},{"$f":"Fund!BU20","v":0},{"$f":"Fund!BV20","v":0},{"$f":"Fund!BW20","v":0},{"$f":"Fund!BX20","v":0},{"$f":"Fund!BY20","v":0},{"$f":"Fund!BZ20","v":0},{"$f":"Fund!CA20","v":0},{"$f":"Fund!CB20","v":0},{"$f":"Fund!CC20","v":0},{"$f":"Fund!CD20","v":0},{"$f":"Fund!CE20","v":0},{"$f":"Fund!CF20","v":0},{"$f":"Fund!CG20","v":0},{"$f":"Fund!CH20","v":0},{"$f":"Fund!CI20","v":0},{"$f":"Fund!CJ20","v":0},{"$f":"Fund!CK20","v":0},{"$f":"Fund!CL20","v":0},{"$f":"Fund!CM20","v":0},{"$f":"Fund!CN20","v":0},{"$f":"Fund!CO20","v":0},{"$f":"Fund!CP20","v":0},{"$f":"Fund!CQ20","v":0},{"$f":"Fund!CR20","v":0},{"$f":"Fund!CS20","v":0},{"$f":"Fund!CT20","v":0},{"$f":"Fund!CU20","v":0},{"$f":"Fund!CV20","v":0},{"$f":"Fund!CW20","v":0},{"$f":"Fund!CX20","v":0},{"$f":"Fund!CY20","v":0},{"$f":"Fund!CZ20","v":0},{"$f":"Fund!DA20","v":0},{"$f":"Fund!DB20","v":0},{"$f":"Fund!DC20","v":0},{"$f":"Fund!DD20","v":0},{"$f":"Fund!DE20","v":0},{"$f":"Fund!DF20","v":0},{"$f":"Fund!DG20","v":0},{"$f":"Fund!DH20","v":0},{"$f":"Fund!DI20","v":0},{"$f":"Fund!DJ20","v":0},{"$f":"Fund!DK20","v":0},{"$f":"Fund!DL20","v":0},{"$f":"Fund!DM20","v":0},{"$f":"Fund!DN20","v":0},{"$f":"Fund!DO20","v":0},{"$f":"Fund!DP20","v":0},{"$f":"Fund!DQ20","v":0},{"$f":"Fund!DR20","v":0},{"$f":"Fund!DS20","v":0},{"$f":"Fund!DT20","v":0},{"$f":"Fund!DU20","v":0},{"$f":"Fund!DV20","v":0},{"$f":"Fund!DW20","v":0},{"$f":"Fund!DX20","v":0},{"$f":"Fund!DY20","v":0},{"$f":"Fund!DZ20","v":0},{"$f":"Fund!EA20","v":0},{"$f":"Fund!EB20","v":0},{"$f":"Fund!EC20","v":0},{"$f":"Fund!ED20","v":0},{"$f":"Fund!EE20","v":0},{"$f":"Fund!EF20","v":0},{"$f":"Fund!EG20","v":0},{"$f":"Fund!EH20","v":0},{"$f":"Fund!EI20","v":0},{"$f":"Fund!EJ20","v":0},{"$f":"Fund!EK20","v":0},{"$f":"Fund!EL20","v":0},{"$f":"Fund!EM20","v":0},{"$f":"Fund!EN20","v":0},{"$f":"Fund!EO20","v":0},{"$f":"Fund!EP20","v":0},{"$f":"Fund!EQ20","v":0},{"$f":"Fund!ER20","v":0},{"$f":"Fund!ES20","v":0},{"$f":"Fund!ET20","v":0},{"$f":"Fund!EU20","v":0},{"$f":"Fund!EV20","v":0},{"$f":"Fund!EW20","v":0},{"$f":"Fund!EX20","v":0},{"$f":"Fund!EY20","v":0},{"$f":"Fund!EZ20","v":0},{"$f":"Fund!FA20","v":0},{"$f":"Fund!FB20","v":0},{"$f":"Fund!FC20","v":0},{"$f":"Fund!FD20","v":0},{"$f":"Fund!FE20","v":0},{"$f":"Fund!FF20","v":0},{"$f":"Fund!FG20","v":0},{"$f":"Fund!FH20","v":0},{"$f":"Fund!FI20","v":0},{"$f":"Fund!FJ20","v":0},{"$f":"Fund!FK20","v":0},{"$f":"Fund!FL20","v":0},{"$f":"Fund!FM20","v":0},{"$f":"Fund!FN20","v":0},{"$f":"Fund!FO20","v":0},{"$f":"Fund!FP20","v":0},{"$f":"Fund!FQ20","v":0},{"$f":"Fund!FR20","v":0},{"$f":"Fund!FS20","v":0},{"$f":"Fund!FT20","v":0},{"$f":"Fund!FU20","v":0},{"$f":"Fund!FV20","v":0},{"$f":"Fund!FW20","v":0},{"$f":"Fund!FX20","v":0},{"$f":"Fund!FY20","v":0},{"$f":"Fund!FZ20","v":0},{"$f":"Fund!GA20","v":0},{"$f":"Fund!GB20","v":0},{"$f":"Fund!GC20","v":0},{"$f":"Fund!GD20","v":0},{"$f":"Fund!GE20","v":0},{"$f":"Fund!GF20","v":0},{"$f":"Fund!GG20","v":0},{"$f":"Fund!GH20","v":0},{"$f":"Fund!GI20","v":0},{"$f":"Fund!GJ20","v":0},{"$f":"Fund!GK20","v":0},{"$f":"Fund!GL20","v":0},{"$f":"Fund!GM20","v":0},{"$f":"Fund!GN20","v":0},{"$f":"Fund!GO20","v":0},{"$f":"Fund!GP20","v":0},{"$f":"Fund!GQ20","v":0},{"$f":"Fund!GR20","v":0},{"$f":"Fund!GS20","v":0},{"$f":"Fund!GT20","v":0},{"$f":"Fund!GU20","v":0},{"$f":"Fund!GV20","v":0},{"$f":"Fund!GW20","v":0},{"$f":"Fund!GX20","v":0},{"$f":"Fund!GY20","v":0},{"$f":"Fund!GZ20","v":0},{"$f":"Fund!HA20","v":0},{"$f":"Fund!HB20","v":0},{"$f":"Fund!HC20","v":0},{"$f":"Fund!HD20","v":0},{"$f":"Fund!HE20","v":0},{"$f":"Fund!HF20","v":0},{"$f":"Fund!HG20","v":0},{"$f":"Fund!HH20","v":0},{"$f":"Fund!HI20","v":0},{"$f":"Fund!HJ20","v":0},{"$f":"Fund!HK20","v":0},{"$f":"Fund!HL20","v":0},{"$f":"Fund!HM20","v":0},{"$f":"Fund!HN20","v":0},{"$f":"Fund!HO20","v":0},{"$f":"Fund!HP20","v":0},{"$f":"Fund!HQ20","v":0},{"$f":"Fund!HR20","v":0},{"$f":"Fund!HS20","v":0},{"$f":"Fund!HT20","v":0},{"$f":"Fund!HU20","v":0},{"$f":"Fund!HV20","v":0},{"$f":"Fund!HW20","v":0},{"$f":"Fund!HX20","v":0},{"$f":"Fund!HY20","v":0},{"$f":"Fund!HZ20","v":0},{"$f":"Fund!IA20","v":0},{"$f":"Fund!IB20","v":0},{"$f":"Fund!IC20","v":0},{"$f":"Fund!ID20","v":0},{"$f":"Fund!IE20","v":0}]
[null,"Financing Fees",null,null,null,null,null,null,null,"$m",null,null,null,null,39.015870100986,null,{"$f":"Fund!R21","v":5.8806488417304816},{"$f":"Fund!S21","v":2.6806488417304815},{"$f":"Fund!T21","v":2.6806488417304815},{"$f":"Fund!U21","v":2.6806488417304815},{"$f":"Fund!V21","v":2.6806488417304815},{"$f":"Fund!W21","v":2.6806488417304815},{"$f":"Fund!X21","v":2.6806488417304815},{"$f":"Fund!Y21","v":2.4448750423009957},{"$f":"Fund!Z21","v":2.1176920423204018},{"$f":"Fund!AA21","v":2.0491353462713353},{"$f":"Fund!AB21","v":1.9814057038929016},{"$f":"Fund!AC21","v":1.9141581003263985},{"$f":"Fund!AD21","v":1.8537167531631176},{"$f":"Fund!AE21","v":1.4611163188534371},{"$f":"Fund!AF21","v":1.0614021925989088},{"$f":"Fund!AG21","v":0.78216195445262204},{"$f":"Fund!AH21","v":0.72347751082960343},{"$f":"Fund!AI21","v":0.66218724386290828},{"$f":"Fund!AJ21","v":0},{"$f":"Fund!AK21","v":0},{"$f":"Fund!AL21","v":0},{"$f":"Fund!AM21","v":0},{"$f":"Fund!AN21","v":0},{"$f":"Fund!AO21","v":0},{"$f":"Fund!AP21","v":0},{"$f":"Fund!AQ21","v":0},{"$f":"Fund!AR21","v":0},{"$f":"Fund!AS21","v":0},{"$f":"Fund!AT21","v":0},{"$f":"Fund!AU21","v":0},{"$f":"Fund!AV21","v":0},{"$f":"Fund!AW21","v":0},{"$f":"Fund!AX21","v":0},{"$f":"Fund!AY21","v":0},{"$f":"Fund!AZ21","v":0},{"$f":"Fund!BA21","v":0},{"$f":"Fund!BB21","v":0},{"$f":"Fund!BC21","v":0},{"$f":"Fund!BD21","v":0},{"$f":"Fund!BE21","v":0},{"$f":"Fund!BF21","v":0},{"$f":"Fund!BG21","v":0},{"$f":"Fund!BH21","v":0},{"$f":"Fund!BI21","v":0},{"$f":"Fund!BJ21","v":0},{"$f":"Fund!BK21","v":0},{"$f":"Fund!BL21","v":0},{"$f":"Fund!BM21","v":0},{"$f":"Fund!BN21","v":0},{"$f":"Fund!BO21","v":0},{"$f":"Fund!BP21","v":0},{"$f":"Fund!BQ21","v":0},{"$f":"Fund!BR21","v":0},{"$f":"Fund!BS21","v":0},{"$f":"Fund!BT21","v":0},{"$f":"Fund!BU21","v":0},{"$f":"Fund!BV21","v":0},{"$f":"Fund!BW21","v":0},{"$f":"Fund!BX21","v":0},{"$f":"Fund!BY21","v":0},{"$f":"Fund!BZ21","v":0},{"$f":"Fund!CA21","v":0},{"$f":"Fund!CB21","v":0},{"$f":"Fund!CC21","v":0},{"$f":"Fund!CD21","v":0},{"$f":"Fund!CE21","v":0},{"$f":"Fund!CF21","v":0},{"$f":"Fund!CG21","v":0},{"$f":"Fund!CH21","v":0},{"$f":"Fund!CI21","v":0},{"$f":"Fund!CJ21","v":0},{"$f":"Fund!CK21","v":0},{"$f":"Fund!CL21","v":0},{"$f":"Fund!CM21","v":0},{"$f":"Fund!CN21","v":0},{"$f":"Fund!CO21","v":0},{"$f":"Fund!CP21","v":0},{"$f":"Fund!CQ21","v":0},{"$f":"Fund!CR21","v":0},{"$f":"Fund!CS21","v":0},{"$f":"Fund!CT21","v":0},{"$f":"Fund!CU21","v":0},{"$f":"Fund!CV21","v":0},{"$f":"Fund!CW21","v":0},{"$f":"Fund!CX21","v":0},{"$f":"Fund!CY21","v":0},{"$f":"Fund!CZ21","v":0},{"$f":"Fund!DA21","v":0},{"$f":"Fund!DB21","v":0},{"$f":"Fund!DC21","v":0},{"$f":"Fund!DD21","v":0},{"$f":"Fund!DE21","v":0},{"$f":"Fund!DF21","v":0},{"$f":"Fund!DG21","v":0},{"$f":"Fund!DH21","v":0},{"$f":"Fund!DI21","v":0},{"$f":"Fund!DJ21","v":0},{"$f":"Fund!DK21","v":0},{"$f":"Fund!DL21","v":0},{"$f":"Fund!DM21","v":0},{"$f":"Fund!DN21","v":0},{"$f":"Fund!DO21","v":0},{"$f":"Fund!DP21","v":0},{"$f":"Fund!DQ21","v":0},{"$f":"Fund!DR21","v":0},{"$f":"Fund!DS21","v":0},{"$f":"Fund!DT21","v":0},{"$f":"Fund!DU21","v":0},{"$f":"Fund!DV21","v":0},{"$f":"Fund!DW21","v":0},{"$f":"Fund!DX21","v":0},{"$f":"Fund!DY21","v":0},{"$f":"Fund!DZ21","v":0},{"$f":"Fund!EA21","v":0},{"$f":"Fund!EB21","v":0},{"$f":"Fund!EC21","v":0},{"$f":"Fund!ED21","v":0},{"$f":"Fund!EE21","v":0},{"$f":"Fund!EF21","v":0},{"$f":"Fund!EG21","v":0},{"$f":"Fund!EH21","v":0},{"$f":"Fund!EI21","v":0},{"$f":"Fund!EJ21","v":0},{"$f":"Fund!EK21","v":0},{"$f":"Fund!EL21","v":0},{"$f":"Fund!EM21","v":0},{"$f":"Fund!EN21","v":0},{"$f":"Fund!EO21","v":0},{"$f":"Fund!EP21","v":0},{"$f":"Fund!EQ21","v":0},{"$f":"Fund!ER21","v":0},{"$f":"Fund!ES21","v":0},{"$f":"Fund!ET21","v":0},{"$f":"Fund!EU21","v":0},{"$f":"Fund!EV21","v":0},{"$f":"Fund!EW21","v":0},{"$f":"Fund!EX21","v":0},{"$f":"Fund!EY21","v":0},{"$f":"Fund!EZ21","v":0},{"$f":"Fund!FA21","v":0},{"$f":"Fund!FB21","v":0},{"$f":"Fund!FC21","v":0},{"$f":"Fund!FD21","v":0},{"$f":"Fund!FE21","v":0},{"$f":"Fund!FF21","v":0},{"$f":"Fund!FG21","v":0},{"$f":"Fund!FH21","v":0},{"$f":"Fund!FI21","v":0},{"$f":"Fund!FJ21","v":0},{"$f":"Fund!FK21","v":0},{"$f":"Fund!FL21","v":0},{"$f":"Fund!FM21","v":0},{"$f":"Fund!FN21","v":0},{"$f":"Fund!FO21","v":0},{"$f":"Fund!FP21","v":0},{"$f":"Fund!FQ21","v":0},{"$f":"Fund!FR21","v":0},{"$f":"Fund!FS21","v":0},{"$f":"Fund!FT21","v":0},{"$f":"Fund!FU21","v":0},{"$f":"Fund!FV21","v":0},{"$f":"Fund!FW21","v":0},{"$f":"Fund!FX21","v":0},{"$f":"Fund!FY21","v":0},{"$f":"Fund!FZ21","v":0},{"$f":"Fund!GA21","v":0},{"$f":"Fund!GB21","v":0},{"$f":"Fund!GC21","v":0},{"$f":"Fund!GD21","v":0},{"$f":"Fund!GE21","v":0},{"$f":"Fund!GF21","v":0},{"$f":"Fund!GG21","v":0},{"$f":"Fund!GH21","v":0},{"$f":"Fund!GI21","v":0},{"$f":"Fund!GJ21","v":0},{"$f":"Fund!GK21","v":0},{"$f":"Fund!GL21","v":0},{"$f":"Fund!GM21","v":0},{"$f":"Fund!GN21","v":0},{"$f":"Fund!GO21","v":0},{"$f":"Fund!GP21","v":0},{"$f":"Fund!GQ21","v":0},{"$f":"Fund!GR21","v":0},{"$f":"Fund!GS21","v":0},{"$f":"Fund!GT21","v":0},{"$f":"Fund!GU21","v":0},{"$f":"Fund!GV21","v":0},{"$f":"Fund!GW21","v":0},{"$f":"Fund!GX21","v":0},{"$f":"Fund!GY21","v":0},{"$f":"Fund!GZ21","v":0},{"$f":"Fund!HA21","v":0},{"$f":"Fund!HB21","v":0},{"$f":"Fund!HC21","v":0},{"$f":"Fund!HD21","v":0},{"$f":"Fund!HE21","v":0},{"$f":"Fund!HF21","v":0},{"$f":"Fund!HG21","v":0},{"$f":"Fund!HH21","v":0},{"$f":"Fund!HI21","v":0},{"$f":"Fund!HJ21","v":0},{"$f":"Fund!HK21","v":0},{"$f":"Fund!HL21","v":0},{"$f":"Fund!HM21","v":0},{"$f":"Fund!HN21","v":0},{"$f":"Fund!HO21","v":0},{"$f":"Fund!HP21","v":0},{"$f":"Fund!HQ21","v":0},{"$f":"Fund!HR21","v":0},{"$f":"Fund!HS21","v":0},{"$f":"Fund!HT21","v":0},{"$f":"Fund!HU21","v":0},{"$f":"Fund!HV21","v":0},{"$f":"Fund!HW21","v":0},{"$f":"Fund!HX21","v":0},{"$f":"Fund!HY21","v":0},{"$f":"Fund!HZ21","v":0},{"$f":"Fund!IA21","v":0},{"$f":"Fund!IB21","v":0},{"$f":"Fund!IC21","v":0},{"$f":"Fund!ID21","v":0},{"$f":"Fund!IE21","v":0}]
[]
[null,"Less: Working Capital"]
[null,"Working Capital Variation",null,null,null,null,null,null,null,"$m",null,null,null,null,0,null,{"$f":"Debt!R128","v":0},{"$f":"Debt!S128","v":0},{"$f":"Debt!T128","v":0},{"$f":"Debt!U128","v":0},{"$f":"Debt!V128","v":0},{"$f":"Debt!W128","v":0},{"$f":"Debt!X128","v":0},{"$f":"Debt!Y128","v":0},{"$f":"Debt!Z128","v":0},{"$f":"Debt!AA128","v":0},{"$f":"Debt!AB128","v":0},{"$f":"Debt!AC128","v":0},{"$f":"Debt!AD128","v":0},{"$f":"Debt!AE128","v":0},{"$f":"Debt!AF128","v":0},{"$f":"Debt!AG128","v":0},{"$f":"Debt!AH128","v":0},{"$f":"Debt!AI128","v":0},{"$f":"Debt!AJ128","v":-3.3618048975118207},{"$f":"Debt!AK128","v":4.550393794002531},{"$f":"Debt!AL128","v":2.8090784002855003},{"$f":"Debt!AM128","v":2.1816885775948425},{"$f":"Debt!AN128","v":5.5920817010082917},{"$f":"Debt!AO128","v":6.1704411839054956},{"$f":"Debt!AP128","v":1.340999370859798},{"$f":"Debt!AQ128","v":0.29387808921408975},{"$f":"Debt!AR128","v":6.4547457010560194},{"$f":"Debt!AS128","v":3.2445793510652763},{"$f":"Debt!AT128","v":-3.4631158251470922},{"$f":"Debt!AU128","v":-3.3406319108249889},{"$f":"Debt!AV128","v":3.4544741571476365},{"$f":"Debt!AW128","v":3.244317615495877},{"$f":"Debt!AX128","v":-3.4638127451277718},{"$f":"Debt!AY128","v":-3.3406758413378093},{"$f":"Debt!AZ128","v":3.4544258683519224},{"$f":"Debt!BA128","v":3.2440532527393344},{"$f":"Debt!BB128","v":-3.4645166604863604},{"$f":"Debt!BC128","v":-3.3407202128058699},{"$f":"Debt!BD128","v":3.4543770948543866},{"$f":"Debt!BE128","v":0.17939328087833672},{"$f":"Debt!BF128","v":-3.5168894435086315},{"$f":"Debt!BG128","v":-3.3107337949343716},{"$f":"Debt!BH128","v":3.4529179467224793},{"$f":"Debt!BI128","v":3.235797956397974},{"$f":"Debt!BJ128","v":-3.4864979333412691},{"$f":"Debt!BK128","v":-3.3421058074444332},{"$f":"Debt!BL128","v":3.4528540373672918},{"$f":"Debt!BM128","v":3.2354480770304299},{"$f":"Debt!BN128","v":-3.4874295526952537},{"$f":"Debt!BO128","v":-3.3421645322867342},{"$f":"Debt!BP128","v":3.4527894865179611},{"$f":"Debt!BQ128","v":3.2350946857268426},{"$f":"Debt!BR128","v":-3.4883705232367639},{"$f":"Debt!BS128","v":-3.3422238465833161},{"$f":"Debt!BT128","v":3.4527242877354389},{"$f":"Debt!BU128","v":3.234737747235954},{"$f":"Debt!BV128","v":-3.5194543598313857},{"$f":"Debt!BW128","v":-3.3121503352484041},{"$f":"Debt!BX128","v":3.4526584345160671},{"$f":"Debt!BY128","v":2.6274316576623562},{"$f":"Debt!BZ128","v":-3.4943110844664815},{"$f":"Debt!CA128","v":-3.3425983112398576},{"$f":"Debt!CB128","v":3.4523126729796338},{"$f":"Debt!CC128","v":3.232484313289973},{"$f":"Debt!CD128","v":-3.4953211288135151},{"$f":"Debt!CE128","v":-3.3426619796198054},{"$f":"Debt!CF128","v":3.4522426881514079},{"$f":"Debt!CG128","v":3.2321011730224924},{"$f":"Debt!CH128","v":-3.4963413115438264},{"$f":"Debt!CI128","v":-3.34272628707512},{"$f":"Debt!CJ128","v":3.4521720008460832},{"$f":"Debt!CK128","v":3.2317141869606161},{"$f":"Debt!CL128","v":-3.5249677365763361},{"$f":"Debt!CM128","v":-3.3151952378662948},{"$f":"Debt!CN128","v":3.4521006040125179},{"$f":"Debt!CO128","v":3.2313233165019426},{"$f":"Debt!CP128","v":-3.4984125002344939},{"$f":"Debt!CQ128","v":-3.3428568449351594},{"$f":"Debt!CR128","v":3.4520284905287646},{"$f":"Debt!CS128","v":4.7850299943379575},{"$f":"Debt!CT128","v":-3.489144295652018},{"$f":"Debt!CU128","v":-3.3422726215071812},{"$f":"Debt!CV128","v":3.4526706739216166},{"$f":"Debt!CW128","v":3.2344442320343454},{"$f":"Debt!CX128","v":-3.4901024780331902},{"$f":"Debt!CY128","v":-3.3423330207560795},{"$f":"Debt!CZ128","v":3.452604282550233},{"$f":"Debt!DA128","v":3.2340807645738323},{"$f":"Debt!DB128","v":-3.5206523491556538},{"$f":"Debt!DC128","v":-3.3128119553404929},{"$f":"Debt!DD128","v":3.4525372247713051},{"$f":"Debt!DE128","v":3.233713648785951},{"$f":"Debt!DF128","v":-3.4920477927816762},{"$f":"Debt!DG128","v":-3.3424556441229711},{"$f":"Debt!DH128","v":3.4524694938957268},{"$f":"Debt!DI128","v":3.2333428480503983},{"$f":"Debt!DJ128","v":-3.4930351191968754},{"$f":"Debt!DK128","v":-3.3425178804728155},{"$f":"Debt!DL128","v":3.4524010831672491},{"$f":"Debt!DM128","v":3.2329683253792645},{"$f":"Debt!DN128","v":-3.4940323559627231},{"$f":"Debt!DO128","v":-3.3425807415238999},{"$f":"Debt!DP128","v":3.452331985761802},{"$f":"Debt!DQ128","v":3.2325900434134098},{"$f":"Debt!DR128","v":-3.5233706370780737},{"$f":"Debt!DS128","v":-3.3143131990236192},{"$f":"Debt!DT128","v":3.452262194786833},{"$f":"Debt!DU128","v":3.2322079644186452},{"$f":"Debt!DV128","v":-3.4960569594478628},{"$f":"Debt!DW128","v":-3.3427083628747098},{"$f":"Debt!DX128","v":3.4521917032805902},{"$f":"Debt!DY128","v":3.2318220502820907},{"$f":"Debt!DZ128","v":-3.4970845281242049},{"$f":"Debt!EA128","v":-3.3427731359048281},{"$f":"Debt!EB128","v":-13.081140863076772},{"$f":"Debt!EC128","v":1.7483822395289241},{"$f":"Debt!ED128","v":-1.9592856565603505},{"$f":"Debt!EE128","v":-1.8300426339511642},{"$f":"Debt!EF128","v":1.8834659337843362},{"$f":"Debt!EG128","v":1.74798853923593},{"$f":"Debt!EH128","v":-1.9600314703717299},{"$f":"Debt!EI128","v":-1.8304112007989453},{"$f":"Debt!EJ128","v":1.8833932982114678},{"$f":"Debt!EK128","v":1.7475908871516204},{"$f":"Debt!EL128","v":-1.9613927804975901},{"$f":"Debt!EM128","v":-1.8301754569978321},{"$f":"Debt!EN128","v":1.8833199335544961},{"$f":"Debt!EO128","v":1.7471892436096503},{"$f":"Debt!EP128","v":-1.9624622316622151},{"$f":"Debt!EQ128","v":-1.8302428701003066},{"$f":"Debt!ER128","v":1.8832458324951951},{"$f":"Debt!ES128","v":1.7467835685455064},{"$f":"Debt!ET128","v":-1.9635424175097818},{"$f":"Debt!EU128","v":-1.8303109598660434},{"$f":"Debt!EV128","v":-1.5528669281191689},{"$f":"Debt!EW128","v":0},{"$f":"Debt!EX128","v":0},{"$f":"Debt!EY128","v":0},{"$f":"Debt!EZ128","v":0},{"$f":"Debt!FA128","v":0},{"$f":"Debt!FB128","v":0},{"$f":"Debt!FC128","v":0},{"$f":"Debt!FD128","v":0},{"$f":"Debt!FE128","v":0},{"$f":"Debt!FF128","v":0},{"$f":"Debt!FG128","v":0},{"$f":"Debt!FH128","v":0},{"$f":"Debt!FI128","v":0},{"$f":"Debt!FJ128","v":0},{"$f":"Debt!FK128","v":0},{"$f":"Debt!FL128","v":0},{"$f":"Debt!FM128","v":0},{"$f":"Debt!FN128","v":0},{"$f":"Debt!FO128","v":0},{"$f":"Debt!FP128","v":0},{"$f":"Debt!FQ128","v":0},{"$f":"Debt!FR128","v":0},{"$f":"Debt!FS128","v":0},{"$f":"Debt!FT128","v":0},{"$f":"Debt!FU128","v":0},{"$f":"Debt!FV128","v":0},{"$f":"Debt!FW128","v":0},{"$f":"Debt!FX128","v":0},{"$f":"Debt!FY128","v":0},{"$f":"Debt!FZ128","v":0},{"$f":"Debt!GA128","v":0},{"$f":"Debt!GB128","v":0},{"$f":"Debt!GC128","v":0},{"$f":"Debt!GD128","v":0},{"$f":"Debt!GE128","v":0},{"$f":"Debt!GF128","v":0},{"$f":"Debt!GG128","v":0},{"$f":"Debt!GH128","v":0},{"$f":"Debt!GI128","v":0},{"$f":"Debt!GJ128","v":0},{"$f":"Debt!GK128","v":0},{"$f":"Debt!GL128","v":0},{"$f":"Debt!GM128","v":0},{"$f":"Debt!GN128","v":0},{"$f":"Debt!GO128","v":0},{"$f":"Debt!GP128","v":0},{"$f":"Debt!GQ128","v":0},{"$f":"Debt!GR128","v":0},{"$f":"Debt!GS128","v":0},{"$f":"Debt!GT128","v":0},{"$f":"Debt!GU128","v":0},{"$f":"Debt!GV128","v":0},{"$f":"Debt!GW128","v":0},{"$f":"Debt!GX128","v":0},{"$f":"Debt!GY128","v":0},{"$f":"Debt!GZ128","v":0},{"$f":"Debt!HA128","v":0},{"$f":"Debt!HB128","v":0},{"$f":"Debt!HC128","v":0},{"$f":"Debt!HD128","v":0},{"$f":"Debt!HE128","v":0},{"$f":"Debt!HF128","v":0},{"$f":"Debt!HG128","v":0},{"$f":"Debt!HH128","v":0},{"$f":"Debt!HI128","v":0},{"$f":"Debt!HJ128","v":0},{"$f":"Debt!HK128","v":0},{"$f":"Debt!HL128","v":0},{"$f":"Debt!HM128","v":0},{"$f":"Debt!HN128","v":0},{"$f":"Debt!HO128","v":0},{"$f":"Debt!HP128","v":0},{"$f":"Debt!HQ128","v":0},{"$f":"Debt!HR128","v":0},{"$f":"Debt!HS128","v":0},{"$f":"Debt!HT128","v":0},{"$f":"Debt!HU128","v":0},{"$f":"Debt!HV128","v":0},{"$f":"Debt!HW128","v":0},{"$f":"Debt!HX128","v":0},{"$f":"Debt!HY128","v":0},{"$f":"Debt!HZ128","v":0},{"$f":"Debt!IA128","v":0},{"$f":"Debt!IB128","v":0},{"$f":"Debt!IC128","v":0},{"$f":"Debt!ID128","v":0},{"$f":"Debt!IE128","v":0}]
[null,"WC Facility Variation",null,null,null,null,null,null,null,"$m",null,null,null,null,0,null,{"$f":"Debt!R135","v":0},{"$f":"Debt!S135","v":0},{"$f":"Debt!T135","v":0},{"$f":"Debt!U135","v":0},{"$f":"Debt!V135","v":0},{"$f":"Debt!W135","v":0},{"$f":"Debt!X135","v":0},{"$f":"Debt!Y135","v":0},{"$f":"Debt!Z135","v":0},{"$f":"Debt!AA135","v":0},{"$f":"Debt!AB135","v":0},{"$f":"Debt!AC135","v":0},{"$f":"Debt!AD135","v":0},{"$f":"Debt!AE135","v":0},{"$f":"Debt!AF135","v":0},{"$f":"Debt!AG135","v":0},{"$f":"Debt!AH135","v":0},{"$f":"Debt!AI135","v":0},{"$f":"Debt!AJ135","v":-3.3618048975118207},{"$f":"Debt!AK135","v":4.550393794002531},{"$f":"Debt!AL135","v":2.8090784002855003},{"$f":"Debt!AM135","v":2.1816885775948425},{"$f":"Debt!AN135","v":5.5920817010082917},{"$f":"Debt!AO135","v":6.1704411839054956},{"$f":"Debt!AP135","v":1.340999370859798},{"$f":"Debt!AQ135","v":0.29387808921408975},{"$f":"Debt!AR135","v":6.4547457010560194},{"$f":"Debt!AS135","v":3.2445793510652763},{"$f":"Debt!AT135","v":-3.4631158251470922},{"$f":"Debt!AU135","v":-3.3406319108249889},{"$f":"Debt!AV135","v":3.4544741571476365},{"$f":"Debt!AW135","v":3.244317615495877},{"$f":"Debt!AX135","v":-3.4638127451277718},{"$f":"Debt!AY135","v":-3.3406758413378093},{"$f":"Debt!AZ135","v":3.4544258683519224},{"$f":"Debt!BA135","v":3.2440532527393344},{"$f":"Debt!BB135","v":-3.4645166604863604},{"$f":"Debt!BC135","v":-3.3407202128058699},{"$f":"Debt!BD135","v":3.4543770948543866},{"$f":"Debt!BE135","v":0.17939328087833672},{"$f":"Debt!BF135","v":-3.5168894435086315},{"$f":"Debt!BG135","v":-3.3107337949343716},{"$f":"Debt!BH135","v":3.4529179467224793},{"$f":"Debt!BI135","v":3.235797956397974},{"$f":"Debt!BJ135","v":-3.4864979333412691},{"$f":"Debt!BK135","v":-3.3421058074444332},{"$f":"Debt!BL135","v":3.4528540373672918},{"$f":"Debt!BM135","v":3.2354480770304299},{"$f":"Debt!BN135","v":-3.4874295526952537},{"$f":"Debt!BO135","v":-3.3421645322867342},{"$f":"Debt!BP135","v":3.4527894865179611},{"$f":"Debt!BQ135","v":3.2350946857268426},{"$f":"Debt!BR135","v":-3.4883705232367639},{"$f":"Debt!BS135","v":-3.3422238465833161},{"$f":"Debt!BT135","v":3.4527242877354389},{"$f":"Debt!BU135","v":3.234737747235954},{"$f":"Debt!BV135","v":-3.5194543598313857},{"$f":"Debt!BW135","v":-3.3121503352484041},{"$f":"Debt!BX135","v":3.4526584345160671},{"$f":"Debt!BY135","v":2.6274316576623562},{"$f":"Debt!BZ135","v":-3.4943110844664815},{"$f":"Debt!CA135","v":-3.3425983112398576},{"$f":"Debt!CB135","v":3.4523126729796338},{"$f":"Debt!CC135","v":3.232484313289973},{"$f":"Debt!CD135","v":-3.4953211288135151},{"$f":"Debt!CE135","v":-3.3426619796198054},{"$f":"Debt!CF135","v":3.4522426881514079},{"$f":"Debt!CG135","v":3.2321011730224924},{"$f":"Debt!CH135","v":-3.4963413115438264},{"$f":"Debt!CI135","v":-3.34272628707512},{"$f":"Debt!CJ135","v":3.4521720008460832},{"$f":"Debt!CK135","v":3.2317141869606161},{"$f":"Debt!CL135","v":-3.5249677365763361},{"$f":"Debt!CM135","v":-3.3151952378662948},{"$f":"Debt!CN135","v":3.4521006040125179},{"$f":"Debt!CO135","v":3.2313233165019426},{"$f":"Debt!CP135","v":-3.4984125002344939},{"$f":"Debt!CQ135","v":-3.3428568449351594},{"$f":"Debt!CR135","v":3.4520284905287646},{"$f":"Debt!CS135","v":4.7850299943379575},{"$f":"Debt!CT135","v":-3.489144295652018},{"$f":"Debt!CU135","v":-3.3422726215071812},{"$f":"Debt!CV135","v":3.4526706739216166},{"$f":"Debt!CW135","v":3.2344442320343454},{"$f":"Debt!CX135","v":-3.4901024780331902},{"$f":"Debt!CY135","v":-3.3423330207560795},{"$f":"Debt!CZ135","v":3.452604282550233},{"$f":"Debt!DA135","v":3.2340807645738323},{"$f":"Debt!DB135","v":-3.5206523491556538},{"$f":"Debt!DC135","v":-3.3128119553404929},{"$f":"Debt!DD135","v":3.4525372247713051},{"$f":"Debt!DE135","v":3.233713648785951},{"$f":"Debt!DF135","v":-3.4920477927816762},{"$f":"Debt!DG135","v":-3.3424556441229711},{"$f":"Debt!DH135","v":3.4524694938957268},{"$f":"Debt!DI135","v":3.2333428480503983},{"$f":"Debt!DJ135","v":-3.4930351191968754},{"$f":"Debt!DK135","v":-3.3425178804728155},{"$f":"Debt!DL135","v":3.4524010831672491},{"$f":"Debt!DM135","v":3.2329683253792645},{"$f":"Debt!DN135","v":-3.4940323559627231},{"$f":"Debt!DO135","v":-3.3425807415238999},{"$f":"Debt!DP135","v":3.452331985761802},{"$f":"Debt!DQ135","v":3.2325900434134098},{"$f":"Debt!DR135","v":-3.5233706370780737},{"$f":"Debt!DS135","v":-3.3143131990236192},{"$f":"Debt!DT135","v":3.452262194786833},{"$f":"Debt!DU135","v":3.2322079644186452},{"$f":"Debt!DV135","v":-3.4960569594478628},{"$f":"Debt!DW135","v":-3.3427083628747098},{"$f":"Debt!DX135","v":3.4521917032805902},{"$f":"Debt!DY135","v":3.2318220502820907},{"$f":"Debt!DZ135","v":-3.4970845281242049},{"$f":"Debt!EA135","v":-3.3427731359048281},{"$f":"Debt!EB135","v":-13.081140863076772},{"$f":"Debt!EC135","v":1.7483822395289241},{"$f":"Debt!ED135","v":-1.9592856565603505},{"$f":"Debt!EE135","v":-1.8300426339511642},{"$f":"Debt!EF135","v":1.8834659337843362},{"$f":"Debt!EG135","v":1.74798853923593},{"$f":"Debt!EH135","v":-1.9600314703717299},{"$f":"Debt!EI135","v":-1.8304112007989453},{"$f":"Debt!EJ135","v":1.8833932982114678},{"$f":"Debt!EK135","v":1.7475908871516204},{"$f":"Debt!EL135","v":-1.9613927804975901},{"$f":"Debt!EM135","v":-1.8301754569978321},{"$f":"Debt!EN135","v":1.8833199335544961},{"$f":"Debt!EO135","v":1.7471892436096503},{"$f":"Debt!EP135","v":-1.9624622316622151},{"$f":"Debt!EQ135","v":-1.8302428701003066},{"$f":"Debt!ER135","v":1.8832458324951951},{"$f":"Debt!ES135","v":1.7467835685455064},{"$f":"Debt!ET135","v":-1.9635424175097818},{"$f":"Debt!EU135","v":-1.8303109598660434},{"$f":"Debt!EV135","v":-1.5528669281191689},{"$f":"Debt!EW135","v":0},{"$f":"Debt!EX135","v":0},{"$f":"Debt!EY135","v":0},{"$f":"Debt!EZ135","v":0},{"$f":"Debt!FA135","v":0},{"$f":"Debt!FB135","v":0},{"$f":"Debt!FC135","v":0},{"$f":"Debt!FD135","v":0},{"$f":"Debt!FE135","v":0},{"$f":"Debt!FF135","v":0},{"$f":"Debt!FG135","v":0},{"$f":"Debt!FH135","v":0},{"$f":"Debt!FI135","v":0},{"$f":"Debt!FJ135","v":0},{"$f":"Debt!FK135","v":0},{"$f":"Debt!FL135","v":0},{"$f":"Debt!FM135","v":0},{"$f":"Debt!FN135","v":0},{"$f":"Debt!FO135","v":0},{"$f":"Debt!FP135","v":0},{"$f":"Debt!FQ135","v":0},{"$f":"Debt!FR135","v":0},{"$f":"Debt!FS135","v":0},{"$f":"Debt!FT135","v":0},{"$f":"Debt!FU135","v":0},{"$f":"Debt!FV135","v":0},{"$f":"Debt!FW135","v":0},{"$f":"Debt!FX135","v":0},{"$f":"Debt!FY135","v":0},{"$f":"Debt!FZ135","v":0},{"$f":"Debt!GA135","v":0},{"$f":"Debt!GB135","v":0},{"$f":"Debt!GC135","v":0},{"$f":"Debt!GD135","v":0},{"$f":"Debt!GE135","v":0},{"$f":"Debt!GF135","v":0},{"$f":"Debt!GG135","v":0},{"$f":"Debt!GH135","v":0},{"$f":"Debt!GI135","v":0},{"$f":"Debt!GJ135","v":0},{"$f":"Debt!GK135","v":0},{"$f":"Debt!GL135","v":0},{"$f":"Debt!GM135","v":0},{"$f":"Debt!GN135","v":0},{"$f":"Debt!GO135","v":0},{"$f":"Debt!GP135","v":0},{"$f":"Debt!GQ135","v":0},{"$f":"Debt!GR135","v":0},{"$f":"Debt!GS135","v":0},{"$f":"Debt!GT135","v":0},{"$f":"Debt!GU135","v":0},{"$f":"Debt!GV135","v":0},{"$f":"Debt!GW135","v":0},{"$f":"Debt!GX135","v":0},{"$f":"Debt!GY135","v":0},{"$f":"Debt!GZ135","v":0},{"$f":"Debt!HA135","v":0},{"$f":"Debt!HB135","v":0},{"$f":"Debt!HC135","v":0},{"$f":"Debt!HD135","v":0},{"$f":"Debt!HE135","v":0},{"$f":"Debt!HF135","v":0},{"$f":"Debt!HG135","v":0},{"$f":"Debt!HH135","v":0},{"$f":"Debt!HI135","v":0},{"$f":"Debt!HJ135","v":0},{"$f":"Debt!HK135","v":0},{"$f":"Debt!HL135","v":0},{"$f":"Debt!HM135","v":0},{"$f":"Debt!HN135","v":0},{"$f":"Debt!HO135","v":0},{"$f":"Debt!HP135","v":0},{"$f":"Debt!HQ135","v":0},{"$f":"Debt!HR135","v":0},{"$f":"Debt!HS135","v":0},{"$f":"Debt!HT135","v":0},{"$f":"Debt!HU135","v":0},{"$f":"Debt!HV135","v":0},{"$f":"Debt!HW135","v":0},{"$f":"Debt!HX135","v":0},{"$f":"Debt!HY135","v":0},{"$f":"Debt!HZ135","v":0},{"$f":"Debt!IA135","v":0},{"$f":"Debt!IB135","v":0},{"$f":"Debt!IC135","v":0},{"$f":"Debt!ID135","v":0},{"$f":"Debt!IE135","v":0}]
[]
[null,"Less: Tax Paid",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q29:ID29)","v":305.75486700887797},null,{"$f":"'T&D'!Q28","v":0},{"$f":"'T&D'!R28","v":0},{"$f":"'T&D'!S28","v":0},{"$f":"'T&D'!T28","v":0},{"$f":"'T&D'!U28","v":0},{"$f":"'T&D'!V28","v":0},{"$f":"'T&D'!W28","v":0},{"$f":"'T&D'!X28","v":0},{"$f":"'T&D'!Y28","v":0},{"$f":"'T&D'!Z28","v":0},{"$f":"'T&D'!AA28","v":0},{"$f":"'T&D'!AB28","v":0},{"$f":"'T&D'!AC28","v":0},{"$f":"'T&D'!AD28","v":0},{"$f":"'T&D'!AE28","v":0},{"$f":"'T&D'!AF28","v":0},{"$f":"'T&D'!AG28","v":0},{"$f":"'T&D'!AH28","v":0},{"$f":"'T&D'!AI28","v":0},{"$f":"'T&D'!AJ28","v":0},{"$f":"'T&D'!AK28","v":0},{"$f":"'T&D'!AL28","v":0},{"$f":"'T&D'!AM28","v":0},{"$f":"'T&D'!AN28","v":1.4954913017013625},{"$f":"'T&D'!AO28","v":2.488232448144855},{"$f":"'T&D'!AP28","v":2.5193293384666844},{"$f":"'T&D'!AQ28","v":3.6797067124230303},{"$f":"'T&D'!AR28","v":4.2271597797451683},{"$f":"'T&D'!AS28","v":3.6261874562461625},{"$f":"'T&D'!AT28","v":3.0758710199491777},{"$f":"'T&D'!AU28","v":3.6810936927760722},{"$f":"'T&D'!AV28","v":4.2355166621043354},{"$f":"'T&D'!AW28","v":3.6179310745987276},{"$f":"'T&D'!AX28","v":3.0678739767397243},{"$f":"'T&D'!AY28","v":3.6733549717387231},{"$f":"'T&D'!AZ28","v":4.2280361569923581},{"$f":"'T&D'!BA28","v":3.6272798852989681},{"$f":"'T&D'!BB28","v":3.0771806207400911},{"$f":"'T&D'!BC28","v":3.6826181975223116},{"$f":"'T&D'!BD28","v":3.738275172454931},{"$f":"'T&D'!BE28","v":3.1405184952629641},{"$f":"'T&D'!BF28","v":2.5891981755424851},{"$f":"'T&D'!BG28","v":3.1932962686142115},{"$f":"'T&D'!BH28","v":3.7466353397131642},{"$f":"'T&D'!BI28","v":3.1445431496265766},{"$f":"'T&D'!BJ28","v":2.5931235940771002},{"$f":"'T&D'!BK28","v":3.1972087785322878},{"$f":"'T&D'!BL28","v":3.7504910775967013},{"$f":"'T&D'!BM28","v":3.1483421534048235},{"$f":"'T&D'!BN28","v":2.5968666454011955},{"$f":"'T&D'!BO28","v":3.2008946222081129},{"$f":"'T&D'!BP28","v":3.7541193582810077},{"$f":"'T&D'!BQ28","v":3.1413662666158402},{"$f":"'T&D'!BR28","v":2.590135439531803},{"$f":"'T&D'!BS28","v":3.1944067233609701},{"$f":"'T&D'!BT28","v":3.7478746247543522},{"$f":"'T&D'!BU28","v":3.145911936542868},{"$f":"'T&D'!BV28","v":2.5946663299042094},{"$f":"'T&D'!BW28","v":3.1988368378618381},{"$f":"'T&D'!BX28","v":3.6534160522625236},{"$f":"'T&D'!BY28","v":3.0519977812779162},{"$f":"'T&D'!BZ28","v":2.5004101679394743},{"$f":"'T&D'!CA28","v":3.1043158452214326},{"$f":"'T&D'!CB28","v":3.6574173920382513},{"$f":"'T&D'!CC28","v":3.0550901254699774},{"$f":"'T&D'!CD28","v":2.5034418495231683},{"$f":"'T&D'!CE28","v":3.1072853840787307},{"$f":"'T&D'!CF28","v":3.6603247564325248},{"$f":"'T&D'!CG28","v":3.0579353678502357},{"$f":"'T&D'!CH28","v":2.5062258203903336},{"$f":"'T&D'!CI28","v":3.1100067034579961},{"$f":"'T&D'!CJ28","v":3.6629830461143835},{"$f":"'T&D'!CK28","v":3.0560079831187998},{"$f":"'T&D'!CL28","v":2.5045763785321777},{"$f":"'T&D'!CM28","v":3.1085564306863773},{"$f":"'T&D'!CN28","v":3.6617704221351497},{"$f":"'T&D'!CO28","v":3.0595563410796176},{"$f":"'T&D'!CP28","v":2.5080237143703292},{"$f":"'T&D'!CQ28","v":3.1119782480706597},{"$f":"'T&D'!CR28","v":3.918185286249837},{"$f":"'T&D'!CS28","v":3.3143643331942378},{"$f":"'T&D'!CT28","v":2.7633882288408103},{"$f":"'T&D'!CU28","v":3.367912986515222},{"$f":"'T&D'!CV28","v":3.9216343643421925},{"$f":"'T&D'!CW28","v":3.3199254889421796},{"$f":"'T&D'!CX28","v":2.7688918367764161},{"$f":"'T&D'!CY28","v":3.373357642518938},{"$f":"'T&D'!CZ28","v":3.9270200492117646},{"$f":"'T&D'!DA28","v":3.3181458306239238},{"$f":"'T&D'!DB28","v":2.7598667879053553},{"$f":"'T&D'!DC28","v":3.3570029550829874},{"$f":"'T&D'!DD28","v":3.9033768775107145},{"$f":"'T&D'!DE28","v":3.2943209652936218},{"$f":"'T&D'!DF28","v":2.7359417987857952},{"$f":"'T&D'!DG28","v":3.3330592395238634},{"$f":"'T&D'!DH28","v":3.8793728786019468},{"$f":"'T&D'!DI28","v":3.2702569563875823},{"$f":"'T&D'!DJ28","v":2.7118184916956394},{"$f":"'T&D'!DK28","v":3.3088751874223967},{"$f":"'T&D'!DL28","v":3.8551279380529433},{"$f":"'T&D'!DM28","v":3.2459514034872061},{"$f":"'T&D'!DN28","v":2.6874530454019161},{"$f":"'T&D'!DO28","v":3.2844483863855118},{"$f":"'T&D'!DP28","v":3.8306396373969225},{"$f":"'T&D'!DQ28","v":3.221401882079546},{"$f":"'T&D'!DR28","v":2.6628826928655602},{"$f":"'T&D'!DS28","v":3.2597763998055926},{"$f":"'T&D'!DT28","v":3.8059055338915928},{"$f":"'T&D'!DU28","v":3.1966059433154532},{"$f":"'T&D'!DV28","v":2.6379859888580048},{"$f":"'T&D'!DW28","v":3.2348567666174128},{"$f":"'T&D'!DX28","v":3.7809231602754814},{"$f":"'T&D'!DY28","v":3.1715611137653008},{"$f":"'T&D'!DZ28","v":2.6128794441996335},{"$f":"'T&D'!EA28","v":0.39290913847762754},{"$f":"'T&D'!EB28","v":0.70939094616822285},{"$f":"'T&D'!EC28","v":0.37342600052084945},{"$f":"'T&D'!ED28","v":6.5195406614147008E-2},{"$f":"'T&D'!EE28","v":0.3884372800117552},{"$f":"'T&D'!EF28","v":0.68390453123638095},{"$f":"'T&D'!EG28","v":0.34787586955167854},{"$f":"'T&D'!EH28","v":3.9581891898527538E-2},{"$f":"'T&D'!EI28","v":0.36275969233422461},{"$f":"'T&D'!EJ28","v":0.65816229482076449},{"$f":"'T&D'!EK28","v":0.3220692775450229},{"$f":"'T&D'!EL28","v":1.3712131141331123E-2},{"$f":"'T&D'!EM28","v":0.33682436426452744},{"$f":"'T&D'!EN28","v":0.63216166909723071},{"$f":"'T&D'!EO28","v":0.29600365025718006},{"$f":"'T&D'!EP28","v":0},{"$f":"'T&D'!EQ28","v":0.29821098202754898},{"$f":"'T&D'!ER28","v":0.60590006046694256},{"$f":"'T&D'!ES28","v":0.26967638760531654},{"$f":"'T&D'!ET28","v":0},{"$f":"'T&D'!EU28","v":0.24536024803631593},{"$f":"'T&D'!EV28","v":0.58418530237971733},{"$f":"'T&D'!EW28","v":0.25034023984025738},{"$f":"'T&D'!EX28","v":0},{"$f":"'T&D'!EY28","v":0.19842626908718533},{"$f":"'T&D'!EZ28","v":0.55716208119225363},{"$f":"'T&D'!FA28","v":0.22324946059982517},{"$f":"'T&D'!FB28","v":0},{"$f":"'T&D'!FC28","v":0.14404136044464694},{"$f":"'T&D'!FD28","v":0.52986761273211369},{"$f":"'T&D'!FE28","v":0.19588675596853566},{"$f":"'T&D'!FF28","v":0},{"$f":"'T&D'!FG28","v":8.9110559880429471E-2},{"$f":"'T&D'!FH28","v":0.50229917433783555},{"$f":"'T&D'!FI28","v":0.16824939647827125},{"$f":"'T&D'!FJ28","v":0},{"$f":"'T&D'!FK28","v":3.3628387970227269E-2},{"$f":"'T&D'!FL28","v":0.47445401601907061},{"$f":"'T&D'!FM28","v":0.14033462526370891},{"$f":"'T&D'!FN28","v":0},{"$f":"'T&D'!FO28","v":0},{"$f":"'T&D'!FP28","v":0.42391867047194298},{"$f":"'T&D'!FQ28","v":0.11213965778731599},{"$f":"'T&D'!FR28","v":0},{"$f":"'T&D'!FS28","v":0},{"$f":"'T&D'!FT28","v":0},{"$f":"'T&D'!FU28","v":0},{"$f":"'T&D'!FV28","v":0},{"$f":"'T&D'!FW28","v":0},{"$f":"'T&D'!FX28","v":0},{"$f":"'T&D'!FY28","v":0},{"$f":"'T&D'!FZ28","v":0},{"$f":"'T&D'!GA28","v":0},{"$f":"'T&D'!GB28","v":0},{"$f":"'T&D'!GC28","v":0},{"$f":"'T&D'!GD28","v":0},{"$f":"'T&D'!GE28","v":0},{"$f":"'T&D'!GF28","v":0},{"$f":"'T&D'!GG28","v":0},{"$f":"'T&D'!GH28","v":0},{"$f":"'T&D'!GI28","v":0},{"$f":"'T&D'!GJ28","v":0},{"$f":"'T&D'!GK28","v":0},{"$f":"'T&D'!GL28","v":0},{"$f":"'T&D'!GM28","v":0},{"$f":"'T&D'!GN28","v":0},{"$f":"'T&D'!GO28","v":0},{"$f":"'T&D'!GP28","v":0},{"$f":"'T&D'!GQ28","v":0},{"$f":"'T&D'!GR28","v":0},{"$f":"'T&D'!GS28","v":0},{"$f":"'T&D'!GT28","v":0},{"$f":"'T&D'!GU28","v":0},{"$f":"'T&D'!GV28","v":0},{"$f":"'T&D'!GW28","v":0},{"$f":"'T&D'!GX28","v":0},{"$f":"'T&D'!GY28","v":0},{"$f":"'T&D'!GZ28","v":0},{"$f":"'T&D'!HA28","v":0},{"$f":"'T&D'!HB28","v":0},{"$f":"'T&D'!HC28","v":0},{"$f":"'T&D'!HD28","v":0},{"$f":"'T&D'!HE28","v":0},{"$f":"'T&D'!HF28","v":0},{"$f":"'T&D'!HG28","v":0},{"$f":"'T&D'!HH28","v":0},{"$f":"'T&D'!HI28","v":0},{"$f":"'T&D'!HJ28","v":0},{"$f":"'T&D'!HK28","v":0},{"$f":"'T&D'!HL28","v":0},{"$f":"'T&D'!HM28","v":0},{"$f":"'T&D'!HN28","v":0},{"$f":"'T&D'!HO28","v":0},{"$f":"'T&D'!HP28","v":0},{"$f":"'T&D'!HQ28","v":0},{"$f":"'T&D'!HR28","v":0},{"$f":"'T&D'!HS28","v":0},{"$f":"'T&D'!HT28","v":0},{"$f":"'T&D'!HU28","v":0},{"$f":"'T&D'!HV28","v":0},{"$f":"'T&D'!HW28","v":0},{"$f":"'T&D'!HX28","v":0},{"$f":"'T&D'!HY28","v":0},{"$f":"'T&D'!HZ28","v":0},{"$f":"'T&D'!IA28","v":0},{"$f":"'T&D'!IB28","v":0},{"$f":"'T&D'!IC28","v":0},{"$f":"'T&D'!ID28","v":0}]
[]
[null,"Net Operating Cash Flow Before Financing",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q31:IE31)","v":1318.361422337},null,{"$f":"IF(AND(Q18>SUM(Q21:Q23)-Q26+Q27-Q29,Q7=\"Const\"),0,Q18-SUM(Q21:Q23)-Q26+Q27-Q29)","v":-21.060648841730483},-17.86064884173048,-17.86064884173048,-20.390648841730481,-20.390648841730481,-20.390648841730481,-20.390648841730481,-20.237395872101317,-20.024726922113931,-12.390165069682038,-12.346140802136055,-12.302429859817828,-12.263142984161696,-12.007952701860402,-14.278138519794959,-14.096632364999873,-14.058487476644911,-13.861219823119365,-2.6766636340505423,1.3988325450101264,3.7888500229694984,5.6472336486634216,10.416756521423316,14.178540058034477,14.306064815340383,14.52588872746581,18.888419005762362,21.105849723627454,18.693047010088883,16.435913979124919,18.801794247056719,21.012041968469806,18.615638891755843,16.358032361103938,18.723439610210569,20.933213882303569,18.51976571829919,16.261985043440276,18.627218859079516,18.840895948473975,16.417992992672257,14.154962037685777,16.515047823408143,18.71944308343101,16.30059290877945,14.037377751048153,16.39719229821679,18.601359472736018,16.18228046250772,13.918834973624339,16.278419729126004,18.482356749823204,16.073593470962624,13.80961414396382,16.168665712354404,18.37206896294208,15.952223949326795,13.687967342253343,16.046826896737119,17.854674938381471,15.432755876046681,13.167307820101648,15.524894916050801,17.726829867028933,{"$f":"IF(AND(CC18>SUM(CC21:CC23)-CC26+CC27-CC29,CC7=\"Const\"),0,CC18-SUM(CC21:CC23)-CC26+CC27-CC29)","v":15.305510190948866},13.039812414259936,15.397150493624848,17.598835681857082,15.177265410739084,12.911315406718668,15.268401854979794,17.469835004611266,15.052534551937654,12.785989959435131,15.142559801386867,17.343437071410044,14.921056610403429,12.654293216064636,15.010567952951408,18.223416905101818,15.80548430283979,13.541012475356514,15.899572197703613,18.102483003728945,15.682144611753134,13.417435885743849,15.775759377568642,17.978433234317798,15.564963525318454,13.30720278800009,15.672557773023236,17.882221223307539,15.468633569980675,13.210672569399897,15.57574514284331,17.785166985612911,15.371336696691804,13.113131592089653,15.477960749833377,17.687138559937729,15.273063199952437,13.014611541119539,15.379194839863258,17.588126167809229,15.17380327684362,12.915062925528128,15.279437560895094,17.488119932602601,15.073547026048974,12.814594809503046,15.178678962000557,17.387109878555794,14.972284446867047,12.713078176907507,3.8097975420681496,4.9841567867889927,3.6525356798762019,2.4058983046534701,3.6860554998062445,4.8811087662412369,3.5492300392770795,2.3023339083718737,3.5822322317090687,4.777026394742709,3.4448874618498038,2.1977291267715535,3.4773668310653538,4.6718992899310479,{"$f":"IF(AND(EO18>SUM(EO21:EO23)-EO26+EO27-EO29,EO7=\"Const\"),0,EO18-SUM(EO21:EO23)-EO26+EO27-EO29)","v":3.3394975392761137},2.0796570691767009,3.3838665640943075,4.5657169652302914,3.2330497587636069,1.9465500884044182,3.3032775498613267,4.4536583757227444,3.1182781255649044,1.8121070379882465,3.2154323707682448,4.3455654909728887,3.0099150086031754,1.6763145070455785,3.1336852671407582,4.2363876171323298,2.9004641900780168,1.5391589500812408,3.0511176218482263,4.1261138635552168,2.7899147521169589,1.4006266856362899,2.9677211986523679,4.0147332302801573,2.6782556672587101,1.2607038949232958,2.8610769889328189,3.924645296643281,2.5654757973531384,1.1193766204478788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(HA18>SUM(HA21:HA23)-HA26+HA27-HA29,HA7=\"Const\"),0,HA18-SUM(HA21:HA23)-HA26+HA27-HA29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Add: Drawdowns"]
[null,{"$f":"Fund!B29","v":"Mandated Minimum Equity"},null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q34:IE34)","v":2},null,{"$f":"Fund!R29","v":2},{"$f":"Fund!S29","v":0},{"$f":"Fund!T29","v":0},{"$f":"Fund!U29","v":0},{"$f":"Fund!V29","v":0},{"$f":"Fund!W29","v":0},{"$f":"Fund!X29","v":0},{"$f":"Fund!Y29","v":0},{"$f":"Fund!Z29","v":0},{"$f":"Fund!AA29","v":0},{"$f":"Fund!AB29","v":0},{"$f":"Fund!AC29","v":0},{"$f":"Fund!AD29","v":0},{"$f":"Fund!AE29","v":0},{"$f":"Fund!AF29","v":0},{"$f":"Fund!AG29","v":0},{"$f":"Fund!AH29","v":0},{"$f":"Fund!AI29","v":0},{"$f":"Fund!AJ29","v":0},{"$f":"Fund!AK29","v":0},{"$f":"Fund!AL29","v":0},{"$f":"Fund!AM29","v":0},{"$f":"Fund!AN29","v":0},{"$f":"Fund!AO29","v":0},{"$f":"Fund!AP29","v":0},{"$f":"Fund!AQ29","v":0},{"$f":"Fund!AR29","v":0},{"$f":"Fund!AS29","v":0},{"$f":"Fund!AT29","v":0},{"$f":"Fund!AU29","v":0},{"$f":"Fund!AV29","v":0},{"$f":"Fund!AW29","v":0},{"$f":"Fund!AX29","v":0},{"$f":"Fund!AY29","v":0},{"$f":"Fund!AZ29","v":0},{"$f":"Fund!BA29","v":0},{"$f":"Fund!BB29","v":0},{"$f":"Fund!BC29","v":0},{"$f":"Fund!BD29","v":0},{"$f":"Fund!BE29","v":0},{"$f":"Fund!BF29","v":0},{"$f":"Fund!BG29","v":0},{"$f":"Fund!BH29","v":0},{"$f":"Fund!BI29","v":0},{"$f":"Fund!BJ29","v":0},{"$f":"Fund!BK29","v":0},{"$f":"Fund!BL29","v":0},{"$f":"Fund!BM29","v":0},{"$f":"Fund!BN29","v":0},{"$f":"Fund!BO29","v":0},{"$f":"Fund!BP29","v":0},{"$f":"Fund!BQ29","v":0},{"$f":"Fund!BR29","v":0},{"$f":"Fund!BS29","v":0},{"$f":"Fund!BT29","v":0},{"$f":"Fund!BU29","v":0},{"$f":"Fund!BV29","v":0},{"$f":"Fund!BW29","v":0},{"$f":"Fund!BX29","v":0},{"$f":"Fund!BY29","v":0},{"$f":"Fund!BZ29","v":0},{"$f":"Fund!CA29","v":0},{"$f":"Fund!CB29","v":0},{"$f":"Fund!CC29","v":0},{"$f":"Fund!CD29","v":0},{"$f":"Fund!CE29","v":0},{"$f":"Fund!CF29","v":0},{"$f":"Fund!CG29","v":0},{"$f":"Fund!CH29","v":0},{"$f":"Fund!CI29","v":0},{"$f":"Fund!CJ29","v":0},{"$f":"Fund!CK29","v":0},{"$f":"Fund!CL29","v":0},{"$f":"Fund!CM29","v":0},{"$f":"Fund!CN29","v":0},{"$f":"Fund!CO29","v":0},{"$f":"Fund!CP29","v":0},{"$f":"Fund!CQ29","v":0},{"$f":"Fund!CR29","v":0},{"$f":"Fund!CS29","v":0},{"$f":"Fund!CT29","v":0},{"$f":"Fund!CU29","v":0},{"$f":"Fund!CV29","v":0},{"$f":"Fund!CW29","v":0},{"$f":"Fund!CX29","v":0},{"$f":"Fund!CY29","v":0},{"$f":"Fund!CZ29","v":0},{"$f":"Fund!DA29","v":0},{"$f":"Fund!DB29","v":0},{"$f":"Fund!DC29","v":0},{"$f":"Fund!DD29","v":0},{"$f":"Fund!DE29","v":0},{"$f":"Fund!DF29","v":0},{"$f":"Fund!DG29","v":0},{"$f":"Fund!DH29","v":0},{"$f":"Fund!DI29","v":0},{"$f":"Fund!DJ29","v":0},{"$f":"Fund!DK29","v":0},{"$f":"Fund!DL29","v":0},{"$f":"Fund!DM29","v":0},{"$f":"Fund!DN29","v":0},{"$f":"Fund!DO29","v":0},{"$f":"Fund!DP29","v":0},{"$f":"Fund!DQ29","v":0},{"$f":"Fund!DR29","v":0},{"$f":"Fund!DS29","v":0},{"$f":"Fund!DT29","v":0},{"$f":"Fund!DU29","v":0},{"$f":"Fund!DV29","v":0},{"$f":"Fund!DW29","v":0},{"$f":"Fund!DX29","v":0},{"$f":"Fund!DY29","v":0},{"$f":"Fund!DZ29","v":0},{"$f":"Fund!EA29","v":0},{"$f":"Fund!EB29","v":0},{"$f":"Fund!EC29","v":0},{"$f":"Fund!ED29","v":0},{"$f":"Fund!EE29","v":0},{"$f":"Fund!EF29","v":0},{"$f":"Fund!EG29","v":0},{"$f":"Fund!EH29","v":0},{"$f":"Fund!EI29","v":0},{"$f":"Fund!EJ29","v":0},{"$f":"Fund!EK29","v":0},{"$f":"Fund!EL29","v":0},{"$f":"Fund!EM29","v":0},{"$f":"Fund!EN29","v":0},{"$f":"Fund!EO29","v":0},{"$f":"Fund!EP29","v":0},{"$f":"Fund!EQ29","v":0},{"$f":"Fund!ER29","v":0},{"$f":"Fund!ES29","v":0},{"$f":"Fund!ET29","v":0},{"$f":"Fund!EU29","v":0},{"$f":"Fund!EV29","v":0},{"$f":"Fund!EW29","v":0},{"$f":"Fund!EX29","v":0},{"$f":"Fund!EY29","v":0},{"$f":"Fund!EZ29","v":0},{"$f":"Fund!FA29","v":0},{"$f":"Fund!FB29","v":0},{"$f":"Fund!FC29","v":0},{"$f":"Fund!FD29","v":0},{"$f":"Fund!FE29","v":0},{"$f":"Fund!FF29","v":0},{"$f":"Fund!FG29","v":0},{"$f":"Fund!FH29","v":0},{"$f":"Fund!FI29","v":0},{"$f":"Fund!FJ29","v":0},{"$f":"Fund!FK29","v":0},{"$f":"Fund!FL29","v":0},{"$f":"Fund!FM29","v":0},{"$f":"Fund!FN29","v":0},{"$f":"Fund!FO29","v":0},{"$f":"Fund!FP29","v":0},{"$f":"Fund!FQ29","v":0},{"$f":"Fund!FR29","v":0},{"$f":"Fund!FS29","v":0},{"$f":"Fund!FT29","v":0},{"$f":"Fund!FU29","v":0},{"$f":"Fund!FV29","v":0},{"$f":"Fund!FW29","v":0},{"$f":"Fund!FX29","v":0},{"$f":"Fund!FY29","v":0},{"$f":"Fund!FZ29","v":0},{"$f":"Fund!GA29","v":0},{"$f":"Fund!GB29","v":0},{"$f":"Fund!GC29","v":0},{"$f":"Fund!GD29","v":0},{"$f":"Fund!GE29","v":0},{"$f":"Fund!GF29","v":0},{"$f":"Fund!GG29","v":0},{"$f":"Fund!GH29","v":0},{"$f":"Fund!GI29","v":0},{"$f":"Fund!GJ29","v":0},{"$f":"Fund!GK29","v":0},{"$f":"Fund!GL29","v":0},{"$f":"Fund!GM29","v":0},{"$f":"Fund!GN29","v":0},{"$f":"Fund!GO29","v":0},{"$f":"Fund!GP29","v":0},{"$f":"Fund!GQ29","v":0},{"$f":"Fund!GR29","v":0},{"$f":"Fund!GS29","v":0},{"$f":"Fund!GT29","v":0},{"$f":"Fund!GU29","v":0},{"$f":"Fund!GV29","v":0},{"$f":"Fund!GW29","v":0},{"$f":"Fund!GX29","v":0},{"$f":"Fund!GY29","v":0},{"$f":"Fund!GZ29","v":0},{"$f":"Fund!HA29","v":0},{"$f":"Fund!HB29","v":0},{"$f":"Fund!HC29","v":0},{"$f":"Fund!HD29","v":0},{"$f":"Fund!HE29","v":0},{"$f":"Fund!HF29","v":0},{"$f":"Fund!HG29","v":0},{"$f":"Fund!HH29","v":0},{"$f":"Fund!HI29","v":0},{"$f":"Fund!HJ29","v":0},{"$f":"Fund!HK29","v":0},{"$f":"Fund!HL29","v":0},{"$f":"Fund!HM29","v":0},{"$f":"Fund!HN29","v":0},{"$f":"Fund!HO29","v":0},{"$f":"Fund!HP29","v":0},{"$f":"Fund!HQ29","v":0},{"$f":"Fund!HR29","v":0},{"$f":"Fund!HS29","v":0},{"$f":"Fund!HT29","v":0},{"$f":"Fund!HU29","v":0},{"$f":"Fund!HV29","v":0},{"$f":"Fund!HW29","v":0},{"$f":"Fund!HX29","v":0},{"$f":"Fund!HY29","v":0},{"$f":"Fund!HZ29","v":0},{"$f":"Fund!IA29","v":0},{"$f":"Fund!IB29","v":0},{"$f":"Fund!IC29","v":0},{"$f":"Fund!ID29","v":0},{"$f":"Fund!IE29","v":0}]
[null,{"$f":"Fund!B30","v":"Share Capital"},null,null,null,null,null,null,null,"$m",null,null,null,null,347.9891347725266,null,{"$f":"Fund!R30","v":6.907793679927039},{"$f":"Fund!S30","v":17.331697041298241},{"$f":"Fund!T30","v":46.990771028260127},{"$f":"Fund!U30","v":50.484688932166534},{"$f":"Fund!V30","v":38.083230689933941},{"$f":"Fund!W30","v":56.234237891501387},{"$f":"Fund!X30","v":11.580052476671085},{"$f":"Fund!Y30","v":0},{"$f":"Fund!Z30","v":0},{"$f":"Fund!AA30","v":0},{"$f":"Fund!AB30","v":0},{"$f":"Fund!AC30","v":0},{"$f":"Fund!AD30","v":0},{"$f":"Fund!AE30","v":0},{"$f":"Fund!AF30","v":0},{"$f":"Fund!AG30","v":0},{"$f":"Fund!AH30","v":0},{"$f":"Fund!AI30","v":0},{"$f":"Fund!AJ30","v":11.060398051975687},{"$f":"Fund!AK30","v":4.554288817543906},{"$f":"Fund!AL30","v":4.5414147238653957},{"$f":"Fund!AM30","v":15.718805434148601},{"$f":"Fund!AN30","v":3.694965117609665},{"$f":"Fund!AO30","v":3.6876134912935705},{"$f":"Fund!AP30","v":14.586862337801424},{"$f":"Fund!AQ30","v":14.612236411383348},{"$f":"Fund!AR30","v":9.4456298470073055},{"$f":"Fund!AS30","v":14.549144199576739},{"$f":"Fund!AT30","v":9.4486427326019058},{"$f":"Fund!AU30","v":14.476661867960706},{"$f":"Fund!AV30","v":0},{"$f":"Fund!AW30","v":0},{"$f":"Fund!AX30","v":0},{"$f":"Fund!AY30","v":0},{"$f":"Fund!AZ30","v":0},{"$f":"Fund!BA30","v":0},{"$f":"Fund!BB30","v":0},{"$f":"Fund!BC30","v":0},{"$f":"Fund!BD30","v":0},{"$f":"Fund!BE30","v":0},{"$f":"Fund!BF30","v":0},{"$f":"Fund!BG30","v":0},{"$f":"Fund!BH30","v":0},{"$f":"Fund!BI30","v":0},{"$f":"Fund!BJ30","v":0},{"$f":"Fund!BK30","v":0},{"$f":"Fund!BL30","v":0},{"$f":"Fund!BM30","v":0},{"$f":"Fund!BN30","v":0},{"$f":"Fund!BO30","v":0},{"$f":"Fund!BP30","v":0},{"$f":"Fund!BQ30","v":0},{"$f":"Fund!BR30","v":0},{"$f":"Fund!BS30","v":0},{"$f":"Fund!BT30","v":0},{"$f":"Fund!BU30","v":0},{"$f":"Fund!BV30","v":0},{"$f":"Fund!BW30","v":0},{"$f":"Fund!BX30","v":0},{"$f":"Fund!BY30","v":0},{"$f":"Fund!BZ30","v":0},{"$f":"Fund!CA30","v":0},{"$f":"Fund!CB30","v":0},{"$f":"Fund!CC30","v":0},{"$f":"Fund!CD30","v":0},{"$f":"Fund!CE30","v":0},{"$f":"Fund!CF30","v":0},{"$f":"Fund!CG30","v":0},{"$f":"Fund!CH30","v":0},{"$f":"Fund!CI30","v":0},{"$f":"Fund!CJ30","v":0},{"$f":"Fund!CK30","v":0},{"$f":"Fund!CL30","v":0},{"$f":"Fund!CM30","v":0},{"$f":"Fund!CN30","v":0},{"$f":"Fund!CO30","v":0},{"$f":"Fund!CP30","v":0},{"$f":"Fund!CQ30","v":0},{"$f":"Fund!CR30","v":0},{"$f":"Fund!CS30","v":0},{"$f":"Fund!CT30","v":0},{"$f":"Fund!CU30","v":0},{"$f":"Fund!CV30","v":0},{"$f":"Fund!CW30","v":0},{"$f":"Fund!CX30","v":0},{"$f":"Fund!CY30","v":0},{"$f":"Fund!CZ30","v":0},{"$f":"Fund!DA30","v":0},{"$f":"Fund!DB30","v":0},{"$f":"Fund!DC30","v":0},{"$f":"Fund!DD30","v":0},{"$f":"Fund!DE30","v":0},{"$f":"Fund!DF30","v":0},{"$f":"Fund!DG30","v":0},{"$f":"Fund!DH30","v":0},{"$f":"Fund!DI30","v":0},{"$f":"Fund!DJ30","v":0},{"$f":"Fund!DK30","v":0},{"$f":"Fund!DL30","v":0},{"$f":"Fund!DM30","v":0},{"$f":"Fund!DN30","v":0},{"$f":"Fund!DO30","v":0},{"$f":"Fund!DP30","v":0},{"$f":"Fund!DQ30","v":0},{"$f":"Fund!DR30","v":0},{"$f":"Fund!DS30","v":0},{"$f":"Fund!DT30","v":0},{"$f":"Fund!DU30","v":0},{"$f":"Fund!DV30","v":0},{"$f":"Fund!DW30","v":0},{"$f":"Fund!DX30","v":0},{"$f":"Fund!DY30","v":0},{"$f":"Fund!DZ30","v":0},{"$f":"Fund!EA30","v":0},{"$f":"Fund!EB30","v":0},{"$f":"Fund!EC30","v":0},{"$f":"Fund!ED30","v":0},{"$f":"Fund!EE30","v":0},{"$f":"Fund!EF30","v":0},{"$f":"Fund!EG30","v":0},{"$f":"Fund!EH30","v":0},{"$f":"Fund!EI30","v":0},{"$f":"Fund!EJ30","v":0},{"$f":"Fund!EK30","v":0},{"$f":"Fund!EL30","v":0},{"$f":"Fund!EM30","v":0},{"$f":"Fund!EN30","v":0},{"$f":"Fund!EO30","v":0},{"$f":"Fund!EP30","v":0},{"$f":"Fund!EQ30","v":0},{"$f":"Fund!ER30","v":0},{"$f":"Fund!ES30","v":0},{"$f":"Fund!ET30","v":0},{"$f":"Fund!EU30","v":0},{"$f":"Fund!EV30","v":0},{"$f":"Fund!EW30","v":0},{"$f":"Fund!EX30","v":0},{"$f":"Fund!EY30","v":0},{"$f":"Fund!EZ30","v":0},{"$f":"Fund!FA30","v":0},{"$f":"Fund!FB30","v":0},{"$f":"Fund!FC30","v":0},{"$f":"Fund!FD30","v":0},{"$f":"Fund!FE30","v":0},{"$f":"Fund!FF30","v":0},{"$f":"Fund!FG30","v":0},{"$f":"Fund!FH30","v":0},{"$f":"Fund!FI30","v":0},{"$f":"Fund!FJ30","v":0},{"$f":"Fund!FK30","v":0},{"$f":"Fund!FL30","v":0},{"$f":"Fund!FM30","v":0},{"$f":"Fund!FN30","v":0},{"$f":"Fund!FO30","v":0},{"$f":"Fund!FP30","v":0},{"$f":"Fund!FQ30","v":0},{"$f":"Fund!FR30","v":0},{"$f":"Fund!FS30","v":0},{"$f":"Fund!FT30","v":0},{"$f":"Fund!FU30","v":0},{"$f":"Fund!FV30","v":0},{"$f":"Fund!FW30","v":0},{"$f":"Fund!FX30","v":0},{"$f":"Fund!FY30","v":0},{"$f":"Fund!FZ30","v":0},{"$f":"Fund!GA30","v":0},{"$f":"Fund!GB30","v":0},{"$f":"Fund!GC30","v":0},{"$f":"Fund!GD30","v":0},{"$f":"Fund!GE30","v":0},{"$f":"Fund!GF30","v":0},{"$f":"Fund!GG30","v":0},{"$f":"Fund!GH30","v":0},{"$f":"Fund!GI30","v":0},{"$f":"Fund!GJ30","v":0},{"$f":"Fund!GK30","v":0},{"$f":"Fund!GL30","v":0},{"$f":"Fund!GM30","v":0},{"$f":"Fund!GN30","v":0},{"$f":"Fund!GO30","v":0},{"$f":"Fund!GP30","v":0},{"$f":"Fund!GQ30","v":0},{"$f":"Fund!GR30","v":0},{"$f":"Fund!GS30","v":0},{"$f":"Fund!GT30","v":0},{"$f":"Fund!GU30","v":0},{"$f":"Fund!GV30","v":0},{"$f":"Fund!GW30","v":0},{"$f":"Fund!GX30","v":0},{"$f":"Fund!GY30","v":0},{"$f":"Fund!GZ30","v":0},{"$f":"Fund!HA30","v":0},{"$f":"Fund!HB30","v":0},{"$f":"Fund!HC30","v":0},{"$f":"Fund!HD30","v":0},{"$f":"Fund!HE30","v":0},{"$f":"Fund!HF30","v":0},{"$f":"Fund!HG30","v":0},{"$f":"Fund!HH30","v":0},{"$f":"Fund!HI30","v":0},{"$f":"Fund!HJ30","v":0},{"$f":"Fund!HK30","v":0},{"$f":"Fund!HL30","v":0},{"$f":"Fund!HM30","v":0},{"$f":"Fund!HN30","v":0},{"$f":"Fund!HO30","v":0},{"$f":"Fund!HP30","v":0},{"$f":"Fund!HQ30","v":0},{"$f":"Fund!HR30","v":0},{"$f":"Fund!HS30","v":0},{"$f":"Fund!HT30","v":0},{"$f":"Fund!HU30","v":0},{"$f":"Fund!HV30","v":0},{"$f":"Fund!HW30","v":0},{"$f":"Fund!HX30","v":0},{"$f":"Fund!HY30","v":0},{"$f":"Fund!HZ30","v":0},{"$f":"Fund!IA30","v":0},{"$f":"Fund!IB30","v":0},{"$f":"Fund!IC30","v":0},{"$f":"Fund!ID30","v":0},{"$f":"Fund!IE30","v":0}]
[null,{"$f":"Fund!B31","v":"Senior Debt"},null,null,null,null,null,null,null,"$m",null,null,null,null,415.75310531332809,null,{"$f":"Fund!R31","v":0},{"$f":"Fund!S31","v":0},{"$f":"Fund!T31","v":0},{"$f":"Fund!U31","v":0},{"$f":"Fund!V31","v":0},{"$f":"Fund!W31","v":0},{"$f":"Fund!X31","v":47.154759885897143},{"$f":"Fund!Y31","v":65.436599996118801},{"$f":"Fund!Z31","v":13.711339209813298},{"$f":"Fund!AA31","v":13.545928475686713},{"$f":"Fund!AB31","v":13.449520713300624},{"$f":"Fund!AC31","v":12.088269432656208},{"$f":"Fund!AD31","v":78.520086861936065},{"$f":"Fund!AE31","v":79.94282525090567},{"$f":"Fund!AF31","v":55.848047629257344},{"$f":"Fund!AG31","v":11.736888724603689},{"$f":"Fund!AH31","v":12.258053393339022},{"$f":"Fund!AI31","v":12.060785739813475},{"$f":"Fund!AJ31","v":0},{"$f":"Fund!AK31","v":0},{"$f":"Fund!AL31","v":0},{"$f":"Fund!AM31","v":0},{"$f":"Fund!AN31","v":0},{"$f":"Fund!AO31","v":0},{"$f":"Fund!AP31","v":0},{"$f":"Fund!AQ31","v":0},{"$f":"Fund!AR31","v":0},{"$f":"Fund!AS31","v":0},{"$f":"Fund!AT31","v":0},{"$f":"Fund!AU31","v":0},{"$f":"Fund!AV31","v":0},{"$f":"Fund!AW31","v":0},{"$f":"Fund!AX31","v":0},{"$f":"Fund!AY31","v":0},{"$f":"Fund!AZ31","v":0},{"$f":"Fund!BA31","v":0},{"$f":"Fund!BB31","v":0},{"$f":"Fund!BC31","v":0},{"$f":"Fund!BD31","v":0},{"$f":"Fund!BE31","v":0},{"$f":"Fund!BF31","v":0},{"$f":"Fund!BG31","v":0},{"$f":"Fund!BH31","v":0},{"$f":"Fund!BI31","v":0},{"$f":"Fund!BJ31","v":0},{"$f":"Fund!BK31","v":0},{"$f":"Fund!BL31","v":0},{"$f":"Fund!BM31","v":0},{"$f":"Fund!BN31","v":0},{"$f":"Fund!BO31","v":0},{"$f":"Fund!BP31","v":0},{"$f":"Fund!BQ31","v":0},{"$f":"Fund!BR31","v":0},{"$f":"Fund!BS31","v":0},{"$f":"Fund!BT31","v":0},{"$f":"Fund!BU31","v":0},{"$f":"Fund!BV31","v":0},{"$f":"Fund!BW31","v":0},{"$f":"Fund!BX31","v":0},{"$f":"Fund!BY31","v":0},{"$f":"Fund!BZ31","v":0},{"$f":"Fund!CA31","v":0},{"$f":"Fund!CB31","v":0},{"$f":"Fund!CC31","v":0},{"$f":"Fund!CD31","v":0},{"$f":"Fund!CE31","v":0},{"$f":"Fund!CF31","v":0},{"$f":"Fund!CG31","v":0},{"$f":"Fund!CH31","v":0},{"$f":"Fund!CI31","v":0},{"$f":"Fund!CJ31","v":0},{"$f":"Fund!CK31","v":0},{"$f":"Fund!CL31","v":0},{"$f":"Fund!CM31","v":0},{"$f":"Fund!CN31","v":0},{"$f":"Fund!CO31","v":0},{"$f":"Fund!CP31","v":0},{"$f":"Fund!CQ31","v":0},{"$f":"Fund!CR31","v":0},{"$f":"Fund!CS31","v":0},{"$f":"Fund!CT31","v":0},{"$f":"Fund!CU31","v":0},{"$f":"Fund!CV31","v":0},{"$f":"Fund!CW31","v":0},{"$f":"Fund!CX31","v":0},{"$f":"Fund!CY31","v":0},{"$f":"Fund!CZ31","v":0},{"$f":"Fund!DA31","v":0},{"$f":"Fund!DB31","v":0},{"$f":"Fund!DC31","v":0},{"$f":"Fund!DD31","v":0},{"$f":"Fund!DE31","v":0},{"$f":"Fund!DF31","v":0},{"$f":"Fund!DG31","v":0},{"$f":"Fund!DH31","v":0},{"$f":"Fund!DI31","v":0},{"$f":"Fund!DJ31","v":0},{"$f":"Fund!DK31","v":0},{"$f":"Fund!DL31","v":0},{"$f":"Fund!DM31","v":0},{"$f":"Fund!DN31","v":0},{"$f":"Fund!DO31","v":0},{"$f":"Fund!DP31","v":0},{"$f":"Fund!DQ31","v":0},{"$f":"Fund!DR31","v":0},{"$f":"Fund!DS31","v":0},{"$f":"Fund!DT31","v":0},{"$f":"Fund!DU31","v":0},{"$f":"Fund!DV31","v":0},{"$f":"Fund!DW31","v":0},{"$f":"Fund!DX31","v":0},{"$f":"Fund!DY31","v":0},{"$f":"Fund!DZ31","v":0},{"$f":"Fund!EA31","v":0},{"$f":"Fund!EB31","v":0},{"$f":"Fund!EC31","v":0},{"$f":"Fund!ED31","v":0},{"$f":"Fund!EE31","v":0},{"$f":"Fund!EF31","v":0},{"$f":"Fund!EG31","v":0},{"$f":"Fund!EH31","v":0},{"$f":"Fund!EI31","v":0},{"$f":"Fund!EJ31","v":0},{"$f":"Fund!EK31","v":0},{"$f":"Fund!EL31","v":0},{"$f":"Fund!EM31","v":0},{"$f":"Fund!EN31","v":0},{"$f":"Fund!EO31","v":0},{"$f":"Fund!EP31","v":0},{"$f":"Fund!EQ31","v":0},{"$f":"Fund!ER31","v":0},{"$f":"Fund!ES31","v":0},{"$f":"Fund!ET31","v":0},{"$f":"Fund!EU31","v":0},{"$f":"Fund!EV31","v":0},{"$f":"Fund!EW31","v":0},{"$f":"Fund!EX31","v":0},{"$f":"Fund!EY31","v":0},{"$f":"Fund!EZ31","v":0},{"$f":"Fund!FA31","v":0},{"$f":"Fund!FB31","v":0},{"$f":"Fund!FC31","v":0},{"$f":"Fund!FD31","v":0},{"$f":"Fund!FE31","v":0},{"$f":"Fund!FF31","v":0},{"$f":"Fund!FG31","v":0},{"$f":"Fund!FH31","v":0},{"$f":"Fund!FI31","v":0},{"$f":"Fund!FJ31","v":0},{"$f":"Fund!FK31","v":0},{"$f":"Fund!FL31","v":0},{"$f":"Fund!FM31","v":0},{"$f":"Fund!FN31","v":0},{"$f":"Fund!FO31","v":0},{"$f":"Fund!FP31","v":0},{"$f":"Fund!FQ31","v":0},{"$f":"Fund!FR31","v":0},{"$f":"Fund!FS31","v":0},{"$f":"Fund!FT31","v":0},{"$f":"Fund!FU31","v":0},{"$f":"Fund!FV31","v":0},{"$f":"Fund!FW31","v":0},{"$f":"Fund!FX31","v":0},{"$f":"Fund!FY31","v":0},{"$f":"Fund!FZ31","v":0},{"$f":"Fund!GA31","v":0},{"$f":"Fund!GB31","v":0},{"$f":"Fund!GC31","v":0},{"$f":"Fund!GD31","v":0},{"$f":"Fund!GE31","v":0},{"$f":"Fund!GF31","v":0},{"$f":"Fund!GG31","v":0},{"$f":"Fund!GH31","v":0},{"$f":"Fund!GI31","v":0},{"$f":"Fund!GJ31","v":0},{"$f":"Fund!GK31","v":0},{"$f":"Fund!GL31","v":0},{"$f":"Fund!GM31","v":0},{"$f":"Fund!GN31","v":0},{"$f":"Fund!GO31","v":0},{"$f":"Fund!GP31","v":0},{"$f":"Fund!GQ31","v":0},{"$f":"Fund!GR31","v":0},{"$f":"Fund!GS31","v":0},{"$f":"Fund!GT31","v":0},{"$f":"Fund!GU31","v":0},{"$f":"Fund!GV31","v":0},{"$f":"Fund!GW31","v":0},{"$f":"Fund!GX31","v":0},{"$f":"Fund!GY31","v":0},{"$f":"Fund!GZ31","v":0},{"$f":"Fund!HA31","v":0},{"$f":"Fund!HB31","v":0},{"$f":"Fund!HC31","v":0},{"$f":"Fund!HD31","v":0},{"$f":"Fund!HE31","v":0},{"$f":"Fund!HF31","v":0},{"$f":"Fund!HG31","v":0},{"$f":"Fund!HH31","v":0},{"$f":"Fund!HI31","v":0},{"$f":"Fund!HJ31","v":0},{"$f":"Fund!HK31","v":0},{"$f":"Fund!HL31","v":0},{"$f":"Fund!HM31","v":0},{"$f":"Fund!HN31","v":0},{"$f":"Fund!HO31","v":0},{"$f":"Fund!HP31","v":0},{"$f":"Fund!HQ31","v":0},{"$f":"Fund!HR31","v":0},{"$f":"Fund!HS31","v":0},{"$f":"Fund!HT31","v":0},{"$f":"Fund!HU31","v":0},{"$f":"Fund!HV31","v":0},{"$f":"Fund!HW31","v":0},{"$f":"Fund!HX31","v":0},{"$f":"Fund!HY31","v":0},{"$f":"Fund!HZ31","v":0},{"$f":"Fund!IA31","v":0},{"$f":"Fund!IB31","v":0},{"$f":"Fund!IC31","v":0},{"$f":"Fund!ID31","v":0},{"$f":"Fund!IE31","v":0}]
[null,{"$f":"Fund!B32","v":"Standby Equity"},null,null,null,null,null,null,null,"$m",null,null,null,null,120.37666303276826,null,{"$f":"Fund!R32","v":0},{"$f":"Fund!S32","v":0},{"$f":"Fund!T32","v":0},{"$f":"Fund!U32","v":0},{"$f":"Fund!V32","v":0},{"$f":"Fund!W32","v":0},{"$f":"Fund!X32","v":0},{"$f":"Fund!Y32","v":0},{"$f":"Fund!Z32","v":0},{"$f":"Fund!AA32","v":0},{"$f":"Fund!AB32","v":0},{"$f":"Fund!AC32","v":0},{"$f":"Fund!AD32","v":0},{"$f":"Fund!AE32","v":0},{"$f":"Fund!AF32","v":0},{"$f":"Fund!AG32","v":0},{"$f":"Fund!AH32","v":0},{"$f":"Fund!AI32","v":0},{"$f":"Fund!AJ32","v":11.060398051975687},{"$f":"Fund!AK32","v":4.554288817543906},{"$f":"Fund!AL32","v":4.5414147238653957},{"$f":"Fund!AM32","v":15.718805434148601},{"$f":"Fund!AN32","v":3.694965117609665},{"$f":"Fund!AO32","v":3.6876134912935705},{"$f":"Fund!AP32","v":14.586862337801424},{"$f":"Fund!AQ32","v":14.612236411383348},{"$f":"Fund!AR32","v":9.4456298470073055},{"$f":"Fund!AS32","v":14.549144199576739},{"$f":"Fund!AT32","v":9.4486427326019058},{"$f":"Fund!AU32","v":14.476661867960706},{"$f":"Fund!AV32","v":0},{"$f":"Fund!AW32","v":0},{"$f":"Fund!AX32","v":0},{"$f":"Fund!AY32","v":0},{"$f":"Fund!AZ32","v":0},{"$f":"Fund!BA32","v":0},{"$f":"Fund!BB32","v":0},{"$f":"Fund!BC32","v":0},{"$f":"Fund!BD32","v":0},{"$f":"Fund!BE32","v":0},{"$f":"Fund!BF32","v":0},{"$f":"Fund!BG32","v":0},{"$f":"Fund!BH32","v":0},{"$f":"Fund!BI32","v":0},{"$f":"Fund!BJ32","v":0},{"$f":"Fund!BK32","v":0},{"$f":"Fund!BL32","v":0},{"$f":"Fund!BM32","v":0},{"$f":"Fund!BN32","v":0},{"$f":"Fund!BO32","v":0},{"$f":"Fund!BP32","v":0},{"$f":"Fund!BQ32","v":0},{"$f":"Fund!BR32","v":0},{"$f":"Fund!BS32","v":0},{"$f":"Fund!BT32","v":0},{"$f":"Fund!BU32","v":0},{"$f":"Fund!BV32","v":0},{"$f":"Fund!BW32","v":0},{"$f":"Fund!BX32","v":0},{"$f":"Fund!BY32","v":0},{"$f":"Fund!BZ32","v":0},{"$f":"Fund!CA32","v":0},{"$f":"Fund!CB32","v":0},{"$f":"Fund!CC32","v":0},{"$f":"Fund!CD32","v":0},{"$f":"Fund!CE32","v":0},{"$f":"Fund!CF32","v":0},{"$f":"Fund!CG32","v":0},{"$f":"Fund!CH32","v":0},{"$f":"Fund!CI32","v":0},{"$f":"Fund!CJ32","v":0},{"$f":"Fund!CK32","v":0},{"$f":"Fund!CL32","v":0},{"$f":"Fund!CM32","v":0},{"$f":"Fund!CN32","v":0},{"$f":"Fund!CO32","v":0},{"$f":"Fund!CP32","v":0},{"$f":"Fund!CQ32","v":0},{"$f":"Fund!CR32","v":0},{"$f":"Fund!CS32","v":0},{"$f":"Fund!CT32","v":0},{"$f":"Fund!CU32","v":0},{"$f":"Fund!CV32","v":0},{"$f":"Fund!CW32","v":0},{"$f":"Fund!CX32","v":0},{"$f":"Fund!CY32","v":0},{"$f":"Fund!CZ32","v":0},{"$f":"Fund!DA32","v":0},{"$f":"Fund!DB32","v":0},{"$f":"Fund!DC32","v":0},{"$f":"Fund!DD32","v":0},{"$f":"Fund!DE32","v":0},{"$f":"Fund!DF32","v":0},{"$f":"Fund!DG32","v":0},{"$f":"Fund!DH32","v":0},{"$f":"Fund!DI32","v":0},{"$f":"Fund!DJ32","v":0},{"$f":"Fund!DK32","v":0},{"$f":"Fund!DL32","v":0},{"$f":"Fund!DM32","v":0},{"$f":"Fund!DN32","v":0},{"$f":"Fund!DO32","v":0},{"$f":"Fund!DP32","v":0},{"$f":"Fund!DQ32","v":0},{"$f":"Fund!DR32","v":0},{"$f":"Fund!DS32","v":0},{"$f":"Fund!DT32","v":0},{"$f":"Fund!DU32","v":0},{"$f":"Fund!DV32","v":0},{"$f":"Fund!DW32","v":0},{"$f":"Fund!DX32","v":0},{"$f":"Fund!DY32","v":0},{"$f":"Fund!DZ32","v":0},{"$f":"Fund!EA32","v":0},{"$f":"Fund!EB32","v":0},{"$f":"Fund!EC32","v":0},{"$f":"Fund!ED32","v":0},{"$f":"Fund!EE32","v":0},{"$f":"Fund!EF32","v":0},{"$f":"Fund!EG32","v":0},{"$f":"Fund!EH32","v":0},{"$f":"Fund!EI32","v":0},{"$f":"Fund!EJ32","v":0},{"$f":"Fund!EK32","v":0},{"$f":"Fund!EL32","v":0},{"$f":"Fund!EM32","v":0},{"$f":"Fund!EN32","v":0},{"$f":"Fund!EO32","v":0},{"$f":"Fund!EP32","v":0},{"$f":"Fund!EQ32","v":0},{"$f":"Fund!ER32","v":0},{"$f":"Fund!ES32","v":0},{"$f":"Fund!ET32","v":0},{"$f":"Fund!EU32","v":0},{"$f":"Fund!EV32","v":0},{"$f":"Fund!EW32","v":0},{"$f":"Fund!EX32","v":0},{"$f":"Fund!EY32","v":0},{"$f":"Fund!EZ32","v":0},{"$f":"Fund!FA32","v":0},{"$f":"Fund!FB32","v":0},{"$f":"Fund!FC32","v":0},{"$f":"Fund!FD32","v":0},{"$f":"Fund!FE32","v":0},{"$f":"Fund!FF32","v":0},{"$f":"Fund!FG32","v":0},{"$f":"Fund!FH32","v":0},{"$f":"Fund!FI32","v":0},{"$f":"Fund!FJ32","v":0},{"$f":"Fund!FK32","v":0},{"$f":"Fund!FL32","v":0},{"$f":"Fund!FM32","v":0},{"$f":"Fund!FN32","v":0},{"$f":"Fund!FO32","v":0},{"$f":"Fund!FP32","v":0},{"$f":"Fund!FQ32","v":0},{"$f":"Fund!FR32","v":0},{"$f":"Fund!FS32","v":0},{"$f":"Fund!FT32","v":0},{"$f":"Fund!FU32","v":0},{"$f":"Fund!FV32","v":0},{"$f":"Fund!FW32","v":0},{"$f":"Fund!FX32","v":0},{"$f":"Fund!FY32","v":0},{"$f":"Fund!FZ32","v":0},{"$f":"Fund!GA32","v":0},{"$f":"Fund!GB32","v":0},{"$f":"Fund!GC32","v":0},{"$f":"Fund!GD32","v":0},{"$f":"Fund!GE32","v":0},{"$f":"Fund!GF32","v":0},{"$f":"Fund!GG32","v":0},{"$f":"Fund!GH32","v":0},{"$f":"Fund!GI32","v":0},{"$f":"Fund!GJ32","v":0},{"$f":"Fund!GK32","v":0},{"$f":"Fund!GL32","v":0},{"$f":"Fund!GM32","v":0},{"$f":"Fund!GN32","v":0},{"$f":"Fund!GO32","v":0},{"$f":"Fund!GP32","v":0},{"$f":"Fund!GQ32","v":0},{"$f":"Fund!GR32","v":0},{"$f":"Fund!GS32","v":0},{"$f":"Fund!GT32","v":0},{"$f":"Fund!GU32","v":0},{"$f":"Fund!GV32","v":0},{"$f":"Fund!GW32","v":0},{"$f":"Fund!GX32","v":0},{"$f":"Fund!GY32","v":0},{"$f":"Fund!GZ32","v":0},{"$f":"Fund!HA32","v":0},{"$f":"Fund!HB32","v":0},{"$f":"Fund!HC32","v":0},{"$f":"Fund!HD32","v":0},{"$f":"Fund!HE32","v":0},{"$f":"Fund!HF32","v":0},{"$f":"Fund!HG32","v":0},{"$f":"Fund!HH32","v":0},{"$f":"Fund!HI32","v":0},{"$f":"Fund!HJ32","v":0},{"$f":"Fund!HK32","v":0},{"$f":"Fund!HL32","v":0},{"$f":"Fund!HM32","v":0},{"$f":"Fund!HN32","v":0},{"$f":"Fund!HO32","v":0},{"$f":"Fund!HP32","v":0},{"$f":"Fund!HQ32","v":0},{"$f":"Fund!HR32","v":0},{"$f":"Fund!HS32","v":0},{"$f":"Fund!HT32","v":0},{"$f":"Fund!HU32","v":0},{"$f":"Fund!HV32","v":0},{"$f":"Fund!HW32","v":0},{"$f":"Fund!HX32","v":0},{"$f":"Fund!HY32","v":0},{"$f":"Fund!HZ32","v":0},{"$f":"Fund!IA32","v":0},{"$f":"Fund!IB32","v":0},{"$f":"Fund!IC32","v":0},{"$f":"Fund!ID32","v":0},{"$f":"Fund!IE32","v":0}]
[]
[null,"Cash Flow Available For Debt Service",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q39:IE39)","v":2204.4803254556227},null,{"$f":"Q31+SUM(Q34:Q37)","v":-12.152855161803444},-0.52895180043223888,29.130122186529647,30.094040090436053,17.69258184820346,35.843589049770905,38.344163520837746,45.199204124017484,-6.3133877123006332,1.1557634060046755,1.1033799111645681,-0.21416042716161954,66.256943877774376,67.934872549045267,41.569909109462387,-2.359743640396184,-1.8004340833058894,-1.8004340833058894,19.444132469900833,10.507410180097938,12.87167947070029,37.084844516960622,17.806686756642648,21.553767040621619,43.479789490943233,43.750361550232505,37.779678699776973,50.204138122780932,37.590332475292698,45.389237715046335,18.801794247056719,21.012041968469806,18.615638891755843,16.358032361103938,18.723439610210569,20.933213882303569,18.51976571829919,16.261985043440276,18.627218859079516,18.840895948473975,16.417992992672257,14.154962037685777,16.515047823408143,18.71944308343101,16.30059290877945,14.037377751048153,16.39719229821679,18.601359472736018,16.18228046250772,13.918834973624339,16.278419729126004,18.482356749823204,16.073593470962624,13.80961414396382,16.168665712354404,18.37206896294208,15.952223949326795,13.687967342253343,16.046826896737119,17.854674938381471,15.432755876046681,13.167307820101648,15.524894916050801,17.726829867028933,{"$f":"CC31+SUM(CC34:CC37)","v":15.305510190948866},13.039812414259936,15.397150493624848,17.598835681857082,15.177265410739084,12.911315406718668,15.268401854979794,17.469835004611266,15.052534551937654,12.785989959435131,15.142559801386867,17.343437071410044,14.921056610403429,12.654293216064636,15.010567952951408,18.223416905101818,15.80548430283979,13.541012475356514,15.899572197703613,18.102483003728945,15.682144611753134,13.417435885743849,15.775759377568642,17.978433234317798,15.564963525318454,13.30720278800009,15.672557773023236,17.882221223307539,15.468633569980675,13.210672569399897,15.57574514284331,17.785166985612911,15.371336696691804,13.113131592089653,15.477960749833377,17.687138559937729,15.273063199952437,13.014611541119539,15.379194839863258,17.588126167809229,15.17380327684362,12.915062925528128,15.279437560895094,17.488119932602601,15.073547026048974,12.814594809503046,15.178678962000557,17.387109878555794,14.972284446867047,12.713078176907507,3.8097975420681496,4.9841567867889927,3.6525356798762019,2.4058983046534701,3.6860554998062445,4.8811087662412369,3.5492300392770795,2.3023339083718737,3.5822322317090687,4.777026394742709,3.4448874618498038,2.1977291267715535,3.4773668310653538,4.6718992899310479,{"$f":"EO31+SUM(EO34:EO37)","v":3.3394975392761137},2.0796570691767009,3.3838665640943075,4.5657169652302914,3.2330497587636069,1.9465500884044182,3.3032775498613267,4.4536583757227444,3.1182781255649044,1.8121070379882465,3.2154323707682448,4.3455654909728887,3.0099150086031754,1.6763145070455785,3.1336852671407582,4.2363876171323298,2.9004641900780168,1.5391589500812408,3.0511176218482263,4.1261138635552168,2.7899147521169589,1.4006266856362899,2.9677211986523679,4.0147332302801573,2.6782556672587101,1.2607038949232958,2.8610769889328189,3.924645296643281,2.5654757973531384,1.1193766204478788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HA31+SUM(HA34:HA37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Senior Debt"]
[null,"Principal Repayment",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q42:IE42)","v":415.75310531332804},null,{"$f":"Debt!R61","v":0},{"$f":"Debt!S61","v":0},{"$f":"Debt!T61","v":0},{"$f":"Debt!U61","v":0},{"$f":"Debt!V61","v":0},{"$f":"Debt!W61","v":0},{"$f":"Debt!X61","v":0},{"$f":"Debt!Y61","v":0},{"$f":"Debt!Z61","v":0},{"$f":"Debt!AA61","v":0},{"$f":"Debt!AB61","v":0},{"$f":"Debt!AC61","v":0},{"$f":"Debt!AD61","v":0},{"$f":"Debt!AE61","v":0},{"$f":"Debt!AF61","v":0},{"$f":"Debt!AG61","v":0},{"$f":"Debt!AH61","v":0},{"$f":"Debt!AI61","v":0},{"$f":"Debt!AJ61","v":6.0239299814168117},{"$f":"Debt!AK61","v":6.0239299814168117},{"$f":"Debt!AL61","v":6.0239299814168117},{"$f":"Debt!AM61","v":6.0239299814168117},{"$f":"Debt!AN61","v":6.0239299814168117},{"$f":"Debt!AO61","v":6.0239299814168117},{"$f":"Debt!AP61","v":6.0239299814168117},{"$f":"Debt!AQ61","v":6.0239299814168117},{"$f":"Debt!AR61","v":6.0239299814168117},{"$f":"Debt!AS61","v":6.0239299814168117},{"$f":"Debt!AT61","v":6.0239299814168117},{"$f":"Debt!AU61","v":6.0239299814168117},{"$f":"Debt!AV61","v":6.0239299814168117},{"$f":"Debt!AW61","v":6.0239299814168117},{"$f":"Debt!AX61","v":6.0239299814168117},{"$f":"Debt!AY61","v":6.0239299814168117},{"$f":"Debt!AZ61","v":6.0239299814168117},{"$f":"Debt!BA61","v":6.0239299814168117},{"$f":"Debt!BB61","v":6.0239299814168117},{"$f":"Debt!BC61","v":6.0239299814168117},{"$f":"Debt!BD61","v":6.0239299814168117},{"$f":"Debt!BE61","v":6.0239299814168117},{"$f":"Debt!BF61","v":6.0239299814168117},{"$f":"Debt!BG61","v":6.0239299814168117},{"$f":"Debt!BH61","v":6.0239299814168117},{"$f":"Debt!BI61","v":6.0239299814168117},{"$f":"Debt!BJ61","v":6.0239299814168117},{"$f":"Debt!BK61","v":6.0239299814168117},{"$f":"Debt!BL61","v":6.0239299814168117},{"$f":"Debt!BM61","v":6.0239299814168117},{"$f":"Debt!BN61","v":6.0239299814168117},{"$f":"Debt!BO61","v":6.0239299814168117},{"$f":"Debt!BP61","v":6.0239299814168117},{"$f":"Debt!BQ61","v":6.0239299814168117},{"$f":"Debt!BR61","v":6.0239299814168117},{"$f":"Debt!BS61","v":6.0239299814168117},{"$f":"Debt!BT61","v":6.0239299814168117},{"$f":"Debt!BU61","v":6.0239299814168117},{"$f":"Debt!BV61","v":6.0239299814168117},{"$f":"Debt!BW61","v":6.0239299814168117},{"$f":"Debt!BX61","v":6.0239299814168117},{"$f":"Debt!BY61","v":6.0239299814168117},{"$f":"Debt!BZ61","v":6.0239299814168117},{"$f":"Debt!CA61","v":6.0239299814168117},{"$f":"Debt!CB61","v":6.0239299814168117},{"$f":"Debt!CC61","v":6.0239299814168117},{"$f":"Debt!CD61","v":6.0239299814168117},{"$f":"Debt!CE61","v":6.0239299814168117},{"$f":"Debt!CF61","v":6.0239299814168117},{"$f":"Debt!CG61","v":6.0239299814168117},{"$f":"Debt!CH61","v":6.0239299814168117},{"$f":"Debt!CI61","v":6.0239299814168117},{"$f":"Debt!CJ61","v":6.0239299814168117},{"$f":"Debt!CK61","v":6.0239299814168117},{"$f":"Debt!CL61","v":6.0239299814168117},{"$f":"Debt!CM61","v":6.0239299814168117},{"$f":"Debt!CN61","v":6.0239299814168117},{"$f":"Debt!CO61","v":6.0239299814168117},{"$f":"Debt!CP61","v":6.0239299814168117},{"$f":"Debt!CQ61","v":6.0239299814168117},{"$f":"Debt!CR61","v":6.0239299814168117},{"$f":"Debt!CS61","v":6.0239299814168117},{"$f":"Debt!CT61","v":6.0239299814168117},{"$f":"Debt!CU61","v":6.0239299814168117},{"$f":"Debt!CV61","v":6.0239299814168117},{"$f":"Debt!CW61","v":6.0239299814168117},{"$f":"Debt!CX61","v":6.0239299814168117},{"$f":"Debt!CY61","v":6.0239299814168117},{"$f":"Debt!CZ61","v":6.0239299814168117},{"$f":"Debt!DA61","v":0.10193659556796852},{"$f":"Debt!DB61","v":0},{"$f":"Debt!DC61","v":0},{"$f":"Debt!DD61","v":0},{"$f":"Debt!DE61","v":0},{"$f":"Debt!DF61","v":0},{"$f":"Debt!DG61","v":0},{"$f":"Debt!DH61","v":0},{"$f":"Debt!DI61","v":0},{"$f":"Debt!DJ61","v":0},{"$f":"Debt!DK61","v":0},{"$f":"Debt!DL61","v":0},{"$f":"Debt!DM61","v":0},{"$f":"Debt!DN61","v":0},{"$f":"Debt!DO61","v":0},{"$f":"Debt!DP61","v":0},{"$f":"Debt!DQ61","v":0},{"$f":"Debt!DR61","v":0},{"$f":"Debt!DS61","v":0},{"$f":"Debt!DT61","v":0},{"$f":"Debt!DU61","v":0},{"$f":"Debt!DV61","v":0},{"$f":"Debt!DW61","v":0},{"$f":"Debt!DX61","v":0},{"$f":"Debt!DY61","v":0},{"$f":"Debt!DZ61","v":0},{"$f":"Debt!EA61","v":0},{"$f":"Debt!EB61","v":0},{"$f":"Debt!EC61","v":0},{"$f":"Debt!ED61","v":0},{"$f":"Debt!EE61","v":0},{"$f":"Debt!EF61","v":0},{"$f":"Debt!EG61","v":0},{"$f":"Debt!EH61","v":0},{"$f":"Debt!EI61","v":0},{"$f":"Debt!EJ61","v":0},{"$f":"Debt!EK61","v":0},{"$f":"Debt!EL61","v":0},{"$f":"Debt!EM61","v":0},{"$f":"Debt!EN61","v":0},{"$f":"Debt!EO61","v":0},{"$f":"Debt!EP61","v":0},{"$f":"Debt!EQ61","v":0},{"$f":"Debt!ER61","v":0},{"$f":"Debt!ES61","v":0},{"$f":"Debt!ET61","v":0},{"$f":"Debt!EU61","v":0},{"$f":"Debt!EV61","v":0},{"$f":"Debt!EW61","v":0},{"$f":"Debt!EX61","v":0},{"$f":"Debt!EY61","v":0},{"$f":"Debt!EZ61","v":0},{"$f":"Debt!FA61","v":0},{"$f":"Debt!FB61","v":0},{"$f":"Debt!FC61","v":0},{"$f":"Debt!FD61","v":0},{"$f":"Debt!FE61","v":0},{"$f":"Debt!FF61","v":0},{"$f":"Debt!FG61","v":0},{"$f":"Debt!FH61","v":0},{"$f":"Debt!FI61","v":0},{"$f":"Debt!FJ61","v":0},{"$f":"Debt!FK61","v":0},{"$f":"Debt!FL61","v":0},{"$f":"Debt!FM61","v":0},{"$f":"Debt!FN61","v":0},{"$f":"Debt!FO61","v":0},{"$f":"Debt!FP61","v":0},{"$f":"Debt!FQ61","v":0},{"$f":"Debt!FR61","v":0},{"$f":"Debt!FS61","v":0},{"$f":"Debt!FT61","v":0},{"$f":"Debt!FU61","v":0},{"$f":"Debt!FV61","v":0},{"$f":"Debt!FW61","v":0},{"$f":"Debt!FX61","v":0},{"$f":"Debt!FY61","v":0},{"$f":"Debt!FZ61","v":0},{"$f":"Debt!GA61","v":0},{"$f":"Debt!GB61","v":0},{"$f":"Debt!GC61","v":0},{"$f":"Debt!GD61","v":0},{"$f":"Debt!GE61","v":0},{"$f":"Debt!GF61","v":0},{"$f":"Debt!GG61","v":0},{"$f":"Debt!GH61","v":0},{"$f":"Debt!GI61","v":0},{"$f":"Debt!GJ61","v":0},{"$f":"Debt!GK61","v":0},{"$f":"Debt!GL61","v":0},{"$f":"Debt!GM61","v":0},{"$f":"Debt!GN61","v":0},{"$f":"Debt!GO61","v":0},{"$f":"Debt!GP61","v":0},{"$f":"Debt!GQ61","v":0},{"$f":"Debt!GR61","v":0},{"$f":"Debt!GS61","v":0},{"$f":"Debt!GT61","v":0},{"$f":"Debt!GU61","v":0},{"$f":"Debt!GV61","v":0},{"$f":"Debt!GW61","v":0},{"$f":"Debt!GX61","v":0},{"$f":"Debt!GY61","v":0},{"$f":"Debt!GZ61","v":0},{"$f":"Debt!HA61","v":0},{"$f":"Debt!HB61","v":0},{"$f":"Debt!HC61","v":0},{"$f":"Debt!HD61","v":0},{"$f":"Debt!HE61","v":0},{"$f":"Debt!HF61","v":0},{"$f":"Debt!HG61","v":0},{"$f":"Debt!HH61","v":0},{"$f":"Debt!HI61","v":0},{"$f":"Debt!HJ61","v":0},{"$f":"Debt!HK61","v":0},{"$f":"Debt!HL61","v":0},{"$f":"Debt!HM61","v":0},{"$f":"Debt!HN61","v":0},{"$f":"Debt!HO61","v":0},{"$f":"Debt!HP61","v":0},{"$f":"Debt!HQ61","v":0},{"$f":"Debt!HR61","v":0},{"$f":"Debt!HS61","v":0},{"$f":"Debt!HT61","v":0},{"$f":"Debt!HU61","v":0},{"$f":"Debt!HV61","v":0},{"$f":"Debt!HW61","v":0},{"$f":"Debt!HX61","v":0},{"$f":"Debt!HY61","v":0},{"$f":"Debt!HZ61","v":0},{"$f":"Debt!IA61","v":0},{"$f":"Debt!IB61","v":0},{"$f":"Debt!IC61","v":0},{"$f":"Debt!ID61","v":0},{"$f":"Debt!IE61","v":0}]
[null,"Interest Expense",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q43:IE43)","v":79.864815799999974},null,{"$f":"Debt!R63","v":0},{"$f":"Debt!S63","v":0},{"$f":"Debt!T63","v":0},{"$f":"Debt!U63","v":0},{"$f":"Debt!V63","v":0},{"$f":"Debt!W63","v":0},{"$f":"Debt!X63","v":0},{"$f":"Debt!Y63","v":0},{"$f":"Debt!Z63","v":0},{"$f":"Debt!AA63","v":0},{"$f":"Debt!AB63","v":0},{"$f":"Debt!AC63","v":0},{"$f":"Debt!AD63","v":0},{"$f":"Debt!AE63","v":0},{"$f":"Debt!AF63","v":0},{"$f":"Debt!AG63","v":0},{"$f":"Debt!AH63","v":0},{"$f":"Debt!AI63","v":0},{"$f":"Debt!AJ63","v":2.1827037749999998},{"$f":"Debt!AK63","v":2.1510782999999996},{"$f":"Debt!AL63","v":2.1194522999999998},{"$f":"Debt!AM63","v":2.0878268250000001},{"$f":"Debt!AN63","v":2.0562013499999998},{"$f":"Debt!AO63","v":2.024575875},{"$f":"Debt!AP63","v":1.9929498749999999},{"$f":"Debt!AQ63","v":1.9613243999999999},{"$f":"Debt!AR63","v":1.9296989249999996},{"$f":"Debt!AS63","v":1.8980729249999997},{"$f":"Debt!AT63","v":1.8664474499999999},{"$f":"Debt!AU63","v":1.8348219749999997},{"$f":"Debt!AV63","v":1.8031959749999997},{"$f":"Debt!AW63","v":1.7715704999999999},{"$f":"Debt!AX63","v":1.8227995499999998},{"$f":"Debt!AY63","v":1.7896680999999999},{"$f":"Debt!AZ63","v":1.7565360999999999},{"$f":"Debt!BA63","v":1.7234046499999998},{"$f":"Debt!BB63","v":1.6902732},{"$f":"Debt!BC63","v":1.6571412000000001},{"$f":"Debt!BD63","v":1.6240097499999999},{"$f":"Debt!BE63","v":1.5908783},{"$f":"Debt!BF63","v":1.5577463},{"$f":"Debt!BG63","v":1.5246148499999999},{"$f":"Debt!BH63","v":1.4914834000000001},{"$f":"Debt!BI63","v":1.45835195},{"$f":"Debt!BJ63","v":1.4252199499999998},{"$f":"Debt!BK63","v":1.3920884999999998},{"$f":"Debt!BL63","v":1.3589570499999999},{"$f":"Debt!BM63","v":1.3258250499999999},{"$f":"Debt!BN63","v":1.2926936},{"$f":"Debt!BO63","v":1.25956215},{"$f":"Debt!BP63","v":1.2264301499999999},{"$f":"Debt!BQ63","v":1.1932986999999999},{"$f":"Debt!BR63","v":1.2129021250000001},{"$f":"Debt!BS63","v":1.1782646999999999},{"$f":"Debt!BT63","v":1.1436267},{"$f":"Debt!BU63","v":1.1089892750000001},{"$f":"Debt!BV63","v":1.07435185},{"$f":"Debt!BW63","v":1.0397138499999998},{"$f":"Debt!BX63","v":1.0050764249999999},{"$f":"Debt!BY63","v":0.97043899999999994},{"$f":"Debt!BZ63","v":0.93580099999999988},{"$f":"Debt!CA63","v":0.90116357499999999},{"$f":"Debt!CB63","v":0.86652615},{"$f":"Debt!CC63","v":0.831888725},{"$f":"Debt!CD63","v":0.79725072499999994},{"$f":"Debt!CE63","v":0.76261329999999994},{"$f":"Debt!CF63","v":0.72797587500000005},{"$f":"Debt!CG63","v":0.69333787499999999},{"$f":"Debt!CH63","v":0.65870044999999999},{"$f":"Debt!CI63","v":0.62406302499999999},{"$f":"Debt!CJ63","v":0.58942502500000005},{"$f":"Debt!CK63","v":0.55478760000000005},{"$f":"Debt!CL63","v":0.54276539999999995},{"$f":"Debt!CM63","v":0.50662200000000002},{"$f":"Debt!CN63","v":0.47047800000000001},{"$f":"Debt!CO63","v":0.43433460000000002},{"$f":"Debt!CP63","v":0.39819120000000002},{"$f":"Debt!CQ63","v":0.36204720000000001},{"$f":"Debt!CR63","v":0.32590380000000002},{"$f":"Debt!CS63","v":0.28976039999999997},{"$f":"Debt!CT63","v":0.25361639999999996},{"$f":"Debt!CU63","v":0.217473},{"$f":"Debt!CV63","v":0.18132960000000001},{"$f":"Debt!CW63","v":0.14518620000000002},{"$f":"Debt!CX63","v":0.10904220000000001},{"$f":"Debt!CY63","v":7.28988E-2},{"$f":"Debt!CZ63","v":3.6755400000000001E-2},{"$f":"Debt!DA63","v":6.1140000000000001E-4},{"$f":"Debt!DB63","v":0},{"$f":"Debt!DC63","v":0},{"$f":"Debt!DD63","v":0},{"$f":"Debt!DE63","v":0},{"$f":"Debt!DF63","v":0},{"$f":"Debt!DG63","v":0},{"$f":"Debt!DH63","v":0},{"$f":"Debt!DI63","v":0},{"$f":"Debt!DJ63","v":0},{"$f":"Debt!DK63","v":0},{"$f":"Debt!DL63","v":0},{"$f":"Debt!DM63","v":0},{"$f":"Debt!DN63","v":0},{"$f":"Debt!DO63","v":0},{"$f":"Debt!DP63","v":0},{"$f":"Debt!DQ63","v":0},{"$f":"Debt!DR63","v":0},{"$f":"Debt!DS63","v":0},{"$f":"Debt!DT63","v":0},{"$f":"Debt!DU63","v":0},{"$f":"Debt!DV63","v":0},{"$f":"Debt!DW63","v":0},{"$f":"Debt!DX63","v":0},{"$f":"Debt!DY63","v":0},{"$f":"Debt!DZ63","v":0},{"$f":"Debt!EA63","v":0},{"$f":"Debt!EB63","v":0},{"$f":"Debt!EC63","v":0},{"$f":"Debt!ED63","v":0},{"$f":"Debt!EE63","v":0},{"$f":"Debt!EF63","v":0},{"$f":"Debt!EG63","v":0},{"$f":"Debt!EH63","v":0},{"$f":"Debt!EI63","v":0},{"$f":"Debt!EJ63","v":0},{"$f":"Debt!EK63","v":0},{"$f":"Debt!EL63","v":0},{"$f":"Debt!EM63","v":0},{"$f":"Debt!EN63","v":0},{"$f":"Debt!EO63","v":0},{"$f":"Debt!EP63","v":0},{"$f":"Debt!EQ63","v":0},{"$f":"Debt!ER63","v":0},{"$f":"Debt!ES63","v":0},{"$f":"Debt!ET63","v":0},{"$f":"Debt!EU63","v":0},{"$f":"Debt!EV63","v":0},{"$f":"Debt!EW63","v":0},{"$f":"Debt!EX63","v":0},{"$f":"Debt!EY63","v":0},{"$f":"Debt!EZ63","v":0},{"$f":"Debt!FA63","v":0},{"$f":"Debt!FB63","v":0},{"$f":"Debt!FC63","v":0},{"$f":"Debt!FD63","v":0},{"$f":"Debt!FE63","v":0},{"$f":"Debt!FF63","v":0},{"$f":"Debt!FG63","v":0},{"$f":"Debt!FH63","v":0},{"$f":"Debt!FI63","v":0},{"$f":"Debt!FJ63","v":0},{"$f":"Debt!FK63","v":0},{"$f":"Debt!FL63","v":0},{"$f":"Debt!FM63","v":0},{"$f":"Debt!FN63","v":0},{"$f":"Debt!FO63","v":0},{"$f":"Debt!FP63","v":0},{"$f":"Debt!FQ63","v":0},{"$f":"Debt!FR63","v":0},{"$f":"Debt!FS63","v":0},{"$f":"Debt!FT63","v":0},{"$f":"Debt!FU63","v":0},{"$f":"Debt!FV63","v":0},{"$f":"Debt!FW63","v":0},{"$f":"Debt!FX63","v":0},{"$f":"Debt!FY63","v":0},{"$f":"Debt!FZ63","v":0},{"$f":"Debt!GA63","v":0},{"$f":"Debt!GB63","v":0},{"$f":"Debt!GC63","v":0},{"$f":"Debt!GD63","v":0},{"$f":"Debt!GE63","v":0},{"$f":"Debt!GF63","v":0},{"$f":"Debt!GG63","v":0},{"$f":"Debt!GH63","v":0},{"$f":"Debt!GI63","v":0},{"$f":"Debt!GJ63","v":0},{"$f":"Debt!GK63","v":0},{"$f":"Debt!GL63","v":0},{"$f":"Debt!GM63","v":0},{"$f":"Debt!GN63","v":0},{"$f":"Debt!GO63","v":0},{"$f":"Debt!GP63","v":0},{"$f":"Debt!GQ63","v":0},{"$f":"Debt!GR63","v":0},{"$f":"Debt!GS63","v":0},{"$f":"Debt!GT63","v":0},{"$f":"Debt!GU63","v":0},{"$f":"Debt!GV63","v":0},{"$f":"Debt!GW63","v":0},{"$f":"Debt!GX63","v":0},{"$f":"Debt!GY63","v":0},{"$f":"Debt!GZ63","v":0},{"$f":"Debt!HA63","v":0},{"$f":"Debt!HB63","v":0},{"$f":"Debt!HC63","v":0},{"$f":"Debt!HD63","v":0},{"$f":"Debt!HE63","v":0},{"$f":"Debt!HF63","v":0},{"$f":"Debt!HG63","v":0},{"$f":"Debt!HH63","v":0},{"$f":"Debt!HI63","v":0},{"$f":"Debt!HJ63","v":0},{"$f":"Debt!HK63","v":0},{"$f":"Debt!HL63","v":0},{"$f":"Debt!HM63","v":0},{"$f":"Debt!HN63","v":0},{"$f":"Debt!HO63","v":0},{"$f":"Debt!HP63","v":0},{"$f":"Debt!HQ63","v":0},{"$f":"Debt!HR63","v":0},{"$f":"Debt!HS63","v":0},{"$f":"Debt!HT63","v":0},{"$f":"Debt!HU63","v":0},{"$f":"Debt!HV63","v":0},{"$f":"Debt!HW63","v":0},{"$f":"Debt!HX63","v":0},{"$f":"Debt!HY63","v":0},{"$f":"Debt!HZ63","v":0},{"$f":"Debt!IA63","v":0},{"$f":"Debt!IB63","v":0},{"$f":"Debt!IC63","v":0},{"$f":"Debt!ID63","v":0},{"$f":"Debt!IE63","v":0}]
[null,null,null,null,null,null,null,null,null,"$m",null,null,null,null,495.61792111332784,null,{"$f":"SUM(Q42:Q43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2066337564168119,8.1750082814168117,8.1433822814168124,8.1117568064168122,8.0801313314168119,8.0485058564168117,8.0168798564168107,7.9852543814168113,7.9536289064168111,7.9220029064168109,7.8903774314168116,7.8587519564168113,7.8271259564168112,7.7955004814168118,7.8467295314168117,7.8135980814168118,7.7804660814168116,7.7473346314168117,7.7142031814168117,7.6810711814168116,7.6479397314168116,7.6148082814168117,7.5816762814168115,7.5485448314168115,7.5154133814168116,7.4822819314168116,7.4491499314168115,7.4160184814168115,7.3828870314168116,7.3497550314168114,7.3166235814168115,7.2834921314168115,7.2503601314168113,7.2172286814168114,7.236832106416812,7.2021946814168114,7.1675566814168121,7.1329192564168116,7.0982818314168119,7.0636438314168117,7.0290064064168121,6.9943689814168115,6.9597309814168113,6.9250935564168117,6.890456131416812,6.8558187064168115,{"$f":"SUM(CC42:CC43)","v":6.8211807064168113},6.7865432814168116,6.751905856416812,6.7172678564168118,6.6826304314168112,6.6479930064168116,6.6133550064168114,6.5787175814168117,6.5666953814168121,6.5305519814168118,6.4944079814168116,6.4582645814168114,6.422121181416812,6.3859771814168118,6.3498337814168115,6.3136903814168113,6.277546381416812,6.2414029814168117,6.2052595814168114,6.1691161814168121,6.1329721814168119,6.0968287814168116,6.0606853814168113,0.10254799556796852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EO42:EO43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HA42:HA43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Working Capital Facility"]
[null,"Interest Expense",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q46:IE46)","v":14.668470985388957},null,{"$f":"Debt!R143","v":0},{"$f":"Debt!S143","v":0},{"$f":"Debt!T143","v":0},{"$f":"Debt!U143","v":0},{"$f":"Debt!V143","v":0},{"$f":"Debt!W143","v":0},{"$f":"Debt!X143","v":0},{"$f":"Debt!Y143","v":0},{"$f":"Debt!Z143","v":0},{"$f":"Debt!AA143","v":0},{"$f":"Debt!AB143","v":0},{"$f":"Debt!AC143","v":0},{"$f":"Debt!AD143","v":0},{"$f":"Debt!AE143","v":0},{"$f":"Debt!AF143","v":0},{"$f":"Debt!AG143","v":0},{"$f":"Debt!AH143","v":0},{"$f":"Debt!AI143","v":0},{"$f":"Debt!AJ143","v":0},{"$f":"Debt!AK143","v":-2.3532634282582746E-2},{"$f":"Debt!AL143","v":8.3201222754349727E-3},{"$f":"Debt!AM143","v":2.7983671077433474E-2},{"$f":"Debt!AN143","v":4.3255491120597372E-2},{"$f":"Debt!AO143","v":8.2400063027655415E-2},{"$f":"Debt!AP143","v":0.12559315131499388},{"$f":"Debt!AQ143","v":0.13498014691101248},{"$f":"Debt!AR143","v":0.13703729353551111},{"$f":"Debt!AS143","v":0.18222051344290324},{"$f":"Debt!AT143","v":0.20493256890036018},{"$f":"Debt!AU143","v":0.18069075812433052},{"$f":"Debt!AV143","v":0.1573063347485556},{"$f":"Debt!AW143","v":0.18148765384858906},{"$f":"Debt!AX143","v":0.2041978771570602},{"$f":"Debt!AY143","v":0.1799511879411658},{"$f":"Debt!AZ143","v":0.15656645705180114},{"$f":"Debt!BA143","v":0.18074743813026459},{"$f":"Debt!BB143","v":0.20345581089943993},{"$f":"Debt!BC143","v":0.1792041942760354},{"$f":"Debt!BD143","v":0.15581915278639433},{"$f":"Debt!BE143","v":0.17999979245037503},{"$f":"Debt!BF143","v":0.18125554541652339},{"$f":"Debt!BG143","v":0.15663731931196295},{"$f":"Debt!BH143","v":0.13346218274742236},{"$f":"Debt!BI143","v":0.1576326083744797},{"$f":"Debt!BJ143","v":0.18028319406926552},{"$f":"Debt!BK143","v":0.15587770853587665},{"$f":"Debt!BL143","v":0.13248296788376562},{"$f":"Debt!BM143","v":0.15665294614533665},{"$f":"Debt!BN143","v":0.17930108268454967},{"$f":"Debt!BO143","v":0.1548890758156829},{"$f":"Debt!BP143","v":0.13149392408967575},{"$f":"Debt!BQ143","v":0.15566345049530148},{"$f":"Debt!BR143","v":0.17830911329538937},{"$f":"Debt!BS143","v":0.15389051963273204},{"$f":"Debt!BT143","v":0.13049495270664882},{"$f":"Debt!BU143","v":0.15466402272079688},{"$f":"Debt!BV143","v":0.17730718695144856},{"$f":"Debt!BW143","v":0.15267100643262888},{"$f":"Debt!BX143","v":0.12948595408589003},{"$f":"Debt!BY143","v":0.1536545631275025},{"$f":"Debt!BZ143","v":0.17204658473113901},{"$f":"Debt!CA143","v":0.14758640713987364},{"$f":"Debt!CB143","v":0.12418821896119463},{"$f":"Debt!CC143","v":0.14835440767205207},{"$f":"Debt!CD143","v":0.17098179786508189},{"$f":"Debt!CE143","v":0.14651454996338728},{"$f":"Debt!CF143","v":0.12311591610604863},{"$f":"Debt!CG143","v":0.14728161492310848},{"$f":"Debt!CH143","v":0.16990632313426593},{"$f":"Debt!CI143","v":0.14543193395345916},{"$f":"Debt!CJ143","v":0.12203284994393331},{"$f":"Debt!CK143","v":0.14619805394985588},{"$f":"Debt!CL143","v":0.16882005325858021},{"$f":"Debt!CM143","v":0.14414527910254585},{"$f":"Debt!CN143","v":0.12093891243748178},{"$f":"Debt!CO143","v":0.14510361666556942},{"$f":"Debt!CP143","v":0.167722879881083},{"$f":"Debt!CQ143","v":0.14323399237944157},{"$f":"Debt!CR143","v":0.11983399446489544},{"$f":"Debt!CS143","v":0.1439981938985968},{"$f":"Debt!CT143","v":0.17749340385896251},{"$f":"Debt!CU143","v":0.15306939378939838},{"$f":"Debt!CV143","v":0.1296734854388481},{"$f":"Debt!CW143","v":0.15384218015629941},{"$f":"Debt!CX143","v":0.17648328978053984},{"$f":"Debt!CY143","v":0.1520525724343075},{"$f":"Debt!CZ143","v":0.12865624128901496},{"$f":"Debt!DA143","v":0.15282447126686657},{"$f":"Debt!DB143","v":0.17546303661888341},{"$f":"Debt!DC143","v":0.15081847017479383},{"$f":"Debt!DD143","v":0.12762878648741038},{"$f":"Debt!DE143","v":0.1517965470608095},{"$f":"Debt!DF143","v":0.17443254260231117},{"$f":"Debt!DG143","v":0.14998820805283944},{"$f":"Debt!DH143","v":0.12659101854397864},{"$f":"Debt!DI143","v":0.15075830500124873},{"$f":"Debt!DJ143","v":0.1733917049376015},{"$f":"Debt!DK143","v":0.1489404591032234},{"$f":"Debt!DL143","v":0.12554283393991367},{"$f":"Debt!DM143","v":0.14970964152208441},{"$f":"Debt!DN143","v":0.17234041979973927},{"$f":"Debt!DO143","v":0.1478821933080002},{"$f":"Debt!DP143","v":0.12448412811733291},{"$f":"Debt!DQ143","v":0.14865045201766552},{"$f":"Debt!DR143","v":0.1712785823215594},{"$f":"Debt!DS143","v":0.14661498786201288},{"$f":"Debt!DT143","v":0.12341479546884754},{"$f":"Debt!DU143","v":0.14758063083235537},{"$f":"Debt!DV143","v":0.1702060865832859},{"$f":"Debt!DW143","v":0.14573368786715085},{"$f":"Debt!DX143","v":0.12233472932702788},{"$f":"Debt!DY143","v":0.14650007124999201},{"$f":"Debt!DZ143","v":0.16912282560196665},{"$f":"Debt!EA143","v":0.1446432339050972},{"$f":"Debt!EB143","v":0.12124382195376342},{"$f":"Debt!EC143","v":2.9675835912226011E-2},{"$f":"Debt!ED143","v":4.1914511588928477E-2},{"$f":"Debt!EE143","v":2.8199511993006025E-2},{"$f":"Debt!EF143","v":1.5389213555347876E-2},{"$f":"Debt!EG143","v":2.8573475091838229E-2},{"$f":"Debt!EH143","v":4.080939486648974E-2},{"$f":"Debt!EI143","v":2.7089174573887632E-2},{"$f":"Debt!EJ143","v":1.4276296168295014E-2},{"$f":"Debt!EK143","v":2.746004925577529E-2},{"$f":"Debt!EL143","v":3.9693185465836632E-2},{"$f":"Debt!EM143","v":2.5963436002353502E-2},{"$f":"Debt!EN143","v":1.3152207803368676E-2},{"$f":"Debt!EO143","v":2.6335447338250148E-2},{"$f":"Debt!EP143","v":3.8565772043517701E-2},{"$f":"Debt!EQ143","v":2.4828536421882194E-2},{"$f":"Debt!ER143","v":1.2016836331180048E-2},{"$f":"Debt!ES143","v":2.5199557158646413E-2},{"$f":"Debt!ET143","v":3.7427042138464962E-2},{"$f":"Debt!EU143","v":2.3682245215896486E-2},{"$f":"Debt!EV143","v":1.0870068496834183E-2},{"$f":"Debt!EW143","v":0},{"$f":"Debt!EX143","v":0},{"$f":"Debt!EY143","v":0},{"$f":"Debt!EZ143","v":0},{"$f":"Debt!FA143","v":0},{"$f":"Debt!FB143","v":0},{"$f":"Debt!FC143","v":0},{"$f":"Debt!FD143","v":0},{"$f":"Debt!FE143","v":0},{"$f":"Debt!FF143","v":0},{"$f":"Debt!FG143","v":0},{"$f":"Debt!FH143","v":0},{"$f":"Debt!FI143","v":0},{"$f":"Debt!FJ143","v":0},{"$f":"Debt!FK143","v":0},{"$f":"Debt!FL143","v":0},{"$f":"Debt!FM143","v":0},{"$f":"Debt!FN143","v":0},{"$f":"Debt!FO143","v":0},{"$f":"Debt!FP143","v":0},{"$f":"Debt!FQ143","v":0},{"$f":"Debt!FR143","v":0},{"$f":"Debt!FS143","v":0},{"$f":"Debt!FT143","v":0},{"$f":"Debt!FU143","v":0},{"$f":"Debt!FV143","v":0},{"$f":"Debt!FW143","v":0},{"$f":"Debt!FX143","v":0},{"$f":"Debt!FY143","v":0},{"$f":"Debt!FZ143","v":0},{"$f":"Debt!GA143","v":0},{"$f":"Debt!GB143","v":0},{"$f":"Debt!GC143","v":0},{"$f":"Debt!GD143","v":0},{"$f":"Debt!GE143","v":0},{"$f":"Debt!GF143","v":0},{"$f":"Debt!GG143","v":0},{"$f":"Debt!GH143","v":0},{"$f":"Debt!GI143","v":0},{"$f":"Debt!GJ143","v":0},{"$f":"Debt!GK143","v":0},{"$f":"Debt!GL143","v":0},{"$f":"Debt!GM143","v":0},{"$f":"Debt!GN143","v":0},{"$f":"Debt!GO143","v":0},{"$f":"Debt!GP143","v":0},{"$f":"Debt!GQ143","v":0},{"$f":"Debt!GR143","v":0},{"$f":"Debt!GS143","v":0},{"$f":"Debt!GT143","v":0},{"$f":"Debt!GU143","v":0},{"$f":"Debt!GV143","v":0},{"$f":"Debt!GW143","v":0},{"$f":"Debt!GX143","v":0},{"$f":"Debt!GY143","v":0},{"$f":"Debt!GZ143","v":0},{"$f":"Debt!HA143","v":0},{"$f":"Debt!HB143","v":0},{"$f":"Debt!HC143","v":0},{"$f":"Debt!HD143","v":0},{"$f":"Debt!HE143","v":0},{"$f":"Debt!HF143","v":0},{"$f":"Debt!HG143","v":0},{"$f":"Debt!HH143","v":0},{"$f":"Debt!HI143","v":0},{"$f":"Debt!HJ143","v":0},{"$f":"Debt!HK143","v":0},{"$f":"Debt!HL143","v":0},{"$f":"Debt!HM143","v":0},{"$f":"Debt!HN143","v":0},{"$f":"Debt!HO143","v":0},{"$f":"Debt!HP143","v":0},{"$f":"Debt!HQ143","v":0},{"$f":"Debt!HR143","v":0},{"$f":"Debt!HS143","v":0},{"$f":"Debt!HT143","v":0},{"$f":"Debt!HU143","v":0},{"$f":"Debt!HV143","v":0},{"$f":"Debt!HW143","v":0},{"$f":"Debt!HX143","v":0},{"$f":"Debt!HY143","v":0},{"$f":"Debt!HZ143","v":0},{"$f":"Debt!IA143","v":0},{"$f":"Debt!IB143","v":0},{"$f":"Debt!IC143","v":0},{"$f":"Debt!ID143","v":0},{"$f":"Debt!IE143","v":0}]
[]
[null,"Cash Flow Available for Sweep",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q48:IE48)","v":1694.1939333569076},null,{"$f":"Q39-Q42-Q43-Q46","v":-12.152855161803444},{"$f":"R39-R42-R43-R46","v":-0.52895180043223888},29.130122186529647,30.094040090436053,17.69258184820346,35.843589049770905,38.344163520837746,45.199204124017484,-6.3133877123006332,1.1557634060046755,1.1033799111645681,-0.21416042716161954,66.256943877774376,67.934872549045267,41.569909109462387,-2.359743640396184,-1.8004340833058894,-1.8004340833058894,11.237498713484021,2.35593453296371,4.7199770670080436,28.945104039466376,9.6832999341052393,13.422861121177151,35.337316483211424,35.630127021904677,29.689012499824649,42.099914702921218,29.495022474975524,37.349795000505196,10.817361955891352,13.035053833204406,10.564711483181972,8.3644830917459601,10.786407071741957,13.005131812756494,10.602106725982939,8.4017096677474292,10.823459974876309,11.046087874606789,8.6550611658389229,6.4497798869570033,8.8661722592439087,11.07952854363972,8.6711597832933727,6.4654815610954648,8.8818222989162141,11.094951495173868,8.6863557984063586,6.4804537663918449,8.8965656736195164,11.10946461791109,8.6584522512504236,6.4535289429142768,8.8706140782309433,11.084485683804472,8.6766349309585351,6.4716525044039024,8.8883345362344173,10.706651393837156,8.3009783098987295,6.094627856544963,8.5102505656727949,10.722656752940068,8.3133476866669724,{"$f":"CD39-CD42-CD43-CD46","v":6.1067545828797369},8.5221287211019874,10.734286210517162,8.3247286561880074,6.1178904663483973,8.5330139986190492,10.744919369244599,8.3170191172622623,6.1112926989157739,8.5272129075325722,10.740068873327663,8.3312125491055351,6.1250820422683825,8.5409001770697,11.765728329786409,9.3504445175640161,7.1465401001503031,9.5646391308479526,11.779524642155835,9.3726891405557833,7.1685545318927302,9.5864177548628149,17.723060767482959,15.389500488699571,13.156384317825296,15.544928986535826,17.730424676246731,15.294201027378364,13.060684361347057,15.449154124299332,17.634408680611664,15.197944991754202,12.96419113298643,15.352417915893463,17.537428918415646,15.100722780152697,12.866729347811539,15.254710711745926,17.439475715791563,15.00252469452206,12.768447937666116,15.156022765426247,17.340539301770246,14.903340939465687,12.668861121635894,15.05634423267353,17.240609807305802,14.80316162126508,12.56843494300241,3.6885537201143861,4.9544809508767669,3.6106211682872735,2.377698792660464,3.6706662862508965,4.8525352911493984,3.5084206444105899,2.2752447337979862,3.5679559355407737,4.7495663454869339,3.4051942763839671,2.1717656907692002,3.4642146232619853,4.6455638425927974,3.300931767232596,{"$f":"EP39-EP42-EP43-EP46","v":2.0548285327548186},3.3718497277631276,4.5405174080716453,3.1956227166251421,1.9228678431885218,3.2924074813644926,4.4536583757227444,3.1182781255649044,1.8121070379882465,3.2154323707682448,4.3455654909728887,3.0099150086031754,1.6763145070455785,3.1336852671407582,4.2363876171323298,2.9004641900780168,1.5391589500812408,3.0511176218482263,4.1261138635552168,2.7899147521169589,1.4006266856362899,2.9677211986523679,4.0147332302801573,2.6782556672587101,1.2607038949232958,2.8610769889328189,3.924645296643281,2.5654757973531384,1.1193766204478788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB39-HB42-HB43-HB46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cash Swept",null,null,null,null,null,null,null,"$m",null,{"$f":"InputC!J322","v":0},null,null,{"$f":"SUM(Q50:ID50)","v":0},null,{"$f":"Debt!R26","v":0},{"$f":"Debt!S26","v":0},{"$f":"Debt!T26","v":0},{"$f":"Debt!U26","v":0},{"$f":"Debt!V26","v":0},{"$f":"Debt!W26","v":0},{"$f":"Debt!X26","v":0},{"$f":"Debt!Y26","v":0},{"$f":"Debt!Z26","v":0},{"$f":"Debt!AA26","v":0},{"$f":"Debt!AB26","v":0},{"$f":"Debt!AC26","v":0},{"$f":"Debt!AD26","v":0},{"$f":"Debt!AE26","v":0},{"$f":"Debt!AF26","v":0},{"$f":"Debt!AG26","v":0},{"$f":"Debt!AH26","v":0},{"$f":"Debt!AI26","v":0},{"$f":"Debt!AJ26","v":0},{"$f":"Debt!AK26","v":0},{"$f":"Debt!AL26","v":0},{"$f":"Debt!AM26","v":0},{"$f":"Debt!AN26","v":0},{"$f":"Debt!AO26","v":0},{"$f":"Debt!AP26","v":0},{"$f":"Debt!AQ26","v":0},{"$f":"Debt!AR26","v":0},{"$f":"Debt!AS26","v":0},{"$f":"Debt!AT26","v":0},{"$f":"Debt!AU26","v":0},{"$f":"Debt!AV26","v":0},{"$f":"Debt!AW26","v":0},{"$f":"Debt!AX26","v":0},{"$f":"Debt!AY26","v":0},{"$f":"Debt!AZ26","v":0},{"$f":"Debt!BA26","v":0},{"$f":"Debt!BB26","v":0},{"$f":"Debt!BC26","v":0},{"$f":"Debt!BD26","v":0},{"$f":"Debt!BE26","v":0},{"$f":"Debt!BF26","v":0},{"$f":"Debt!BG26","v":0},{"$f":"Debt!BH26","v":0},{"$f":"Debt!BI26","v":0},{"$f":"Debt!BJ26","v":0},{"$f":"Debt!BK26","v":0},{"$f":"Debt!BL26","v":0},{"$f":"Debt!BM26","v":0},{"$f":"Debt!BN26","v":0},{"$f":"Debt!BO26","v":0},{"$f":"Debt!BP26","v":0},{"$f":"Debt!BQ26","v":0},{"$f":"Debt!BR26","v":0},{"$f":"Debt!BS26","v":0},{"$f":"Debt!BT26","v":0},{"$f":"Debt!BU26","v":0},{"$f":"Debt!BV26","v":0},{"$f":"Debt!BW26","v":0},{"$f":"Debt!BX26","v":0},{"$f":"Debt!BY26","v":0},{"$f":"Debt!BZ26","v":0},{"$f":"Debt!CA26","v":0},{"$f":"Debt!CB26","v":0},{"$f":"Debt!CC26","v":0},{"$f":"Debt!CD26","v":0},{"$f":"Debt!CE26","v":0},{"$f":"Debt!CF26","v":0},{"$f":"Debt!CG26","v":0},{"$f":"Debt!CH26","v":0},{"$f":"Debt!CI26","v":0},{"$f":"Debt!CJ26","v":0},{"$f":"Debt!CK26","v":0},{"$f":"Debt!CL26","v":0},{"$f":"Debt!CM26","v":0},{"$f":"Debt!CN26","v":0},{"$f":"Debt!CO26","v":0},{"$f":"Debt!CP26","v":0},{"$f":"Debt!CQ26","v":0},{"$f":"Debt!CR26","v":0},{"$f":"Debt!CS26","v":0},{"$f":"Debt!CT26","v":0},{"$f":"Debt!CU26","v":0},{"$f":"Debt!CV26","v":0},{"$f":"Debt!CW26","v":0},{"$f":"Debt!CX26","v":0},{"$f":"Debt!CY26","v":0},{"$f":"Debt!CZ26","v":0},{"$f":"Debt!DA26","v":0},{"$f":"Debt!DB26","v":0},{"$f":"Debt!DC26","v":0},{"$f":"Debt!DD26","v":0},{"$f":"Debt!DE26","v":0},{"$f":"Debt!DF26","v":0},{"$f":"Debt!DG26","v":0},{"$f":"Debt!DH26","v":0},{"$f":"Debt!DI26","v":0},{"$f":"Debt!DJ26","v":0},{"$f":"Debt!DK26","v":0},{"$f":"Debt!DL26","v":0},{"$f":"Debt!DM26","v":0},{"$f":"Debt!DN26","v":0},{"$f":"Debt!DO26","v":0},{"$f":"Debt!DP26","v":0},{"$f":"Debt!DQ26","v":0},{"$f":"Debt!DR26","v":0},{"$f":"Debt!DS26","v":0},{"$f":"Debt!DT26","v":0},{"$f":"Debt!DU26","v":0},{"$f":"Debt!DV26","v":0},{"$f":"Debt!DW26","v":0},{"$f":"Debt!DX26","v":0},{"$f":"Debt!DY26","v":0},{"$f":"Debt!DZ26","v":0},{"$f":"Debt!EA26","v":0},{"$f":"Debt!EB26","v":0},{"$f":"Debt!EC26","v":0},{"$f":"Debt!ED26","v":0},{"$f":"Debt!EE26","v":0},{"$f":"Debt!EF26","v":0},{"$f":"Debt!EG26","v":0},{"$f":"Debt!EH26","v":0},{"$f":"Debt!EI26","v":0},{"$f":"Debt!EJ26","v":0},{"$f":"Debt!EK26","v":0},{"$f":"Debt!EL26","v":0},{"$f":"Debt!EM26","v":0},{"$f":"Debt!EN26","v":0},{"$f":"Debt!EO26","v":0},{"$f":"Debt!EP26","v":0},{"$f":"Debt!EQ26","v":0},{"$f":"Debt!ER26","v":0},{"$f":"Debt!ES26","v":0},{"$f":"Debt!ET26","v":0},{"$f":"Debt!EU26","v":0},{"$f":"Debt!EV26","v":0},{"$f":"Debt!EW26","v":0},{"$f":"Debt!EX26","v":0},{"$f":"Debt!EY26","v":0},{"$f":"Debt!EZ26","v":0},{"$f":"Debt!FA26","v":0},{"$f":"Debt!FB26","v":0},{"$f":"Debt!FC26","v":0},{"$f":"Debt!FD26","v":0},{"$f":"Debt!FE26","v":0},{"$f":"Debt!FF26","v":0},{"$f":"Debt!FG26","v":0},{"$f":"Debt!FH26","v":0},{"$f":"Debt!FI26","v":0},{"$f":"Debt!FJ26","v":0},{"$f":"Debt!FK26","v":0},{"$f":"Debt!FL26","v":0},{"$f":"Debt!FM26","v":0},{"$f":"Debt!FN26","v":0},{"$f":"Debt!FO26","v":0},{"$f":"Debt!FP26","v":0},{"$f":"Debt!FQ26","v":0},{"$f":"Debt!FR26","v":0},{"$f":"Debt!FS26","v":0},{"$f":"Debt!FT26","v":0},{"$f":"Debt!FU26","v":0},{"$f":"Debt!FV26","v":0},{"$f":"Debt!FW26","v":0},{"$f":"Debt!FX26","v":0},{"$f":"Debt!FY26","v":0},{"$f":"Debt!FZ26","v":0},{"$f":"Debt!GA26","v":0},{"$f":"Debt!GB26","v":0},{"$f":"Debt!GC26","v":0},{"$f":"Debt!GD26","v":0},{"$f":"Debt!GE26","v":0},{"$f":"Debt!GF26","v":0},{"$f":"Debt!GG26","v":0},{"$f":"Debt!GH26","v":0},{"$f":"Debt!GI26","v":0},{"$f":"Debt!GJ26","v":0},{"$f":"Debt!GK26","v":0},{"$f":"Debt!GL26","v":0},{"$f":"Debt!GM26","v":0},{"$f":"Debt!GN26","v":0},{"$f":"Debt!GO26","v":0},{"$f":"Debt!GP26","v":0},{"$f":"Debt!GQ26","v":0},{"$f":"Debt!GR26","v":0},{"$f":"Debt!GS26","v":0},{"$f":"Debt!GT26","v":0},{"$f":"Debt!GU26","v":0},{"$f":"Debt!GV26","v":0},{"$f":"Debt!GW26","v":0},{"$f":"Debt!GX26","v":0},{"$f":"Debt!GY26","v":0},{"$f":"Debt!GZ26","v":0},{"$f":"Debt!HA26","v":0},{"$f":"Debt!HB26","v":0},{"$f":"Debt!HC26","v":0},{"$f":"Debt!HD26","v":0},{"$f":"Debt!HE26","v":0},{"$f":"Debt!HF26","v":0},{"$f":"Debt!HG26","v":0},{"$f":"Debt!HH26","v":0},{"$f":"Debt!HI26","v":0},{"$f":"Debt!HJ26","v":0},{"$f":"Debt!HK26","v":0},{"$f":"Debt!HL26","v":0},{"$f":"Debt!HM26","v":0},{"$f":"Debt!HN26","v":0},{"$f":"Debt!HO26","v":0},{"$f":"Debt!HP26","v":0},{"$f":"Debt!HQ26","v":0},{"$f":"Debt!HR26","v":0},{"$f":"Debt!HS26","v":0},{"$f":"Debt!HT26","v":0},{"$f":"Debt!HU26","v":0},{"$f":"Debt!HV26","v":0},{"$f":"Debt!HW26","v":0},{"$f":"Debt!HX26","v":0},{"$f":"Debt!HY26","v":0},{"$f":"Debt!HZ26","v":0},{"$f":"Debt!IA26","v":0},{"$f":"Debt!IB26","v":0},{"$f":"Debt!IC26","v":0},{"$f":"Debt!ID26","v":0},{"$f":"Debt!IE26","v":0}]
[]
[null,"Cash Flow Available For DSRF",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q52:IE52)","v":1694.1939333569076},null,{"$f":"Q48-Q50","v":-12.152855161803444},{"$f":"R48-R50","v":-0.52895180043223888},29.130122186529647,30.094040090436053,17.69258184820346,35.843589049770905,38.344163520837746,45.199204124017484,-6.3133877123006332,1.1557634060046755,1.1033799111645681,-0.21416042716161954,66.256943877774376,67.934872549045267,41.569909109462387,-2.359743640396184,-1.8004340833058894,-1.8004340833058894,11.237498713484021,2.35593453296371,4.7199770670080436,28.945104039466376,9.6832999341052393,13.422861121177151,35.337316483211424,35.630127021904677,29.689012499824649,42.099914702921218,29.495022474975524,37.349795000505196,10.817361955891352,13.035053833204406,10.564711483181972,8.3644830917459601,10.786407071741957,13.005131812756494,10.602106725982939,8.4017096677474292,10.823459974876309,11.046087874606789,8.6550611658389229,6.4497798869570033,8.8661722592439087,11.07952854363972,8.6711597832933727,6.4654815610954648,8.8818222989162141,11.094951495173868,8.6863557984063586,6.4804537663918449,8.8965656736195164,11.10946461791109,8.6584522512504236,6.4535289429142768,8.8706140782309433,11.084485683804472,8.6766349309585351,6.4716525044039024,8.8883345362344173,10.706651393837156,8.3009783098987295,6.094627856544963,8.5102505656727949,10.722656752940068,8.3133476866669724,{"$f":"CD48-CD50","v":6.1067545828797369},8.5221287211019874,10.734286210517162,8.3247286561880074,6.1178904663483973,8.5330139986190492,10.744919369244599,8.3170191172622623,6.1112926989157739,8.5272129075325722,10.740068873327663,8.3312125491055351,6.1250820422683825,8.5409001770697,11.765728329786409,9.3504445175640161,7.1465401001503031,9.5646391308479526,11.779524642155835,9.3726891405557833,7.1685545318927302,9.5864177548628149,17.723060767482959,15.389500488699571,13.156384317825296,15.544928986535826,17.730424676246731,15.294201027378364,13.060684361347057,15.449154124299332,17.634408680611664,15.197944991754202,12.96419113298643,15.352417915893463,17.537428918415646,15.100722780152697,12.866729347811539,15.254710711745926,17.439475715791563,15.00252469452206,12.768447937666116,15.156022765426247,17.340539301770246,14.903340939465687,12.668861121635894,15.05634423267353,17.240609807305802,14.80316162126508,12.56843494300241,3.6885537201143861,4.9544809508767669,3.6106211682872735,2.377698792660464,3.6706662862508965,4.8525352911493984,3.5084206444105899,2.2752447337979862,3.5679559355407737,4.7495663454869339,3.4051942763839671,2.1717656907692002,3.4642146232619853,4.6455638425927974,3.300931767232596,{"$f":"EP48-EP50","v":2.0548285327548186},3.3718497277631276,4.5405174080716453,3.1956227166251421,1.9228678431885218,3.2924074813644926,4.4536583757227444,3.1182781255649044,1.8121070379882465,3.2154323707682448,4.3455654909728887,3.0099150086031754,1.6763145070455785,3.1336852671407582,4.2363876171323298,2.9004641900780168,1.5391589500812408,3.0511176218482263,4.1261138635552168,2.7899147521169589,1.4006266856362899,2.9677211986523679,4.0147332302801573,2.6782556672587101,1.2607038949232958,2.8610769889328189,3.924645296643281,2.5654757973531384,1.1193766204478788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB48-HB50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Less: DSRF Drawdown",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q54:ID54)","v":-116.18546755710534},null,{"$f":"Debt!R100","v":12.152855161803444},{"$f":"Debt!S100","v":0.52895180043223888},{"$f":"Debt!T100","v":0},{"$f":"Debt!U100","v":-0.36361392447136609},{"$f":"Debt!V100","v":-25.363613924471366},{"$f":"Debt!W100","v":0},{"$f":"Debt!X100","v":-9.6579358474641879},{"$f":"Debt!Y100","v":-28.686227673373558},{"$f":"Debt!Z100","v":-16.512976450643926},{"$f":"Debt!AA100","v":0},{"$f":"Debt!AB100","v":0},{"$f":"Debt!AC100","v":0.21416042716161954},{"$f":"Debt!AD100","v":0},{"$f":"Debt!AE100","v":0},{"$f":"Debt!AF100","v":0},{"$f":"Debt!AG100","v":-12.175516651090447},{"$f":"Debt!AH100","v":1.8004340833058894},{"$f":"Debt!AI100","v":1.8004340833058894},{"$f":"Debt!AJ100","v":0},{"$f":"Debt!AK100","v":-0.30310658860916817},{"$f":"Debt!AL100","v":-2.0528279443545401},{"$f":"Debt!AM100","v":-2.6671491226535053},{"$f":"Debt!AN100","v":-26.277954916812874},{"$f":"Debt!AO100","v":0},{"$f":"Debt!AP100","v":0},{"$f":"Debt!AQ100","v":-8.6213800691694615},{"$f":"Debt!AR100","v":0},{"$f":"Debt!AS100","v":0},{"$f":"Debt!AT100","v":0},{"$f":"Debt!AU100","v":0},{"$f":"Debt!AV100","v":0},{"$f":"Debt!AW100","v":0},{"$f":"Debt!AX100","v":0},{"$f":"Debt!AY100","v":0},{"$f":"Debt!AZ100","v":0},{"$f":"Debt!BA100","v":0},{"$f":"Debt!BB100","v":0},{"$f":"Debt!BC100","v":0},{"$f":"Debt!BD100","v":0},{"$f":"Debt!BE100","v":0},{"$f":"Debt!BF100","v":0},{"$f":"Debt!BG100","v":0},{"$f":"Debt!BH100","v":0},{"$f":"Debt!BI100","v":0},{"$f":"Debt!BJ100","v":0},{"$f":"Debt!BK100","v":0},{"$f":"Debt!BL100","v":0},{"$f":"Debt!BM100","v":0},{"$f":"Debt!BN100","v":0},{"$f":"Debt!BO100","v":0},{"$f":"Debt!BP100","v":0},{"$f":"Debt!BQ100","v":0},{"$f":"Debt!BR100","v":0},{"$f":"Debt!BS100","v":0},{"$f":"Debt!BT100","v":0},{"$f":"Debt!BU100","v":0},{"$f":"Debt!BV100","v":0},{"$f":"Debt!BW100","v":0},{"$f":"Debt!BX100","v":0},{"$f":"Debt!BY100","v":0},{"$f":"Debt!BZ100","v":0},{"$f":"Debt!CA100","v":0},{"$f":"Debt!CB100","v":0},{"$f":"Debt!CC100","v":0},{"$f":"Debt!CD100","v":0},{"$f":"Debt!CE100","v":0},{"$f":"Debt!CF100","v":0},{"$f":"Debt!CG100","v":0},{"$f":"Debt!CH100","v":0},{"$f":"Debt!CI100","v":0},{"$f":"Debt!CJ100","v":0},{"$f":"Debt!CK100","v":0},{"$f":"Debt!CL100","v":0},{"$f":"Debt!CM100","v":0},{"$f":"Debt!CN100","v":0},{"$f":"Debt!CO100","v":0},{"$f":"Debt!CP100","v":0},{"$f":"Debt!CQ100","v":0},{"$f":"Debt!CR100","v":0},{"$f":"Debt!CS100","v":0},{"$f":"Debt!CT100","v":0},{"$f":"Debt!CU100","v":0},{"$f":"Debt!CV100","v":0},{"$f":"Debt!CW100","v":0},{"$f":"Debt!CX100","v":0},{"$f":"Debt!CY100","v":0},{"$f":"Debt!CZ100","v":0},{"$f":"Debt!DA100","v":0},{"$f":"Debt!DB100","v":0},{"$f":"Debt!DC100","v":0},{"$f":"Debt!DD100","v":0},{"$f":"Debt!DE100","v":0},{"$f":"Debt!DF100","v":0},{"$f":"Debt!DG100","v":0},{"$f":"Debt!DH100","v":0},{"$f":"Debt!DI100","v":0},{"$f":"Debt!DJ100","v":0},{"$f":"Debt!DK100","v":0},{"$f":"Debt!DL100","v":0},{"$f":"Debt!DM100","v":0},{"$f":"Debt!DN100","v":0},{"$f":"Debt!DO100","v":0},{"$f":"Debt!DP100","v":0},{"$f":"Debt!DQ100","v":0},{"$f":"Debt!DR100","v":0},{"$f":"Debt!DS100","v":0},{"$f":"Debt!DT100","v":0},{"$f":"Debt!DU100","v":0},{"$f":"Debt!DV100","v":0},{"$f":"Debt!DW100","v":0},{"$f":"Debt!DX100","v":0},{"$f":"Debt!DY100","v":0},{"$f":"Debt!DZ100","v":0},{"$f":"Debt!EA100","v":0},{"$f":"Debt!EB100","v":0},{"$f":"Debt!EC100","v":0},{"$f":"Debt!ED100","v":0},{"$f":"Debt!EE100","v":0},{"$f":"Debt!EF100","v":0},{"$f":"Debt!EG100","v":0},{"$f":"Debt!EH100","v":0},{"$f":"Debt!EI100","v":0},{"$f":"Debt!EJ100","v":0},{"$f":"Debt!EK100","v":0},{"$f":"Debt!EL100","v":0},{"$f":"Debt!EM100","v":0},{"$f":"Debt!EN100","v":0},{"$f":"Debt!EO100","v":0},{"$f":"Debt!EP100","v":0},{"$f":"Debt!EQ100","v":0},{"$f":"Debt!ER100","v":0},{"$f":"Debt!ES100","v":0},{"$f":"Debt!ET100","v":0},{"$f":"Debt!EU100","v":0},{"$f":"Debt!EV100","v":0},{"$f":"Debt!EW100","v":0},{"$f":"Debt!EX100","v":0},{"$f":"Debt!EY100","v":0},{"$f":"Debt!EZ100","v":0},{"$f":"Debt!FA100","v":0},{"$f":"Debt!FB100","v":0},{"$f":"Debt!FC100","v":0},{"$f":"Debt!FD100","v":0},{"$f":"Debt!FE100","v":0},{"$f":"Debt!FF100","v":0},{"$f":"Debt!FG100","v":0},{"$f":"Debt!FH100","v":0},{"$f":"Debt!FI100","v":0},{"$f":"Debt!FJ100","v":0},{"$f":"Debt!FK100","v":0},{"$f":"Debt!FL100","v":0},{"$f":"Debt!FM100","v":0},{"$f":"Debt!FN100","v":0},{"$f":"Debt!FO100","v":0},{"$f":"Debt!FP100","v":0},{"$f":"Debt!FQ100","v":0},{"$f":"Debt!FR100","v":0},{"$f":"Debt!FS100","v":0},{"$f":"Debt!FT100","v":0},{"$f":"Debt!FU100","v":0},{"$f":"Debt!FV100","v":0},{"$f":"Debt!FW100","v":0},{"$f":"Debt!FX100","v":0},{"$f":"Debt!FY100","v":0},{"$f":"Debt!FZ100","v":0},{"$f":"Debt!GA100","v":0},{"$f":"Debt!GB100","v":0},{"$f":"Debt!GC100","v":0},{"$f":"Debt!GD100","v":0},{"$f":"Debt!GE100","v":0},{"$f":"Debt!GF100","v":0},{"$f":"Debt!GG100","v":0},{"$f":"Debt!GH100","v":0},{"$f":"Debt!GI100","v":0},{"$f":"Debt!GJ100","v":0},{"$f":"Debt!GK100","v":0},{"$f":"Debt!GL100","v":0},{"$f":"Debt!GM100","v":0},{"$f":"Debt!GN100","v":0},{"$f":"Debt!GO100","v":0},{"$f":"Debt!GP100","v":0},{"$f":"Debt!GQ100","v":0},{"$f":"Debt!GR100","v":0},{"$f":"Debt!GS100","v":0},{"$f":"Debt!GT100","v":0},{"$f":"Debt!GU100","v":0},{"$f":"Debt!GV100","v":0},{"$f":"Debt!GW100","v":0},{"$f":"Debt!GX100","v":0},{"$f":"Debt!GY100","v":0},{"$f":"Debt!GZ100","v":0},{"$f":"Debt!HA100","v":0},{"$f":"Debt!HB100","v":0},{"$f":"Debt!HC100","v":0},{"$f":"Debt!HD100","v":0},{"$f":"Debt!HE100","v":0},{"$f":"Debt!HF100","v":0},{"$f":"Debt!HG100","v":0},{"$f":"Debt!HH100","v":0},{"$f":"Debt!HI100","v":0},{"$f":"Debt!HJ100","v":0},{"$f":"Debt!HK100","v":0},{"$f":"Debt!HL100","v":0},{"$f":"Debt!HM100","v":0},{"$f":"Debt!HN100","v":0},{"$f":"Debt!HO100","v":0},{"$f":"Debt!HP100","v":0},{"$f":"Debt!HQ100","v":0},{"$f":"Debt!HR100","v":0},{"$f":"Debt!HS100","v":0},{"$f":"Debt!HT100","v":0},{"$f":"Debt!HU100","v":0},{"$f":"Debt!HV100","v":0},{"$f":"Debt!HW100","v":0},{"$f":"Debt!HX100","v":0},{"$f":"Debt!HY100","v":0},{"$f":"Debt!HZ100","v":0},{"$f":"Debt!IA100","v":0},{"$f":"Debt!IB100","v":0},{"$f":"Debt!IC100","v":0},{"$f":"Debt!ID100","v":0},{"$f":"Debt!IE100","v":0}]
[]
[null,"Cash Flow Available For DSRF Sweep",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q56:IE56)","v":1578.008465799802},null,{"$f":"Q52+Q54","v":0},{"$f":"R52+R54","v":0},29.130122186529647,29.730426165964687,-7.6710320762679061,35.843589049770905,28.686227673373558,16.512976450643926,-22.826364162944557,1.1557634060046755,1.1033799111645681,0,66.256943877774376,67.934872549045267,41.569909109462387,-14.535260291486631,0,0,11.237498713484021,2.0528279443545419,2.6671491226535036,26.27795491681287,-16.594654982707635,13.422861121177151,35.337316483211424,27.008746952735216,29.689012499824649,42.099914702921218,29.495022474975524,37.349795000505196,10.817361955891352,13.035053833204406,10.564711483181972,8.3644830917459601,10.786407071741957,13.005131812756494,10.602106725982939,8.4017096677474292,10.823459974876309,11.046087874606789,8.6550611658389229,6.4497798869570033,8.8661722592439087,11.07952854363972,8.6711597832933727,6.4654815610954648,8.8818222989162141,11.094951495173868,8.6863557984063586,6.4804537663918449,8.8965656736195164,11.10946461791109,8.6584522512504236,6.4535289429142768,8.8706140782309433,11.084485683804472,8.6766349309585351,6.4716525044039024,8.8883345362344173,10.706651393837156,8.3009783098987295,6.094627856544963,8.5102505656727949,10.722656752940068,8.3133476866669724,{"$f":"CD52+CD54","v":6.1067545828797369},8.5221287211019874,10.734286210517162,8.3247286561880074,6.1178904663483973,8.5330139986190492,10.744919369244599,8.3170191172622623,6.1112926989157739,8.5272129075325722,10.740068873327663,8.3312125491055351,6.1250820422683825,8.5409001770697,11.765728329786409,9.3504445175640161,7.1465401001503031,9.5646391308479526,11.779524642155835,9.3726891405557833,7.1685545318927302,9.5864177548628149,17.723060767482959,15.389500488699571,13.156384317825296,15.544928986535826,17.730424676246731,15.294201027378364,13.060684361347057,15.449154124299332,17.634408680611664,15.197944991754202,12.96419113298643,15.352417915893463,17.537428918415646,15.100722780152697,12.866729347811539,15.254710711745926,17.439475715791563,15.00252469452206,12.768447937666116,15.156022765426247,17.340539301770246,14.903340939465687,12.668861121635894,15.05634423267353,17.240609807305802,14.80316162126508,12.56843494300241,3.6885537201143861,4.9544809508767669,3.6106211682872735,2.377698792660464,3.6706662862508965,4.8525352911493984,3.5084206444105899,2.2752447337979862,3.5679559355407737,4.7495663454869339,3.4051942763839671,2.1717656907692002,3.4642146232619853,4.6455638425927974,3.300931767232596,{"$f":"EP52+EP54","v":2.0548285327548186},3.3718497277631276,4.5405174080716453,3.1956227166251421,1.9228678431885218,3.2924074813644926,4.4536583757227444,3.1182781255649044,1.8121070379882465,3.2154323707682448,4.3455654909728887,3.0099150086031754,1.6763145070455785,3.1336852671407582,4.2363876171323298,2.9004641900780168,1.5391589500812408,3.0511176218482263,4.1261138635552168,2.7899147521169589,1.4006266856362899,2.9677211986523679,4.0147332302801573,2.6782556672587101,1.2607038949232958,2.8610769889328189,3.924645296643281,2.5654757973531384,1.1193766204478788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB52+HB54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Less: Cash Sweep - DSRF Repayment",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q58:ID58)","v":166.18546755710528},null,{"$f":"Debt!R101","v":0},{"$f":"Debt!S101","v":0},{"$f":"Debt!T101","v":12.681806962235683},{"$f":"Debt!U101","v":25.363613924471366},{"$f":"Debt!V101","v":-7.6710320762679061},{"$f":"Debt!W101","v":17.328967923732094},{"$f":"Debt!X101","v":28.686227673373558},{"$f":"Debt!Y101","v":16.512976450643926},{"$f":"Debt!Z101","v":-22.826364162944557},{"$f":"Debt!AA101","v":1.1557634060046755},{"$f":"Debt!AB101","v":1.1033799111645681},{"$f":"Debt!AC101","v":0},{"$f":"Debt!AD101","v":4.6469395813863059},{"$f":"Debt!AE101","v":9.2938791627726118},{"$f":"Debt!AF101","v":18.587758325545224},{"$f":"Debt!AG101","v":-14.535260291486631},{"$f":"Debt!AH101","v":0},{"$f":"Debt!AI101","v":0},{"$f":"Debt!AJ101","v":11.237498713484021},{"$f":"Debt!AK101","v":2.0528279443545419},{"$f":"Debt!AL101","v":2.6671491226535036},{"$f":"Debt!AM101","v":26.27795491681287},{"$f":"Debt!AN101","v":-16.594654982707635},{"$f":"Debt!AO101","v":8.4053450172923654},{"$f":"Debt!AP101","v":16.810690034584731},{"$f":"Debt!AQ101","v":27.008746952735216},{"$f":"Debt!AR101","v":-2.0087469527352155},{"$f":"Debt!AS101","v":0},{"$f":"Debt!AT101","v":0},{"$f":"Debt!AU101","v":0},{"$f":"Debt!AV101","v":0},{"$f":"Debt!AW101","v":0},{"$f":"Debt!AX101","v":0},{"$f":"Debt!AY101","v":0},{"$f":"Debt!AZ101","v":0},{"$f":"Debt!BA101","v":0},{"$f":"Debt!BB101","v":0},{"$f":"Debt!BC101","v":0},{"$f":"Debt!BD101","v":0},{"$f":"Debt!BE101","v":0},{"$f":"Debt!BF101","v":0},{"$f":"Debt!BG101","v":0},{"$f":"Debt!BH101","v":0},{"$f":"Debt!BI101","v":0},{"$f":"Debt!BJ101","v":0},{"$f":"Debt!BK101","v":0},{"$f":"Debt!BL101","v":0},{"$f":"Debt!BM101","v":0},{"$f":"Debt!BN101","v":0},{"$f":"Debt!BO101","v":0},{"$f":"Debt!BP101","v":0},{"$f":"Debt!BQ101","v":0},{"$f":"Debt!BR101","v":0},{"$f":"Debt!BS101","v":0},{"$f":"Debt!BT101","v":0},{"$f":"Debt!BU101","v":0},{"$f":"Debt!BV101","v":0},{"$f":"Debt!BW101","v":0},{"$f":"Debt!BX101","v":0},{"$f":"Debt!BY101","v":0},{"$f":"Debt!BZ101","v":0},{"$f":"Debt!CA101","v":0},{"$f":"Debt!CB101","v":0},{"$f":"Debt!CC101","v":0},{"$f":"Debt!CD101","v":0},{"$f":"Debt!CE101","v":0},{"$f":"Debt!CF101","v":0},{"$f":"Debt!CG101","v":0},{"$f":"Debt!CH101","v":0},{"$f":"Debt!CI101","v":0},{"$f":"Debt!CJ101","v":0},{"$f":"Debt!CK101","v":0},{"$f":"Debt!CL101","v":0},{"$f":"Debt!CM101","v":0},{"$f":"Debt!CN101","v":0},{"$f":"Debt!CO101","v":0},{"$f":"Debt!CP101","v":0},{"$f":"Debt!CQ101","v":0},{"$f":"Debt!CR101","v":0},{"$f":"Debt!CS101","v":0},{"$f":"Debt!CT101","v":0},{"$f":"Debt!CU101","v":0},{"$f":"Debt!CV101","v":0},{"$f":"Debt!CW101","v":0},{"$f":"Debt!CX101","v":0},{"$f":"Debt!CY101","v":0},{"$f":"Debt!CZ101","v":0},{"$f":"Debt!DA101","v":0},{"$f":"Debt!DB101","v":0},{"$f":"Debt!DC101","v":0},{"$f":"Debt!DD101","v":0},{"$f":"Debt!DE101","v":0},{"$f":"Debt!DF101","v":0},{"$f":"Debt!DG101","v":0},{"$f":"Debt!DH101","v":0},{"$f":"Debt!DI101","v":0},{"$f":"Debt!DJ101","v":0},{"$f":"Debt!DK101","v":0},{"$f":"Debt!DL101","v":0},{"$f":"Debt!DM101","v":0},{"$f":"Debt!DN101","v":0},{"$f":"Debt!DO101","v":0},{"$f":"Debt!DP101","v":0},{"$f":"Debt!DQ101","v":0},{"$f":"Debt!DR101","v":0},{"$f":"Debt!DS101","v":0},{"$f":"Debt!DT101","v":0},{"$f":"Debt!DU101","v":0},{"$f":"Debt!DV101","v":0},{"$f":"Debt!DW101","v":0},{"$f":"Debt!DX101","v":0},{"$f":"Debt!DY101","v":0},{"$f":"Debt!DZ101","v":0},{"$f":"Debt!EA101","v":0},{"$f":"Debt!EB101","v":0},{"$f":"Debt!EC101","v":0},{"$f":"Debt!ED101","v":0},{"$f":"Debt!EE101","v":0},{"$f":"Debt!EF101","v":0},{"$f":"Debt!EG101","v":0},{"$f":"Debt!EH101","v":0},{"$f":"Debt!EI101","v":0},{"$f":"Debt!EJ101","v":0},{"$f":"Debt!EK101","v":0},{"$f":"Debt!EL101","v":0},{"$f":"Debt!EM101","v":0},{"$f":"Debt!EN101","v":0},{"$f":"Debt!EO101","v":0},{"$f":"Debt!EP101","v":0},{"$f":"Debt!EQ101","v":0},{"$f":"Debt!ER101","v":0},{"$f":"Debt!ES101","v":0},{"$f":"Debt!ET101","v":0},{"$f":"Debt!EU101","v":0},{"$f":"Debt!EV101","v":0},{"$f":"Debt!EW101","v":0},{"$f":"Debt!EX101","v":0},{"$f":"Debt!EY101","v":0},{"$f":"Debt!EZ101","v":0},{"$f":"Debt!FA101","v":0},{"$f":"Debt!FB101","v":0},{"$f":"Debt!FC101","v":0},{"$f":"Debt!FD101","v":0},{"$f":"Debt!FE101","v":0},{"$f":"Debt!FF101","v":0},{"$f":"Debt!FG101","v":0},{"$f":"Debt!FH101","v":0},{"$f":"Debt!FI101","v":0},{"$f":"Debt!FJ101","v":0},{"$f":"Debt!FK101","v":0},{"$f":"Debt!FL101","v":0},{"$f":"Debt!FM101","v":0},{"$f":"Debt!FN101","v":0},{"$f":"Debt!FO101","v":0},{"$f":"Debt!FP101","v":0},{"$f":"Debt!FQ101","v":0},{"$f":"Debt!FR101","v":0},{"$f":"Debt!FS101","v":0},{"$f":"Debt!FT101","v":0},{"$f":"Debt!FU101","v":0},{"$f":"Debt!FV101","v":0},{"$f":"Debt!FW101","v":0},{"$f":"Debt!FX101","v":0},{"$f":"Debt!FY101","v":0},{"$f":"Debt!FZ101","v":0},{"$f":"Debt!GA101","v":0},{"$f":"Debt!GB101","v":0},{"$f":"Debt!GC101","v":0},{"$f":"Debt!GD101","v":0},{"$f":"Debt!GE101","v":0},{"$f":"Debt!GF101","v":0},{"$f":"Debt!GG101","v":0},{"$f":"Debt!GH101","v":0},{"$f":"Debt!GI101","v":0},{"$f":"Debt!GJ101","v":0},{"$f":"Debt!GK101","v":0},{"$f":"Debt!GL101","v":0},{"$f":"Debt!GM101","v":0},{"$f":"Debt!GN101","v":0},{"$f":"Debt!GO101","v":0},{"$f":"Debt!GP101","v":0},{"$f":"Debt!GQ101","v":0},{"$f":"Debt!GR101","v":0},{"$f":"Debt!GS101","v":0},{"$f":"Debt!GT101","v":0},{"$f":"Debt!GU101","v":0},{"$f":"Debt!GV101","v":0},{"$f":"Debt!GW101","v":0},{"$f":"Debt!GX101","v":0},{"$f":"Debt!GY101","v":0},{"$f":"Debt!GZ101","v":0},{"$f":"Debt!HA101","v":0},{"$f":"Debt!HB101","v":0},{"$f":"Debt!HC101","v":0},{"$f":"Debt!HD101","v":0},{"$f":"Debt!HE101","v":0},{"$f":"Debt!HF101","v":0},{"$f":"Debt!HG101","v":0},{"$f":"Debt!HH101","v":0},{"$f":"Debt!HI101","v":0},{"$f":"Debt!HJ101","v":0},{"$f":"Debt!HK101","v":0},{"$f":"Debt!HL101","v":0},{"$f":"Debt!HM101","v":0},{"$f":"Debt!HN101","v":0},{"$f":"Debt!HO101","v":0},{"$f":"Debt!HP101","v":0},{"$f":"Debt!HQ101","v":0},{"$f":"Debt!HR101","v":0},{"$f":"Debt!HS101","v":0},{"$f":"Debt!HT101","v":0},{"$f":"Debt!HU101","v":0},{"$f":"Debt!HV101","v":0},{"$f":"Debt!HW101","v":0},{"$f":"Debt!HX101","v":0},{"$f":"Debt!HY101","v":0},{"$f":"Debt!HZ101","v":0},{"$f":"Debt!IA101","v":0},{"$f":"Debt!IB101","v":0},{"$f":"Debt!IC101","v":0},{"$f":"Debt!ID101","v":0},{"$f":"Debt!IE101","v":0}]
[]
[null,"Cash Flow Available To Subordinated",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q60:IE60)","v":1744.1939333569076},null,{"$f":"Q56+Q58","v":0},{"$f":"R56+R58","v":0},41.81192914876533,55.094040090436053,-15.342064152535812,53.172556973502999,57.372455346747117,33.025952901287852,-45.652728325889115,2.3115268120093511,2.2067598223291363,0,70.903883459160681,77.228751711817878,60.15766743500761,-29.070520582973263,0,0,22.474997426968041,4.1056558887090837,5.3342982453070071,52.555909833625741,-33.189309965415269,21.828206138469518,52.148006517796155,54.017493905470431,27.680265547089434,42.099914702921218,29.495022474975524,37.349795000505196,10.817361955891352,13.035053833204406,10.564711483181972,8.3644830917459601,10.786407071741957,13.005131812756494,10.602106725982939,8.4017096677474292,10.823459974876309,11.046087874606789,8.6550611658389229,6.4497798869570033,8.8661722592439087,11.07952854363972,8.6711597832933727,6.4654815610954648,8.8818222989162141,11.094951495173868,8.6863557984063586,6.4804537663918449,8.8965656736195164,11.10946461791109,8.6584522512504236,6.4535289429142768,8.8706140782309433,11.084485683804472,8.6766349309585351,6.4716525044039024,8.8883345362344173,10.706651393837156,8.3009783098987295,6.094627856544963,8.5102505656727949,10.722656752940068,8.3133476866669724,{"$f":"CD56+CD58","v":6.1067545828797369},8.5221287211019874,10.734286210517162,8.3247286561880074,6.1178904663483973,8.5330139986190492,10.744919369244599,8.3170191172622623,6.1112926989157739,8.5272129075325722,10.740068873327663,8.3312125491055351,6.1250820422683825,8.5409001770697,11.765728329786409,9.3504445175640161,7.1465401001503031,9.5646391308479526,11.779524642155835,9.3726891405557833,7.1685545318927302,9.5864177548628149,17.723060767482959,15.389500488699571,13.156384317825296,15.544928986535826,17.730424676246731,15.294201027378364,13.060684361347057,15.449154124299332,17.634408680611664,15.197944991754202,12.96419113298643,15.352417915893463,17.537428918415646,15.100722780152697,12.866729347811539,15.254710711745926,17.439475715791563,15.00252469452206,12.768447937666116,15.156022765426247,17.340539301770246,14.903340939465687,12.668861121635894,15.05634423267353,17.240609807305802,14.80316162126508,12.56843494300241,3.6885537201143861,4.9544809508767669,3.6106211682872735,2.377698792660464,3.6706662862508965,4.8525352911493984,3.5084206444105899,2.2752447337979862,3.5679559355407737,4.7495663454869339,3.4051942763839671,2.1717656907692002,3.4642146232619853,4.6455638425927974,3.300931767232596,{"$f":"EP56+EP58","v":2.0548285327548186},3.3718497277631276,4.5405174080716453,3.1956227166251421,1.9228678431885218,3.2924074813644926,4.4536583757227444,3.1182781255649044,1.8121070379882465,3.2154323707682448,4.3455654909728887,3.0099150086031754,1.6763145070455785,3.1336852671407582,4.2363876171323298,2.9004641900780168,1.5391589500812408,3.0511176218482263,4.1261138635552168,2.7899147521169589,1.4006266856362899,2.9677211986523679,4.0147332302801573,2.6782556672587101,1.2607038949232958,2.8610769889328189,3.924645296643281,2.5654757973531384,1.1193766204478788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB56+HB58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Active"]
[null,"Less: Equity Bridge Repayment",null,null,null,null,null,null,null,"$m",null,{"$f":"InputC!L284","v":false},null,null,{"$f":"SUM(Q63:IE63)","v":0},null,{"$f":"Debt!R81","v":0},{"$f":"Debt!S81","v":0},{"$f":"Debt!T81","v":0},{"$f":"Debt!U81","v":0},{"$f":"Debt!V81","v":0},{"$f":"Debt!W81","v":0},{"$f":"Debt!X81","v":0},{"$f":"Debt!Y81","v":0},{"$f":"Debt!Z81","v":0},{"$f":"Debt!AA81","v":0},{"$f":"Debt!AB81","v":0},{"$f":"Debt!AC81","v":0},{"$f":"Debt!AD81","v":0},{"$f":"Debt!AE81","v":0},{"$f":"Debt!AF81","v":0},{"$f":"Debt!AG81","v":0},{"$f":"Debt!AH81","v":0},{"$f":"Debt!AI81","v":0},{"$f":"Debt!AJ81","v":0},{"$f":"Debt!AK81","v":0},{"$f":"Debt!AL81","v":0},{"$f":"Debt!AM81","v":0},{"$f":"Debt!AN81","v":0},{"$f":"Debt!AO81","v":0},{"$f":"Debt!AP81","v":0},{"$f":"Debt!AQ81","v":0},{"$f":"Debt!AR81","v":0},{"$f":"Debt!AS81","v":0},{"$f":"Debt!AT81","v":0},{"$f":"Debt!AU81","v":0},{"$f":"Debt!AV81","v":0},{"$f":"Debt!AW81","v":0},{"$f":"Debt!AX81","v":0},{"$f":"Debt!AY81","v":0},{"$f":"Debt!AZ81","v":0},{"$f":"Debt!BA81","v":0},{"$f":"Debt!BB81","v":0},{"$f":"Debt!BC81","v":0},{"$f":"Debt!BD81","v":0},{"$f":"Debt!BE81","v":0},{"$f":"Debt!BF81","v":0},{"$f":"Debt!BG81","v":0},{"$f":"Debt!BH81","v":0},{"$f":"Debt!BI81","v":0},{"$f":"Debt!BJ81","v":0},{"$f":"Debt!BK81","v":0},{"$f":"Debt!BL81","v":0},{"$f":"Debt!BM81","v":0},{"$f":"Debt!BN81","v":0},{"$f":"Debt!BO81","v":0},{"$f":"Debt!BP81","v":0},{"$f":"Debt!BQ81","v":0},{"$f":"Debt!BR81","v":0},{"$f":"Debt!BS81","v":0},{"$f":"Debt!BT81","v":0},{"$f":"Debt!BU81","v":0},{"$f":"Debt!BV81","v":0},{"$f":"Debt!BW81","v":0},{"$f":"Debt!BX81","v":0},{"$f":"Debt!BY81","v":0},{"$f":"Debt!BZ81","v":0},{"$f":"Debt!CA81","v":0},{"$f":"Debt!CB81","v":0},{"$f":"Debt!CC81","v":0},{"$f":"Debt!CD81","v":0},{"$f":"Debt!CE81","v":0},{"$f":"Debt!CF81","v":0},{"$f":"Debt!CG81","v":0},{"$f":"Debt!CH81","v":0},{"$f":"Debt!CI81","v":0},{"$f":"Debt!CJ81","v":0},{"$f":"Debt!CK81","v":0},{"$f":"Debt!CL81","v":0},{"$f":"Debt!CM81","v":0},{"$f":"Debt!CN81","v":0},{"$f":"Debt!CO81","v":0},{"$f":"Debt!CP81","v":0},{"$f":"Debt!CQ81","v":0},{"$f":"Debt!CR81","v":0},{"$f":"Debt!CS81","v":0},{"$f":"Debt!CT81","v":0},{"$f":"Debt!CU81","v":0},{"$f":"Debt!CV81","v":0},{"$f":"Debt!CW81","v":0},{"$f":"Debt!CX81","v":0},{"$f":"Debt!CY81","v":0},{"$f":"Debt!CZ81","v":0},{"$f":"Debt!DA81","v":0},{"$f":"Debt!DB81","v":0},{"$f":"Debt!DC81","v":0},{"$f":"Debt!DD81","v":0},{"$f":"Debt!DE81","v":0},{"$f":"Debt!DF81","v":0},{"$f":"Debt!DG81","v":0},{"$f":"Debt!DH81","v":0},{"$f":"Debt!DI81","v":0},{"$f":"Debt!DJ81","v":0},{"$f":"Debt!DK81","v":0},{"$f":"Debt!DL81","v":0},{"$f":"Debt!DM81","v":0},{"$f":"Debt!DN81","v":0},{"$f":"Debt!DO81","v":0},{"$f":"Debt!DP81","v":0},{"$f":"Debt!DQ81","v":0},{"$f":"Debt!DR81","v":0},{"$f":"Debt!DS81","v":0},{"$f":"Debt!DT81","v":0},{"$f":"Debt!DU81","v":0},{"$f":"Debt!DV81","v":0},{"$f":"Debt!DW81","v":0},{"$f":"Debt!DX81","v":0},{"$f":"Debt!DY81","v":0},{"$f":"Debt!DZ81","v":0},{"$f":"Debt!EA81","v":0},{"$f":"Debt!EB81","v":0},{"$f":"Debt!EC81","v":0},{"$f":"Debt!ED81","v":0},{"$f":"Debt!EE81","v":0},{"$f":"Debt!EF81","v":0},{"$f":"Debt!EG81","v":0},{"$f":"Debt!EH81","v":0},{"$f":"Debt!EI81","v":0},{"$f":"Debt!EJ81","v":0},{"$f":"Debt!EK81","v":0},{"$f":"Debt!EL81","v":0},{"$f":"Debt!EM81","v":0},{"$f":"Debt!EN81","v":0},{"$f":"Debt!EO81","v":0},{"$f":"Debt!EP81","v":0},{"$f":"Debt!EQ81","v":0},{"$f":"Debt!ER81","v":0},{"$f":"Debt!ES81","v":0},{"$f":"Debt!ET81","v":0},{"$f":"Debt!EU81","v":0},{"$f":"Debt!EV81","v":0},{"$f":"Debt!EW81","v":0},{"$f":"Debt!EX81","v":0},{"$f":"Debt!EY81","v":0},{"$f":"Debt!EZ81","v":0},{"$f":"Debt!FA81","v":0},{"$f":"Debt!FB81","v":0},{"$f":"Debt!FC81","v":0},{"$f":"Debt!FD81","v":0},{"$f":"Debt!FE81","v":0},{"$f":"Debt!FF81","v":0},{"$f":"Debt!FG81","v":0},{"$f":"Debt!FH81","v":0},{"$f":"Debt!FI81","v":0},{"$f":"Debt!FJ81","v":0},{"$f":"Debt!FK81","v":0},{"$f":"Debt!FL81","v":0},{"$f":"Debt!FM81","v":0},{"$f":"Debt!FN81","v":0},{"$f":"Debt!FO81","v":0},{"$f":"Debt!FP81","v":0},{"$f":"Debt!FQ81","v":0},{"$f":"Debt!FR81","v":0},{"$f":"Debt!FS81","v":0},{"$f":"Debt!FT81","v":0},{"$f":"Debt!FU81","v":0},{"$f":"Debt!FV81","v":0},{"$f":"Debt!FW81","v":0},{"$f":"Debt!FX81","v":0},{"$f":"Debt!FY81","v":0},{"$f":"Debt!FZ81","v":0},{"$f":"Debt!GA81","v":0},{"$f":"Debt!GB81","v":0},{"$f":"Debt!GC81","v":0},{"$f":"Debt!GD81","v":0},{"$f":"Debt!GE81","v":0},{"$f":"Debt!GF81","v":0},{"$f":"Debt!GG81","v":0},{"$f":"Debt!GH81","v":0},{"$f":"Debt!GI81","v":0},{"$f":"Debt!GJ81","v":0},{"$f":"Debt!GK81","v":0},{"$f":"Debt!GL81","v":0},{"$f":"Debt!GM81","v":0},{"$f":"Debt!GN81","v":0},{"$f":"Debt!GO81","v":0},{"$f":"Debt!GP81","v":0},{"$f":"Debt!GQ81","v":0},{"$f":"Debt!GR81","v":0},{"$f":"Debt!GS81","v":0},{"$f":"Debt!GT81","v":0},{"$f":"Debt!GU81","v":0},{"$f":"Debt!GV81","v":0},{"$f":"Debt!GW81","v":0},{"$f":"Debt!GX81","v":0},{"$f":"Debt!GY81","v":0},{"$f":"Debt!GZ81","v":0},{"$f":"Debt!HA81","v":0},{"$f":"Debt!HB81","v":0},{"$f":"Debt!HC81","v":0},{"$f":"Debt!HD81","v":0},{"$f":"Debt!HE81","v":0},{"$f":"Debt!HF81","v":0},{"$f":"Debt!HG81","v":0},{"$f":"Debt!HH81","v":0},{"$f":"Debt!HI81","v":0},{"$f":"Debt!HJ81","v":0},{"$f":"Debt!HK81","v":0},{"$f":"Debt!HL81","v":0},{"$f":"Debt!HM81","v":0},{"$f":"Debt!HN81","v":0},{"$f":"Debt!HO81","v":0},{"$f":"Debt!HP81","v":0},{"$f":"Debt!HQ81","v":0},{"$f":"Debt!HR81","v":0},{"$f":"Debt!HS81","v":0},{"$f":"Debt!HT81","v":0},{"$f":"Debt!HU81","v":0},{"$f":"Debt!HV81","v":0},{"$f":"Debt!HW81","v":0},{"$f":"Debt!HX81","v":0},{"$f":"Debt!HY81","v":0},{"$f":"Debt!HZ81","v":0},{"$f":"Debt!IA81","v":0},{"$f":"Debt!IB81","v":0},{"$f":"Debt!IC81","v":0},{"$f":"Debt!ID81","v":0},{"$f":"Debt!IE81","v":0}]
[null,"Add: Shareholder Capital Injection",null,null,null,null,null,null,null,"$m",null,null,null,null,0,null,{"$f":"(Fund!R72-Fund!R48)*$L$63","v":0},{"$f":"(Fund!S72-Fund!S48)*$L$63","v":0},{"$f":"(Fund!T72-Fund!T48)*$L$63","v":0},{"$f":"(Fund!U72-Fund!U48)*$L$63","v":0},{"$f":"(Fund!V72-Fund!V48)*$L$63","v":0},{"$f":"(Fund!W72-Fund!W48)*$L$63","v":0},{"$f":"(Fund!X72-Fund!X48)*$L$63","v":0},{"$f":"(Fund!Y72-Fund!Y48)*$L$63","v":0},{"$f":"(Fund!Z72-Fund!Z48)*$L$63","v":0},{"$f":"(Fund!AA72-Fund!AA48)*$L$63","v":0},{"$f":"(Fund!AB72-Fund!AB48)*$L$63","v":0},{"$f":"(Fund!AC72-Fund!AC48)*$L$63","v":0},{"$f":"(Fund!AD72-Fund!AD48)*$L$63","v":0},{"$f":"(Fund!AE72-Fund!AE48)*$L$63","v":0},{"$f":"(Fund!AF72-Fund!AF48)*$L$63","v":0},{"$f":"(Fund!AG72-Fund!AG48)*$L$63","v":0},{"$f":"(Fund!AH72-Fund!AH48)*$L$63","v":0},{"$f":"(Fund!AI72-Fund!AI48)*$L$63","v":0},{"$f":"(Fund!AJ72-Fund!AJ48)*$L$63","v":0},{"$f":"(Fund!AK72-Fund!AK48)*$L$63","v":0},{"$f":"(Fund!AL72-Fund!AL48)*$L$63","v":0},{"$f":"(Fund!AM72-Fund!AM48)*$L$63","v":0},{"$f":"(Fund!AN72-Fund!AN48)*$L$63","v":0},{"$f":"(Fund!AO72-Fund!AO48)*$L$63","v":0},{"$f":"(Fund!AP72-Fund!AP48)*$L$63","v":0},{"$f":"(Fund!AQ72-Fund!AQ48)*$L$63","v":0},{"$f":"(Fund!AR72-Fund!AR48)*$L$63","v":0},{"$f":"(Fund!AS72-Fund!AS48)*$L$63","v":0},{"$f":"(Fund!AT72-Fund!AT48)*$L$63","v":0},{"$f":"(Fund!AU72-Fund!AU48)*$L$63","v":0},{"$f":"(Fund!AV72-Fund!AV48)*$L$63","v":0},{"$f":"(Fund!AW72-Fund!AW48)*$L$63","v":0},{"$f":"(Fund!AX72-Fund!AX48)*$L$63","v":0},{"$f":"(Fund!AY72-Fund!AY48)*$L$63","v":0},{"$f":"(Fund!AZ72-Fund!AZ48)*$L$63","v":0},{"$f":"(Fund!BA72-Fund!BA48)*$L$63","v":0},{"$f":"(Fund!BB72-Fund!BB48)*$L$63","v":0},{"$f":"(Fund!BC72-Fund!BC48)*$L$63","v":0},{"$f":"(Fund!BD72-Fund!BD48)*$L$63","v":0},{"$f":"(Fund!BE72-Fund!BE48)*$L$63","v":0},{"$f":"(Fund!BF72-Fund!BF48)*$L$63","v":0},{"$f":"(Fund!BG72-Fund!BG48)*$L$63","v":0},{"$f":"(Fund!BH72-Fund!BH48)*$L$63","v":0},{"$f":"(Fund!BI72-Fund!BI48)*$L$63","v":0},{"$f":"(Fund!BJ72-Fund!BJ48)*$L$63","v":0},{"$f":"(Fund!BK72-Fund!BK48)*$L$63","v":0},{"$f":"(Fund!BL72-Fund!BL48)*$L$63","v":0},{"$f":"(Fund!BM72-Fund!BM48)*$L$63","v":0},{"$f":"(Fund!BN72-Fund!BN48)*$L$63","v":0},{"$f":"(Fund!BO72-Fund!BO48)*$L$63","v":0},{"$f":"(Fund!BP72-Fund!BP48)*$L$63","v":0},{"$f":"(Fund!BQ72-Fund!BQ48)*$L$63","v":0},{"$f":"(Fund!BR72-Fund!BR48)*$L$63","v":0},{"$f":"(Fund!BS72-Fund!BS48)*$L$63","v":0},{"$f":"(Fund!BT72-Fund!BT48)*$L$63","v":0},{"$f":"(Fund!BU72-Fund!BU48)*$L$63","v":0},{"$f":"(Fund!BV72-Fund!BV48)*$L$63","v":0},{"$f":"(Fund!BW72-Fund!BW48)*$L$63","v":0},{"$f":"(Fund!BX72-Fund!BX48)*$L$63","v":0},{"$f":"(Fund!BY72-Fund!BY48)*$L$63","v":0},{"$f":"(Fund!BZ72-Fund!BZ48)*$L$63","v":0},{"$f":"(Fund!CA72-Fund!CA48)*$L$63","v":0},{"$f":"(Fund!CB72-Fund!CB48)*$L$63","v":0},{"$f":"(Fund!CC72-Fund!CC48)*$L$63","v":0},{"$f":"(Fund!CD72-Fund!CD48)*$L$63","v":0},{"$f":"(Fund!CE72-Fund!CE48)*$L$63","v":0},{"$f":"(Fund!CF72-Fund!CF48)*$L$63","v":0},{"$f":"(Fund!CG72-Fund!CG48)*$L$63","v":0},{"$f":"(Fund!CH72-Fund!CH48)*$L$63","v":0},{"$f":"(Fund!CI72-Fund!CI48)*$L$63","v":0},{"$f":"(Fund!CJ72-Fund!CJ48)*$L$63","v":0},{"$f":"(Fund!CK72-Fund!CK48)*$L$63","v":0},{"$f":"(Fund!CL72-Fund!CL48)*$L$63","v":0},{"$f":"(Fund!CM72-Fund!CM48)*$L$63","v":0},{"$f":"(Fund!CN72-Fund!CN48)*$L$63","v":0},{"$f":"(Fund!CO72-Fund!CO48)*$L$63","v":0},{"$f":"(Fund!CP72-Fund!CP48)*$L$63","v":0},{"$f":"(Fund!CQ72-Fund!CQ48)*$L$63","v":0},{"$f":"(Fund!CR72-Fund!CR48)*$L$63","v":0},{"$f":"(Fund!CS72-Fund!CS48)*$L$63","v":0},{"$f":"(Fund!CT72-Fund!CT48)*$L$63","v":0},{"$f":"(Fund!CU72-Fund!CU48)*$L$63","v":0},{"$f":"(Fund!CV72-Fund!CV48)*$L$63","v":0},{"$f":"(Fund!CW72-Fund!CW48)*$L$63","v":0},{"$f":"(Fund!CX72-Fund!CX48)*$L$63","v":0},{"$f":"(Fund!CY72-Fund!CY48)*$L$63","v":0},{"$f":"(Fund!CZ72-Fund!CZ48)*$L$63","v":0},{"$f":"(Fund!DA72-Fund!DA48)*$L$63","v":0},{"$f":"(Fund!DB72-Fund!DB48)*$L$63","v":0},{"$f":"(Fund!DC72-Fund!DC48)*$L$63","v":0},{"$f":"(Fund!DD72-Fund!DD48)*$L$63","v":0},{"$f":"(Fund!DE72-Fund!DE48)*$L$63","v":0},{"$f":"(Fund!DF72-Fund!DF48)*$L$63","v":0},{"$f":"(Fund!DG72-Fund!DG48)*$L$63","v":0},{"$f":"(Fund!DH72-Fund!DH48)*$L$63","v":0},{"$f":"(Fund!DI72-Fund!DI48)*$L$63","v":0},{"$f":"(Fund!DJ72-Fund!DJ48)*$L$63","v":0},{"$f":"(Fund!DK72-Fund!DK48)*$L$63","v":0},{"$f":"(Fund!DL72-Fund!DL48)*$L$63","v":0},{"$f":"(Fund!DM72-Fund!DM48)*$L$63","v":0},{"$f":"(Fund!DN72-Fund!DN48)*$L$63","v":0},{"$f":"(Fund!DO72-Fund!DO48)*$L$63","v":0},{"$f":"(Fund!DP72-Fund!DP48)*$L$63","v":0},{"$f":"(Fund!DQ72-Fund!DQ48)*$L$63","v":0},{"$f":"(Fund!DR72-Fund!DR48)*$L$63","v":0},{"$f":"(Fund!DS72-Fund!DS48)*$L$63","v":0},{"$f":"(Fund!DT72-Fund!DT48)*$L$63","v":0},{"$f":"(Fund!DU72-Fund!DU48)*$L$63","v":0},{"$f":"(Fund!DV72-Fund!DV48)*$L$63","v":0},{"$f":"(Fund!DW72-Fund!DW48)*$L$63","v":0},{"$f":"(Fund!DX72-Fund!DX48)*$L$63","v":0},{"$f":"(Fund!DY72-Fund!DY48)*$L$63","v":0},{"$f":"(Fund!DZ72-Fund!DZ48)*$L$63","v":0},{"$f":"(Fund!EA72-Fund!EA48)*$L$63","v":0},{"$f":"(Fund!EB72-Fund!EB48)*$L$63","v":0},{"$f":"(Fund!EC72-Fund!EC48)*$L$63","v":0},{"$f":"(Fund!ED72-Fund!ED48)*$L$63","v":0},{"$f":"(Fund!EE72-Fund!EE48)*$L$63","v":0},{"$f":"(Fund!EF72-Fund!EF48)*$L$63","v":0},{"$f":"(Fund!EG72-Fund!EG48)*$L$63","v":0},{"$f":"(Fund!EH72-Fund!EH48)*$L$63","v":0},{"$f":"(Fund!EI72-Fund!EI48)*$L$63","v":0},{"$f":"(Fund!EJ72-Fund!EJ48)*$L$63","v":0},{"$f":"(Fund!EK72-Fund!EK48)*$L$63","v":0},{"$f":"(Fund!EL72-Fund!EL48)*$L$63","v":0},{"$f":"(Fund!EM72-Fund!EM48)*$L$63","v":0},{"$f":"(Fund!EN72-Fund!EN48)*$L$63","v":0},{"$f":"(Fund!EO72-Fund!EO48)*$L$63","v":0},{"$f":"(Fund!EP72-Fund!EP48)*$L$63","v":0},{"$f":"(Fund!EQ72-Fund!EQ48)*$L$63","v":0},{"$f":"(Fund!ER72-Fund!ER48)*$L$63","v":0},{"$f":"(Fund!ES72-Fund!ES48)*$L$63","v":0},{"$f":"(Fund!ET72-Fund!ET48)*$L$63","v":0},{"$f":"(Fund!EU72-Fund!EU48)*$L$63","v":0},{"$f":"(Fund!EV72-Fund!EV48)*$L$63","v":0},{"$f":"(Fund!EW72-Fund!EW48)*$L$63","v":0},{"$f":"(Fund!EX72-Fund!EX48)*$L$63","v":0},{"$f":"(Fund!EY72-Fund!EY48)*$L$63","v":0},{"$f":"(Fund!EZ72-Fund!EZ48)*$L$63","v":0},{"$f":"(Fund!FA72-Fund!FA48)*$L$63","v":0},{"$f":"(Fund!FB72-Fund!FB48)*$L$63","v":0},{"$f":"(Fund!FC72-Fund!FC48)*$L$63","v":0},{"$f":"(Fund!FD72-Fund!FD48)*$L$63","v":0},{"$f":"(Fund!FE72-Fund!FE48)*$L$63","v":0},{"$f":"(Fund!FF72-Fund!FF48)*$L$63","v":0},{"$f":"(Fund!FG72-Fund!FG48)*$L$63","v":0},{"$f":"(Fund!FH72-Fund!FH48)*$L$63","v":0},{"$f":"(Fund!FI72-Fund!FI48)*$L$63","v":0},{"$f":"(Fund!FJ72-Fund!FJ48)*$L$63","v":0},{"$f":"(Fund!FK72-Fund!FK48)*$L$63","v":0},{"$f":"(Fund!FL72-Fund!FL48)*$L$63","v":0},{"$f":"(Fund!FM72-Fund!FM48)*$L$63","v":0},{"$f":"(Fund!FN72-Fund!FN48)*$L$63","v":0},{"$f":"(Fund!FO72-Fund!FO48)*$L$63","v":0},{"$f":"(Fund!FP72-Fund!FP48)*$L$63","v":0},{"$f":"(Fund!FQ72-Fund!FQ48)*$L$63","v":0},{"$f":"(Fund!FR72-Fund!FR48)*$L$63","v":0},{"$f":"(Fund!FS72-Fund!FS48)*$L$63","v":0},{"$f":"(Fund!FT72-Fund!FT48)*$L$63","v":0},{"$f":"(Fund!FU72-Fund!FU48)*$L$63","v":0},{"$f":"(Fund!FV72-Fund!FV48)*$L$63","v":0},{"$f":"(Fund!FW72-Fund!FW48)*$L$63","v":0},{"$f":"(Fund!FX72-Fund!FX48)*$L$63","v":0},{"$f":"(Fund!FY72-Fund!FY48)*$L$63","v":0},{"$f":"(Fund!FZ72-Fund!FZ48)*$L$63","v":0},{"$f":"(Fund!GA72-Fund!GA48)*$L$63","v":0},{"$f":"(Fund!GB72-Fund!GB48)*$L$63","v":0},{"$f":"(Fund!GC72-Fund!GC48)*$L$63","v":0},{"$f":"(Fund!GD72-Fund!GD48)*$L$63","v":0},{"$f":"(Fund!GE72-Fund!GE48)*$L$63","v":0},{"$f":"(Fund!GF72-Fund!GF48)*$L$63","v":0},{"$f":"(Fund!GG72-Fund!GG48)*$L$63","v":0},{"$f":"(Fund!GH72-Fund!GH48)*$L$63","v":0},{"$f":"(Fund!GI72-Fund!GI48)*$L$63","v":0},{"$f":"(Fund!GJ72-Fund!GJ48)*$L$63","v":0},{"$f":"(Fund!GK72-Fund!GK48)*$L$63","v":0},{"$f":"(Fund!GL72-Fund!GL48)*$L$63","v":0},{"$f":"(Fund!GM72-Fund!GM48)*$L$63","v":0},{"$f":"(Fund!GN72-Fund!GN48)*$L$63","v":0},{"$f":"(Fund!GO72-Fund!GO48)*$L$63","v":0},{"$f":"(Fund!GP72-Fund!GP48)*$L$63","v":0},{"$f":"(Fund!GQ72-Fund!GQ48)*$L$63","v":0},{"$f":"(Fund!GR72-Fund!GR48)*$L$63","v":0},{"$f":"(Fund!GS72-Fund!GS48)*$L$63","v":0},{"$f":"(Fund!GT72-Fund!GT48)*$L$63","v":0},{"$f":"(Fund!GU72-Fund!GU48)*$L$63","v":0},{"$f":"(Fund!GV72-Fund!GV48)*$L$63","v":0},{"$f":"(Fund!GW72-Fund!GW48)*$L$63","v":0},{"$f":"(Fund!GX72-Fund!GX48)*$L$63","v":0},{"$f":"(Fund!GY72-Fund!GY48)*$L$63","v":0},{"$f":"(Fund!GZ72-Fund!GZ48)*$L$63","v":0},{"$f":"(Fund!HA72-Fund!HA48)*$L$63","v":0},{"$f":"(Fund!HB72-Fund!HB48)*$L$63","v":0},{"$f":"(Fund!HC72-Fund!HC48)*$L$63","v":0},{"$f":"(Fund!HD72-Fund!HD48)*$L$63","v":0},{"$f":"(Fund!HE72-Fund!HE48)*$L$63","v":0},{"$f":"(Fund!HF72-Fund!HF48)*$L$63","v":0},{"$f":"(Fund!HG72-Fund!HG48)*$L$63","v":0},{"$f":"(Fund!HH72-Fund!HH48)*$L$63","v":0},{"$f":"(Fund!HI72-Fund!HI48)*$L$63","v":0},{"$f":"(Fund!HJ72-Fund!HJ48)*$L$63","v":0},{"$f":"(Fund!HK72-Fund!HK48)*$L$63","v":0},{"$f":"(Fund!HL72-Fund!HL48)*$L$63","v":0},{"$f":"(Fund!HM72-Fund!HM48)*$L$63","v":0},{"$f":"(Fund!HN72-Fund!HN48)*$L$63","v":0},{"$f":"(Fund!HO72-Fund!HO48)*$L$63","v":0},{"$f":"(Fund!HP72-Fund!HP48)*$L$63","v":0},{"$f":"(Fund!HQ72-Fund!HQ48)*$L$63","v":0},{"$f":"(Fund!HR72-Fund!HR48)*$L$63","v":0},{"$f":"(Fund!HS72-Fund!HS48)*$L$63","v":0},{"$f":"(Fund!HT72-Fund!HT48)*$L$63","v":0},{"$f":"(Fund!HU72-Fund!HU48)*$L$63","v":0},{"$f":"(Fund!HV72-Fund!HV48)*$L$63","v":0},{"$f":"(Fund!HW72-Fund!HW48)*$L$63","v":0},{"$f":"(Fund!HX72-Fund!HX48)*$L$63","v":0},{"$f":"(Fund!HY72-Fund!HY48)*$L$63","v":0},{"$f":"(Fund!HZ72-Fund!HZ48)*$L$63","v":0},{"$f":"(Fund!IA72-Fund!IA48)*$L$63","v":0},{"$f":"(Fund!IB72-Fund!IB48)*$L$63","v":0},{"$f":"(Fund!IC72-Fund!IC48)*$L$63","v":0},{"$f":"(Fund!ID72-Fund!ID48)*$L$63","v":0},{"$f":"(Fund!IE72-Fund!IE48)*$L$63","v":0}]
[]
[null,"Cash Available to Equity",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q66:IE66)","v":1744.1939333569076},null,{"$f":"Q60-Q63+Q64","v":0},0,41.81192914876533,55.094040090436053,-15.342064152535812,53.172556973502999,57.372455346747117,33.025952901287852,-45.652728325889115,2.3115268120093511,2.2067598223291363,0,70.903883459160681,77.228751711817878,60.15766743500761,-29.070520582973263,0,0,22.474997426968041,4.1056558887090837,5.3342982453070071,52.555909833625741,-33.189309965415269,21.828206138469518,52.148006517796155,54.017493905470431,27.680265547089434,42.099914702921218,29.495022474975524,37.349795000505196,10.817361955891352,13.035053833204406,10.564711483181972,8.3644830917459601,10.786407071741957,13.005131812756494,10.602106725982939,8.4017096677474292,10.823459974876309,11.046087874606789,8.6550611658389229,6.4497798869570033,8.8661722592439087,11.07952854363972,8.6711597832933727,6.4654815610954648,8.8818222989162141,11.094951495173868,8.6863557984063586,6.4804537663918449,8.8965656736195164,11.10946461791109,8.6584522512504236,6.4535289429142768,8.8706140782309433,11.084485683804472,8.6766349309585351,6.4716525044039024,8.8883345362344173,10.706651393837156,8.3009783098987295,6.094627856544963,8.5102505656727949,10.722656752940068,{"$f":"CC60-CC63+CC64","v":8.3133476866669724},6.1067545828797369,8.5221287211019874,10.734286210517162,8.3247286561880074,6.1178904663483973,8.5330139986190492,10.744919369244599,8.3170191172622623,6.1112926989157739,8.5272129075325722,10.740068873327663,8.3312125491055351,6.1250820422683825,8.5409001770697,11.765728329786409,9.3504445175640161,7.1465401001503031,9.5646391308479526,11.779524642155835,9.3726891405557833,7.1685545318927302,9.5864177548628149,17.723060767482959,15.389500488699571,13.156384317825296,15.544928986535826,17.730424676246731,15.294201027378364,13.060684361347057,15.449154124299332,17.634408680611664,15.197944991754202,12.96419113298643,15.352417915893463,17.537428918415646,15.100722780152697,12.866729347811539,15.254710711745926,17.439475715791563,15.00252469452206,12.768447937666116,15.156022765426247,17.340539301770246,14.903340939465687,12.668861121635894,15.05634423267353,17.240609807305802,14.80316162126508,12.56843494300241,3.6885537201143861,4.9544809508767669,3.6106211682872735,2.377698792660464,3.6706662862508965,4.8525352911493984,3.5084206444105899,2.2752447337979862,3.5679559355407737,4.7495663454869339,3.4051942763839671,2.1717656907692002,3.4642146232619853,4.6455638425927974,{"$f":"EO60-EO63+EO64","v":3.300931767232596},2.0548285327548186,3.3718497277631276,4.5405174080716453,3.1956227166251421,1.9228678431885218,3.2924074813644926,4.4536583757227444,3.1182781255649044,1.8121070379882465,3.2154323707682448,4.3455654909728887,3.0099150086031754,1.6763145070455785,3.1336852671407582,4.2363876171323298,2.9004641900780168,1.5391589500812408,3.0511176218482263,4.1261138635552168,2.7899147521169589,1.4006266856362899,2.9677211986523679,4.0147332302801573,2.6782556672587101,1.2607038949232958,2.8610769889328189,3.924645296643281,2.5654757973531384,1.1193766204478788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HA60-HA63+HA64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Add: Shareholder Shortfall Cover",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q68:IE68)","v":123.25462302681345},null,{"$f":"ABS(MIN(Q66,0))","v":0},0,0,0,15.342064152535812,0,0,0,45.652728325889115,0,0,0,0,0,0,29.070520582973263,0,0,0,0,0,0,33.189309965415269,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABS(MIN(CC66,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABS(MIN(EO66,0))","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,{"$f":"ABS(MIN(HA66,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Lock Up"]
[null,"Less: Cash Trapped",null,null,null,null,null,null,null,"$m",null,null,null,null,90.065313061398186,null,{"$f":"Accounts!R35","v":0},{"$f":"Accounts!S35","v":0},{"$f":"Accounts!T35","v":0},{"$f":"Accounts!U35","v":0},{"$f":"Accounts!V35","v":15.342064152535812},{"$f":"Accounts!W35","v":0},{"$f":"Accounts!X35","v":0},{"$f":"Accounts!Y35","v":0},{"$f":"Accounts!Z35","v":45.652728325889115},{"$f":"Accounts!AA35","v":0},{"$f":"Accounts!AB35","v":0},{"$f":"Accounts!AC35","v":0},{"$f":"Accounts!AD35","v":0},{"$f":"Accounts!AE35","v":0},{"$f":"Accounts!AF35","v":0},{"$f":"Accounts!AG35","v":29.070520582973263},{"$f":"Accounts!AH35","v":0},{"$f":"Accounts!AI35","v":0},{"$f":"Accounts!AJ35","v":0},{"$f":"Accounts!AK35","v":0},{"$f":"Accounts!AL35","v":0},{"$f":"Accounts!AM35","v":0},{"$f":"Accounts!AN35","v":0},{"$f":"Accounts!AO35","v":0},{"$f":"Accounts!AP35","v":0},{"$f":"Accounts!AQ35","v":0},{"$f":"Accounts!AR35","v":0},{"$f":"Accounts!AS35","v":0},{"$f":"Accounts!AT35","v":0},{"$f":"Accounts!AU35","v":0},{"$f":"Accounts!AV35","v":0},{"$f":"Accounts!AW35","v":0},{"$f":"Accounts!AX35","v":0},{"$f":"Accounts!AY35","v":0},{"$f":"Accounts!AZ35","v":0},{"$f":"Accounts!BA35","v":0},{"$f":"Accounts!BB35","v":0},{"$f":"Accounts!BC35","v":0},{"$f":"Accounts!BD35","v":0},{"$f":"Accounts!BE35","v":0},{"$f":"Accounts!BF35","v":0},{"$f":"Accounts!BG35","v":0},{"$f":"Accounts!BH35","v":0},{"$f":"Accounts!BI35","v":0},{"$f":"Accounts!BJ35","v":0},{"$f":"Accounts!BK35","v":0},{"$f":"Accounts!BL35","v":0},{"$f":"Accounts!BM35","v":0},{"$f":"Accounts!BN35","v":0},{"$f":"Accounts!BO35","v":0},{"$f":"Accounts!BP35","v":0},{"$f":"Accounts!BQ35","v":0},{"$f":"Accounts!BR35","v":0},{"$f":"Accounts!BS35","v":0},{"$f":"Accounts!BT35","v":0},{"$f":"Accounts!BU35","v":0},{"$f":"Accounts!BV35","v":0},{"$f":"Accounts!BW35","v":0},{"$f":"Accounts!BX35","v":0},{"$f":"Accounts!BY35","v":0},{"$f":"Accounts!BZ35","v":0},{"$f":"Accounts!CA35","v":0},{"$f":"Accounts!CB35","v":0},{"$f":"Accounts!CC35","v":0},{"$f":"Accounts!CD35","v":0},{"$f":"Accounts!CE35","v":0},{"$f":"Accounts!CF35","v":0},{"$f":"Accounts!CG35","v":0},{"$f":"Accounts!CH35","v":0},{"$f":"Accounts!CI35","v":0},{"$f":"Accounts!CJ35","v":0},{"$f":"Accounts!CK35","v":0},{"$f":"Accounts!CL35","v":0},{"$f":"Accounts!CM35","v":0},{"$f":"Accounts!CN35","v":0},{"$f":"Accounts!CO35","v":0},{"$f":"Accounts!CP35","v":0},{"$f":"Accounts!CQ35","v":0},{"$f":"Accounts!CR35","v":0},{"$f":"Accounts!CS35","v":0},{"$f":"Accounts!CT35","v":0},{"$f":"Accounts!CU35","v":0},{"$f":"Accounts!CV35","v":0},{"$f":"Accounts!CW35","v":0},{"$f":"Accounts!CX35","v":0},{"$f":"Accounts!CY35","v":0},{"$f":"Accounts!CZ35","v":0},{"$f":"Accounts!DA35","v":0},{"$f":"Accounts!DB35","v":0},{"$f":"Accounts!DC35","v":0},{"$f":"Accounts!DD35","v":0},{"$f":"Accounts!DE35","v":0},{"$f":"Accounts!DF35","v":0},{"$f":"Accounts!DG35","v":0},{"$f":"Accounts!DH35","v":0},{"$f":"Accounts!DI35","v":0},{"$f":"Accounts!DJ35","v":0},{"$f":"Accounts!DK35","v":0},{"$f":"Accounts!DL35","v":0},{"$f":"Accounts!DM35","v":0},{"$f":"Accounts!DN35","v":0},{"$f":"Accounts!DO35","v":0},{"$f":"Accounts!DP35","v":0},{"$f":"Accounts!DQ35","v":0},{"$f":"Accounts!DR35","v":0},{"$f":"Accounts!DS35","v":0},{"$f":"Accounts!DT35","v":0},{"$f":"Accounts!DU35","v":0},{"$f":"Accounts!DV35","v":0},{"$f":"Accounts!DW35","v":0},{"$f":"Accounts!DX35","v":0},{"$f":"Accounts!DY35","v":0},{"$f":"Accounts!DZ35","v":0},{"$f":"Accounts!EA35","v":0},{"$f":"Accounts!EB35","v":0},{"$f":"Accounts!EC35","v":0},{"$f":"Accounts!ED35","v":0},{"$f":"Accounts!EE35","v":0},{"$f":"Accounts!EF35","v":0},{"$f":"Accounts!EG35","v":0},{"$f":"Accounts!EH35","v":0},{"$f":"Accounts!EI35","v":0},{"$f":"Accounts!EJ35","v":0},{"$f":"Accounts!EK35","v":0},{"$f":"Accounts!EL35","v":0},{"$f":"Accounts!EM35","v":0},{"$f":"Accounts!EN35","v":0},{"$f":"Accounts!EO35","v":0},{"$f":"Accounts!EP35","v":0},{"$f":"Accounts!EQ35","v":0},{"$f":"Accounts!ER35","v":0},{"$f":"Accounts!ES35","v":0},{"$f":"Accounts!ET35","v":0},{"$f":"Accounts!EU35","v":0},{"$f":"Accounts!EV35","v":0},{"$f":"Accounts!EW35","v":0},{"$f":"Accounts!EX35","v":0},{"$f":"Accounts!EY35","v":0},{"$f":"Accounts!EZ35","v":0},{"$f":"Accounts!FA35","v":0},{"$f":"Accounts!FB35","v":0},{"$f":"Accounts!FC35","v":0},{"$f":"Accounts!FD35","v":0},{"$f":"Accounts!FE35","v":0},{"$f":"Accounts!FF35","v":0},{"$f":"Accounts!FG35","v":0},{"$f":"Accounts!FH35","v":0},{"$f":"Accounts!FI35","v":0},{"$f":"Accounts!FJ35","v":0},{"$f":"Accounts!FK35","v":0},{"$f":"Accounts!FL35","v":0},{"$f":"Accounts!FM35","v":0},{"$f":"Accounts!FN35","v":0},{"$f":"Accounts!FO35","v":0},{"$f":"Accounts!FP35","v":0},{"$f":"Accounts!FQ35","v":0},{"$f":"Accounts!FR35","v":0},{"$f":"Accounts!FS35","v":0},{"$f":"Accounts!FT35","v":0},{"$f":"Accounts!FU35","v":0},{"$f":"Accounts!FV35","v":0},{"$f":"Accounts!FW35","v":0},{"$f":"Accounts!FX35","v":0},{"$f":"Accounts!FY35","v":0},{"$f":"Accounts!FZ35","v":0},{"$f":"Accounts!GA35","v":0},{"$f":"Accounts!GB35","v":0},{"$f":"Accounts!GC35","v":0},{"$f":"Accounts!GD35","v":0},{"$f":"Accounts!GE35","v":0},{"$f":"Accounts!GF35","v":0},{"$f":"Accounts!GG35","v":0},{"$f":"Accounts!GH35","v":0},{"$f":"Accounts!GI35","v":0},{"$f":"Accounts!GJ35","v":0},{"$f":"Accounts!GK35","v":0},{"$f":"Accounts!GL35","v":0},{"$f":"Accounts!GM35","v":0},{"$f":"Accounts!GN35","v":0},{"$f":"Accounts!GO35","v":0},{"$f":"Accounts!GP35","v":0},{"$f":"Accounts!GQ35","v":0},{"$f":"Accounts!GR35","v":0},{"$f":"Accounts!GS35","v":0},{"$f":"Accounts!GT35","v":0},{"$f":"Accounts!GU35","v":0},{"$f":"Accounts!GV35","v":0},{"$f":"Accounts!GW35","v":0},{"$f":"Accounts!GX35","v":0},{"$f":"Accounts!GY35","v":0},{"$f":"Accounts!GZ35","v":0},{"$f":"Accounts!HA35","v":0},{"$f":"Accounts!HB35","v":0},{"$f":"Accounts!HC35","v":0},{"$f":"Accounts!HD35","v":0},{"$f":"Accounts!HE35","v":0},{"$f":"Accounts!HF35","v":0},{"$f":"Accounts!HG35","v":0},{"$f":"Accounts!HH35","v":0},{"$f":"Accounts!HI35","v":0},{"$f":"Accounts!HJ35","v":0},{"$f":"Accounts!HK35","v":0},{"$f":"Accounts!HL35","v":0},{"$f":"Accounts!HM35","v":0},{"$f":"Accounts!HN35","v":0},{"$f":"Accounts!HO35","v":0},{"$f":"Accounts!HP35","v":0},{"$f":"Accounts!HQ35","v":0},{"$f":"Accounts!HR35","v":0},{"$f":"Accounts!HS35","v":0},{"$f":"Accounts!HT35","v":0},{"$f":"Accounts!HU35","v":0},{"$f":"Accounts!HV35","v":0},{"$f":"Accounts!HW35","v":0},{"$f":"Accounts!HX35","v":0},{"$f":"Accounts!HY35","v":0},{"$f":"Accounts!HZ35","v":0},{"$f":"Accounts!IA35","v":0},{"$f":"Accounts!IB35","v":0},{"$f":"Accounts!IC35","v":0},{"$f":"Accounts!ID35","v":0},{"$f":"Accounts!IE35","v":0}]
[null,"Add: Cash Released",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q72:IE72)","v":90.065313061398186},null,{"$f":"Accounts!R36","v":0},{"$f":"Accounts!S36","v":0},{"$f":"Accounts!T36","v":0},{"$f":"Accounts!U36","v":0},{"$f":"Accounts!V36","v":0},{"$f":"Accounts!W36","v":15.342064152535812},{"$f":"Accounts!X36","v":0},{"$f":"Accounts!Y36","v":0},{"$f":"Accounts!Z36","v":0},{"$f":"Accounts!AA36","v":45.652728325889115},{"$f":"Accounts!AB36","v":0},{"$f":"Accounts!AC36","v":0},{"$f":"Accounts!AD36","v":0},{"$f":"Accounts!AE36","v":0},{"$f":"Accounts!AF36","v":0},{"$f":"Accounts!AG36","v":0},{"$f":"Accounts!AH36","v":29.070520582973263},{"$f":"Accounts!AI36","v":0},{"$f":"Accounts!AJ36","v":0},{"$f":"Accounts!AK36","v":0},{"$f":"Accounts!AL36","v":0},{"$f":"Accounts!AM36","v":0},{"$f":"Accounts!AN36","v":0},{"$f":"Accounts!AO36","v":0},{"$f":"Accounts!AP36","v":0},{"$f":"Accounts!AQ36","v":0},{"$f":"Accounts!AR36","v":0},{"$f":"Accounts!AS36","v":0},{"$f":"Accounts!AT36","v":0},{"$f":"Accounts!AU36","v":0},{"$f":"Accounts!AV36","v":0},{"$f":"Accounts!AW36","v":0},{"$f":"Accounts!AX36","v":0},{"$f":"Accounts!AY36","v":0},{"$f":"Accounts!AZ36","v":0},{"$f":"Accounts!BA36","v":0},{"$f":"Accounts!BB36","v":0},{"$f":"Accounts!BC36","v":0},{"$f":"Accounts!BD36","v":0},{"$f":"Accounts!BE36","v":0},{"$f":"Accounts!BF36","v":0},{"$f":"Accounts!BG36","v":0},{"$f":"Accounts!BH36","v":0},{"$f":"Accounts!BI36","v":0},{"$f":"Accounts!BJ36","v":0},{"$f":"Accounts!BK36","v":0},{"$f":"Accounts!BL36","v":0},{"$f":"Accounts!BM36","v":0},{"$f":"Accounts!BN36","v":0},{"$f":"Accounts!BO36","v":0},{"$f":"Accounts!BP36","v":0},{"$f":"Accounts!BQ36","v":0},{"$f":"Accounts!BR36","v":0},{"$f":"Accounts!BS36","v":0},{"$f":"Accounts!BT36","v":0},{"$f":"Accounts!BU36","v":0},{"$f":"Accounts!BV36","v":0},{"$f":"Accounts!BW36","v":0},{"$f":"Accounts!BX36","v":0},{"$f":"Accounts!BY36","v":0},{"$f":"Accounts!BZ36","v":0},{"$f":"Accounts!CA36","v":0},{"$f":"Accounts!CB36","v":0},{"$f":"Accounts!CC36","v":0},{"$f":"Accounts!CD36","v":0},{"$f":"Accounts!CE36","v":0},{"$f":"Accounts!CF36","v":0},{"$f":"Accounts!CG36","v":0},{"$f":"Accounts!CH36","v":0},{"$f":"Accounts!CI36","v":0},{"$f":"Accounts!CJ36","v":0},{"$f":"Accounts!CK36","v":0},{"$f":"Accounts!CL36","v":0},{"$f":"Accounts!CM36","v":0},{"$f":"Accounts!CN36","v":0},{"$f":"Accounts!CO36","v":0},{"$f":"Accounts!CP36","v":0},{"$f":"Accounts!CQ36","v":0},{"$f":"Accounts!CR36","v":0},{"$f":"Accounts!CS36","v":0},{"$f":"Accounts!CT36","v":0},{"$f":"Accounts!CU36","v":0},{"$f":"Accounts!CV36","v":0},{"$f":"Accounts!CW36","v":0},{"$f":"Accounts!CX36","v":0},{"$f":"Accounts!CY36","v":0},{"$f":"Accounts!CZ36","v":0},{"$f":"Accounts!DA36","v":0},{"$f":"Accounts!DB36","v":0},{"$f":"Accounts!DC36","v":0},{"$f":"Accounts!DD36","v":0},{"$f":"Accounts!DE36","v":0},{"$f":"Accounts!DF36","v":0},{"$f":"Accounts!DG36","v":0},{"$f":"Accounts!DH36","v":0},{"$f":"Accounts!DI36","v":0},{"$f":"Accounts!DJ36","v":0},{"$f":"Accounts!DK36","v":0},{"$f":"Accounts!DL36","v":0},{"$f":"Accounts!DM36","v":0},{"$f":"Accounts!DN36","v":0},{"$f":"Accounts!DO36","v":0},{"$f":"Accounts!DP36","v":0},{"$f":"Accounts!DQ36","v":0},{"$f":"Accounts!DR36","v":0},{"$f":"Accounts!DS36","v":0},{"$f":"Accounts!DT36","v":0},{"$f":"Accounts!DU36","v":0},{"$f":"Accounts!DV36","v":0},{"$f":"Accounts!DW36","v":0},{"$f":"Accounts!DX36","v":0},{"$f":"Accounts!DY36","v":0},{"$f":"Accounts!DZ36","v":0},{"$f":"Accounts!EA36","v":0},{"$f":"Accounts!EB36","v":0},{"$f":"Accounts!EC36","v":0},{"$f":"Accounts!ED36","v":0},{"$f":"Accounts!EE36","v":0},{"$f":"Accounts!EF36","v":0},{"$f":"Accounts!EG36","v":0},{"$f":"Accounts!EH36","v":0},{"$f":"Accounts!EI36","v":0},{"$f":"Accounts!EJ36","v":0},{"$f":"Accounts!EK36","v":0},{"$f":"Accounts!EL36","v":0},{"$f":"Accounts!EM36","v":0},{"$f":"Accounts!EN36","v":0},{"$f":"Accounts!EO36","v":0},{"$f":"Accounts!EP36","v":0},{"$f":"Accounts!EQ36","v":0},{"$f":"Accounts!ER36","v":0},{"$f":"Accounts!ES36","v":0},{"$f":"Accounts!ET36","v":0},{"$f":"Accounts!EU36","v":0},{"$f":"Accounts!EV36","v":0},{"$f":"Accounts!EW36","v":0},{"$f":"Accounts!EX36","v":0},{"$f":"Accounts!EY36","v":0},{"$f":"Accounts!EZ36","v":0},{"$f":"Accounts!FA36","v":0},{"$f":"Accounts!FB36","v":0},{"$f":"Accounts!FC36","v":0},{"$f":"Accounts!FD36","v":0},{"$f":"Accounts!FE36","v":0},{"$f":"Accounts!FF36","v":0},{"$f":"Accounts!FG36","v":0},{"$f":"Accounts!FH36","v":0},{"$f":"Accounts!FI36","v":0},{"$f":"Accounts!FJ36","v":0},{"$f":"Accounts!FK36","v":0},{"$f":"Accounts!FL36","v":0},{"$f":"Accounts!FM36","v":0},{"$f":"Accounts!FN36","v":0},{"$f":"Accounts!FO36","v":0},{"$f":"Accounts!FP36","v":0},{"$f":"Accounts!FQ36","v":0},{"$f":"Accounts!FR36","v":0},{"$f":"Accounts!FS36","v":0},{"$f":"Accounts!FT36","v":0},{"$f":"Accounts!FU36","v":0},{"$f":"Accounts!FV36","v":0},{"$f":"Accounts!FW36","v":0},{"$f":"Accounts!FX36","v":0},{"$f":"Accounts!FY36","v":0},{"$f":"Accounts!FZ36","v":0},{"$f":"Accounts!GA36","v":0},{"$f":"Accounts!GB36","v":0},{"$f":"Accounts!GC36","v":0},{"$f":"Accounts!GD36","v":0},{"$f":"Accounts!GE36","v":0},{"$f":"Accounts!GF36","v":0},{"$f":"Accounts!GG36","v":0},{"$f":"Accounts!GH36","v":0},{"$f":"Accounts!GI36","v":0},{"$f":"Accounts!GJ36","v":0},{"$f":"Accounts!GK36","v":0},{"$f":"Accounts!GL36","v":0},{"$f":"Accounts!GM36","v":0},{"$f":"Accounts!GN36","v":0},{"$f":"Accounts!GO36","v":0},{"$f":"Accounts!GP36","v":0},{"$f":"Accounts!GQ36","v":0},{"$f":"Accounts!GR36","v":0},{"$f":"Accounts!GS36","v":0},{"$f":"Accounts!GT36","v":0},{"$f":"Accounts!GU36","v":0},{"$f":"Accounts!GV36","v":0},{"$f":"Accounts!GW36","v":0},{"$f":"Accounts!GX36","v":0},{"$f":"Accounts!GY36","v":0},{"$f":"Accounts!GZ36","v":0},{"$f":"Accounts!HA36","v":0},{"$f":"Accounts!HB36","v":0},{"$f":"Accounts!HC36","v":0},{"$f":"Accounts!HD36","v":0},{"$f":"Accounts!HE36","v":0},{"$f":"Accounts!HF36","v":0},{"$f":"Accounts!HG36","v":0},{"$f":"Accounts!HH36","v":0},{"$f":"Accounts!HI36","v":0},{"$f":"Accounts!HJ36","v":0},{"$f":"Accounts!HK36","v":0},{"$f":"Accounts!HL36","v":0},{"$f":"Accounts!HM36","v":0},{"$f":"Accounts!HN36","v":0},{"$f":"Accounts!HO36","v":0},{"$f":"Accounts!HP36","v":0},{"$f":"Accounts!HQ36","v":0},{"$f":"Accounts!HR36","v":0},{"$f":"Accounts!HS36","v":0},{"$f":"Accounts!HT36","v":0},{"$f":"Accounts!HU36","v":0},{"$f":"Accounts!HV36","v":0},{"$f":"Accounts!HW36","v":0},{"$f":"Accounts!HX36","v":0},{"$f":"Accounts!HY36","v":0},{"$f":"Accounts!HZ36","v":0},{"$f":"Accounts!IA36","v":0},{"$f":"Accounts!IB36","v":0},{"$f":"Accounts!IC36","v":0},{"$f":"Accounts!ID36","v":0},{"$f":"Accounts!IE36","v":0}]
[]
[null,"Less: Dividends Distributed",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q74:IE74)","v":1223.0194680355114},null,{"$f":"Distribution!Q53","v":0},{"$f":"Distribution!R53","v":0},{"$f":"Distribution!S53","v":41.81192914876533},{"$f":"Distribution!T53","v":55.094040090436053},{"$f":"Distribution!U53","v":-15.342064152535812},{"$f":"Distribution!V53","v":68.514621126038804},{"$f":"Distribution!W53","v":72.714519499282929},{"$f":"Distribution!X53","v":33.025952901287852},{"$f":"Distribution!Y53","v":-45.652728325889115},{"$f":"Distribution!Z53","v":47.964255137898462},{"$f":"Distribution!AA53","v":47.859488148218247},{"$f":"Distribution!AB53","v":0},{"$f":"Distribution!AC53","v":70.903883459160681},{"$f":"Distribution!AD53","v":77.228751711817878},{"$f":"Distribution!AE53","v":60.15766743500761},{"$f":"Distribution!AF53","v":-29.070520582973263},{"$f":"Distribution!AG53","v":29.070520582973263},{"$f":"Distribution!AH53","v":29.070520582973263},{"$f":"Distribution!AI53","v":0},{"$f":"Distribution!AJ53","v":0},{"$f":"Distribution!AK53","v":0},{"$f":"Distribution!AL53","v":0},{"$f":"Distribution!AM53","v":0},{"$f":"Distribution!AN53","v":0},{"$f":"Distribution!AO53","v":0},{"$f":"Distribution!AP53","v":0},{"$f":"Distribution!AQ53","v":0},{"$f":"Distribution!AR53","v":0},{"$f":"Distribution!AS53","v":0},{"$f":"Distribution!AT53","v":0},{"$f":"Distribution!AU53","v":0},{"$f":"Distribution!AV53","v":0},{"$f":"Distribution!AW53","v":0},{"$f":"Distribution!AX53","v":0},{"$f":"Distribution!AY53","v":0},{"$f":"Distribution!AZ53","v":0},{"$f":"Distribution!BA53","v":0},{"$f":"Distribution!BB53","v":0},{"$f":"Distribution!BC53","v":0},{"$f":"Distribution!BD53","v":0},{"$f":"Distribution!BE53","v":0},{"$f":"Distribution!BF53","v":0},{"$f":"Distribution!BG53","v":0},{"$f":"Distribution!BH53","v":0},{"$f":"Distribution!BI53","v":0},{"$f":"Distribution!BJ53","v":0},{"$f":"Distribution!BK53","v":0},{"$f":"Distribution!BL53","v":0},{"$f":"Distribution!BM53","v":0},{"$f":"Distribution!BN53","v":0},{"$f":"Distribution!BO53","v":0},{"$f":"Distribution!BP53","v":0},{"$f":"Distribution!BQ53","v":0},{"$f":"Distribution!BR53","v":0},{"$f":"Distribution!BS53","v":0},{"$f":"Distribution!BT53","v":0},{"$f":"Distribution!BU53","v":0},{"$f":"Distribution!BV53","v":0},{"$f":"Distribution!BW53","v":0},{"$f":"Distribution!BX53","v":0},{"$f":"Distribution!BY53","v":0},{"$f":"Distribution!BZ53","v":0},{"$f":"Distribution!CA53","v":0},{"$f":"Distribution!CB53","v":0},{"$f":"Distribution!CC53","v":2.378049832276643},{"$f":"Distribution!CD53","v":10.013767398092671},{"$f":"Distribution!CE53","v":12.429141536314923},{"$f":"Distribution!CF53","v":14.641299025730097},{"$f":"Distribution!CG53","v":12.231741471400941},{"$f":"Distribution!CH53","v":10.024903281561333},{"$f":"Distribution!CI53","v":12.440026813831984},{"$f":"Distribution!CJ53","v":14.651932184457532},{"$f":"Distribution!CK53","v":12.224031932475198},{"$f":"Distribution!CL53","v":10.018305514128709},{"$f":"Distribution!CM53","v":12.434225722745509},{"$f":"Distribution!CN53","v":14.647081688540599},{"$f":"Distribution!CO53","v":12.23822536431847},{"$f":"Distribution!CP53","v":10.032094857481315},{"$f":"Distribution!CQ53","v":12.447912992282637},{"$f":"Distribution!CR53","v":15.672741144999346},{"$f":"Distribution!CS53","v":13.257457332776951},{"$f":"Distribution!CT53","v":11.053552915363239},{"$f":"Distribution!CU53","v":13.471651946060888},{"$f":"Distribution!CV53","v":15.686537457368768},{"$f":"Distribution!CW53","v":13.279701955768719},{"$f":"Distribution!CX53","v":11.075567347105665},{"$f":"Distribution!CY53","v":13.49343057007575},{"$f":"Distribution!CZ53","v":15.708080196847058},{"$f":"Distribution!DA53","v":13.272583322495695},{"$f":"Distribution!DB53","v":11.03946715162142},{"$f":"Distribution!DC53","v":13.42801182033195},{"$f":"Distribution!DD53","v":15.613507510042856},{"$f":"Distribution!DE53","v":13.177283861174487},{"$f":"Distribution!DF53","v":10.943767195143181},{"$f":"Distribution!DG53","v":13.332236958095454},{"$f":"Distribution!DH53","v":15.517491514407785},{"$f":"Distribution!DI53","v":13.081027825550327},{"$f":"Distribution!DJ53","v":10.847273966782556},{"$f":"Distribution!DK53","v":13.235500749689587},{"$f":"Distribution!DL53","v":15.420511752211771},{"$f":"Distribution!DM53","v":12.983805613948823},{"$f":"Distribution!DN53","v":10.749812181607663},{"$f":"Distribution!DO53","v":13.137793545542047},{"$f":"Distribution!DP53","v":15.322558549587688},{"$f":"Distribution!DQ53","v":12.885607528318184},{"$f":"Distribution!DR53","v":10.651530771462239},{"$f":"Distribution!DS53","v":13.039105599222371},{"$f":"Distribution!DT53","v":15.223622135566369},{"$f":"Distribution!DU53","v":12.786423773261813},{"$f":"Distribution!DV53","v":10.551943955432019},{"$f":"Distribution!DW53","v":12.939427066469651},{"$f":"Distribution!DX53","v":15.123692641101925},{"$f":"Distribution!DY53","v":12.686244455061203},{"$f":"Distribution!DZ53","v":10.451517776798534},{"$f":"Distribution!EA53","v":1.5716365539105102},{"$f":"Distribution!EB53","v":2.8375637846728909},{"$f":"Distribution!EC53","v":1.4937040020833978},{"$f":"Distribution!ED53","v":0.26078162645658803},{"$f":"Distribution!EE53","v":1.5537491200470206},{"$f":"Distribution!EF53","v":2.7356181249455238},{"$f":"Distribution!EG53","v":1.3915034782067139},{"$f":"Distribution!EH53","v":0.15832756759411015},{"$f":"Distribution!EI53","v":1.4510387693368982},{"$f":"Distribution!EJ53","v":2.6326491792830575},{"$f":"Distribution!EK53","v":1.2882771101800916},{"$f":"Distribution!EL53","v":5.4848524565324484E-2},{"$f":"Distribution!EM53","v":1.3472974570581098},{"$f":"Distribution!EN53","v":2.5286466763889228},{"$f":"Distribution!EO53","v":1.1840146010287202},{"$f":"Distribution!EP53","v":0},{"$f":"Distribution!EQ53","v":1.1928439281101959},{"$f":"Distribution!ER53","v":2.4236002418677698},{"$f":"Distribution!ES53","v":1.0787055504212661},{"$f":"Distribution!ET53","v":0},{"$f":"Distribution!EU53","v":0.98144099214526359},{"$f":"Distribution!EV53","v":2.3367412095188693},{"$f":"Distribution!EW53","v":1.0013609593610293},{"$f":"Distribution!EX53","v":0},{"$f":"Distribution!EY53","v":0.79370507634874121},{"$f":"Distribution!EZ53","v":2.2286483247690141},{"$f":"Distribution!FA53","v":0.89299784239930058},{"$f":"Distribution!FB53","v":0},{"$f":"Distribution!FC53","v":0.57616544177858775},{"$f":"Distribution!FD53","v":2.1194704509284548},{"$f":"Distribution!FE53","v":0.78354702387414255},{"$f":"Distribution!FF53","v":0},{"$f":"Distribution!FG53","v":0.35644223952171783},{"$f":"Distribution!FH53","v":2.0091966973513422},{"$f":"Distribution!FI53","v":0.67299758591308501},{"$f":"Distribution!FJ53","v":0},{"$f":"Distribution!FK53","v":0.13451355188090908},{"$f":"Distribution!FL53","v":1.8978160640762822},{"$f":"Distribution!FM53","v":0.56133850105483563},{"$f":"Distribution!FN53","v":0},{"$f":"Distribution!FO53","v":0},{"$f":"Distribution!FP53","v":1.6956746818877719},{"$f":"Distribution!FQ53","v":0.44855863114926392},{"$f":"Distribution!FR53","v":0},{"$f":"Distribution!FS53","v":0},{"$f":"Distribution!FT53","v":0},{"$f":"Distribution!FU53","v":0},{"$f":"Distribution!FV53","v":0},{"$f":"Distribution!FW53","v":0},{"$f":"Distribution!FX53","v":0},{"$f":"Distribution!FY53","v":0},{"$f":"Distribution!FZ53","v":0},{"$f":"Distribution!GA53","v":0},{"$f":"Distribution!GB53","v":0},{"$f":"Distribution!GC53","v":0},{"$f":"Distribution!GD53","v":0},{"$f":"Distribution!GE53","v":0},{"$f":"Distribution!GF53","v":0},{"$f":"Distribution!GG53","v":0},{"$f":"Distribution!GH53","v":0},{"$f":"Distribution!GI53","v":0},{"$f":"Distribution!GJ53","v":0},{"$f":"Distribution!GK53","v":0},{"$f":"Distribution!GL53","v":0},{"$f":"Distribution!GM53","v":0},{"$f":"Distribution!GN53","v":0},{"$f":"Distribution!GO53","v":0},{"$f":"Distribution!GP53","v":0},{"$f":"Distribution!GQ53","v":0},{"$f":"Distribution!GR53","v":0},{"$f":"Distribution!GS53","v":0},{"$f":"Distribution!GT53","v":0},{"$f":"Distribution!GU53","v":0},{"$f":"Distribution!GV53","v":0},{"$f":"Distribution!GW53","v":0},{"$f":"Distribution!GX53","v":0},{"$f":"Distribution!GY53","v":0},{"$f":"Distribution!GZ53","v":0},{"$f":"Distribution!HA53","v":0},{"$f":"Distribution!HB53","v":0},{"$f":"Distribution!HC53","v":0},{"$f":"Distribution!HD53","v":0},{"$f":"Distribution!HE53","v":0},{"$f":"Distribution!HF53","v":0},{"$f":"Distribution!HG53","v":0},{"$f":"Distribution!HH53","v":0},{"$f":"Distribution!HI53","v":0},{"$f":"Distribution!HJ53","v":0},{"$f":"Distribution!HK53","v":0},{"$f":"Distribution!HL53","v":0},{"$f":"Distribution!HM53","v":0},{"$f":"Distribution!HN53","v":0},{"$f":"Distribution!HO53","v":0},{"$f":"Distribution!HP53","v":0},{"$f":"Distribution!HQ53","v":0},{"$f":"Distribution!HR53","v":0},{"$f":"Distribution!HS53","v":0},{"$f":"Distribution!HT53","v":0},{"$f":"Distribution!HU53","v":0},{"$f":"Distribution!HV53","v":0},{"$f":"Distribution!HW53","v":0},{"$f":"Distribution!HX53","v":0},{"$f":"Distribution!HY53","v":0},{"$f":"Distribution!HZ53","v":0},{"$f":"Distribution!IA53","v":0},{"$f":"Distribution!IB53","v":0},{"$f":"Distribution!IC53","v":0},{"$f":"Distribution!ID53","v":0}]
[]
[null,"Net Cash Flow",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q76:IE76)","v":644.4290883482081},null,{"$f":"Q66+Q68-Q71+Q72-Q74","v":0},0,0,0,0,0,-15.342064152535812,0,0,0,-45.652728325889115,0,0,0,0,0,0,-29.070520582973263,22.474997426968041,4.1056558887090837,5.3342982453070071,52.555909833625741,0,21.828206138469518,52.148006517796155,54.017493905470431,27.680265547089434,42.099914702921218,29.495022474975524,37.349795000505196,10.817361955891352,13.035053833204406,10.564711483181972,8.3644830917459601,10.786407071741957,13.005131812756494,10.602106725982939,8.4017096677474292,10.823459974876309,11.046087874606789,8.6550611658389229,6.4497798869570033,8.8661722592439087,11.07952854363972,8.6711597832933727,6.4654815610954648,8.8818222989162141,11.094951495173868,8.6863557984063586,6.4804537663918449,8.8965656736195164,11.10946461791109,8.6584522512504236,6.4535289429142768,8.8706140782309433,11.084485683804472,8.6766349309585351,6.4716525044039024,8.8883345362344173,10.706651393837156,8.3009783098987295,6.094627856544963,8.5102505656727949,10.722656752940068,{"$f":"CC66+CC68-CC71+CC72-CC74","v":5.9352978543903294},-3.9070128152129344,-3.9070128152129353,-3.9070128152129353,-3.9070128152129335,-3.9070128152129353,-3.9070128152129353,-3.9070128152129335,-3.9070128152129353,-3.9070128152129353,-3.9070128152129371,-3.9070128152129353,-3.9070128152129353,-3.9070128152129326,-3.9070128152129371,-3.9070128152129371,-3.9070128152129353,-3.9070128152129362,-3.9070128152129353,-3.9070128152129335,-3.9070128152129353,-3.9070128152129344,-3.9070128152129353,2.0149805706359007,2.1169171662038764,2.1169171662038764,2.1169171662038764,2.1169171662038746,2.1169171662038764,2.1169171662038764,2.1169171662038782,2.1169171662038782,2.1169171662038746,2.1169171662038746,2.1169171662038764,2.1169171662038746,2.1169171662038746,2.1169171662038764,2.1169171662038782,2.1169171662038746,2.1169171662038764,2.1169171662038764,2.1169171662038764,2.1169171662038764,2.1169171662038746,2.1169171662038746,2.1169171662038782,2.1169171662038764,2.1169171662038764,2.1169171662038764,2.1169171662038759,2.1169171662038759,2.1169171662038755,2.1169171662038759,2.1169171662038759,2.1169171662038746,2.1169171662038759,2.1169171662038759,2.1169171662038755,2.1169171662038764,2.1169171662038755,2.1169171662038759,2.1169171662038755,2.1169171662038746,{"$f":"EO66+EO68-EO71+EO72-EO74","v":2.1169171662038755},2.0548285327548186,2.1790057996529315,2.1169171662038755,2.1169171662038759,1.9228678431885218,2.3109664892192292,2.116917166203875,2.116917166203875,1.8121070379882465,2.4217272944195036,2.1169171662038746,2.1169171662038746,1.6763145070455785,2.5575198253621707,2.116917166203875,2.1169171662038742,1.5391589500812408,2.6946753823265084,2.1169171662038746,2.1169171662038737,1.4006266856362899,2.8332076467714589,2.116917166203875,2.1169171662038746,1.2607038949232958,2.8610769889328189,2.2289706147555091,2.1169171662038746,1.1193766204478788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HA66+HA68-HA71+HA72-HA74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["END SHEET"]

{"sheet":"BS","index":10,"n_rows":55,"n_cols":238,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period Start:",null,{"$f":"Time!R17","v":"2021-01-01"},{"$f":"Time!S17","v":"2021-02-01"},{"$f":"Time!T17","v":"2021-03-01"},{"$f":"Time!U17","v":"2021-04-01"},{"$f":"Time!V17","v":"2021-05-01"},{"$f":"Time!W17","v":"2021-06-01"},{"$f":"Time!X17","v":"2021-07-01"},{"$f":"Time!Y17","v":"2021-08-01"},{"$f":"Time!Z17","v":"2021-09-01"},{"$f":"Time!AA17","v":"2021-10-01"},{"$f":"Time!AB17","v":"2021-11-01"},{"$f":"Time!AC17","v":"2021-12-01"},{"$f":"Time!AD17","v":"2022-01-01"},{"$f":"Time!AE17","v":"2022-02-01"},{"$f":"Time!AF17","v":"2022-03-01"},{"$f":"Time!AG17","v":"2022-04-01"},{"$f":"Time!AH17","v":"2022-05-01"},{"$f":"Time!AI17","v":"2022-06-01"},{"$f":"Time!AJ17","v":"2022-07-01"},{"$f":"Time!AK17","v":"2022-10-01"},{"$f":"Time!AL17","v":"2023-01-01"},{"$f":"Time!AM17","v":"2023-04-01"},{"$f":"Time!AN17","v":"2023-07-01"},{"$f":"Time!AO17","v":"2023-10-01"},{"$f":"Time!AP17","v":"2024-01-01"},{"$f":"Time!AQ17","v":"2024-04-01"},{"$f":"Time!AR17","v":"2024-07-01"},{"$f":"Time!AS17","v":"2024-10-01"},{"$f":"Time!AT17","v":"2025-01-01"},{"$f":"Time!AU17","v":"2025-04-01"},{"$f":"Time!AV17","v":"2025-07-01"},{"$f":"Time!AW17","v":"2025-10-01"},{"$f":"Time!AX17","v":"2026-01-01"},{"$f":"Time!AY17","v":"2026-04-01"},{"$f":"Time!AZ17","v":"2026-07-01"},{"$f":"Time!BA17","v":"2026-10-01"},{"$f":"Time!BB17","v":"2027-01-01"},{"$f":"Time!BC17","v":"2027-04-01"},{"$f":"Time!BD17","v":"2027-07-01"},{"$f":"Time!BE17","v":"2027-10-01"},{"$f":"Time!BF17","v":"2028-01-01"},{"$f":"Time!BG17","v":"2028-04-01"},{"$f":"Time!BH17","v":"2028-07-01"},{"$f":"Time!BI17","v":"2028-10-01"},{"$f":"Time!BJ17","v":"2029-01-01"},{"$f":"Time!BK17","v":"2029-04-01"},{"$f":"Time!BL17","v":"2029-07-01"},{"$f":"Time!BM17","v":"2029-10-01"},{"$f":"Time!BN17","v":"2030-01-01"},{"$f":"Time!BO17","v":"2030-04-01"},{"$f":"Time!BP17","v":"2030-07-01"},{"$f":"Time!BQ17","v":"2030-10-01"},{"$f":"Time!BR17","v":"2031-01-01"},{"$f":"Time!BS17","v":"2031-04-01"},{"$f":"Time!BT17","v":"2031-07-01"},{"$f":"Time!BU17","v":"2031-10-01"},{"$f":"Time!BV17","v":"2032-01-01"},{"$f":"Time!BW17","v":"2032-04-01"},{"$f":"Time!BX17","v":"2032-07-01"},{"$f":"Time!BY17","v":"2032-10-01"},{"$f":"Time!BZ17","v":"2033-01-01"},{"$f":"Time!CA17","v":"2033-04-01"},{"$f":"Time!CB17","v":"2033-07-01"},{"$f":"Time!CC17","v":"2033-10-01"},{"$f":"Time!CD17","v":"2034-01-01"},{"$f":"Time!CE17","v":"2034-04-01"},{"$f":"Time!CF17","v":"2034-07-01"},{"$f":"Time!CG17","v":"2034-10-01"},{"$f":"Time!CH17","v":"2035-01-01"},{"$f":"Time!CI17","v":"2035-04-01"},{"$f":"Time!CJ17","v":"2035-07-01"},{"$f":"Time!CK17","v":"2035-10-01"},{"$f":"Time!CL17","v":"2036-01-01"},{"$f":"Time!CM17","v":"2036-04-01"},{"$f":"Time!CN17","v":"2036-07-01"},{"$f":"Time!CO17","v":"2036-10-01"},{"$f":"Time!CP17","v":"2037-01-01"},{"$f":"Time!CQ17","v":"2037-04-01"},{"$f":"Time!CR17","v":"2037-07-01"},{"$f":"Time!CS17","v":"2037-10-01"},{"$f":"Time!CT17","v":"2038-01-01"},{"$f":"Time!CU17","v":"2038-04-01"},{"$f":"Time!CV17","v":"2038-07-01"},{"$f":"Time!CW17","v":"2038-10-01"},{"$f":"Time!CX17","v":"2039-01-01"},{"$f":"Time!CY17","v":"2039-04-01"},{"$f":"Time!CZ17","v":"2039-07-01"},{"$f":"Time!DA17","v":"2039-10-01"},{"$f":"Time!DB17","v":"2040-01-01"},{"$f":"Time!DC17","v":"2040-04-01"},{"$f":"Time!DD17","v":"2040-07-01"},{"$f":"Time!DE17","v":"2040-10-01"},{"$f":"Time!DF17","v":"2041-01-01"},{"$f":"Time!DG17","v":"2041-04-01"},{"$f":"Time!DH17","v":"2041-07-01"},{"$f":"Time!DI17","v":"2041-10-01"},{"$f":"Time!DJ17","v":"2042-01-01"},{"$f":"Time!DK17","v":"2042-04-01"},{"$f":"Time!DL17","v":"2042-07-01"},{"$f":"Time!DM17","v":"2042-10-01"},{"$f":"Time!DN17","v":"2043-01-01"},{"$f":"Time!DO17","v":"2043-04-01"},{"$f":"Time!DP17","v":"2043-07-01"},{"$f":"Time!DQ17","v":"2043-10-01"},{"$f":"Time!DR17","v":"2044-01-01"},{"$f":"Time!DS17","v":"2044-04-01"},{"$f":"Time!DT17","v":"2044-07-01"},{"$f":"Time!DU17","v":"2044-10-01"},{"$f":"Time!DV17","v":"2045-01-01"},{"$f":"Time!DW17","v":"2045-04-01"},{"$f":"Time!DX17","v":"2045-07-01"},{"$f":"Time!DY17","v":"2045-10-01"},{"$f":"Time!DZ17","v":"2046-01-01"},{"$f":"Time!EA17","v":"2046-04-01"},{"$f":"Time!EB17","v":"2046-07-01"},{"$f":"Time!EC17","v":"2046-10-01"},{"$f":"Time!ED17","v":"2047-01-01"},{"$f":"Time!EE17","v":"2047-04-01"},{"$f":"Time!EF17","v":"2047-07-01"},{"$f":"Time!EG17","v":"2047-10-01"},{"$f":"Time!EH17","v":"2048-01-01"},{"$f":"Time!EI17","v":"2048-04-01"},{"$f":"Time!EJ17","v":"2048-07-01"},{"$f":"Time!EK17","v":"2048-10-01"},{"$f":"Time!EL17","v":"2049-01-01"},{"$f":"Time!EM17","v":"2049-04-01"},{"$f":"Time!EN17","v":"2049-07-01"},{"$f":"Time!EO17","v":"2049-10-01"},{"$f":"Time!EP17","v":"2050-01-01"},{"$f":"Time!EQ17","v":"2050-04-01"},{"$f":"Time!ER17","v":"2050-07-01"},{"$f":"Time!ES17","v":"2050-10-01"},{"$f":"Time!ET17","v":"2051-01-01"},{"$f":"Time!EU17","v":"2051-04-01"},{"$f":"Time!EV17","v":"2051-07-01"},{"$f":"Time!EW17","v":"2051-10-01"},{"$f":"Time!EX17","v":"2052-01-01"},{"$f":"Time!EY17","v":"2052-04-01"},{"$f":"Time!EZ17","v":"2052-07-01"},{"$f":"Time!FA17","v":"2052-10-01"},{"$f":"Time!FB17","v":"2053-01-01"},{"$f":"Time!FC17","v":"2053-04-01"},{"$f":"Time!FD17","v":"2053-07-01"},{"$f":"Time!FE17","v":"2053-10-01"},{"$f":"Time!FF17","v":"2054-01-01"},{"$f":"Time!FG17","v":"2054-04-01"},{"$f":"Time!FH17","v":"2054-07-01"},{"$f":"Time!FI17","v":"2054-10-01"},{"$f":"Time!FJ17","v":"2055-01-01"},{"$f":"Time!FK17","v":"2055-04-01"},{"$f":"Time!FL17","v":"2055-07-01"},{"$f":"Time!FM17","v":"2055-10-01"},{"$f":"Time!FN17","v":"2056-01-01"},{"$f":"Time!FO17","v":"2056-04-01"},{"$f":"Time!FP17","v":"2056-07-01"},{"$f":"Time!FQ17","v":"2056-10-01"},{"$f":"Time!FR17","v":"2057-01-01"},{"$f":"Time!FS17","v":"2057-04-01"},{"$f":"Time!FT17","v":"2057-07-01"},{"$f":"Time!FU17","v":"2057-10-01"},{"$f":"Time!FV17","v":"2058-01-01"},{"$f":"Time!FW17","v":"2058-04-01"},{"$f":"Time!FX17","v":"2058-07-01"},{"$f":"Time!FY17","v":"2058-10-01"},{"$f":"Time!FZ17","v":"2059-01-01"},{"$f":"Time!GA17","v":"2059-04-01"},{"$f":"Time!GB17","v":"2059-07-01"},{"$f":"Time!GC17","v":"2059-10-01"},{"$f":"Time!GD17","v":"2060-01-01"},{"$f":"Time!GE17","v":"2060-04-01"},{"$f":"Time!GF17","v":"2060-07-01"},{"$f":"Time!GG17","v":"2060-10-01"},{"$f":"Time!GH17","v":"2061-01-01"},{"$f":"Time!GI17","v":"2061-04-01"},{"$f":"Time!GJ17","v":"2061-07-01"},{"$f":"Time!GK17","v":"2061-10-01"},{"$f":"Time!GL17","v":"2062-01-01"},{"$f":"Time!GM17","v":"2062-04-01"},{"$f":"Time!GN17","v":"2062-07-01"},{"$f":"Time!GO17","v":"2062-10-01"},{"$f":"Time!GP17","v":"2063-01-01"},{"$f":"Time!GQ17","v":"2063-04-01"},{"$f":"Time!GR17","v":"2063-07-01"},{"$f":"Time!GS17","v":"2063-10-01"},{"$f":"Time!GT17","v":"2064-01-01"},{"$f":"Time!GU17","v":"2064-04-01"},{"$f":"Time!GV17","v":"2064-07-01"},{"$f":"Time!GW17","v":"2064-10-01"},{"$f":"Time!GX17","v":"2065-01-01"},{"$f":"Time!GY17","v":"2065-04-01"},{"$f":"Time!GZ17","v":"2065-07-01"},{"$f":"Time!HA17","v":"2065-10-01"},{"$f":"Time!HB17","v":"2066-01-01"},{"$f":"Time!HC17","v":"2066-04-01"},{"$f":"Time!HD17","v":"2066-07-01"},{"$f":"Time!HE17","v":"2066-10-01"},{"$f":"Time!HF17","v":"2067-01-01"},{"$f":"Time!HG17","v":"2067-04-01"},{"$f":"Time!HH17","v":"2067-07-01"},{"$f":"Time!HI17","v":"2067-10-01"},{"$f":"Time!HJ17","v":"2068-01-01"},{"$f":"Time!HK17","v":"2068-04-01"},{"$f":"Time!HL17","v":"2068-07-01"},{"$f":"Time!HM17","v":"2068-10-01"},{"$f":"Time!HN17","v":"2069-01-01"},{"$f":"Time!HO17","v":"2069-04-01"},{"$f":"Time!HP17","v":"2069-07-01"},{"$f":"Time!HQ17","v":"2069-10-01"},{"$f":"Time!HR17","v":"2070-01-01"},{"$f":"Time!HS17","v":"2070-04-01"},{"$f":"Time!HT17","v":"2070-07-01"},{"$f":"Time!HU17","v":"2070-10-01"},{"$f":"Time!HV17","v":"2071-01-01"},{"$f":"Time!HW17","v":"2071-04-01"},{"$f":"Time!HX17","v":"2071-07-01"},{"$f":"Time!HY17","v":"2071-10-01"},{"$f":"Time!HZ17","v":"2072-01-01"},{"$f":"Time!IA17","v":"2072-04-01"},{"$f":"Time!IB17","v":"2072-07-01"},{"$f":"Time!IC17","v":"2072-10-01"},{"$f":"Time!ID17","v":"2073-01-01"},{"$f":"Time!IE17","v":"2073-04-01"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period End:",null,{"$f":"Time!R18","v":"2021-01-31"},{"$f":"Time!S18","v":"2021-02-28"},{"$f":"Time!T18","v":"2021-03-31"},{"$f":"Time!U18","v":"2021-04-30"},{"$f":"Time!V18","v":"2021-05-31"},{"$f":"Time!W18","v":"2021-06-30"},{"$f":"Time!X18","v":"2021-07-31"},{"$f":"Time!Y18","v":"2021-08-31"},{"$f":"Time!Z18","v":"2021-09-30"},{"$f":"Time!AA18","v":"2021-10-31"},{"$f":"Time!AB18","v":"2021-11-30"},{"$f":"Time!AC18","v":"2021-12-31"},{"$f":"Time!AD18","v":"2022-01-31"},{"$f":"Time!AE18","v":"2022-02-28"},{"$f":"Time!AF18","v":"2022-03-31"},{"$f":"Time!AG18","v":"2022-04-30"},{"$f":"Time!AH18","v":"2022-05-31"},{"$f":"Time!AI18","v":"2022-06-30"},{"$f":"Time!AJ18","v":"2022-09-30"},{"$f":"Time!AK18","v":"2022-12-31"},{"$f":"Time!AL18","v":"2023-03-31"},{"$f":"Time!AM18","v":"2023-06-30"},{"$f":"Time!AN18","v":"2023-09-30"},{"$f":"Time!AO18","v":"2023-12-31"},{"$f":"Time!AP18","v":"2024-03-31"},{"$f":"Time!AQ18","v":"2024-06-30"},{"$f":"Time!AR18","v":"2024-09-30"},{"$f":"Time!AS18","v":"2024-12-31"},{"$f":"Time!AT18","v":"2025-03-31"},{"$f":"Time!AU18","v":"2025-06-30"},{"$f":"Time!AV18","v":"2025-09-30"},{"$f":"Time!AW18","v":"2025-12-31"},{"$f":"Time!AX18","v":"2026-03-31"},{"$f":"Time!AY18","v":"2026-06-30"},{"$f":"Time!AZ18","v":"2026-09-30"},{"$f":"Time!BA18","v":"2026-12-31"},{"$f":"Time!BB18","v":"2027-03-31"},{"$f":"Time!BC18","v":"2027-06-30"},{"$f":"Time!BD18","v":"2027-09-30"},{"$f":"Time!BE18","v":"2027-12-31"},{"$f":"Time!BF18","v":"2028-03-31"},{"$f":"Time!BG18","v":"2028-06-30"},{"$f":"Time!BH18","v":"2028-09-30"},{"$f":"Time!BI18","v":"2028-12-31"},{"$f":"Time!BJ18","v":"2029-03-31"},{"$f":"Time!BK18","v":"2029-06-30"},{"$f":"Time!BL18","v":"2029-09-30"},{"$f":"Time!BM18","v":"2029-12-31"},{"$f":"Time!BN18","v":"2030-03-31"},{"$f":"Time!BO18","v":"2030-06-30"},{"$f":"Time!BP18","v":"2030-09-30"},{"$f":"Time!BQ18","v":"2030-12-31"},{"$f":"Time!BR18","v":"2031-03-31"},{"$f":"Time!BS18","v":"2031-06-30"},{"$f":"Time!BT18","v":"2031-09-30"},{"$f":"Time!BU18","v":"2031-12-31"},{"$f":"Time!BV18","v":"2032-03-31"},{"$f":"Time!BW18","v":"2032-06-30"},{"$f":"Time!BX18","v":"2032-09-30"},{"$f":"Time!BY18","v":"2032-12-31"},{"$f":"Time!BZ18","v":"2033-03-31"},{"$f":"Time!CA18","v":"2033-06-30"},{"$f":"Time!CB18","v":"2033-09-30"},{"$f":"Time!CC18","v":"2033-12-31"},{"$f":"Time!CD18","v":"2034-03-31"},{"$f":"Time!CE18","v":"2034-06-30"},{"$f":"Time!CF18","v":"2034-09-30"},{"$f":"Time!CG18","v":"2034-12-31"},{"$f":"Time!CH18","v":"2035-03-31"},{"$f":"Time!CI18","v":"2035-06-30"},{"$f":"Time!CJ18","v":"2035-09-30"},{"$f":"Time!CK18","v":"2035-12-31"},{"$f":"Time!CL18","v":"2036-03-31"},{"$f":"Time!CM18","v":"2036-06-30"},{"$f":"Time!CN18","v":"2036-09-30"},{"$f":"Time!CO18","v":"2036-12-31"},{"$f":"Time!CP18","v":"2037-03-31"},{"$f":"Time!CQ18","v":"2037-06-30"},{"$f":"Time!CR18","v":"2037-09-30"},{"$f":"Time!CS18","v":"2037-12-31"},{"$f":"Time!CT18","v":"2038-03-31"},{"$f":"Time!CU18","v":"2038-06-30"},{"$f":"Time!CV18","v":"2038-09-30"},{"$f":"Time!CW18","v":"2038-12-31"},{"$f":"Time!CX18","v":"2039-03-31"},{"$f":"Time!CY18","v":"2039-06-30"},{"$f":"Time!CZ18","v":"2039-09-30"},{"$f":"Time!DA18","v":"2039-12-31"},{"$f":"Time!DB18","v":"2040-03-31"},{"$f":"Time!DC18","v":"2040-06-30"},{"$f":"Time!DD18","v":"2040-09-30"},{"$f":"Time!DE18","v":"2040-12-31"},{"$f":"Time!DF18","v":"2041-03-31"},{"$f":"Time!DG18","v":"2041-06-30"},{"$f":"Time!DH18","v":"2041-09-30"},{"$f":"Time!DI18","v":"2041-12-31"},{"$f":"Time!DJ18","v":"2042-03-31"},{"$f":"Time!DK18","v":"2042-06-30"},{"$f":"Time!DL18","v":"2042-09-30"},{"$f":"Time!DM18","v":"2042-12-31"},{"$f":"Time!DN18","v":"2043-03-31"},{"$f":"Time!DO18","v":"2043-06-30"},{"$f":"Time!DP18","v":"2043-09-30"},{"$f":"Time!DQ18","v":"2043-12-31"},{"$f":"Time!DR18","v":"2044-03-31"},{"$f":"Time!DS18","v":"2044-06-30"},{"$f":"Time!DT18","v":"2044-09-30"},{"$f":"Time!DU18","v":"2044-12-31"},{"$f":"Time!DV18","v":"2045-03-31"},{"$f":"Time!DW18","v":"2045-06-30"},{"$f":"Time!DX18","v":"2045-09-30"},{"$f":"Time!DY18","v":"2045-12-31"},{"$f":"Time!DZ18","v":"2046-03-31"},{"$f":"Time!EA18","v":"2046-06-30"},{"$f":"Time!EB18","v":"2046-09-30"},{"$f":"Time!EC18","v":"2046-12-31"},{"$f":"Time!ED18","v":"2047-03-31"},{"$f":"Time!EE18","v":"2047-06-30"},{"$f":"Time!EF18","v":"2047-09-30"},{"$f":"Time!EG18","v":"2047-12-31"},{"$f":"Time!EH18","v":"2048-03-31"},{"$f":"Time!EI18","v":"2048-06-30"},{"$f":"Time!EJ18","v":"2048-09-30"},{"$f":"Time!EK18","v":"2048-12-31"},{"$f":"Time!EL18","v":"2049-03-31"},{"$f":"Time!EM18","v":"2049-06-30"},{"$f":"Time!EN18","v":"2049-09-30"},{"$f":"Time!EO18","v":"2049-12-31"},{"$f":"Time!EP18","v":"2050-03-31"},{"$f":"Time!EQ18","v":"2050-06-30"},{"$f":"Time!ER18","v":"2050-09-30"},{"$f":"Time!ES18","v":"2050-12-31"},{"$f":"Time!ET18","v":"2051-03-31"},{"$f":"Time!EU18","v":"2051-06-30"},{"$f":"Time!EV18","v":"2051-09-30"},{"$f":"Time!EW18","v":"2051-12-31"},{"$f":"Time!EX18","v":"2052-03-31"},{"$f":"Time!EY18","v":"2052-06-30"},{"$f":"Time!EZ18","v":"2052-09-30"},{"$f":"Time!FA18","v":"2052-12-31"},{"$f":"Time!FB18","v":"2053-03-31"},{"$f":"Time!FC18","v":"2053-06-30"},{"$f":"Time!FD18","v":"2053-09-30"},{"$f":"Time!FE18","v":"2053-12-31"},{"$f":"Time!FF18","v":"2054-03-31"},{"$f":"Time!FG18","v":"2054-06-30"},{"$f":"Time!FH18","v":"2054-09-30"},{"$f":"Time!FI18","v":"2054-12-31"},{"$f":"Time!FJ18","v":"2055-03-31"},{"$f":"Time!FK18","v":"2055-06-30"},{"$f":"Time!FL18","v":"2055-09-30"},{"$f":"Time!FM18","v":"2055-12-31"},{"$f":"Time!FN18","v":"2056-03-31"},{"$f":"Time!FO18","v":"2056-06-30"},{"$f":"Time!FP18","v":"2056-09-30"},{"$f":"Time!FQ18","v":"2056-12-31"},{"$f":"Time!FR18","v":"2057-03-31"},{"$f":"Time!FS18","v":"2057-06-30"},{"$f":"Time!FT18","v":"2057-09-30"},{"$f":"Time!FU18","v":"2057-12-31"},{"$f":"Time!FV18","v":"2058-03-31"},{"$f":"Time!FW18","v":"2058-06-30"},{"$f":"Time!FX18","v":"2058-09-30"},{"$f":"Time!FY18","v":"2058-12-31"},{"$f":"Time!FZ18","v":"2059-03-31"},{"$f":"Time!GA18","v":"2059-06-30"},{"$f":"Time!GB18","v":"2059-09-30"},{"$f":"Time!GC18","v":"2059-12-31"},{"$f":"Time!GD18","v":"2060-03-31"},{"$f":"Time!GE18","v":"2060-06-30"},{"$f":"Time!GF18","v":"2060-09-30"},{"$f":"Time!GG18","v":"2060-12-31"},{"$f":"Time!GH18","v":"2061-03-31"},{"$f":"Time!GI18","v":"2061-06-30"},{"$f":"Time!GJ18","v":"2061-09-30"},{"$f":"Time!GK18","v":"2061-12-31"},{"$f":"Time!GL18","v":"2062-03-31"},{"$f":"Time!GM18","v":"2062-06-30"},{"$f":"Time!GN18","v":"2062-09-30"},{"$f":"Time!GO18","v":"2062-12-31"},{"$f":"Time!GP18","v":"2063-03-31"},{"$f":"Time!GQ18","v":"2063-06-30"},{"$f":"Time!GR18","v":"2063-09-30"},{"$f":"Time!GS18","v":"2063-12-31"},{"$f":"Time!GT18","v":"2064-03-31"},{"$f":"Time!GU18","v":"2064-06-30"},{"$f":"Time!GV18","v":"2064-09-30"},{"$f":"Time!GW18","v":"2064-12-31"},{"$f":"Time!GX18","v":"2065-03-31"},{"$f":"Time!GY18","v":"2065-06-30"},{"$f":"Time!GZ18","v":"2065-09-30"},{"$f":"Time!HA18","v":"2065-12-31"},{"$f":"Time!HB18","v":"2066-03-31"},{"$f":"Time!HC18","v":"2066-06-30"},{"$f":"Time!HD18","v":"2066-09-30"},{"$f":"Time!HE18","v":"2066-12-31"},{"$f":"Time!HF18","v":"2067-03-31"},{"$f":"Time!HG18","v":"2067-06-30"},{"$f":"Time!HH18","v":"2067-09-30"},{"$f":"Time!HI18","v":"2067-12-31"},{"$f":"Time!HJ18","v":"2068-03-31"},{"$f":"Time!HK18","v":"2068-06-30"},{"$f":"Time!HL18","v":"2068-09-30"},{"$f":"Time!HM18","v":"2068-12-31"},{"$f":"Time!HN18","v":"2069-03-31"},{"$f":"Time!HO18","v":"2069-06-30"},{"$f":"Time!HP18","v":"2069-09-30"},{"$f":"Time!HQ18","v":"2069-12-31"},{"$f":"Time!HR18","v":"2070-03-31"},{"$f":"Time!HS18","v":"2070-06-30"},{"$f":"Time!HT18","v":"2070-09-30"},{"$f":"Time!HU18","v":"2070-12-31"},{"$f":"Time!HV18","v":"2071-03-31"},{"$f":"Time!HW18","v":"2071-06-30"},{"$f":"Time!HX18","v":"2071-09-30"},{"$f":"Time!HY18","v":"2071-12-31"},{"$f":"Time!HZ18","v":"2072-03-31"},{"$f":"Time!IA18","v":"2072-06-30"},{"$f":"Time!IB18","v":"2072-09-30"},{"$f":"Time!IC18","v":"2072-12-31"},{"$f":"Time!ID18","v":"2073-03-31"},{"$f":"Time!IE18","v":"2073-06-30"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year:",null,{"$f":"Time!R19","v":2021},{"$f":"Time!S19","v":2021},{"$f":"Time!T19","v":2021},{"$f":"Time!U19","v":2021},{"$f":"Time!V19","v":2021},{"$f":"Time!W19","v":2021},{"$f":"Time!X19","v":2021},{"$f":"Time!Y19","v":2021},{"$f":"Time!Z19","v":2021},{"$f":"Time!AA19","v":2021},{"$f":"Time!AB19","v":2021},{"$f":"Time!AC19","v":2021},{"$f":"Time!AD19","v":2022},{"$f":"Time!AE19","v":2022},{"$f":"Time!AF19","v":2022},{"$f":"Time!AG19","v":2022},{"$f":"Time!AH19","v":2022},{"$f":"Time!AI19","v":2022},{"$f":"Time!AJ19","v":2022},{"$f":"Time!AK19","v":2022},{"$f":"Time!AL19","v":2023},{"$f":"Time!AM19","v":2023},{"$f":"Time!AN19","v":2023},{"$f":"Time!AO19","v":2023},{"$f":"Time!AP19","v":2024},{"$f":"Time!AQ19","v":2024},{"$f":"Time!AR19","v":2024},{"$f":"Time!AS19","v":2024},{"$f":"Time!AT19","v":2025},{"$f":"Time!AU19","v":2025},{"$f":"Time!AV19","v":2025},{"$f":"Time!AW19","v":2025},{"$f":"Time!AX19","v":2026},{"$f":"Time!AY19","v":2026},{"$f":"Time!AZ19","v":2026},{"$f":"Time!BA19","v":2026},{"$f":"Time!BB19","v":2027},{"$f":"Time!BC19","v":2027},{"$f":"Time!BD19","v":2027},{"$f":"Time!BE19","v":2027},{"$f":"Time!BF19","v":2028},{"$f":"Time!BG19","v":2028},{"$f":"Time!BH19","v":2028},{"$f":"Time!BI19","v":2028},{"$f":"Time!BJ19","v":2029},{"$f":"Time!BK19","v":2029},{"$f":"Time!BL19","v":2029},{"$f":"Time!BM19","v":2029},{"$f":"Time!BN19","v":2030},{"$f":"Time!BO19","v":2030},{"$f":"Time!BP19","v":2030},{"$f":"Time!BQ19","v":2030},{"$f":"Time!BR19","v":2031},{"$f":"Time!BS19","v":2031},{"$f":"Time!BT19","v":2031},{"$f":"Time!BU19","v":2031},{"$f":"Time!BV19","v":2032},{"$f":"Time!BW19","v":2032},{"$f":"Time!BX19","v":2032},{"$f":"Time!BY19","v":2032},{"$f":"Time!BZ19","v":2033},{"$f":"Time!CA19","v":2033},{"$f":"Time!CB19","v":2033},{"$f":"Time!CC19","v":2033},{"$f":"Time!CD19","v":2034},{"$f":"Time!CE19","v":2034},{"$f":"Time!CF19","v":2034},{"$f":"Time!CG19","v":2034},{"$f":"Time!CH19","v":2035},{"$f":"Time!CI19","v":2035},{"$f":"Time!CJ19","v":2035},{"$f":"Time!CK19","v":2035},{"$f":"Time!CL19","v":2036},{"$f":"Time!CM19","v":2036},{"$f":"Time!CN19","v":2036},{"$f":"Time!CO19","v":2036},{"$f":"Time!CP19","v":2037},{"$f":"Time!CQ19","v":2037},{"$f":"Time!CR19","v":2037},{"$f":"Time!CS19","v":2037},{"$f":"Time!CT19","v":2038},{"$f":"Time!CU19","v":2038},{"$f":"Time!CV19","v":2038},{"$f":"Time!CW19","v":2038},{"$f":"Time!CX19","v":2039},{"$f":"Time!CY19","v":2039},{"$f":"Time!CZ19","v":2039},{"$f":"Time!DA19","v":2039},{"$f":"Time!DB19","v":2040},{"$f":"Time!DC19","v":2040},{"$f":"Time!DD19","v":2040},{"$f":"Time!DE19","v":2040},{"$f":"Time!DF19","v":2041},{"$f":"Time!DG19","v":2041},{"$f":"Time!DH19","v":2041},{"$f":"Time!DI19","v":2041},{"$f":"Time!DJ19","v":2042},{"$f":"Time!DK19","v":2042},{"$f":"Time!DL19","v":2042},{"$f":"Time!DM19","v":2042},{"$f":"Time!DN19","v":2043},{"$f":"Time!DO19","v":2043},{"$f":"Time!DP19","v":2043},{"$f":"Time!DQ19","v":2043},{"$f":"Time!DR19","v":2044},{"$f":"Time!DS19","v":2044},{"$f":"Time!DT19","v":2044},{"$f":"Time!DU19","v":2044},{"$f":"Time!DV19","v":2045},{"$f":"Time!DW19","v":2045},{"$f":"Time!DX19","v":2045},{"$f":"Time!DY19","v":2045},{"$f":"Time!DZ19","v":2046},{"$f":"Time!EA19","v":2046},{"$f":"Time!EB19","v":2046},{"$f":"Time!EC19","v":2046},{"$f":"Time!ED19","v":2047},{"$f":"Time!EE19","v":2047},{"$f":"Time!EF19","v":2047},{"$f":"Time!EG19","v":2047},{"$f":"Time!EH19","v":2048},{"$f":"Time!EI19","v":2048},{"$f":"Time!EJ19","v":2048},{"$f":"Time!EK19","v":2048},{"$f":"Time!EL19","v":2049},{"$f":"Time!EM19","v":2049},{"$f":"Time!EN19","v":2049},{"$f":"Time!EO19","v":2049},{"$f":"Time!EP19","v":2050},{"$f":"Time!EQ19","v":2050},{"$f":"Time!ER19","v":2050},{"$f":"Time!ES19","v":2050},{"$f":"Time!ET19","v":2051},{"$f":"Time!EU19","v":2051},{"$f":"Time!EV19","v":2051},{"$f":"Time!EW19","v":2051},{"$f":"Time!EX19","v":2052},{"$f":"Time!EY19","v":2052},{"$f":"Time!EZ19","v":2052},{"$f":"Time!FA19","v":2052},{"$f":"Time!FB19","v":2053},{"$f":"Time!FC19","v":2053},{"$f":"Time!FD19","v":2053},{"$f":"Time!FE19","v":2053},{"$f":"Time!FF19","v":2054},{"$f":"Time!FG19","v":2054},{"$f":"Time!FH19","v":2054},{"$f":"Time!FI19","v":2054},{"$f":"Time!FJ19","v":2055},{"$f":"Time!FK19","v":2055},{"$f":"Time!FL19","v":2055},{"$f":"Time!FM19","v":2055},{"$f":"Time!FN19","v":2056},{"$f":"Time!FO19","v":2056},{"$f":"Time!FP19","v":2056},{"$f":"Time!FQ19","v":2056},{"$f":"Time!FR19","v":2057},{"$f":"Time!FS19","v":2057},{"$f":"Time!FT19","v":2057},{"$f":"Time!FU19","v":2057},{"$f":"Time!FV19","v":2058},{"$f":"Time!FW19","v":2058},{"$f":"Time!FX19","v":2058},{"$f":"Time!FY19","v":2058},{"$f":"Time!FZ19","v":2059},{"$f":"Time!GA19","v":2059},{"$f":"Time!GB19","v":2059},{"$f":"Time!GC19","v":2059},{"$f":"Time!GD19","v":2060},{"$f":"Time!GE19","v":2060},{"$f":"Time!GF19","v":2060},{"$f":"Time!GG19","v":2060},{"$f":"Time!GH19","v":2061},{"$f":"Time!GI19","v":2061},{"$f":"Time!GJ19","v":2061},{"$f":"Time!GK19","v":2061},{"$f":"Time!GL19","v":2062},{"$f":"Time!GM19","v":2062},{"$f":"Time!GN19","v":2062},{"$f":"Time!GO19","v":2062},{"$f":"Time!GP19","v":2063},{"$f":"Time!GQ19","v":2063},{"$f":"Time!GR19","v":2063},{"$f":"Time!GS19","v":2063},{"$f":"Time!GT19","v":2064},{"$f":"Time!GU19","v":2064},{"$f":"Time!GV19","v":2064},{"$f":"Time!GW19","v":2064},{"$f":"Time!GX19","v":2065},{"$f":"Time!GY19","v":2065},{"$f":"Time!GZ19","v":2065},{"$f":"Time!HA19","v":2065},{"$f":"Time!HB19","v":2066},{"$f":"Time!HC19","v":2066},{"$f":"Time!HD19","v":2066},{"$f":"Time!HE19","v":2066},{"$f":"Time!HF19","v":2067},{"$f":"Time!HG19","v":2067},{"$f":"Time!HH19","v":2067},{"$f":"Time!HI19","v":2067},{"$f":"Time!HJ19","v":2068},{"$f":"Time!HK19","v":2068},{"$f":"Time!HL19","v":2068},{"$f":"Time!HM19","v":2068},{"$f":"Time!HN19","v":2069},{"$f":"Time!HO19","v":2069},{"$f":"Time!HP19","v":2069},{"$f":"Time!HQ19","v":2069},{"$f":"Time!HR19","v":2070},{"$f":"Time!HS19","v":2070},{"$f":"Time!HT19","v":2070},{"$f":"Time!HU19","v":2070},{"$f":"Time!HV19","v":2071},{"$f":"Time!HW19","v":2071},{"$f":"Time!HX19","v":2071},{"$f":"Time!HY19","v":2071},{"$f":"Time!HZ19","v":2072},{"$f":"Time!IA19","v":2072},{"$f":"Time!IB19","v":2072},{"$f":"Time!IC19","v":2072},{"$f":"Time!ID19","v":2073},{"$f":"Time!IE19","v":2073}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year #:",null,{"$f":"Time!R21","v":1},{"$f":"Time!S21","v":1},{"$f":"Time!T21","v":1},{"$f":"Time!U21","v":1},{"$f":"Time!V21","v":1},{"$f":"Time!W21","v":1},{"$f":"Time!X21","v":1},{"$f":"Time!Y21","v":1},{"$f":"Time!Z21","v":1},{"$f":"Time!AA21","v":1},{"$f":"Time!AB21","v":1},{"$f":"Time!AC21","v":1},{"$f":"Time!AD21","v":2},{"$f":"Time!AE21","v":2},{"$f":"Time!AF21","v":2},{"$f":"Time!AG21","v":2},{"$f":"Time!AH21","v":2},{"$f":"Time!AI21","v":2},{"$f":"Time!AJ21","v":2},{"$f":"Time!AK21","v":2},{"$f":"Time!AL21","v":3},{"$f":"Time!AM21","v":3},{"$f":"Time!AN21","v":3},{"$f":"Time!AO21","v":3},{"$f":"Time!AP21","v":4},{"$f":"Time!AQ21","v":4},{"$f":"Time!AR21","v":4},{"$f":"Time!AS21","v":4},{"$f":"Time!AT21","v":5},{"$f":"Time!AU21","v":5},{"$f":"Time!AV21","v":5},{"$f":"Time!AW21","v":5},{"$f":"Time!AX21","v":6},{"$f":"Time!AY21","v":6},{"$f":"Time!AZ21","v":6},{"$f":"Time!BA21","v":6},{"$f":"Time!BB21","v":7},{"$f":"Time!BC21","v":7},{"$f":"Time!BD21","v":7},{"$f":"Time!BE21","v":7},{"$f":"Time!BF21","v":8},{"$f":"Time!BG21","v":8},{"$f":"Time!BH21","v":8},{"$f":"Time!BI21","v":8},{"$f":"Time!BJ21","v":9},{"$f":"Time!BK21","v":9},{"$f":"Time!BL21","v":9},{"$f":"Time!BM21","v":9},{"$f":"Time!BN21","v":10},{"$f":"Time!BO21","v":10},{"$f":"Time!BP21","v":10},{"$f":"Time!BQ21","v":10},{"$f":"Time!BR21","v":11},{"$f":"Time!BS21","v":11},{"$f":"Time!BT21","v":11},{"$f":"Time!BU21","v":11},{"$f":"Time!BV21","v":12},{"$f":"Time!BW21","v":12},{"$f":"Time!BX21","v":12},{"$f":"Time!BY21","v":12},{"$f":"Time!BZ21","v":13},{"$f":"Time!CA21","v":13},{"$f":"Time!CB21","v":13},{"$f":"Time!CC21","v":13},{"$f":"Time!CD21","v":14},{"$f":"Time!CE21","v":14},{"$f":"Time!CF21","v":14},{"$f":"Time!CG21","v":14},{"$f":"Time!CH21","v":15},{"$f":"Time!CI21","v":15},{"$f":"Time!CJ21","v":15},{"$f":"Time!CK21","v":15},{"$f":"Time!CL21","v":16},{"$f":"Time!CM21","v":16},{"$f":"Time!CN21","v":16},{"$f":"Time!CO21","v":16},{"$f":"Time!CP21","v":17},{"$f":"Time!CQ21","v":17},{"$f":"Time!CR21","v":17},{"$f":"Time!CS21","v":17},{"$f":"Time!CT21","v":18},{"$f":"Time!CU21","v":18},{"$f":"Time!CV21","v":18},{"$f":"Time!CW21","v":18},{"$f":"Time!CX21","v":19},{"$f":"Time!CY21","v":19},{"$f":"Time!CZ21","v":19},{"$f":"Time!DA21","v":19},{"$f":"Time!DB21","v":20},{"$f":"Time!DC21","v":20},{"$f":"Time!DD21","v":20},{"$f":"Time!DE21","v":20},{"$f":"Time!DF21","v":21},{"$f":"Time!DG21","v":21},{"$f":"Time!DH21","v":21},{"$f":"Time!DI21","v":21},{"$f":"Time!DJ21","v":22},{"$f":"Time!DK21","v":22},{"$f":"Time!DL21","v":22},{"$f":"Time!DM21","v":22},{"$f":"Time!DN21","v":23},{"$f":"Time!DO21","v":23},{"$f":"Time!DP21","v":23},{"$f":"Time!DQ21","v":23},{"$f":"Time!DR21","v":24},{"$f":"Time!DS21","v":24},{"$f":"Time!DT21","v":24},{"$f":"Time!DU21","v":24},{"$f":"Time!DV21","v":25},{"$f":"Time!DW21","v":25},{"$f":"Time!DX21","v":25},{"$f":"Time!DY21","v":25},{"$f":"Time!DZ21","v":26},{"$f":"Time!EA21","v":26},{"$f":"Time!EB21","v":26},{"$f":"Time!EC21","v":26},{"$f":"Time!ED21","v":27},{"$f":"Time!EE21","v":27},{"$f":"Time!EF21","v":27},{"$f":"Time!EG21","v":27},{"$f":"Time!EH21","v":28},{"$f":"Time!EI21","v":28},{"$f":"Time!EJ21","v":28},{"$f":"Time!EK21","v":28},{"$f":"Time!EL21","v":29},{"$f":"Time!EM21","v":29},{"$f":"Time!EN21","v":29},{"$f":"Time!EO21","v":29},{"$f":"Time!EP21","v":30},{"$f":"Time!EQ21","v":30},{"$f":"Time!ER21","v":30},{"$f":"Time!ES21","v":30},{"$f":"Time!ET21","v":31},{"$f":"Time!EU21","v":31},{"$f":"Time!EV21","v":31},{"$f":"Time!EW21","v":31},{"$f":"Time!EX21","v":32},{"$f":"Time!EY21","v":32},{"$f":"Time!EZ21","v":32},{"$f":"Time!FA21","v":32},{"$f":"Time!FB21","v":33},{"$f":"Time!FC21","v":33},{"$f":"Time!FD21","v":33},{"$f":"Time!FE21","v":33},{"$f":"Time!FF21","v":34},{"$f":"Time!FG21","v":34},{"$f":"Time!FH21","v":34},{"$f":"Time!FI21","v":34},{"$f":"Time!FJ21","v":35},{"$f":"Time!FK21","v":35},{"$f":"Time!FL21","v":35},{"$f":"Time!FM21","v":35},{"$f":"Time!FN21","v":36},{"$f":"Time!FO21","v":36},{"$f":"Time!FP21","v":36},{"$f":"Time!FQ21","v":36},{"$f":"Time!FR21","v":37},{"$f":"Time!FS21","v":37},{"$f":"Time!FT21","v":37},{"$f":"Time!FU21","v":37},{"$f":"Time!FV21","v":38},{"$f":"Time!FW21","v":38},{"$f":"Time!FX21","v":38},{"$f":"Time!FY21","v":38},{"$f":"Time!FZ21","v":39},{"$f":"Time!GA21","v":39},{"$f":"Time!GB21","v":39},{"$f":"Time!GC21","v":39},{"$f":"Time!GD21","v":40},{"$f":"Time!GE21","v":40},{"$f":"Time!GF21","v":40},{"$f":"Time!GG21","v":40},{"$f":"Time!GH21","v":41},{"$f":"Time!GI21","v":41},{"$f":"Time!GJ21","v":41},{"$f":"Time!GK21","v":41},{"$f":"Time!GL21","v":42},{"$f":"Time!GM21","v":42},{"$f":"Time!GN21","v":42},{"$f":"Time!GO21","v":42},{"$f":"Time!GP21","v":43},{"$f":"Time!GQ21","v":43},{"$f":"Time!GR21","v":43},{"$f":"Time!GS21","v":43},{"$f":"Time!GT21","v":44},{"$f":"Time!GU21","v":44},{"$f":"Time!GV21","v":44},{"$f":"Time!GW21","v":44},{"$f":"Time!GX21","v":45},{"$f":"Time!GY21","v":45},{"$f":"Time!GZ21","v":45},{"$f":"Time!HA21","v":45},{"$f":"Time!HB21","v":46},{"$f":"Time!HC21","v":46},{"$f":"Time!HD21","v":46},{"$f":"Time!HE21","v":46},{"$f":"Time!HF21","v":47},{"$f":"Time!HG21","v":47},{"$f":"Time!HH21","v":47},{"$f":"Time!HI21","v":47},{"$f":"Time!HJ21","v":48},{"$f":"Time!HK21","v":48},{"$f":"Time!HL21","v":48},{"$f":"Time!HM21","v":48},{"$f":"Time!HN21","v":49},{"$f":"Time!HO21","v":49},{"$f":"Time!HP21","v":49},{"$f":"Time!HQ21","v":49},{"$f":"Time!HR21","v":50},{"$f":"Time!HS21","v":50},{"$f":"Time!HT21","v":50},{"$f":"Time!HU21","v":50},{"$f":"Time!HV21","v":51},{"$f":"Time!HW21","v":51},{"$f":"Time!HX21","v":51},{"$f":"Time!HY21","v":51},{"$f":"Time!HZ21","v":52},{"$f":"Time!IA21","v":52},{"$f":"Time!IB21","v":52},{"$f":"Time!IC21","v":52},{"$f":"Time!ID21","v":53},{"$f":"Time!IE21","v":53}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Phase:",null,{"$f":"Time!R26","v":"Const"},{"$f":"Time!S26","v":"Const"},{"$f":"Time!T26","v":"Const"},{"$f":"Time!U26","v":"Const"},{"$f":"Time!V26","v":"Const"},{"$f":"Time!W26","v":"Const"},{"$f":"Time!X26","v":"Const"},{"$f":"Time!Y26","v":"Const"},{"$f":"Time!Z26","v":"Const"},{"$f":"Time!AA26","v":"Const"},{"$f":"Time!AB26","v":"Const"},{"$f":"Time!AC26","v":"Const"},{"$f":"Time!AD26","v":"Const"},{"$f":"Time!AE26","v":"Const"},{"$f":"Time!AF26","v":"Const"},{"$f":"Time!AG26","v":"Const"},{"$f":"Time!AH26","v":"Const"},{"$f":"Time!AI26","v":"Const"},{"$f":"Time!AJ26","v":"Ops"},{"$f":"Time!AK26","v":"Ops"},{"$f":"Time!AL26","v":"Ops"},{"$f":"Time!AM26","v":"Ops"},{"$f":"Time!AN26","v":"Ops"},{"$f":"Time!AO26","v":"Ops"},{"$f":"Time!AP26","v":"Ops"},{"$f":"Time!AQ26","v":"Ops"},{"$f":"Time!AR26","v":"Ops"},{"$f":"Time!AS26","v":"Ops"},{"$f":"Time!AT26","v":"Ops"},{"$f":"Time!AU26","v":"Ops"},{"$f":"Time!AV26","v":"Ops"},{"$f":"Time!AW26","v":"Ops"},{"$f":"Time!AX26","v":"Ops"},{"$f":"Time!AY26","v":"Ops"},{"$f":"Time!AZ26","v":"Ops"},{"$f":"Time!BA26","v":"Ops"},{"$f":"Time!BB26","v":"Ops"},{"$f":"Time!BC26","v":"Ops"},{"$f":"Time!BD26","v":"Ops"},{"$f":"Time!BE26","v":"Ops"},{"$f":"Time!BF26","v":"Ops"},{"$f":"Time!BG26","v":"Ops"},{"$f":"Time!BH26","v":"Ops"},{"$f":"Time!BI26","v":"Ops"},{"$f":"Time!BJ26","v":"Ops"},{"$f":"Time!BK26","v":"Ops"},{"$f":"Time!BL26","v":"Ops"},{"$f":"Time!BM26","v":"Ops"},{"$f":"Time!BN26","v":"Ops"},{"$f":"Time!BO26","v":"Ops"},{"$f":"Time!BP26","v":"Ops"},{"$f":"Time!BQ26","v":"Ops"},{"$f":"Time!BR26","v":"Ops"},{"$f":"Time!BS26","v":"Ops"},{"$f":"Time!BT26","v":"Ops"},{"$f":"Time!BU26","v":"Ops"},{"$f":"Time!BV26","v":"Ops"},{"$f":"Time!BW26","v":"Ops"},{"$f":"Time!BX26","v":"Ops"},{"$f":"Time!BY26","v":"Ops"},{"$f":"Time!BZ26","v":"Ops"},{"$f":"Time!CA26","v":"Ops"},{"$f":"Time!CB26","v":"Ops"},{"$f":"Time!CC26","v":"Ops"},{"$f":"Time!CD26","v":"Ops"},{"$f":"Time!CE26","v":"Ops"},{"$f":"Time!CF26","v":"Ops"},{"$f":"Time!CG26","v":"Ops"},{"$f":"Time!CH26","v":"Ops"},{"$f":"Time!CI26","v":"Ops"},{"$f":"Time!CJ26","v":"Ops"},{"$f":"Time!CK26","v":"Ops"},{"$f":"Time!CL26","v":"Ops"},{"$f":"Time!CM26","v":"Ops"},{"$f":"Time!CN26","v":"Ops"},{"$f":"Time!CO26","v":"Ops"},{"$f":"Time!CP26","v":"Ops"},{"$f":"Time!CQ26","v":"Ops"},{"$f":"Time!CR26","v":"Ops"},{"$f":"Time!CS26","v":"Ops"},{"$f":"Time!CT26","v":"Ops"},{"$f":"Time!CU26","v":"Ops"},{"$f":"Time!CV26","v":"Ops"},{"$f":"Time!CW26","v":"Ops"},{"$f":"Time!CX26","v":"Ops"},{"$f":"Time!CY26","v":"Ops"},{"$f":"Time!CZ26","v":"Ops"},{"$f":"Time!DA26","v":"Ops"},{"$f":"Time!DB26","v":"Ops"},{"$f":"Time!DC26","v":"Ops"},{"$f":"Time!DD26","v":"Ops"},{"$f":"Time!DE26","v":"Ops"},{"$f":"Time!DF26","v":"Ops"},{"$f":"Time!DG26","v":"Ops"},{"$f":"Time!DH26","v":"Ops"},{"$f":"Time!DI26","v":"Ops"},{"$f":"Time!DJ26","v":"Ops"},{"$f":"Time!DK26","v":"Ops"},{"$f":"Time!DL26","v":"Ops"},{"$f":"Time!DM26","v":"Ops"},{"$f":"Time!DN26","v":"Ops"},{"$f":"Time!DO26","v":"Ops"},{"$f":"Time!DP26","v":"Ops"},{"$f":"Time!DQ26","v":"Ops"},{"$f":"Time!DR26","v":"Ops"},{"$f":"Time!DS26","v":"Ops"},{"$f":"Time!DT26","v":"Ops"},{"$f":"Time!DU26","v":"Ops"},{"$f":"Time!DV26","v":"Ops"},{"$f":"Time!DW26","v":"Ops"},{"$f":"Time!DX26","v":"Ops"},{"$f":"Time!DY26","v":"Ops"},{"$f":"Time!DZ26","v":"Ops"},{"$f":"Time!EA26","v":"Ops"},{"$f":"Time!EB26","v":"Ops"},{"$f":"Time!EC26","v":"Ops"},{"$f":"Time!ED26","v":"Ops"},{"$f":"Time!EE26","v":"Ops"},{"$f":"Time!EF26","v":"Ops"},{"$f":"Time!EG26","v":"Ops"},{"$f":"Time!EH26","v":"Ops"},{"$f":"Time!EI26","v":"Ops"},{"$f":"Time!EJ26","v":"Ops"},{"$f":"Time!EK26","v":"Ops"},{"$f":"Time!EL26","v":"Ops"},{"$f":"Time!EM26","v":"Ops"},{"$f":"Time!EN26","v":"Ops"},{"$f":"Time!EO26","v":"Ops"},{"$f":"Time!EP26","v":"Ops"},{"$f":"Time!EQ26","v":"Ops"},{"$f":"Time!ER26","v":"Ops"},{"$f":"Time!ES26","v":"Ops"},{"$f":"Time!ET26","v":"Ops"},{"$f":"Time!EU26","v":"Ops"},{"$f":"Time!EV26","v":"Ops"},{"$f":"Time!EW26","v":"Ops"},{"$f":"Time!EX26","v":"Ops"},{"$f":"Time!EY26","v":"Ops"},{"$f":"Time!EZ26","v":"Ops"},{"$f":"Time!FA26","v":"Ops"},{"$f":"Time!FB26","v":"Ops"},{"$f":"Time!FC26","v":"Ops"},{"$f":"Time!FD26","v":"Ops"},{"$f":"Time!FE26","v":"Ops"},{"$f":"Time!FF26","v":"Ops"},{"$f":"Time!FG26","v":"Ops"},{"$f":"Time!FH26","v":"Ops"},{"$f":"Time!FI26","v":"Ops"},{"$f":"Time!FJ26","v":"Ops"},{"$f":"Time!FK26","v":"Ops"},{"$f":"Time!FL26","v":"Ops"},{"$f":"Time!FM26","v":"Ops"},{"$f":"Time!FN26","v":"Ops"},{"$f":"Time!FO26","v":"Ops"},{"$f":"Time!FP26","v":"Ops"},{"$f":"Time!FQ26","v":"Ops"},{"$f":"Time!FR26","v":"Ops"},{"$f":"Time!FS26","v":"Ops"},{"$f":"Time!FT26","v":""},{"$f":"Time!FU26","v":""},{"$f":"Time!FV26","v":""},{"$f":"Time!FW26","v":""},{"$f":"Time!FX26","v":""},{"$f":"Time!FY26","v":""},{"$f":"Time!FZ26","v":""},{"$f":"Time!GA26","v":""},{"$f":"Time!GB26","v":""},{"$f":"Time!GC26","v":""},{"$f":"Time!GD26","v":""},{"$f":"Time!GE26","v":""},{"$f":"Time!GF26","v":""},{"$f":"Time!GG26","v":""},{"$f":"Time!GH26","v":""},{"$f":"Time!GI26","v":""},{"$f":"Time!GJ26","v":""},{"$f":"Time!GK26","v":""},{"$f":"Time!GL26","v":""},{"$f":"Time!GM26","v":""},{"$f":"Time!GN26","v":""},{"$f":"Time!GO26","v":""},{"$f":"Time!GP26","v":""},{"$f":"Time!GQ26","v":""},{"$f":"Time!GR26","v":""},{"$f":"Time!GS26","v":""},{"$f":"Time!GT26","v":""},{"$f":"Time!GU26","v":""},{"$f":"Time!GV26","v":""},{"$f":"Time!GW26","v":""},{"$f":"Time!GX26","v":""},{"$f":"Time!GY26","v":""},{"$f":"Time!GZ26","v":""},{"$f":"Time!HA26","v":""},{"$f":"Time!HB26","v":""},{"$f":"Time!HC26","v":""},{"$f":"Time!HD26","v":""},{"$f":"Time!HE26","v":""},{"$f":"Time!HF26","v":""},{"$f":"Time!HG26","v":""},{"$f":"Time!HH26","v":""},{"$f":"Time!HI26","v":""},{"$f":"Time!HJ26","v":""},{"$f":"Time!HK26","v":""},{"$f":"Time!HL26","v":""},{"$f":"Time!HM26","v":""},{"$f":"Time!HN26","v":""},{"$f":"Time!HO26","v":""},{"$f":"Time!HP26","v":""},{"$f":"Time!HQ26","v":""},{"$f":"Time!HR26","v":""},{"$f":"Time!HS26","v":""},{"$f":"Time!HT26","v":""},{"$f":"Time!HU26","v":""},{"$f":"Time!HV26","v":""},{"$f":"Time!HW26","v":""},{"$f":"Time!HX26","v":""},{"$f":"Time!HY26","v":""},{"$f":"Time!HZ26","v":""},{"$f":"Time!IA26","v":""},{"$f":"Time!IB26","v":""},{"$f":"Time!IC26","v":""},{"$f":"Time!ID26","v":""},{"$f":"Time!IE26","v":""}]
[]
["Assets"]
[]
[null,{"$f":"\"\"","v":""},"Non-Current Assets"]
[]
[null,null,"Net Plant",null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"'T&D'!Q54","v":21.060648841730483},{"$f":"'T&D'!R54","v":38.921297683460963},{"$f":"'T&D'!S54","v":56.781946525191444},{"$f":"'T&D'!T54","v":77.172595366921925},{"$f":"'T&D'!U54","v":97.563244208652407},{"$f":"'T&D'!V54","v":117.95389305038289},{"$f":"'T&D'!W54","v":138.34454189211337},{"$f":"'T&D'!X54","v":158.58193776421467},{"$f":"'T&D'!Y54","v":178.6066646863286},{"$f":"'T&D'!Z54","v":190.99682975601064},{"$f":"'T&D'!AA54","v":203.3429705581467},{"$f":"'T&D'!AB54","v":215.64540041796454},{"$f":"'T&D'!AC54","v":227.90854340212624},{"$f":"'T&D'!AD54","v":239.91649610398665},{"$f":"'T&D'!AE54","v":254.19463462378161},{"$f":"'T&D'!AF54","v":268.2912669887815},{"$f":"'T&D'!AG54","v":282.34975446542643},{"$f":"'T&D'!AH54","v":296.36840326854298},{"$f":"'T&D'!AI54","v":294.25148610233907},{"$f":"'T&D'!AJ54","v":292.13456893613517},{"$f":"'T&D'!AK54","v":290.01765176993126},{"$f":"'T&D'!AL54","v":287.90073460372736},{"$f":"'T&D'!AM54","v":285.78381743752345},{"$f":"'T&D'!AN54","v":283.66690027131955},{"$f":"'T&D'!AO54","v":281.54998310511564},{"$f":"'T&D'!AP54","v":279.43306593891174},{"$f":"'T&D'!AQ54","v":277.31614877270783},{"$f":"'T&D'!AR54","v":275.19923160650399},{"$f":"'T&D'!AS54","v":273.08231444030008},{"$f":"'T&D'!AT54","v":270.96539727409618},{"$f":"'T&D'!AU54","v":268.84848010789233},{"$f":"'T&D'!AV54","v":266.73156294168848},{"$f":"'T&D'!AW54","v":264.61464577548458},{"$f":"'T&D'!AX54","v":262.49772860928067},{"$f":"'T&D'!AY54","v":260.38081144307682},{"$f":"'T&D'!AZ54","v":258.26389427687292},{"$f":"'T&D'!BA54","v":256.14697711066901},{"$f":"'T&D'!BB54","v":254.03005994446514},{"$f":"'T&D'!BC54","v":251.91314277826126},{"$f":"'T&D'!BD54","v":249.79622561205738},{"$f":"'T&D'!BE54","v":247.67930844585351},{"$f":"'T&D'!BF54","v":245.56239127964963},{"$f":"'T&D'!BG54","v":243.44547411344575},{"$f":"'T&D'!BH54","v":241.32855694724188},{"$f":"'T&D'!BI54","v":239.211639781038},{"$f":"'T&D'!BJ54","v":237.09472261483413},{"$f":"'T&D'!BK54","v":234.97780544863025},{"$f":"'T&D'!BL54","v":232.86088828242637},{"$f":"'T&D'!BM54","v":230.7439711162225},{"$f":"'T&D'!BN54","v":228.62705395001862},{"$f":"'T&D'!BO54","v":226.51013678381474},{"$f":"'T&D'!BP54","v":224.39321961761087},{"$f":"'T&D'!BQ54","v":222.27630245140699},{"$f":"'T&D'!BR54","v":220.15938528520311},{"$f":"'T&D'!BS54","v":218.04246811899924},{"$f":"'T&D'!BT54","v":215.92555095279536},{"$f":"'T&D'!BU54","v":213.80863378659149},{"$f":"'T&D'!BV54","v":211.69171662038761},{"$f":"'T&D'!BW54","v":209.57479945418373},{"$f":"'T&D'!BX54","v":207.45788228797986},{"$f":"'T&D'!BY54","v":205.34096512177598},{"$f":"'T&D'!BZ54","v":203.2240479555721},{"$f":"'T&D'!CA54","v":201.10713078936823},{"$f":"'T&D'!CB54","v":198.99021362316435},{"$f":"'T&D'!CC54","v":196.87329645696047},{"$f":"'T&D'!CD54","v":194.7563792907566},{"$f":"'T&D'!CE54","v":192.63946212455272},{"$f":"'T&D'!CF54","v":190.52254495834885},{"$f":"'T&D'!CG54","v":188.40562779214497},{"$f":"'T&D'!CH54","v":186.28871062594109},{"$f":"'T&D'!CI54","v":184.17179345973722},{"$f":"'T&D'!CJ54","v":182.05487629353334},{"$f":"'T&D'!CK54","v":179.93795912732946},{"$f":"'T&D'!CL54","v":177.82104196112559},{"$f":"'T&D'!CM54","v":175.70412479492171},{"$f":"'T&D'!CN54","v":173.58720762871783},{"$f":"'T&D'!CO54","v":171.47029046251396},{"$f":"'T&D'!CP54","v":169.35337329631008},{"$f":"'T&D'!CQ54","v":167.23645613010621},{"$f":"'T&D'!CR54","v":165.11953896390233},{"$f":"'T&D'!CS54","v":163.00262179769845},{"$f":"'T&D'!CT54","v":160.88570463149458},{"$f":"'T&D'!CU54","v":158.7687874652907},{"$f":"'T&D'!CV54","v":156.65187029908682},{"$f":"'T&D'!CW54","v":154.53495313288295},{"$f":"'T&D'!CX54","v":152.41803596667907},{"$f":"'T&D'!CY54","v":150.30111880047519},{"$f":"'T&D'!CZ54","v":148.18420163427132},{"$f":"'T&D'!DA54","v":146.06728446806744},{"$f":"'T&D'!DB54","v":143.95036730186357},{"$f":"'T&D'!DC54","v":141.83345013565969},{"$f":"'T&D'!DD54","v":139.71653296945581},{"$f":"'T&D'!DE54","v":137.59961580325194},{"$f":"'T&D'!DF54","v":135.48269863704806},{"$f":"'T&D'!DG54","v":133.36578147084418},{"$f":"'T&D'!DH54","v":131.24886430464031},{"$f":"'T&D'!DI54","v":129.13194713843643},{"$f":"'T&D'!DJ54","v":127.01502997223255},{"$f":"'T&D'!DK54","v":124.89811280602868},{"$f":"'T&D'!DL54","v":122.7811956398248},{"$f":"'T&D'!DM54","v":120.66427847362093},{"$f":"'T&D'!DN54","v":118.54736130741705},{"$f":"'T&D'!DO54","v":116.43044414121317},{"$f":"'T&D'!DP54","v":114.3135269750093},{"$f":"'T&D'!DQ54","v":112.19660980880542},{"$f":"'T&D'!DR54","v":110.07969264260154},{"$f":"'T&D'!DS54","v":107.96277547639767},{"$f":"'T&D'!DT54","v":105.84585831019379},{"$f":"'T&D'!DU54","v":103.72894114398991},{"$f":"'T&D'!DV54","v":101.61202397778604},{"$f":"'T&D'!DW54","v":99.495106811582161},{"$f":"'T&D'!DX54","v":97.378189645378285},{"$f":"'T&D'!DY54","v":95.261272479174409},{"$f":"'T&D'!DZ54","v":93.144355312970532},{"$f":"'T&D'!EA54","v":91.027438146766656},{"$f":"'T&D'!EB54","v":88.910520980562779},{"$f":"'T&D'!EC54","v":86.793603814358903},{"$f":"'T&D'!ED54","v":84.676686648155027},{"$f":"'T&D'!EE54","v":82.55976948195115},{"$f":"'T&D'!EF54","v":80.442852315747274},{"$f":"'T&D'!EG54","v":78.325935149543398},{"$f":"'T&D'!EH54","v":76.209017983339521},{"$f":"'T&D'!EI54","v":74.092100817135645},{"$f":"'T&D'!EJ54","v":71.975183650931768},{"$f":"'T&D'!EK54","v":69.858266484727892},{"$f":"'T&D'!EL54","v":67.741349318524016},{"$f":"'T&D'!EM54","v":65.624432152320139},{"$f":"'T&D'!EN54","v":63.507514986116263},{"$f":"'T&D'!EO54","v":61.390597819912387},{"$f":"'T&D'!EP54","v":59.27368065370851},{"$f":"'T&D'!EQ54","v":57.156763487504634},{"$f":"'T&D'!ER54","v":55.039846321300757},{"$f":"'T&D'!ES54","v":52.922929155096881},{"$f":"'T&D'!ET54","v":50.806011988893005},{"$f":"'T&D'!EU54","v":48.689094822689128},{"$f":"'T&D'!EV54","v":46.572177656485252},{"$f":"'T&D'!EW54","v":44.455260490281375},{"$f":"'T&D'!EX54","v":42.338343324077499},{"$f":"'T&D'!EY54","v":40.221426157873623},{"$f":"'T&D'!EZ54","v":38.104508991669746},{"$f":"'T&D'!FA54","v":35.98759182546587},{"$f":"'T&D'!FB54","v":33.870674659261994},{"$f":"'T&D'!FC54","v":31.753757493058117},{"$f":"'T&D'!FD54","v":29.636840326854241},{"$f":"'T&D'!FE54","v":27.519923160650368},{"$f":"'T&D'!FF54","v":25.403005994446495},{"$f":"'T&D'!FG54","v":23.286088828242619},{"$f":"'T&D'!FH54","v":21.169171662038742},{"$f":"'T&D'!FI54","v":19.05225449583487},{"$f":"'T&D'!FJ54","v":16.935337329630997},{"$f":"'T&D'!FK54","v":14.818420163427122},{"$f":"'T&D'!FL54","v":12.701502997223248},{"$f":"'T&D'!FM54","v":10.584585831019373},{"$f":"'T&D'!FN54","v":8.4676686648154984},{"$f":"'T&D'!FO54","v":6.3507514986116238},{"$f":"'T&D'!FP54","v":4.2338343324077492},{"$f":"'T&D'!FQ54","v":2.1169171662038746},{"$f":"'T&D'!FR54","v":0},{"$f":"'T&D'!FS54","v":0},{"$f":"'T&D'!FT54","v":0},{"$f":"'T&D'!FU54","v":0},{"$f":"'T&D'!FV54","v":0},{"$f":"'T&D'!FW54","v":0},{"$f":"'T&D'!FX54","v":0},{"$f":"'T&D'!FY54","v":0},{"$f":"'T&D'!FZ54","v":0},{"$f":"'T&D'!GA54","v":0},{"$f":"'T&D'!GB54","v":0},{"$f":"'T&D'!GC54","v":0},{"$f":"'T&D'!GD54","v":0},{"$f":"'T&D'!GE54","v":0},{"$f":"'T&D'!GF54","v":0},{"$f":"'T&D'!GG54","v":0},{"$f":"'T&D'!GH54","v":0},{"$f":"'T&D'!GI54","v":0},{"$f":"'T&D'!GJ54","v":0},{"$f":"'T&D'!GK54","v":0},{"$f":"'T&D'!GL54","v":0},{"$f":"'T&D'!GM54","v":0},{"$f":"'T&D'!GN54","v":0},{"$f":"'T&D'!GO54","v":0},{"$f":"'T&D'!GP54","v":0},{"$f":"'T&D'!GQ54","v":0},{"$f":"'T&D'!GR54","v":0},{"$f":"'T&D'!GS54","v":0},{"$f":"'T&D'!GT54","v":0},{"$f":"'T&D'!GU54","v":0},{"$f":"'T&D'!GV54","v":0},{"$f":"'T&D'!GW54","v":0},{"$f":"'T&D'!GX54","v":0},{"$f":"'T&D'!GY54","v":0},{"$f":"'T&D'!GZ54","v":0},{"$f":"'T&D'!HA54","v":0},{"$f":"'T&D'!HB54","v":0},{"$f":"'T&D'!HC54","v":0},{"$f":"'T&D'!HD54","v":0},{"$f":"'T&D'!HE54","v":0},{"$f":"'T&D'!HF54","v":0},{"$f":"'T&D'!HG54","v":0},{"$f":"'T&D'!HH54","v":0},{"$f":"'T&D'!HI54","v":0},{"$f":"'T&D'!HJ54","v":0},{"$f":"'T&D'!HK54","v":0},{"$f":"'T&D'!HL54","v":0},{"$f":"'T&D'!HM54","v":0},{"$f":"'T&D'!HN54","v":0},{"$f":"'T&D'!HO54","v":0},{"$f":"'T&D'!HP54","v":0},{"$f":"'T&D'!HQ54","v":0},{"$f":"'T&D'!HR54","v":0},{"$f":"'T&D'!HS54","v":0},{"$f":"'T&D'!HT54","v":0},{"$f":"'T&D'!HU54","v":0},{"$f":"'T&D'!HV54","v":0},{"$f":"'T&D'!HW54","v":0},{"$f":"'T&D'!HX54","v":0},{"$f":"'T&D'!HY54","v":0},{"$f":"'T&D'!HZ54","v":0},{"$f":"'T&D'!IA54","v":0},{"$f":"'T&D'!IB54","v":0},{"$f":"'T&D'!IC54","v":0},{"$f":"'T&D'!ID54","v":0}]
[]
[null,{"$f":"\"\"","v":""},"Current Assets"]
[]
[null,null,"Cash",null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"Accounts!R20","v":0},{"$f":"Accounts!S20","v":0},{"$f":"Accounts!T20","v":0},{"$f":"Accounts!U20","v":0},{"$f":"Accounts!V20","v":0},{"$f":"Accounts!W20","v":0},{"$f":"Accounts!X20","v":-15.342064152535812},{"$f":"Accounts!Y20","v":-15.342064152535812},{"$f":"Accounts!Z20","v":-15.342064152535812},{"$f":"Accounts!AA20","v":-15.342064152535812},{"$f":"Accounts!AB20","v":-60.994792478424927},{"$f":"Accounts!AC20","v":-60.994792478424927},{"$f":"Accounts!AD20","v":-60.994792478424927},{"$f":"Accounts!AE20","v":-60.994792478424927},{"$f":"Accounts!AF20","v":-60.994792478424927},{"$f":"Accounts!AG20","v":-60.994792478424927},{"$f":"Accounts!AH20","v":-60.994792478424927},{"$f":"Accounts!AI20","v":-90.065313061398186},{"$f":"Accounts!AJ20","v":-67.590315634430141},{"$f":"Accounts!AK20","v":-63.484659745721061},{"$f":"Accounts!AL20","v":-58.15036150041405},{"$f":"Accounts!AM20","v":-5.5944516667883093},{"$f":"Accounts!AN20","v":-5.5944516667883093},{"$f":"Accounts!AO20","v":16.233754471681209},{"$f":"Accounts!AP20","v":68.381760989477357},{"$f":"Accounts!AQ20","v":122.39925489494779},{"$f":"Accounts!AR20","v":150.07952044203722},{"$f":"Accounts!AS20","v":192.17943514495843},{"$f":"Accounts!AT20","v":221.67445761993395},{"$f":"Accounts!AU20","v":259.02425262043914},{"$f":"Accounts!AV20","v":269.84161457633047},{"$f":"Accounts!AW20","v":282.87666840953489},{"$f":"Accounts!AX20","v":293.44137989271684},{"$f":"Accounts!AY20","v":301.80586298446281},{"$f":"Accounts!AZ20","v":312.59227005620477},{"$f":"Accounts!BA20","v":325.59740186896124},{"$f":"Accounts!BB20","v":336.19950859494418},{"$f":"Accounts!BC20","v":344.60121826269159},{"$f":"Accounts!BD20","v":355.42467823756789},{"$f":"Accounts!BE20","v":366.47076611217466},{"$f":"Accounts!BF20","v":375.12582727801356},{"$f":"Accounts!BG20","v":381.57560716497056},{"$f":"Accounts!BH20","v":390.44177942421447},{"$f":"Accounts!BI20","v":401.52130796785417},{"$f":"Accounts!BJ20","v":410.19246775114755},{"$f":"Accounts!BK20","v":416.65794931224303},{"$f":"Accounts!BL20","v":425.53977161115927},{"$f":"Accounts!BM20","v":436.63472310633313},{"$f":"Accounts!BN20","v":445.32107890473947},{"$f":"Accounts!BO20","v":451.80153267113133},{"$f":"Accounts!BP20","v":460.69809834475086},{"$f":"Accounts!BQ20","v":471.80756296266196},{"$f":"Accounts!BR20","v":480.46601521391239},{"$f":"Accounts!BS20","v":486.91954415682665},{"$f":"Accounts!BT20","v":495.79015823505756},{"$f":"Accounts!BU20","v":506.87464391886203},{"$f":"Accounts!BV20","v":515.55127884982062},{"$f":"Accounts!BW20","v":522.02293135422451},{"$f":"Accounts!BX20","v":530.91126589045894},{"$f":"Accounts!BY20","v":541.61791728429614},{"$f":"Accounts!BZ20","v":549.91889559419485},{"$f":"Accounts!CA20","v":556.01352345073985},{"$f":"Accounts!CB20","v":564.52377401641263},{"$f":"Accounts!CC20","v":575.24643076935274},{"$f":"Accounts!CD20","v":581.18172862374308},{"$f":"Accounts!CE20","v":577.27471580853012},{"$f":"Accounts!CF20","v":573.36770299331715},{"$f":"Accounts!CG20","v":569.46069017810419},{"$f":"Accounts!CH20","v":565.55367736289122},{"$f":"Accounts!CI20","v":561.64666454767826},{"$f":"Accounts!CJ20","v":557.73965173246529},{"$f":"Accounts!CK20","v":553.83263891725232},{"$f":"Accounts!CL20","v":549.92562610203936},{"$f":"Accounts!CM20","v":546.01861328682639},{"$f":"Accounts!CN20","v":542.11160047161343},{"$f":"Accounts!CO20","v":538.20458765640046},{"$f":"Accounts!CP20","v":534.2975748411875},{"$f":"Accounts!CQ20","v":530.39056202597453},{"$f":"Accounts!CR20","v":526.48354921076157},{"$f":"Accounts!CS20","v":522.5765363955486},{"$f":"Accounts!CT20","v":518.66952358033564},{"$f":"Accounts!CU20","v":514.76251076512267},{"$f":"Accounts!CV20","v":510.85549794990976},{"$f":"Accounts!CW20","v":506.94848513469685},{"$f":"Accounts!CX20","v":503.04147231948394},{"$f":"Accounts!CY20","v":499.13445950427104},{"$f":"Accounts!CZ20","v":495.22744668905813},{"$f":"Accounts!DA20","v":497.24242725969401},{"$f":"Accounts!DB20","v":499.35934442589792},{"$f":"Accounts!DC20","v":501.47626159210176},{"$f":"Accounts!DD20","v":503.59317875830561},{"$f":"Accounts!DE20","v":505.71009592450946},{"$f":"Accounts!DF20","v":507.82701309071331},{"$f":"Accounts!DG20","v":509.94393025691716},{"$f":"Accounts!DH20","v":512.060847423121},{"$f":"Accounts!DI20","v":514.17776458932485},{"$f":"Accounts!DJ20","v":516.2946817555287},{"$f":"Accounts!DK20","v":518.41159892173255},{"$f":"Accounts!DL20","v":520.5285160879364},{"$f":"Accounts!DM20","v":522.64543325414024},{"$f":"Accounts!DN20","v":524.76235042034409},{"$f":"Accounts!DO20","v":526.87926758654794},{"$f":"Accounts!DP20","v":528.99618475275179},{"$f":"Accounts!DQ20","v":531.11310191895564},{"$f":"Accounts!DR20","v":533.23001908515948},{"$f":"Accounts!DS20","v":535.34693625136333},{"$f":"Accounts!DT20","v":537.46385341756718},{"$f":"Accounts!DU20","v":539.58077058377103},{"$f":"Accounts!DV20","v":541.69768774997488},{"$f":"Accounts!DW20","v":543.81460491617872},{"$f":"Accounts!DX20","v":545.93152208238257},{"$f":"Accounts!DY20","v":548.04843924858642},{"$f":"Accounts!DZ20","v":550.16535641479027},{"$f":"Accounts!EA20","v":552.28227358099412},{"$f":"Accounts!EB20","v":554.39919074719796},{"$f":"Accounts!EC20","v":556.51610791340181},{"$f":"Accounts!ED20","v":558.63302507960566},{"$f":"Accounts!EE20","v":560.74994224580951},{"$f":"Accounts!EF20","v":562.86685941201335},{"$f":"Accounts!EG20","v":564.9837765782172},{"$f":"Accounts!EH20","v":567.10069374442105},{"$f":"Accounts!EI20","v":569.2176109106249},{"$f":"Accounts!EJ20","v":571.33452807682875},{"$f":"Accounts!EK20","v":573.45144524303259},{"$f":"Accounts!EL20","v":575.56836240923644},{"$f":"Accounts!EM20","v":577.68527957544029},{"$f":"Accounts!EN20","v":579.80219674164414},{"$f":"Accounts!EO20","v":581.91911390784799},{"$f":"Accounts!EP20","v":584.03603107405183},{"$f":"Accounts!EQ20","v":586.0908596068067},{"$f":"Accounts!ER20","v":588.26986540645964},{"$f":"Accounts!ES20","v":590.38678257266349},{"$f":"Accounts!ET20","v":592.50369973886734},{"$f":"Accounts!EU20","v":594.4265675820559},{"$f":"Accounts!EV20","v":596.73753407127515},{"$f":"Accounts!EW20","v":598.854451237479},{"$f":"Accounts!EX20","v":600.97136840368285},{"$f":"Accounts!EY20","v":602.78347544167104},{"$f":"Accounts!EZ20","v":605.20520273609054},{"$f":"Accounts!FA20","v":607.32211990229439},{"$f":"Accounts!FB20","v":609.43903706849824},{"$f":"Accounts!FC20","v":611.11535157554385},{"$f":"Accounts!FD20","v":613.67287140090605},{"$f":"Accounts!FE20","v":615.78978856710989},{"$f":"Accounts!FF20","v":617.90670573331374},{"$f":"Accounts!FG20","v":619.44586468339503},{"$f":"Accounts!FH20","v":622.14054006572155},{"$f":"Accounts!FI20","v":624.2574572319254},{"$f":"Accounts!FJ20","v":626.37437439812925},{"$f":"Accounts!FK20","v":627.77500108376557},{"$f":"Accounts!FL20","v":630.60820873053706},{"$f":"Accounts!FM20","v":632.72512589674091},{"$f":"Accounts!FN20","v":634.84204306294475},{"$f":"Accounts!FO20","v":636.10274695786802},{"$f":"Accounts!FP20","v":638.96382394680086},{"$f":"Accounts!FQ20","v":641.19279456155641},{"$f":"Accounts!FR20","v":643.30971172776026},{"$f":"Accounts!FS20","v":644.4290883482081},{"$f":"Accounts!FT20","v":644.4290883482081},{"$f":"Accounts!FU20","v":644.4290883482081},{"$f":"Accounts!FV20","v":644.4290883482081},{"$f":"Accounts!FW20","v":644.4290883482081},{"$f":"Accounts!FX20","v":644.4290883482081},{"$f":"Accounts!FY20","v":644.4290883482081},{"$f":"Accounts!FZ20","v":644.4290883482081},{"$f":"Accounts!GA20","v":644.4290883482081},{"$f":"Accounts!GB20","v":644.4290883482081},{"$f":"Accounts!GC20","v":644.4290883482081},{"$f":"Accounts!GD20","v":644.4290883482081},{"$f":"Accounts!GE20","v":644.4290883482081},{"$f":"Accounts!GF20","v":644.4290883482081},{"$f":"Accounts!GG20","v":644.4290883482081},{"$f":"Accounts!GH20","v":644.4290883482081},{"$f":"Accounts!GI20","v":644.4290883482081},{"$f":"Accounts!GJ20","v":644.4290883482081},{"$f":"Accounts!GK20","v":644.4290883482081},{"$f":"Accounts!GL20","v":644.4290883482081},{"$f":"Accounts!GM20","v":644.4290883482081},{"$f":"Accounts!GN20","v":644.4290883482081},{"$f":"Accounts!GO20","v":644.4290883482081},{"$f":"Accounts!GP20","v":644.4290883482081},{"$f":"Accounts!GQ20","v":644.4290883482081},{"$f":"Accounts!GR20","v":644.4290883482081},{"$f":"Accounts!GS20","v":644.4290883482081},{"$f":"Accounts!GT20","v":644.4290883482081},{"$f":"Accounts!GU20","v":644.4290883482081},{"$f":"Accounts!GV20","v":644.4290883482081},{"$f":"Accounts!GW20","v":644.4290883482081},{"$f":"Accounts!GX20","v":644.4290883482081},{"$f":"Accounts!GY20","v":644.4290883482081},{"$f":"Accounts!GZ20","v":644.4290883482081},{"$f":"Accounts!HA20","v":644.4290883482081},{"$f":"Accounts!HB20","v":644.4290883482081},{"$f":"Accounts!HC20","v":644.4290883482081},{"$f":"Accounts!HD20","v":644.4290883482081},{"$f":"Accounts!HE20","v":644.4290883482081},{"$f":"Accounts!HF20","v":644.4290883482081},{"$f":"Accounts!HG20","v":644.4290883482081},{"$f":"Accounts!HH20","v":644.4290883482081},{"$f":"Accounts!HI20","v":644.4290883482081},{"$f":"Accounts!HJ20","v":644.4290883482081},{"$f":"Accounts!HK20","v":644.4290883482081},{"$f":"Accounts!HL20","v":644.4290883482081},{"$f":"Accounts!HM20","v":644.4290883482081},{"$f":"Accounts!HN20","v":644.4290883482081},{"$f":"Accounts!HO20","v":644.4290883482081},{"$f":"Accounts!HP20","v":644.4290883482081},{"$f":"Accounts!HQ20","v":644.4290883482081},{"$f":"Accounts!HR20","v":644.4290883482081},{"$f":"Accounts!HS20","v":644.4290883482081},{"$f":"Accounts!HT20","v":644.4290883482081},{"$f":"Accounts!HU20","v":644.4290883482081},{"$f":"Accounts!HV20","v":644.4290883482081},{"$f":"Accounts!HW20","v":644.4290883482081},{"$f":"Accounts!HX20","v":644.4290883482081},{"$f":"Accounts!HY20","v":644.4290883482081},{"$f":"Accounts!HZ20","v":644.4290883482081},{"$f":"Accounts!IA20","v":644.4290883482081},{"$f":"Accounts!IB20","v":644.4290883482081},{"$f":"Accounts!IC20","v":644.4290883482081},{"$f":"Accounts!ID20","v":644.4290883482081},{"$f":"Accounts!IE20","v":644.4290883482081}]
[null,null,"Lock Up Account",null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"Accounts!R37","v":0},{"$f":"Accounts!S37","v":0},{"$f":"Accounts!T37","v":0},{"$f":"Accounts!U37","v":0},{"$f":"Accounts!V37","v":15.342064152535812},{"$f":"Accounts!W37","v":0},{"$f":"Accounts!X37","v":0},{"$f":"Accounts!Y37","v":0},{"$f":"Accounts!Z37","v":45.652728325889115},{"$f":"Accounts!AA37","v":0},{"$f":"Accounts!AB37","v":0},{"$f":"Accounts!AC37","v":0},{"$f":"Accounts!AD37","v":0},{"$f":"Accounts!AE37","v":0},{"$f":"Accounts!AF37","v":0},{"$f":"Accounts!AG37","v":29.070520582973263},{"$f":"Accounts!AH37","v":0},{"$f":"Accounts!AI37","v":0},{"$f":"Accounts!AJ37","v":0},{"$f":"Accounts!AK37","v":0},{"$f":"Accounts!AL37","v":0},{"$f":"Accounts!AM37","v":0},{"$f":"Accounts!AN37","v":0},{"$f":"Accounts!AO37","v":0},{"$f":"Accounts!AP37","v":0},{"$f":"Accounts!AQ37","v":0},{"$f":"Accounts!AR37","v":0},{"$f":"Accounts!AS37","v":0},{"$f":"Accounts!AT37","v":0},{"$f":"Accounts!AU37","v":0},{"$f":"Accounts!AV37","v":0},{"$f":"Accounts!AW37","v":0},{"$f":"Accounts!AX37","v":0},{"$f":"Accounts!AY37","v":0},{"$f":"Accounts!AZ37","v":0},{"$f":"Accounts!BA37","v":0},{"$f":"Accounts!BB37","v":0},{"$f":"Accounts!BC37","v":0},{"$f":"Accounts!BD37","v":0},{"$f":"Accounts!BE37","v":0},{"$f":"Accounts!BF37","v":0},{"$f":"Accounts!BG37","v":0},{"$f":"Accounts!BH37","v":0},{"$f":"Accounts!BI37","v":0},{"$f":"Accounts!BJ37","v":0},{"$f":"Accounts!BK37","v":0},{"$f":"Accounts!BL37","v":0},{"$f":"Accounts!BM37","v":0},{"$f":"Accounts!BN37","v":0},{"$f":"Accounts!BO37","v":0},{"$f":"Accounts!BP37","v":0},{"$f":"Accounts!BQ37","v":0},{"$f":"Accounts!BR37","v":0},{"$f":"Accounts!BS37","v":0},{"$f":"Accounts!BT37","v":0},{"$f":"Accounts!BU37","v":0},{"$f":"Accounts!BV37","v":0},{"$f":"Accounts!BW37","v":0},{"$f":"Accounts!BX37","v":0},{"$f":"Accounts!BY37","v":0},{"$f":"Accounts!BZ37","v":0},{"$f":"Accounts!CA37","v":0},{"$f":"Accounts!CB37","v":0},{"$f":"Accounts!CC37","v":0},{"$f":"Accounts!CD37","v":0},{"$f":"Accounts!CE37","v":0},{"$f":"Accounts!CF37","v":0},{"$f":"Accounts!CG37","v":0},{"$f":"Accounts!CH37","v":0},{"$f":"Accounts!CI37","v":0},{"$f":"Accounts!CJ37","v":0},{"$f":"Accounts!CK37","v":0},{"$f":"Accounts!CL37","v":0},{"$f":"Accounts!CM37","v":0},{"$f":"Accounts!CN37","v":0},{"$f":"Accounts!CO37","v":0},{"$f":"Accounts!CP37","v":0},{"$f":"Accounts!CQ37","v":0},{"$f":"Accounts!CR37","v":0},{"$f":"Accounts!CS37","v":0},{"$f":"Accounts!CT37","v":0},{"$f":"Accounts!CU37","v":0},{"$f":"Accounts!CV37","v":0},{"$f":"Accounts!CW37","v":0},{"$f":"Accounts!CX37","v":0},{"$f":"Accounts!CY37","v":0},{"$f":"Accounts!CZ37","v":0},{"$f":"Accounts!DA37","v":0},{"$f":"Accounts!DB37","v":0},{"$f":"Accounts!DC37","v":0},{"$f":"Accounts!DD37","v":0},{"$f":"Accounts!DE37","v":0},{"$f":"Accounts!DF37","v":0},{"$f":"Accounts!DG37","v":0},{"$f":"Accounts!DH37","v":0},{"$f":"Accounts!DI37","v":0},{"$f":"Accounts!DJ37","v":0},{"$f":"Accounts!DK37","v":0},{"$f":"Accounts!DL37","v":0},{"$f":"Accounts!DM37","v":0},{"$f":"Accounts!DN37","v":0},{"$f":"Accounts!DO37","v":0},{"$f":"Accounts!DP37","v":0},{"$f":"Accounts!DQ37","v":0},{"$f":"Accounts!DR37","v":0},{"$f":"Accounts!DS37","v":0},{"$f":"Accounts!DT37","v":0},{"$f":"Accounts!DU37","v":0},{"$f":"Accounts!DV37","v":0},{"$f":"Accounts!DW37","v":0},{"$f":"Accounts!DX37","v":0},{"$f":"Accounts!DY37","v":0},{"$f":"Accounts!DZ37","v":0},{"$f":"Accounts!EA37","v":0},{"$f":"Accounts!EB37","v":0},{"$f":"Accounts!EC37","v":0},{"$f":"Accounts!ED37","v":0},{"$f":"Accounts!EE37","v":0},{"$f":"Accounts!EF37","v":0},{"$f":"Accounts!EG37","v":0},{"$f":"Accounts!EH37","v":0},{"$f":"Accounts!EI37","v":0},{"$f":"Accounts!EJ37","v":0},{"$f":"Accounts!EK37","v":0},{"$f":"Accounts!EL37","v":0},{"$f":"Accounts!EM37","v":0},{"$f":"Accounts!EN37","v":0},{"$f":"Accounts!EO37","v":0},{"$f":"Accounts!EP37","v":0},{"$f":"Accounts!EQ37","v":0},{"$f":"Accounts!ER37","v":0},{"$f":"Accounts!ES37","v":0},{"$f":"Accounts!ET37","v":0},{"$f":"Accounts!EU37","v":0},{"$f":"Accounts!EV37","v":0},{"$f":"Accounts!EW37","v":0},{"$f":"Accounts!EX37","v":0},{"$f":"Accounts!EY37","v":0},{"$f":"Accounts!EZ37","v":0},{"$f":"Accounts!FA37","v":0},{"$f":"Accounts!FB37","v":0},{"$f":"Accounts!FC37","v":0},{"$f":"Accounts!FD37","v":0},{"$f":"Accounts!FE37","v":0},{"$f":"Accounts!FF37","v":0},{"$f":"Accounts!FG37","v":0},{"$f":"Accounts!FH37","v":0},{"$f":"Accounts!FI37","v":0},{"$f":"Accounts!FJ37","v":0},{"$f":"Accounts!FK37","v":0},{"$f":"Accounts!FL37","v":0},{"$f":"Accounts!FM37","v":0},{"$f":"Accounts!FN37","v":0},{"$f":"Accounts!FO37","v":0},{"$f":"Accounts!FP37","v":0},{"$f":"Accounts!FQ37","v":0},{"$f":"Accounts!FR37","v":0},{"$f":"Accounts!FS37","v":0},{"$f":"Accounts!FT37","v":0},{"$f":"Accounts!FU37","v":0},{"$f":"Accounts!FV37","v":0},{"$f":"Accounts!FW37","v":0},{"$f":"Accounts!FX37","v":0},{"$f":"Accounts!FY37","v":0},{"$f":"Accounts!FZ37","v":0},{"$f":"Accounts!GA37","v":0},{"$f":"Accounts!GB37","v":0},{"$f":"Accounts!GC37","v":0},{"$f":"Accounts!GD37","v":0},{"$f":"Accounts!GE37","v":0},{"$f":"Accounts!GF37","v":0},{"$f":"Accounts!GG37","v":0},{"$f":"Accounts!GH37","v":0},{"$f":"Accounts!GI37","v":0},{"$f":"Accounts!GJ37","v":0},{"$f":"Accounts!GK37","v":0},{"$f":"Accounts!GL37","v":0},{"$f":"Accounts!GM37","v":0},{"$f":"Accounts!GN37","v":0},{"$f":"Accounts!GO37","v":0},{"$f":"Accounts!GP37","v":0},{"$f":"Accounts!GQ37","v":0},{"$f":"Accounts!GR37","v":0},{"$f":"Accounts!GS37","v":0},{"$f":"Accounts!GT37","v":0},{"$f":"Accounts!GU37","v":0},{"$f":"Accounts!GV37","v":0},{"$f":"Accounts!GW37","v":0},{"$f":"Accounts!GX37","v":0},{"$f":"Accounts!GY37","v":0},{"$f":"Accounts!GZ37","v":0},{"$f":"Accounts!HA37","v":0},{"$f":"Accounts!HB37","v":0},{"$f":"Accounts!HC37","v":0},{"$f":"Accounts!HD37","v":0},{"$f":"Accounts!HE37","v":0},{"$f":"Accounts!HF37","v":0},{"$f":"Accounts!HG37","v":0},{"$f":"Accounts!HH37","v":0},{"$f":"Accounts!HI37","v":0},{"$f":"Accounts!HJ37","v":0},{"$f":"Accounts!HK37","v":0},{"$f":"Accounts!HL37","v":0},{"$f":"Accounts!HM37","v":0},{"$f":"Accounts!HN37","v":0},{"$f":"Accounts!HO37","v":0},{"$f":"Accounts!HP37","v":0},{"$f":"Accounts!HQ37","v":0},{"$f":"Accounts!HR37","v":0},{"$f":"Accounts!HS37","v":0},{"$f":"Accounts!HT37","v":0},{"$f":"Accounts!HU37","v":0},{"$f":"Accounts!HV37","v":0},{"$f":"Accounts!HW37","v":0},{"$f":"Accounts!HX37","v":0},{"$f":"Accounts!HY37","v":0},{"$f":"Accounts!HZ37","v":0},{"$f":"Accounts!IA37","v":0},{"$f":"Accounts!IB37","v":0},{"$f":"Accounts!IC37","v":0},{"$f":"Accounts!ID37","v":0},{"$f":"Accounts!IE37","v":0}]
[null,null,"Accounts Receivable",null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"Ops!R160","v":0},{"$f":"Ops!S160","v":0},{"$f":"Ops!T160","v":0},{"$f":"Ops!U160","v":0},{"$f":"Ops!V160","v":0},{"$f":"Ops!W160","v":0},{"$f":"Ops!X160","v":0},{"$f":"Ops!Y160","v":0},{"$f":"Ops!Z160","v":0},{"$f":"Ops!AA160","v":0},{"$f":"Ops!AB160","v":0},{"$f":"Ops!AC160","v":0},{"$f":"Ops!AD160","v":0},{"$f":"Ops!AE160","v":0},{"$f":"Ops!AF160","v":0},{"$f":"Ops!AG160","v":0},{"$f":"Ops!AH160","v":0},{"$f":"Ops!AI160","v":0},{"$f":"Ops!AJ160","v":6.1383410860392438},{"$f":"Ops!AK160","v":11.43811544298236},{"$f":"Ops!AL160","v":14.315251908920228},{"$f":"Ops!AM160","v":16.501230542486855},{"$f":"Ops!AN160","v":22.09802790974128},{"$f":"Ops!AO160","v":28.294285569482682},{"$f":"Ops!AP160","v":29.682360554700622},{"$f":"Ops!AQ160","v":30.002237349976102},{"$f":"Ops!AR160","v":36.461746051073121},{"$f":"Ops!AS160","v":39.73240101246504},{"$f":"Ops!AT160","v":36.338716384182128},{"$f":"Ops!AU160","v":33.002461084973703},{"$f":"Ops!AV160","v":36.461746051073121},{"$f":"Ops!AW160","v":39.73240101246504},{"$f":"Ops!AX160","v":36.338716384182128},{"$f":"Ops!AY160","v":33.002461084973703},{"$f":"Ops!AZ160","v":36.461746051073121},{"$f":"Ops!BA160","v":39.73240101246504},{"$f":"Ops!BB160","v":36.338716384182121},{"$f":"Ops!BC160","v":33.00246108497371},{"$f":"Ops!BD160","v":36.461746051073114},{"$f":"Ops!BE160","v":39.732401012465033},{"$f":"Ops!BF160","v":36.278440677967438},{"$f":"Ops!BG160","v":33.00246108497371},{"$f":"Ops!BH160","v":36.461746051073114},{"$f":"Ops!BI160","v":39.732401012465033},{"$f":"Ops!BJ160","v":36.338716384182121},{"$f":"Ops!BK160","v":33.00246108497371},{"$f":"Ops!BL160","v":36.461746051073114},{"$f":"Ops!BM160","v":39.732401012465033},{"$f":"Ops!BN160","v":36.338716384182121},{"$f":"Ops!BO160","v":33.00246108497371},{"$f":"Ops!BP160","v":36.461746051073114},{"$f":"Ops!BQ160","v":39.732401012465033},{"$f":"Ops!BR160","v":36.338716384182121},{"$f":"Ops!BS160","v":33.00246108497371},{"$f":"Ops!BT160","v":36.461746051073114},{"$f":"Ops!BU160","v":39.732401012465033},{"$f":"Ops!BV160","v":36.278440677967424},{"$f":"Ops!BW160","v":33.00246108497371},{"$f":"Ops!BX160","v":36.461746051073114},{"$f":"Ops!BY160","v":39.732401012465033},{"$f":"Ops!BZ160","v":36.338716384182121},{"$f":"Ops!CA160","v":33.00246108497371},{"$f":"Ops!CB160","v":36.461746051073114},{"$f":"Ops!CC160","v":39.732401012465033},{"$f":"Ops!CD160","v":36.338716384182121},{"$f":"Ops!CE160","v":33.00246108497371},{"$f":"Ops!CF160","v":36.461746051073114},{"$f":"Ops!CG160","v":39.732401012465033},{"$f":"Ops!CH160","v":36.338716384182135},{"$f":"Ops!CI160","v":33.00246108497371},{"$f":"Ops!CJ160","v":36.461746051073114},{"$f":"Ops!CK160","v":39.732401012465033},{"$f":"Ops!CL160","v":36.278440677967424},{"$f":"Ops!CM160","v":33.00246108497371},{"$f":"Ops!CN160","v":36.461746051073114},{"$f":"Ops!CO160","v":39.732401012465033},{"$f":"Ops!CP160","v":36.338716384182121},{"$f":"Ops!CQ160","v":33.00246108497371},{"$f":"Ops!CR160","v":36.461746051073114},{"$f":"Ops!CS160","v":39.732401012465033},{"$f":"Ops!CT160","v":36.338716384182121},{"$f":"Ops!CU160","v":33.00246108497371},{"$f":"Ops!CV160","v":36.461746051073114},{"$f":"Ops!CW160","v":39.732401012465033},{"$f":"Ops!CX160","v":36.338716384182121},{"$f":"Ops!CY160","v":33.00246108497371},{"$f":"Ops!CZ160","v":36.461746051073114},{"$f":"Ops!DA160","v":39.732401012465033},{"$f":"Ops!DB160","v":36.278440677967424},{"$f":"Ops!DC160","v":33.00246108497371},{"$f":"Ops!DD160","v":36.461746051073114},{"$f":"Ops!DE160","v":39.732401012465033},{"$f":"Ops!DF160","v":36.338716384182135},{"$f":"Ops!DG160","v":33.00246108497371},{"$f":"Ops!DH160","v":36.461746051073114},{"$f":"Ops!DI160","v":39.732401012465033},{"$f":"Ops!DJ160","v":36.338716384182135},{"$f":"Ops!DK160","v":33.00246108497371},{"$f":"Ops!DL160","v":36.461746051073114},{"$f":"Ops!DM160","v":39.732401012465033},{"$f":"Ops!DN160","v":36.338716384182121},{"$f":"Ops!DO160","v":33.00246108497371},{"$f":"Ops!DP160","v":36.461746051073114},{"$f":"Ops!DQ160","v":39.732401012465033},{"$f":"Ops!DR160","v":36.278440677967424},{"$f":"Ops!DS160","v":33.00246108497371},{"$f":"Ops!DT160","v":36.461746051073114},{"$f":"Ops!DU160","v":39.732401012465033},{"$f":"Ops!DV160","v":36.338716384182121},{"$f":"Ops!DW160","v":33.00246108497371},{"$f":"Ops!DX160","v":36.461746051073114},{"$f":"Ops!DY160","v":39.732401012465033},{"$f":"Ops!DZ160","v":36.338716384182121},{"$f":"Ops!EA160","v":33.00246108497371},{"$f":"Ops!EB160","v":19.928484683784902},{"$f":"Ops!EC160","v":21.716089622197494},{"$f":"Ops!ED160","v":19.861241748439625},{"$f":"Ops!EE160","v":18.037782374378338},{"$f":"Ops!EF160","v":19.928484683784895},{"$f":"Ops!EG160","v":21.716089622197487},{"$f":"Ops!EH160","v":19.828297536540898},{"$f":"Ops!EI160","v":18.037782374378345},{"$f":"Ops!EJ160","v":19.928484683784902},{"$f":"Ops!EK160","v":21.716089622197494},{"$f":"Ops!EL160","v":19.861241748439625},{"$f":"Ops!EM160","v":18.037782374378338},{"$f":"Ops!EN160","v":19.928484683784895},{"$f":"Ops!EO160","v":21.716089622197487},{"$f":"Ops!EP160","v":19.861241748439618},{"$f":"Ops!EQ160","v":18.037782374378345},{"$f":"Ops!ER160","v":19.928484683784902},{"$f":"Ops!ES160","v":21.716089622197494},{"$f":"Ops!ET160","v":19.861241748439625},{"$f":"Ops!EU160","v":18.037782374378338},{"$f":"Ops!EV160","v":0},{"$f":"Ops!EW160","v":0},{"$f":"Ops!EX160","v":0},{"$f":"Ops!EY160","v":0},{"$f":"Ops!EZ160","v":0},{"$f":"Ops!FA160","v":0},{"$f":"Ops!FB160","v":0},{"$f":"Ops!FC160","v":0},{"$f":"Ops!FD160","v":0},{"$f":"Ops!FE160","v":0},{"$f":"Ops!FF160","v":0},{"$f":"Ops!FG160","v":0},{"$f":"Ops!FH160","v":0},{"$f":"Ops!FI160","v":0},{"$f":"Ops!FJ160","v":0},{"$f":"Ops!FK160","v":0},{"$f":"Ops!FL160","v":0},{"$f":"Ops!FM160","v":0},{"$f":"Ops!FN160","v":0},{"$f":"Ops!FO160","v":0},{"$f":"Ops!FP160","v":0},{"$f":"Ops!FQ160","v":0},{"$f":"Ops!FR160","v":0},{"$f":"Ops!FS160","v":0},{"$f":"Ops!FT160","v":0},{"$f":"Ops!FU160","v":0},{"$f":"Ops!FV160","v":0},{"$f":"Ops!FW160","v":0},{"$f":"Ops!FX160","v":0},{"$f":"Ops!FY160","v":0},{"$f":"Ops!FZ160","v":0},{"$f":"Ops!GA160","v":0},{"$f":"Ops!GB160","v":0},{"$f":"Ops!GC160","v":0},{"$f":"Ops!GD160","v":0},{"$f":"Ops!GE160","v":0},{"$f":"Ops!GF160","v":0},{"$f":"Ops!GG160","v":0},{"$f":"Ops!GH160","v":0},{"$f":"Ops!GI160","v":0},{"$f":"Ops!GJ160","v":0},{"$f":"Ops!GK160","v":0},{"$f":"Ops!GL160","v":0},{"$f":"Ops!GM160","v":0},{"$f":"Ops!GN160","v":0},{"$f":"Ops!GO160","v":0},{"$f":"Ops!GP160","v":0},{"$f":"Ops!GQ160","v":0},{"$f":"Ops!GR160","v":0},{"$f":"Ops!GS160","v":0},{"$f":"Ops!GT160","v":0},{"$f":"Ops!GU160","v":0},{"$f":"Ops!GV160","v":0},{"$f":"Ops!GW160","v":0},{"$f":"Ops!GX160","v":0},{"$f":"Ops!GY160","v":0},{"$f":"Ops!GZ160","v":0},{"$f":"Ops!HA160","v":0},{"$f":"Ops!HB160","v":0},{"$f":"Ops!HC160","v":0},{"$f":"Ops!HD160","v":0},{"$f":"Ops!HE160","v":0},{"$f":"Ops!HF160","v":0},{"$f":"Ops!HG160","v":0},{"$f":"Ops!HH160","v":0},{"$f":"Ops!HI160","v":0},{"$f":"Ops!HJ160","v":0},{"$f":"Ops!HK160","v":0},{"$f":"Ops!HL160","v":0},{"$f":"Ops!HM160","v":0},{"$f":"Ops!HN160","v":0},{"$f":"Ops!HO160","v":0},{"$f":"Ops!HP160","v":0},{"$f":"Ops!HQ160","v":0},{"$f":"Ops!HR160","v":0},{"$f":"Ops!HS160","v":0},{"$f":"Ops!HT160","v":0},{"$f":"Ops!HU160","v":0},{"$f":"Ops!HV160","v":0},{"$f":"Ops!HW160","v":0},{"$f":"Ops!HX160","v":0},{"$f":"Ops!HY160","v":0},{"$f":"Ops!HZ160","v":0},{"$f":"Ops!IA160","v":0},{"$f":"Ops!IB160","v":0},{"$f":"Ops!IC160","v":0},{"$f":"Ops!ID160","v":0},{"$f":"Ops!IE160","v":0}]
[null,null,null,null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"SUM(Q17:Q19)","v":0},0,0,0,15.342064152535812,0,-15.342064152535812,-15.342064152535812,30.310664173353302,-15.342064152535812,-60.994792478424927,-60.994792478424927,-60.994792478424927,-60.994792478424927,-60.994792478424927,-31.924271895451664,-60.994792478424927,-90.065313061398186,-61.451974548390893,-52.046544302738702,-43.835109591493818,10.906778875698546,16.50357624295297,44.528040041163891,98.064121544177979,152.4014922449239,186.54126649311036,231.91183615742347,258.01317400411608,292.02671370541282,306.30336062740361,322.60906942199995,329.78009627689897,334.80832406943648,349.0540161072779,365.3298028814263,372.53822497912631,377.60367934766532,391.88642428864102,406.20316712463966,411.40426795598103,414.57806824994429,426.90352547528761,441.25370898031917,446.53118413532968,449.66041039721676,462.0015176622324,476.36712411879819,481.6597952889216,484.80399375610506,497.159844395824,511.53996397512697,516.80473159809446,519.92200524180032,532.25190428613064,546.6070449313271,551.82971952778803,555.02539243919819,567.37301194153201,581.3503182967612,586.25761197837699,589.01598453571353,600.98552006748571,614.9788317818178,{"$f":"SUM(CC17:CC19)","v":617.52044500792522},610.27717689350379,609.82944904439023,609.19309119056925,601.89239374707336,594.64912563265193,594.20139778353837,593.56503992971739,586.20406678000677,579.02107437180007,578.57334652268651,577.93698866886552,570.63629122536963,563.39302311094821,562.94529526183464,562.30893740801366,555.00823996451777,547.76497185009634,547.3172440009829,546.68088614716191,539.38018870366602,532.13692058924471,531.68919274013126,536.97482827215902,535.63778510386533,534.47872267707544,540.05492480937869,545.44249693697452,544.16572947489544,542.94639134189083,548.52259347419408,553.91016560178991,552.63339813971083,551.41406000670622,556.99026213900947,562.3778342666053,561.10106680452623,559.88172867152161,565.45793080382487,570.8455029314207,569.50845976312689,568.34939733633701,573.92559946864026,579.31317159623609,578.03640413415701,576.8170660011524,582.39326813345565,587.78084026105148,586.5040727989724,585.28473466596779,574.32767543098282,578.23219753559931,578.49426682804528,578.78772462018787,582.79534409579821,586.6998662004147,586.9289912809619,587.25539328500327,591.26301276061361,595.1675348652301,595.42960415767607,595.72306194981866,599.730681425429,603.63520353004549,{"$f":"SUM(EO17:EO19)","v":603.89727282249146},604.12864198118507,608.1983500902445,612.10287219486099,612.36494148730696,612.46434995643426,596.73753407127515,598.854451237479,600.97136840368285,602.78347544167104,605.20520273609054,607.32211990229439,609.43903706849824,611.11535157554385,613.67287140090605,615.78978856710989,617.90670573331374,619.44586468339503,622.14054006572155,624.2574572319254,626.37437439812925,627.77500108376557,630.60820873053706,632.72512589674091,634.84204306294475,636.10274695786802,638.96382394680086,641.19279456155641,643.30971172776026,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,{"$f":"SUM(HA17:HA19)","v":644.4290883482081},644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081]
[]
[]
[null,"Total Assets",null,null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"Q20+Q13","v":21.060648841730483},38.921297683460963,56.781946525191444,77.172595366921925,112.90530836118822,117.95389305038289,123.00247773957756,143.23987361167886,208.9173288596819,175.65476560347483,142.34817807972178,154.65060793953961,166.91375092370131,178.92170362556172,193.19984214535668,236.36699509332985,221.3549619870015,206.30309020714481,232.79951155394818,240.08802463339646,246.18254217843744,298.80751347942589,302.28739368047644,328.19494031248342,379.61410464929361,431.83455818383561,463.85741526581819,507.11106776392745,531.09548844441611,562.99211097950899,575.15184073529599,589.34063236368843,594.39474205238355,597.30605267871715,609.43482755035473,623.59369715829916,628.68520208979533,631.63373929213049,643.79956706690223,655.99939273669702,659.08357640183453,660.14045952959395,670.34899958873336,682.58226592756102,685.74282391636768,686.75513301205092,696.97932311086265,709.22801240122453,712.4037664051441,713.43104770612365,723.66998117963874,735.93318359273781,739.08103404950145,740.08139052700346,750.29437240512993,762.53259588412243,765.63835331437951,766.71710905958582,776.94781139571569,788.80820058474103,791.59857710015297,792.24003249128566,802.09265085685388,813.96904540498213,{"$f":"CC20+CC13","v":814.39374146488569},805.03355618426042,802.4689111689429,799.71563614891807,790.29802153921833,780.93783625859305,778.37319124327564,775.6199162232507,766.14202590733623,756.84211633292568,754.27747131760816,751.52419629758333,742.10658168788359,732.74639640725832,730.18175139194091,727.42847637191596,718.01086176221622,708.65067648159095,706.08603146627365,703.33275644624871,693.91514183654897,684.55495655592381,681.9903115406064,685.15902990643031,681.70506957193277,678.42908997893903,681.88837494503832,685.15902990643031,681.76534527814738,678.42908997893892,681.88837494503832,685.15902990643019,681.76534527814727,678.4290899789388,681.88837494503809,685.15902990643008,681.76534527814715,678.42908997893869,681.88837494503809,685.15902990642996,681.70506957193231,678.42908997893858,681.88837494503787,685.15902990642985,681.76534527814692,678.42908997893846,681.88837494503787,685.15902990642974,681.76534527814681,678.42908997893835,665.35511357774953,667.14271851616206,665.28787064240419,663.46441126834293,665.35511357774931,667.14271851616195,665.25492643050529,663.46441126834281,665.35511357774931,667.14271851616184,665.28787064240396,663.4644112683427,665.35511357774908,667.14271851616172,{"$f":"EO20+EO13","v":665.28787064240385},663.40232263489361,665.35511357774908,667.14271851616172,665.28787064240385,663.27036194532729,645.42662889396433,645.42662889396422,645.42662889396422,645.12181876574857,645.42662889396411,645.42662889396411,645.42662889396411,644.98602623480588,645.42662889396411,645.42662889396411,645.42662889396411,644.84887067784155,645.42662889396422,645.42662889396411,645.42662889396411,644.71033841339658,645.42662889396422,645.42662889396411,645.42662889396411,644.57041562268353,645.31457544541252,645.42662889396411,645.42662889396411,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,{"$f":"HA20+HA13","v":644.4290883482081},644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081]
[]
[]
[]
["Liabilities & Equity"]
[]
[null,{"$f":"\"\"","v":""},"Liabilities"]
[]
[null,null,"Senior Debt",null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"Debt!R27","v":0},{"$f":"Debt!S27","v":0},{"$f":"Debt!T27","v":0},{"$f":"Debt!U27","v":0},{"$f":"Debt!V27","v":0},{"$f":"Debt!W27","v":0},{"$f":"Debt!X27","v":47.154759885897143},{"$f":"Debt!Y27","v":112.59135988201595},{"$f":"Debt!Z27","v":126.30269909182925},{"$f":"Debt!AA27","v":139.84862756751596},{"$f":"Debt!AB27","v":153.29814828081658},{"$f":"Debt!AC27","v":165.38641771347278},{"$f":"Debt!AD27","v":243.90650457540886},{"$f":"Debt!AE27","v":323.84932982631454},{"$f":"Debt!AF27","v":379.69737745557188},{"$f":"Debt!AG27","v":391.4342661801756},{"$f":"Debt!AH27","v":403.69231957351462},{"$f":"Debt!AI27","v":415.75310531332809},{"$f":"Debt!AJ27","v":409.72917533191128},{"$f":"Debt!AK27","v":403.70524535049447},{"$f":"Debt!AL27","v":397.68131536907765},{"$f":"Debt!AM27","v":391.65738538766084},{"$f":"Debt!AN27","v":385.63345540624402},{"$f":"Debt!AO27","v":379.60952542482721},{"$f":"Debt!AP27","v":373.5855954434104},{"$f":"Debt!AQ27","v":367.56166546199358},{"$f":"Debt!AR27","v":361.53773548057677},{"$f":"Debt!AS27","v":355.51380549915996},{"$f":"Debt!AT27","v":349.48987551774314},{"$f":"Debt!AU27","v":343.46594553632633},{"$f":"Debt!AV27","v":337.44201555490952},{"$f":"Debt!AW27","v":331.4180855734927},{"$f":"Debt!AX27","v":325.39415559207589},{"$f":"Debt!AY27","v":319.37022561065908},{"$f":"Debt!AZ27","v":313.34629562924226},{"$f":"Debt!BA27","v":307.32236564782545},{"$f":"Debt!BB27","v":301.29843566640864},{"$f":"Debt!BC27","v":295.27450568499182},{"$f":"Debt!BD27","v":289.25057570357501},{"$f":"Debt!BE27","v":283.2266457221582},{"$f":"Debt!BF27","v":277.20271574074138},{"$f":"Debt!BG27","v":271.17878575932457},{"$f":"Debt!BH27","v":265.15485577790776},{"$f":"Debt!BI27","v":259.13092579649094},{"$f":"Debt!BJ27","v":253.10699581507413},{"$f":"Debt!BK27","v":247.08306583365732},{"$f":"Debt!BL27","v":241.0591358522405},{"$f":"Debt!BM27","v":235.03520587082369},{"$f":"Debt!BN27","v":229.01127588940687},{"$f":"Debt!BO27","v":222.98734590799006},{"$f":"Debt!BP27","v":216.96341592657325},{"$f":"Debt!BQ27","v":210.93948594515643},{"$f":"Debt!BR27","v":204.91555596373962},{"$f":"Debt!BS27","v":198.89162598232281},{"$f":"Debt!BT27","v":192.86769600090599},{"$f":"Debt!BU27","v":186.84376601948918},{"$f":"Debt!BV27","v":180.81983603807237},{"$f":"Debt!BW27","v":174.79590605665555},{"$f":"Debt!BX27","v":168.77197607523874},{"$f":"Debt!BY27","v":162.74804609382193},{"$f":"Debt!BZ27","v":156.72411611240511},{"$f":"Debt!CA27","v":150.7001861309883},{"$f":"Debt!CB27","v":144.67625614957149},{"$f":"Debt!CC27","v":138.65232616815467},{"$f":"Debt!CD27","v":132.62839618673786},{"$f":"Debt!CE27","v":126.60446620532105},{"$f":"Debt!CF27","v":120.58053622390423},{"$f":"Debt!CG27","v":114.55660624248742},{"$f":"Debt!CH27","v":108.53267626107061},{"$f":"Debt!CI27","v":102.50874627965379},{"$f":"Debt!CJ27","v":96.484816298236979},{"$f":"Debt!CK27","v":90.460886316820165},{"$f":"Debt!CL27","v":84.436956335403352},{"$f":"Debt!CM27","v":78.413026353986538},{"$f":"Debt!CN27","v":72.389096372569725},{"$f":"Debt!CO27","v":66.365166391152911},{"$f":"Debt!CP27","v":60.341236409736098},{"$f":"Debt!CQ27","v":54.317306428319284},{"$f":"Debt!CR27","v":48.293376446902471},{"$f":"Debt!CS27","v":42.269446465485657},{"$f":"Debt!CT27","v":36.245516484068844},{"$f":"Debt!CU27","v":30.221586502652031},{"$f":"Debt!CV27","v":24.197656521235217},{"$f":"Debt!CW27","v":18.173726539818404},{"$f":"Debt!CX27","v":12.149796558401592},{"$f":"Debt!CY27","v":6.1258665769847802},{"$f":"Debt!CZ27","v":0.10193659556796852},{"$f":"Debt!DA27","v":0},{"$f":"Debt!DB27","v":0},{"$f":"Debt!DC27","v":0},{"$f":"Debt!DD27","v":0},{"$f":"Debt!DE27","v":0},{"$f":"Debt!DF27","v":0},{"$f":"Debt!DG27","v":0},{"$f":"Debt!DH27","v":0},{"$f":"Debt!DI27","v":0},{"$f":"Debt!DJ27","v":0},{"$f":"Debt!DK27","v":0},{"$f":"Debt!DL27","v":0},{"$f":"Debt!DM27","v":0},{"$f":"Debt!DN27","v":0},{"$f":"Debt!DO27","v":0},{"$f":"Debt!DP27","v":0},{"$f":"Debt!DQ27","v":0},{"$f":"Debt!DR27","v":0},{"$f":"Debt!DS27","v":0},{"$f":"Debt!DT27","v":0},{"$f":"Debt!DU27","v":0},{"$f":"Debt!DV27","v":0},{"$f":"Debt!DW27","v":0},{"$f":"Debt!DX27","v":0},{"$f":"Debt!DY27","v":0},{"$f":"Debt!DZ27","v":0},{"$f":"Debt!EA27","v":0},{"$f":"Debt!EB27","v":0},{"$f":"Debt!EC27","v":0},{"$f":"Debt!ED27","v":0},{"$f":"Debt!EE27","v":0},{"$f":"Debt!EF27","v":0},{"$f":"Debt!EG27","v":0},{"$f":"Debt!EH27","v":0},{"$f":"Debt!EI27","v":0},{"$f":"Debt!EJ27","v":0},{"$f":"Debt!EK27","v":0},{"$f":"Debt!EL27","v":0},{"$f":"Debt!EM27","v":0},{"$f":"Debt!EN27","v":0},{"$f":"Debt!EO27","v":0},{"$f":"Debt!EP27","v":0},{"$f":"Debt!EQ27","v":0},{"$f":"Debt!ER27","v":0},{"$f":"Debt!ES27","v":0},{"$f":"Debt!ET27","v":0},{"$f":"Debt!EU27","v":0},{"$f":"Debt!EV27","v":0},{"$f":"Debt!EW27","v":0},{"$f":"Debt!EX27","v":0},{"$f":"Debt!EY27","v":0},{"$f":"Debt!EZ27","v":0},{"$f":"Debt!FA27","v":0},{"$f":"Debt!FB27","v":0},{"$f":"Debt!FC27","v":0},{"$f":"Debt!FD27","v":0},{"$f":"Debt!FE27","v":0},{"$f":"Debt!FF27","v":0},{"$f":"Debt!FG27","v":0},{"$f":"Debt!FH27","v":0},{"$f":"Debt!FI27","v":0},{"$f":"Debt!FJ27","v":0},{"$f":"Debt!FK27","v":0},{"$f":"Debt!FL27","v":0},{"$f":"Debt!FM27","v":0},{"$f":"Debt!FN27","v":0},{"$f":"Debt!FO27","v":0},{"$f":"Debt!FP27","v":0},{"$f":"Debt!FQ27","v":0},{"$f":"Debt!FR27","v":0},{"$f":"Debt!FS27","v":0},{"$f":"Debt!FT27","v":0},{"$f":"Debt!FU27","v":0},{"$f":"Debt!FV27","v":0},{"$f":"Debt!FW27","v":0},{"$f":"Debt!FX27","v":0},{"$f":"Debt!FY27","v":0},{"$f":"Debt!FZ27","v":0},{"$f":"Debt!GA27","v":0},{"$f":"Debt!GB27","v":0},{"$f":"Debt!GC27","v":0},{"$f":"Debt!GD27","v":0},{"$f":"Debt!GE27","v":0},{"$f":"Debt!GF27","v":0},{"$f":"Debt!GG27","v":0},{"$f":"Debt!GH27","v":0},{"$f":"Debt!GI27","v":0},{"$f":"Debt!GJ27","v":0},{"$f":"Debt!GK27","v":0},{"$f":"Debt!GL27","v":0},{"$f":"Debt!GM27","v":0},{"$f":"Debt!GN27","v":0},{"$f":"Debt!GO27","v":0},{"$f":"Debt!GP27","v":0},{"$f":"Debt!GQ27","v":0},{"$f":"Debt!GR27","v":0},{"$f":"Debt!GS27","v":0},{"$f":"Debt!GT27","v":0},{"$f":"Debt!GU27","v":0},{"$f":"Debt!GV27","v":0},{"$f":"Debt!GW27","v":0},{"$f":"Debt!GX27","v":0},{"$f":"Debt!GY27","v":0},{"$f":"Debt!GZ27","v":0},{"$f":"Debt!HA27","v":0},{"$f":"Debt!HB27","v":0},{"$f":"Debt!HC27","v":0},{"$f":"Debt!HD27","v":0},{"$f":"Debt!HE27","v":0},{"$f":"Debt!HF27","v":0},{"$f":"Debt!HG27","v":0},{"$f":"Debt!HH27","v":0},{"$f":"Debt!HI27","v":0},{"$f":"Debt!HJ27","v":0},{"$f":"Debt!HK27","v":0},{"$f":"Debt!HL27","v":0},{"$f":"Debt!HM27","v":0},{"$f":"Debt!HN27","v":0},{"$f":"Debt!HO27","v":0},{"$f":"Debt!HP27","v":0},{"$f":"Debt!HQ27","v":0},{"$f":"Debt!HR27","v":0},{"$f":"Debt!HS27","v":0},{"$f":"Debt!HT27","v":0},{"$f":"Debt!HU27","v":0},{"$f":"Debt!HV27","v":0},{"$f":"Debt!HW27","v":0},{"$f":"Debt!HX27","v":0},{"$f":"Debt!HY27","v":0},{"$f":"Debt!HZ27","v":0},{"$f":"Debt!IA27","v":0},{"$f":"Debt!IB27","v":0},{"$f":"Debt!IC27","v":0},{"$f":"Debt!ID27","v":0},{"$f":"Debt!IE27","v":0}]
[null,null,"EBL Facility",null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"Debt!R74","v":0},{"$f":"Debt!S74","v":0},{"$f":"Debt!T74","v":0},{"$f":"Debt!U74","v":0},{"$f":"Debt!V74","v":0},{"$f":"Debt!W74","v":0},{"$f":"Debt!X74","v":0},{"$f":"Debt!Y74","v":0},{"$f":"Debt!Z74","v":0},{"$f":"Debt!AA74","v":0},{"$f":"Debt!AB74","v":0},{"$f":"Debt!AC74","v":0},{"$f":"Debt!AD74","v":0},{"$f":"Debt!AE74","v":0},{"$f":"Debt!AF74","v":0},{"$f":"Debt!AG74","v":0},{"$f":"Debt!AH74","v":0},{"$f":"Debt!AI74","v":0},{"$f":"Debt!AJ74","v":0},{"$f":"Debt!AK74","v":0},{"$f":"Debt!AL74","v":0},{"$f":"Debt!AM74","v":0},{"$f":"Debt!AN74","v":0},{"$f":"Debt!AO74","v":0},{"$f":"Debt!AP74","v":0},{"$f":"Debt!AQ74","v":0},{"$f":"Debt!AR74","v":0},{"$f":"Debt!AS74","v":0},{"$f":"Debt!AT74","v":0},{"$f":"Debt!AU74","v":0},{"$f":"Debt!AV74","v":0},{"$f":"Debt!AW74","v":0},{"$f":"Debt!AX74","v":0},{"$f":"Debt!AY74","v":0},{"$f":"Debt!AZ74","v":0},{"$f":"Debt!BA74","v":0},{"$f":"Debt!BB74","v":0},{"$f":"Debt!BC74","v":0},{"$f":"Debt!BD74","v":0},{"$f":"Debt!BE74","v":0},{"$f":"Debt!BF74","v":0},{"$f":"Debt!BG74","v":0},{"$f":"Debt!BH74","v":0},{"$f":"Debt!BI74","v":0},{"$f":"Debt!BJ74","v":0},{"$f":"Debt!BK74","v":0},{"$f":"Debt!BL74","v":0},{"$f":"Debt!BM74","v":0},{"$f":"Debt!BN74","v":0},{"$f":"Debt!BO74","v":0},{"$f":"Debt!BP74","v":0},{"$f":"Debt!BQ74","v":0},{"$f":"Debt!BR74","v":0},{"$f":"Debt!BS74","v":0},{"$f":"Debt!BT74","v":0},{"$f":"Debt!BU74","v":0},{"$f":"Debt!BV74","v":0},{"$f":"Debt!BW74","v":0},{"$f":"Debt!BX74","v":0},{"$f":"Debt!BY74","v":0},{"$f":"Debt!BZ74","v":0},{"$f":"Debt!CA74","v":0},{"$f":"Debt!CB74","v":0},{"$f":"Debt!CC74","v":0},{"$f":"Debt!CD74","v":0},{"$f":"Debt!CE74","v":0},{"$f":"Debt!CF74","v":0},{"$f":"Debt!CG74","v":0},{"$f":"Debt!CH74","v":0},{"$f":"Debt!CI74","v":0},{"$f":"Debt!CJ74","v":0},{"$f":"Debt!CK74","v":0},{"$f":"Debt!CL74","v":0},{"$f":"Debt!CM74","v":0},{"$f":"Debt!CN74","v":0},{"$f":"Debt!CO74","v":0},{"$f":"Debt!CP74","v":0},{"$f":"Debt!CQ74","v":0},{"$f":"Debt!CR74","v":0},{"$f":"Debt!CS74","v":0},{"$f":"Debt!CT74","v":0},{"$f":"Debt!CU74","v":0},{"$f":"Debt!CV74","v":0},{"$f":"Debt!CW74","v":0},{"$f":"Debt!CX74","v":0},{"$f":"Debt!CY74","v":0},{"$f":"Debt!CZ74","v":0},{"$f":"Debt!DA74","v":0},{"$f":"Debt!DB74","v":0},{"$f":"Debt!DC74","v":0},{"$f":"Debt!DD74","v":0},{"$f":"Debt!DE74","v":0},{"$f":"Debt!DF74","v":0},{"$f":"Debt!DG74","v":0},{"$f":"Debt!DH74","v":0},{"$f":"Debt!DI74","v":0},{"$f":"Debt!DJ74","v":0},{"$f":"Debt!DK74","v":0},{"$f":"Debt!DL74","v":0},{"$f":"Debt!DM74","v":0},{"$f":"Debt!DN74","v":0},{"$f":"Debt!DO74","v":0},{"$f":"Debt!DP74","v":0},{"$f":"Debt!DQ74","v":0},{"$f":"Debt!DR74","v":0},{"$f":"Debt!DS74","v":0},{"$f":"Debt!DT74","v":0},{"$f":"Debt!DU74","v":0},{"$f":"Debt!DV74","v":0},{"$f":"Debt!DW74","v":0},{"$f":"Debt!DX74","v":0},{"$f":"Debt!DY74","v":0},{"$f":"Debt!DZ74","v":0},{"$f":"Debt!EA74","v":0},{"$f":"Debt!EB74","v":0},{"$f":"Debt!EC74","v":0},{"$f":"Debt!ED74","v":0},{"$f":"Debt!EE74","v":0},{"$f":"Debt!EF74","v":0},{"$f":"Debt!EG74","v":0},{"$f":"Debt!EH74","v":0},{"$f":"Debt!EI74","v":0},{"$f":"Debt!EJ74","v":0},{"$f":"Debt!EK74","v":0},{"$f":"Debt!EL74","v":0},{"$f":"Debt!EM74","v":0},{"$f":"Debt!EN74","v":0},{"$f":"Debt!EO74","v":0},{"$f":"Debt!EP74","v":0},{"$f":"Debt!EQ74","v":0},{"$f":"Debt!ER74","v":0},{"$f":"Debt!ES74","v":0},{"$f":"Debt!ET74","v":0},{"$f":"Debt!EU74","v":0},{"$f":"Debt!EV74","v":0},{"$f":"Debt!EW74","v":0},{"$f":"Debt!EX74","v":0},{"$f":"Debt!EY74","v":0},{"$f":"Debt!EZ74","v":0},{"$f":"Debt!FA74","v":0},{"$f":"Debt!FB74","v":0},{"$f":"Debt!FC74","v":0},{"$f":"Debt!FD74","v":0},{"$f":"Debt!FE74","v":0},{"$f":"Debt!FF74","v":0},{"$f":"Debt!FG74","v":0},{"$f":"Debt!FH74","v":0},{"$f":"Debt!FI74","v":0},{"$f":"Debt!FJ74","v":0},{"$f":"Debt!FK74","v":0},{"$f":"Debt!FL74","v":0},{"$f":"Debt!FM74","v":0},{"$f":"Debt!FN74","v":0},{"$f":"Debt!FO74","v":0},{"$f":"Debt!FP74","v":0},{"$f":"Debt!FQ74","v":0},{"$f":"Debt!FR74","v":0},{"$f":"Debt!FS74","v":0},{"$f":"Debt!FT74","v":0},{"$f":"Debt!FU74","v":0},{"$f":"Debt!FV74","v":0},{"$f":"Debt!FW74","v":0},{"$f":"Debt!FX74","v":0},{"$f":"Debt!FY74","v":0},{"$f":"Debt!FZ74","v":0},{"$f":"Debt!GA74","v":0},{"$f":"Debt!GB74","v":0},{"$f":"Debt!GC74","v":0},{"$f":"Debt!GD74","v":0},{"$f":"Debt!GE74","v":0},{"$f":"Debt!GF74","v":0},{"$f":"Debt!GG74","v":0},{"$f":"Debt!GH74","v":0},{"$f":"Debt!GI74","v":0},{"$f":"Debt!GJ74","v":0},{"$f":"Debt!GK74","v":0},{"$f":"Debt!GL74","v":0},{"$f":"Debt!GM74","v":0},{"$f":"Debt!GN74","v":0},{"$f":"Debt!GO74","v":0},{"$f":"Debt!GP74","v":0},{"$f":"Debt!GQ74","v":0},{"$f":"Debt!GR74","v":0},{"$f":"Debt!GS74","v":0},{"$f":"Debt!GT74","v":0},{"$f":"Debt!GU74","v":0},{"$f":"Debt!GV74","v":0},{"$f":"Debt!GW74","v":0},{"$f":"Debt!GX74","v":0},{"$f":"Debt!GY74","v":0},{"$f":"Debt!GZ74","v":0},{"$f":"Debt!HA74","v":0},{"$f":"Debt!HB74","v":0},{"$f":"Debt!HC74","v":0},{"$f":"Debt!HD74","v":0},{"$f":"Debt!HE74","v":0},{"$f":"Debt!HF74","v":0},{"$f":"Debt!HG74","v":0},{"$f":"Debt!HH74","v":0},{"$f":"Debt!HI74","v":0},{"$f":"Debt!HJ74","v":0},{"$f":"Debt!HK74","v":0},{"$f":"Debt!HL74","v":0},{"$f":"Debt!HM74","v":0},{"$f":"Debt!HN74","v":0},{"$f":"Debt!HO74","v":0},{"$f":"Debt!HP74","v":0},{"$f":"Debt!HQ74","v":0},{"$f":"Debt!HR74","v":0},{"$f":"Debt!HS74","v":0},{"$f":"Debt!HT74","v":0},{"$f":"Debt!HU74","v":0},{"$f":"Debt!HV74","v":0},{"$f":"Debt!HW74","v":0},{"$f":"Debt!HX74","v":0},{"$f":"Debt!HY74","v":0},{"$f":"Debt!HZ74","v":0},{"$f":"Debt!IA74","v":0},{"$f":"Debt!IB74","v":0},{"$f":"Debt!IC74","v":0},{"$f":"Debt!ID74","v":0},{"$f":"Debt!IE74","v":0}]
[null,null,"Debt Service Reserve Facility",null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"Debt!R102","v":12.152855161803444},{"$f":"Debt!S102","v":12.681806962235683},{"$f":"Debt!T102","v":25.363613924471366},{"$f":"Debt!U102","v":50.363613924471366},{"$f":"Debt!V102","v":17.328967923732094},{"$f":"Debt!W102","v":34.657935847464188},{"$f":"Debt!X102","v":53.686227673373558},{"$f":"Debt!Y102","v":41.512976450643926},{"$f":"Debt!Z102","v":2.1736358370554427},{"$f":"Debt!AA102","v":3.3293992430601183},{"$f":"Debt!AB102","v":4.4327791542246864},{"$f":"Debt!AC102","v":4.6469395813863059},{"$f":"Debt!AD102","v":9.2938791627726118},{"$f":"Debt!AE102","v":18.587758325545224},{"$f":"Debt!AF102","v":37.175516651090447},{"$f":"Debt!AG102","v":10.464739708513369},{"$f":"Debt!AH102","v":12.265173791819258},{"$f":"Debt!AI102","v":14.065607875125147},{"$f":"Debt!AJ102","v":25.303106588609168},{"$f":"Debt!AK102","v":27.05282794435454},{"$f":"Debt!AL102","v":27.667149122653505},{"$f":"Debt!AM102","v":51.277954916812874},{"$f":"Debt!AN102","v":8.4053450172923654},{"$f":"Debt!AO102","v":16.810690034584731},{"$f":"Debt!AP102","v":33.621380069169462},{"$f":"Debt!AQ102","v":-2.0087469527352155},{"$f":"Debt!AR102","v":0},{"$f":"Debt!AS102","v":0},{"$f":"Debt!AT102","v":0},{"$f":"Debt!AU102","v":0},{"$f":"Debt!AV102","v":0},{"$f":"Debt!AW102","v":0},{"$f":"Debt!AX102","v":0},{"$f":"Debt!AY102","v":0},{"$f":"Debt!AZ102","v":0},{"$f":"Debt!BA102","v":0},{"$f":"Debt!BB102","v":0},{"$f":"Debt!BC102","v":0},{"$f":"Debt!BD102","v":0},{"$f":"Debt!BE102","v":0},{"$f":"Debt!BF102","v":0},{"$f":"Debt!BG102","v":0},{"$f":"Debt!BH102","v":0},{"$f":"Debt!BI102","v":0},{"$f":"Debt!BJ102","v":0},{"$f":"Debt!BK102","v":0},{"$f":"Debt!BL102","v":0},{"$f":"Debt!BM102","v":0},{"$f":"Debt!BN102","v":0},{"$f":"Debt!BO102","v":0},{"$f":"Debt!BP102","v":0},{"$f":"Debt!BQ102","v":0},{"$f":"Debt!BR102","v":0},{"$f":"Debt!BS102","v":0},{"$f":"Debt!BT102","v":0},{"$f":"Debt!BU102","v":0},{"$f":"Debt!BV102","v":0},{"$f":"Debt!BW102","v":0},{"$f":"Debt!BX102","v":0},{"$f":"Debt!BY102","v":0},{"$f":"Debt!BZ102","v":0},{"$f":"Debt!CA102","v":0},{"$f":"Debt!CB102","v":0},{"$f":"Debt!CC102","v":0},{"$f":"Debt!CD102","v":0},{"$f":"Debt!CE102","v":0},{"$f":"Debt!CF102","v":0},{"$f":"Debt!CG102","v":0},{"$f":"Debt!CH102","v":0},{"$f":"Debt!CI102","v":0},{"$f":"Debt!CJ102","v":0},{"$f":"Debt!CK102","v":0},{"$f":"Debt!CL102","v":0},{"$f":"Debt!CM102","v":0},{"$f":"Debt!CN102","v":0},{"$f":"Debt!CO102","v":0},{"$f":"Debt!CP102","v":0},{"$f":"Debt!CQ102","v":0},{"$f":"Debt!CR102","v":0},{"$f":"Debt!CS102","v":0},{"$f":"Debt!CT102","v":0},{"$f":"Debt!CU102","v":0},{"$f":"Debt!CV102","v":0},{"$f":"Debt!CW102","v":0},{"$f":"Debt!CX102","v":0},{"$f":"Debt!CY102","v":0},{"$f":"Debt!CZ102","v":0},{"$f":"Debt!DA102","v":0},{"$f":"Debt!DB102","v":0},{"$f":"Debt!DC102","v":0},{"$f":"Debt!DD102","v":0},{"$f":"Debt!DE102","v":0},{"$f":"Debt!DF102","v":0},{"$f":"Debt!DG102","v":0},{"$f":"Debt!DH102","v":0},{"$f":"Debt!DI102","v":0},{"$f":"Debt!DJ102","v":0},{"$f":"Debt!DK102","v":0},{"$f":"Debt!DL102","v":0},{"$f":"Debt!DM102","v":0},{"$f":"Debt!DN102","v":0},{"$f":"Debt!DO102","v":0},{"$f":"Debt!DP102","v":0},{"$f":"Debt!DQ102","v":0},{"$f":"Debt!DR102","v":0},{"$f":"Debt!DS102","v":0},{"$f":"Debt!DT102","v":0},{"$f":"Debt!DU102","v":0},{"$f":"Debt!DV102","v":0},{"$f":"Debt!DW102","v":0},{"$f":"Debt!DX102","v":0},{"$f":"Debt!DY102","v":0},{"$f":"Debt!DZ102","v":0},{"$f":"Debt!EA102","v":0},{"$f":"Debt!EB102","v":0},{"$f":"Debt!EC102","v":0},{"$f":"Debt!ED102","v":0},{"$f":"Debt!EE102","v":0},{"$f":"Debt!EF102","v":0},{"$f":"Debt!EG102","v":0},{"$f":"Debt!EH102","v":0},{"$f":"Debt!EI102","v":0},{"$f":"Debt!EJ102","v":0},{"$f":"Debt!EK102","v":0},{"$f":"Debt!EL102","v":0},{"$f":"Debt!EM102","v":0},{"$f":"Debt!EN102","v":0},{"$f":"Debt!EO102","v":0},{"$f":"Debt!EP102","v":0},{"$f":"Debt!EQ102","v":0},{"$f":"Debt!ER102","v":0},{"$f":"Debt!ES102","v":0},{"$f":"Debt!ET102","v":0},{"$f":"Debt!EU102","v":0},{"$f":"Debt!EV102","v":0},{"$f":"Debt!EW102","v":0},{"$f":"Debt!EX102","v":0},{"$f":"Debt!EY102","v":0},{"$f":"Debt!EZ102","v":0},{"$f":"Debt!FA102","v":0},{"$f":"Debt!FB102","v":0},{"$f":"Debt!FC102","v":0},{"$f":"Debt!FD102","v":0},{"$f":"Debt!FE102","v":0},{"$f":"Debt!FF102","v":0},{"$f":"Debt!FG102","v":0},{"$f":"Debt!FH102","v":0},{"$f":"Debt!FI102","v":0},{"$f":"Debt!FJ102","v":0},{"$f":"Debt!FK102","v":0},{"$f":"Debt!FL102","v":0},{"$f":"Debt!FM102","v":0},{"$f":"Debt!FN102","v":0},{"$f":"Debt!FO102","v":0},{"$f":"Debt!FP102","v":0},{"$f":"Debt!FQ102","v":0},{"$f":"Debt!FR102","v":0},{"$f":"Debt!FS102","v":0},{"$f":"Debt!FT102","v":0},{"$f":"Debt!FU102","v":0},{"$f":"Debt!FV102","v":0},{"$f":"Debt!FW102","v":0},{"$f":"Debt!FX102","v":0},{"$f":"Debt!FY102","v":0},{"$f":"Debt!FZ102","v":0},{"$f":"Debt!GA102","v":0},{"$f":"Debt!GB102","v":0},{"$f":"Debt!GC102","v":0},{"$f":"Debt!GD102","v":0},{"$f":"Debt!GE102","v":0},{"$f":"Debt!GF102","v":0},{"$f":"Debt!GG102","v":0},{"$f":"Debt!GH102","v":0},{"$f":"Debt!GI102","v":0},{"$f":"Debt!GJ102","v":0},{"$f":"Debt!GK102","v":0},{"$f":"Debt!GL102","v":0},{"$f":"Debt!GM102","v":0},{"$f":"Debt!GN102","v":0},{"$f":"Debt!GO102","v":0},{"$f":"Debt!GP102","v":0},{"$f":"Debt!GQ102","v":0},{"$f":"Debt!GR102","v":0},{"$f":"Debt!GS102","v":0},{"$f":"Debt!GT102","v":0},{"$f":"Debt!GU102","v":0},{"$f":"Debt!GV102","v":0},{"$f":"Debt!GW102","v":0},{"$f":"Debt!GX102","v":0},{"$f":"Debt!GY102","v":0},{"$f":"Debt!GZ102","v":0},{"$f":"Debt!HA102","v":0},{"$f":"Debt!HB102","v":0},{"$f":"Debt!HC102","v":0},{"$f":"Debt!HD102","v":0},{"$f":"Debt!HE102","v":0},{"$f":"Debt!HF102","v":0},{"$f":"Debt!HG102","v":0},{"$f":"Debt!HH102","v":0},{"$f":"Debt!HI102","v":0},{"$f":"Debt!HJ102","v":0},{"$f":"Debt!HK102","v":0},{"$f":"Debt!HL102","v":0},{"$f":"Debt!HM102","v":0},{"$f":"Debt!HN102","v":0},{"$f":"Debt!HO102","v":0},{"$f":"Debt!HP102","v":0},{"$f":"Debt!HQ102","v":0},{"$f":"Debt!HR102","v":0},{"$f":"Debt!HS102","v":0},{"$f":"Debt!HT102","v":0},{"$f":"Debt!HU102","v":0},{"$f":"Debt!HV102","v":0},{"$f":"Debt!HW102","v":0},{"$f":"Debt!HX102","v":0},{"$f":"Debt!HY102","v":0},{"$f":"Debt!HZ102","v":0},{"$f":"Debt!IA102","v":0},{"$f":"Debt!IB102","v":0},{"$f":"Debt!IC102","v":0},{"$f":"Debt!ID102","v":0},{"$f":"Debt!IE102","v":0}]
[null,null,"Working Capital Facility",null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"Debt!R132","v":0},{"$f":"Debt!S132","v":0},{"$f":"Debt!T132","v":0},{"$f":"Debt!U132","v":0},{"$f":"Debt!V132","v":0},{"$f":"Debt!W132","v":0},{"$f":"Debt!X132","v":0},{"$f":"Debt!Y132","v":0},{"$f":"Debt!Z132","v":0},{"$f":"Debt!AA132","v":0},{"$f":"Debt!AB132","v":0},{"$f":"Debt!AC132","v":0},{"$f":"Debt!AD132","v":0},{"$f":"Debt!AE132","v":0},{"$f":"Debt!AF132","v":0},{"$f":"Debt!AG132","v":0},{"$f":"Debt!AH132","v":0},{"$f":"Debt!AI132","v":0},{"$f":"Debt!AJ132","v":-3.3618048975118207},{"$f":"Debt!AK132","v":1.1885888964907103},{"$f":"Debt!AL132","v":3.9976672967762106},{"$f":"Debt!AM132","v":6.179355874371053},{"$f":"Debt!AN132","v":11.771437575379345},{"$f":"Debt!AO132","v":17.94187875928484},{"$f":"Debt!AP132","v":19.282878130144638},{"$f":"Debt!AQ132","v":19.576756219358728},{"$f":"Debt!AR132","v":26.031501920414748},{"$f":"Debt!AS132","v":29.276081271480024},{"$f":"Debt!AT132","v":25.812965446332932},{"$f":"Debt!AU132","v":22.472333535507943},{"$f":"Debt!AV132","v":25.926807692655579},{"$f":"Debt!AW132","v":29.171125308151456},{"$f":"Debt!AX132","v":25.707312563023685},{"$f":"Debt!AY132","v":22.366636721685875},{"$f":"Debt!AZ132","v":25.821062590037798},{"$f":"Debt!BA132","v":29.065115842777132},{"$f":"Debt!BB132","v":25.600599182290772},{"$f":"Debt!BC132","v":22.259878969484902},{"$f":"Debt!BD132","v":25.714256064339288},{"$f":"Debt!BE132","v":25.893649345217625},{"$f":"Debt!BF132","v":22.376759901708994},{"$f":"Debt!BG132","v":19.066026106774622},{"$f":"Debt!BH132","v":22.518944053497101},{"$f":"Debt!BI132","v":25.754742009895075},{"$f":"Debt!BJ132","v":22.268244076553806},{"$f":"Debt!BK132","v":18.926138269109373},{"$f":"Debt!BL132","v":22.378992306476665},{"$f":"Debt!BM132","v":25.614440383507095},{"$f":"Debt!BN132","v":22.127010830811841},{"$f":"Debt!BO132","v":18.784846298525107},{"$f":"Debt!BP132","v":22.237635785043068},{"$f":"Debt!BQ132","v":25.47273047076991},{"$f":"Debt!BR132","v":21.984359947533147},{"$f":"Debt!BS132","v":18.642136100949831},{"$f":"Debt!BT132","v":22.094860388685269},{"$f":"Debt!BU132","v":25.329598135921223},{"$f":"Debt!BV132","v":21.810143776089838},{"$f":"Debt!BW132","v":18.497993440841434},{"$f":"Debt!BX132","v":21.950651875357501},{"$f":"Debt!BY132","v":24.578083533019857},{"$f":"Debt!BZ132","v":21.083772448553376},{"$f":"Debt!CA132","v":17.741174137313518},{"$f":"Debt!CB132","v":21.193486810293152},{"$f":"Debt!CC132","v":24.425971123583125},{"$f":"Debt!CD132","v":20.93064999476961},{"$f":"Debt!CE132","v":17.587988015149804},{"$f":"Debt!CF132","v":21.040230703301212},{"$f":"Debt!CG132","v":24.272331876323705},{"$f":"Debt!CH132","v":20.775990564779878},{"$f":"Debt!CI132","v":17.433264277704758},{"$f":"Debt!CJ132","v":20.885436278550841},{"$f":"Debt!CK132","v":24.117150465511457},{"$f":"Debt!CL132","v":20.592182728935121},{"$f":"Debt!CM132","v":17.276987491068827},{"$f":"Debt!CN132","v":20.729088095081345},{"$f":"Debt!CO132","v":23.960411411583287},{"$f":"Debt!CP132","v":20.461998911348793},{"$f":"Debt!CQ132","v":17.119142066413634},{"$f":"Debt!CR132","v":20.571170556942398},{"$f":"Debt!CS132","v":25.356200551280356},{"$f":"Debt!CT132","v":21.867056255628338},{"$f":"Debt!CU132","v":18.524783634121157},{"$f":"Debt!CV132","v":21.977454308042773},{"$f":"Debt!CW132","v":25.211898540077119},{"$f":"Debt!CX132","v":21.721796062043929},{"$f":"Debt!CY132","v":18.379463041287849},{"$f":"Debt!CZ132","v":21.832067323838082},{"$f":"Debt!DA132","v":25.066148088411914},{"$f":"Debt!DB132","v":21.54549573925626},{"$f":"Debt!DC132","v":18.232683783915768},{"$f":"Debt!DD132","v":21.685221008687073},{"$f":"Debt!DE132","v":24.918934657473024},{"$f":"Debt!DF132","v":21.426886864691348},{"$f":"Debt!DG132","v":18.084431220568376},{"$f":"Debt!DH132","v":21.536900714464103},{"$f":"Debt!DI132","v":24.770243562514501},{"$f":"Debt!DJ132","v":21.277208443317626},{"$f":"Debt!DK132","v":17.934690562844811},{"$f":"Debt!DL132","v":21.38709164601206},{"$f":"Debt!DM132","v":24.620059971391324},{"$f":"Debt!DN132","v":21.126027615428601},{"$f":"Debt!DO132","v":17.783446873904701},{"$f":"Debt!DP132","v":21.235778859666503},{"$f":"Debt!DQ132","v":24.468368903079913},{"$f":"Debt!DR132","v":20.944998266001839},{"$f":"Debt!DS132","v":17.63068506697822},{"$f":"Debt!DT132","v":21.082947261765053},{"$f":"Debt!DU132","v":24.315155226183698},{"$f":"Debt!DV132","v":20.819098266735836},{"$f":"Debt!DW132","v":17.476389903861126},{"$f":"Debt!DX132","v":20.928581607141716},{"$f":"Debt!DY132","v":24.160403657423807},{"$f":"Debt!DZ132","v":20.663319129299602},{"$f":"Debt!EA132","v":17.320545993394774},{"$f":"Debt!EB132","v":4.2394051303180014},{"$f":"Debt!EC132","v":5.9877873698469255},{"$f":"Debt!ED132","v":4.028501713286575},{"$f":"Debt!EE132","v":2.1984590793354108},{"$f":"Debt!EF132","v":4.0819250131197471},{"$f":"Debt!EG132","v":5.8299135523556771},{"$f":"Debt!EH132","v":3.8698820819839472},{"$f":"Debt!EI132","v":2.039470881185002},{"$f":"Debt!EJ132","v":3.9228641793964698},{"$f":"Debt!EK132","v":5.6704550665480902},{"$f":"Debt!EL132","v":3.7090622860505},{"$f":"Debt!EM132","v":1.8788868290526679},{"$f":"Debt!EN132","v":3.762206762607164},{"$f":"Debt!EO132","v":5.5093960062168144},{"$f":"Debt!EP132","v":3.5469337745545992},{"$f":"Debt!EQ132","v":1.7166909044542926},{"$f":"Debt!ER132","v":3.5999367369494877},{"$f":"Debt!ES132","v":5.3467203054949941},{"$f":"Debt!ET132","v":3.3831778879852124},{"$f":"Debt!EU132","v":1.5528669281191689},{"$f":"Debt!EV132","v":0},{"$f":"Debt!EW132","v":0},{"$f":"Debt!EX132","v":0},{"$f":"Debt!EY132","v":0},{"$f":"Debt!EZ132","v":0},{"$f":"Debt!FA132","v":0},{"$f":"Debt!FB132","v":0},{"$f":"Debt!FC132","v":0},{"$f":"Debt!FD132","v":0},{"$f":"Debt!FE132","v":0},{"$f":"Debt!FF132","v":0},{"$f":"Debt!FG132","v":0},{"$f":"Debt!FH132","v":0},{"$f":"Debt!FI132","v":0},{"$f":"Debt!FJ132","v":0},{"$f":"Debt!FK132","v":0},{"$f":"Debt!FL132","v":0},{"$f":"Debt!FM132","v":0},{"$f":"Debt!FN132","v":0},{"$f":"Debt!FO132","v":0},{"$f":"Debt!FP132","v":0},{"$f":"Debt!FQ132","v":0},{"$f":"Debt!FR132","v":0},{"$f":"Debt!FS132","v":0},{"$f":"Debt!FT132","v":0},{"$f":"Debt!FU132","v":0},{"$f":"Debt!FV132","v":0},{"$f":"Debt!FW132","v":0},{"$f":"Debt!FX132","v":0},{"$f":"Debt!FY132","v":0},{"$f":"Debt!FZ132","v":0},{"$f":"Debt!GA132","v":0},{"$f":"Debt!GB132","v":0},{"$f":"Debt!GC132","v":0},{"$f":"Debt!GD132","v":0},{"$f":"Debt!GE132","v":0},{"$f":"Debt!GF132","v":0},{"$f":"Debt!GG132","v":0},{"$f":"Debt!GH132","v":0},{"$f":"Debt!GI132","v":0},{"$f":"Debt!GJ132","v":0},{"$f":"Debt!GK132","v":0},{"$f":"Debt!GL132","v":0},{"$f":"Debt!GM132","v":0},{"$f":"Debt!GN132","v":0},{"$f":"Debt!GO132","v":0},{"$f":"Debt!GP132","v":0},{"$f":"Debt!GQ132","v":0},{"$f":"Debt!GR132","v":0},{"$f":"Debt!GS132","v":0},{"$f":"Debt!GT132","v":0},{"$f":"Debt!GU132","v":0},{"$f":"Debt!GV132","v":0},{"$f":"Debt!GW132","v":0},{"$f":"Debt!GX132","v":0},{"$f":"Debt!GY132","v":0},{"$f":"Debt!GZ132","v":0},{"$f":"Debt!HA132","v":0},{"$f":"Debt!HB132","v":0},{"$f":"Debt!HC132","v":0},{"$f":"Debt!HD132","v":0},{"$f":"Debt!HE132","v":0},{"$f":"Debt!HF132","v":0},{"$f":"Debt!HG132","v":0},{"$f":"Debt!HH132","v":0},{"$f":"Debt!HI132","v":0},{"$f":"Debt!HJ132","v":0},{"$f":"Debt!HK132","v":0},{"$f":"Debt!HL132","v":0},{"$f":"Debt!HM132","v":0},{"$f":"Debt!HN132","v":0},{"$f":"Debt!HO132","v":0},{"$f":"Debt!HP132","v":0},{"$f":"Debt!HQ132","v":0},{"$f":"Debt!HR132","v":0},{"$f":"Debt!HS132","v":0},{"$f":"Debt!HT132","v":0},{"$f":"Debt!HU132","v":0},{"$f":"Debt!HV132","v":0},{"$f":"Debt!HW132","v":0},{"$f":"Debt!HX132","v":0},{"$f":"Debt!HY132","v":0},{"$f":"Debt!HZ132","v":0},{"$f":"Debt!IA132","v":0},{"$f":"Debt!IB132","v":0},{"$f":"Debt!IC132","v":0},{"$f":"Debt!ID132","v":0},{"$f":"Debt!IE132","v":0}]
[null,null,"Accounts Payable",null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"Ops!R169","v":0},{"$f":"Ops!S169","v":0},{"$f":"Ops!T169","v":0},{"$f":"Ops!U169","v":0},{"$f":"Ops!V169","v":0},{"$f":"Ops!W169","v":0},{"$f":"Ops!X169","v":0},{"$f":"Ops!Y169","v":0},{"$f":"Ops!Z169","v":0},{"$f":"Ops!AA169","v":0},{"$f":"Ops!AB169","v":0},{"$f":"Ops!AC169","v":0},{"$f":"Ops!AD169","v":0},{"$f":"Ops!AE169","v":0},{"$f":"Ops!AF169","v":0},{"$f":"Ops!AG169","v":0},{"$f":"Ops!AH169","v":0},{"$f":"Ops!AI169","v":0},{"$f":"Ops!AJ169","v":9.5001459835510644},{"$f":"Ops!AK169","v":10.24952654649165},{"$f":"Ops!AL169","v":10.317584612144017},{"$f":"Ops!AM169","v":10.321874668115802},{"$f":"Ops!AN169","v":10.326590334361935},{"$f":"Ops!AO169","v":10.35240681019784},{"$f":"Ops!AP169","v":10.399482424555986},{"$f":"Ops!AQ169","v":10.425481130617376},{"$f":"Ops!AR169","v":10.430244130658371},{"$f":"Ops!AS169","v":10.456319740985014},{"$f":"Ops!AT169","v":10.525750937849196},{"$f":"Ops!AU169","v":10.53012754946576},{"$f":"Ops!AV169","v":10.534938358417541},{"$f":"Ops!AW169","v":10.561275704313584},{"$f":"Ops!AX169","v":10.631403821158445},{"$f":"Ops!AY169","v":10.635824363287828},{"$f":"Ops!AZ169","v":10.640683461035321},{"$f":"Ops!BA169","v":10.66728516968791},{"$f":"Ops!BB169","v":10.738117201891349},{"$f":"Ops!BC169","v":10.74258211548881},{"$f":"Ops!BD169","v":10.747489986733827},{"$f":"Ops!BE169","v":13.838751667247408},{"$f":"Ops!BF169","v":13.901680776258445},{"$f":"Ops!BG169","v":13.936434978199088},{"$f":"Ops!BH169","v":13.942801997576014},{"$f":"Ops!BI169","v":13.977659002569956},{"$f":"Ops!BJ169","v":14.070472307628314},{"$f":"Ops!BK169","v":14.076322815864335},{"$f":"Ops!BL169","v":14.082753744596449},{"$f":"Ops!BM169","v":14.11796062895794},{"$f":"Ops!BN169","v":14.21170555337028},{"$f":"Ops!BO169","v":14.217614786448603},{"$f":"Ops!BP169","v":14.224110266030044},{"$f":"Ops!BQ169","v":14.259670541695122},{"$f":"Ops!BR169","v":14.354356436648974},{"$f":"Ops!BS169","v":14.36032498402388},{"$f":"Ops!BT169","v":14.366885662387844},{"$f":"Ops!BU169","v":14.402802876543811},{"$f":"Ops!BV169","v":14.468296901877586},{"$f":"Ops!BW169","v":14.504467644132276},{"$f":"Ops!BX169","v":14.511094175715614},{"$f":"Ops!BY169","v":15.154317479445176},{"$f":"Ops!BZ169","v":15.254943935628745},{"$f":"Ops!CA169","v":15.261286947660192},{"$f":"Ops!CB169","v":15.268259240779962},{"$f":"Ops!CC169","v":15.30642988888191},{"$f":"Ops!CD169","v":15.408066389412509},{"$f":"Ops!CE169","v":15.414473069823904},{"$f":"Ops!CF169","v":15.421515347771901},{"$f":"Ops!CG169","v":15.460069136141328},{"$f":"Ops!CH169","v":15.562725819402257},{"$f":"Ops!CI169","v":15.569196807268952},{"$f":"Ops!CJ169","v":15.576309772522272},{"$f":"Ops!CK169","v":15.615250546953577},{"$f":"Ops!CL169","v":15.686257949032305},{"$f":"Ops!CM169","v":15.725473593904884},{"$f":"Ops!CN169","v":15.732657955991769},{"$f":"Ops!CO169","v":15.771989600881748},{"$f":"Ops!CP169","v":15.876717472833326},{"$f":"Ops!CQ169","v":15.883319018560076},{"$f":"Ops!CR169","v":15.890575494130713},{"$f":"Ops!CS169","v":14.376200461184677},{"$f":"Ops!CT169","v":14.471660128553783},{"$f":"Ops!CU169","v":14.477677450852555},{"$f":"Ops!CV169","v":14.48429174303034},{"$f":"Ops!CW169","v":14.520502472387914},{"$f":"Ops!CX169","v":14.616920322138194},{"$f":"Ops!CY169","v":14.622998043685861},{"$f":"Ops!CZ169","v":14.629678727235031},{"$f":"Ops!DA169","v":14.666252924053117},{"$f":"Ops!DB169","v":14.732944938711164},{"$f":"Ops!DC169","v":14.769777301057944},{"$f":"Ops!DD169","v":14.776525042386041},{"$f":"Ops!DE169","v":14.813466354992007},{"$f":"Ops!DF169","v":14.911829519490787},{"$f":"Ops!DG169","v":14.918029864405334},{"$f":"Ops!DH169","v":14.92484533660901},{"$f":"Ops!DI169","v":14.962157449950531},{"$f":"Ops!DJ169","v":15.061507940864507},{"$f":"Ops!DK169","v":15.0677705221289},{"$f":"Ops!DL169","v":15.074654405061054},{"$f":"Ops!DM169","v":15.112341041073709},{"$f":"Ops!DN169","v":15.212688768753519},{"$f":"Ops!DO169","v":15.219014211069009},{"$f":"Ops!DP169","v":15.225967191406609},{"$f":"Ops!DQ169","v":15.264032109385122},{"$f":"Ops!DR169","v":15.333442411965583},{"$f":"Ops!DS169","v":15.37177601799549},{"$f":"Ops!DT169","v":15.37879878930806},{"$f":"Ops!DU169","v":15.417245786281335},{"$f":"Ops!DV169","v":15.519618117446285},{"$f":"Ops!DW169","v":15.526071181112584},{"$f":"Ops!DX169","v":15.533164443931396},{"$f":"Ops!DY169","v":15.571997355041226},{"$f":"Ops!DZ169","v":15.675397254882519},{"$f":"Ops!EA169","v":15.681915091578936},{"$f":"Ops!EB169","v":15.6890795534669},{"$f":"Ops!EC169","v":15.728302252350568},{"$f":"Ops!ED169","v":15.83274003515305},{"$f":"Ops!EE169","v":15.839323295042927},{"$f":"Ops!EF169","v":15.846559670665147},{"$f":"Ops!EG169","v":15.88617606984181},{"$f":"Ops!EH169","v":15.958415454556951},{"$f":"Ops!EI169","v":15.998311493193343},{"$f":"Ops!EJ169","v":16.005620504388432},{"$f":"Ops!EK169","v":16.045634555649404},{"$f":"Ops!EL169","v":16.152179462389125},{"$f":"Ops!EM169","v":16.15889554532567},{"$f":"Ops!EN169","v":16.166277921177731},{"$f":"Ops!EO169","v":16.206693615980672},{"$f":"Ops!EP169","v":16.314307973885018},{"$f":"Ops!EQ169","v":16.321091469924053},{"$f":"Ops!ER169","v":16.328547946835414},{"$f":"Ops!ES169","v":16.3693693167025},{"$f":"Ops!ET169","v":16.478063860454412},{"$f":"Ops!EU169","v":16.484915446259169},{"$f":"Ops!EV169","v":0},{"$f":"Ops!EW169","v":0},{"$f":"Ops!EX169","v":0},{"$f":"Ops!EY169","v":0},{"$f":"Ops!EZ169","v":0},{"$f":"Ops!FA169","v":0},{"$f":"Ops!FB169","v":0},{"$f":"Ops!FC169","v":0},{"$f":"Ops!FD169","v":0},{"$f":"Ops!FE169","v":0},{"$f":"Ops!FF169","v":0},{"$f":"Ops!FG169","v":0},{"$f":"Ops!FH169","v":0},{"$f":"Ops!FI169","v":0},{"$f":"Ops!FJ169","v":0},{"$f":"Ops!FK169","v":0},{"$f":"Ops!FL169","v":0},{"$f":"Ops!FM169","v":0},{"$f":"Ops!FN169","v":0},{"$f":"Ops!FO169","v":0},{"$f":"Ops!FP169","v":0},{"$f":"Ops!FQ169","v":0},{"$f":"Ops!FR169","v":0},{"$f":"Ops!FS169","v":0},{"$f":"Ops!FT169","v":0},{"$f":"Ops!FU169","v":0},{"$f":"Ops!FV169","v":0},{"$f":"Ops!FW169","v":0},{"$f":"Ops!FX169","v":0},{"$f":"Ops!FY169","v":0},{"$f":"Ops!FZ169","v":0},{"$f":"Ops!GA169","v":0},{"$f":"Ops!GB169","v":0},{"$f":"Ops!GC169","v":0},{"$f":"Ops!GD169","v":0},{"$f":"Ops!GE169","v":0},{"$f":"Ops!GF169","v":0},{"$f":"Ops!GG169","v":0},{"$f":"Ops!GH169","v":0},{"$f":"Ops!GI169","v":0},{"$f":"Ops!GJ169","v":0},{"$f":"Ops!GK169","v":0},{"$f":"Ops!GL169","v":0},{"$f":"Ops!GM169","v":0},{"$f":"Ops!GN169","v":0},{"$f":"Ops!GO169","v":0},{"$f":"Ops!GP169","v":0},{"$f":"Ops!GQ169","v":0},{"$f":"Ops!GR169","v":0},{"$f":"Ops!GS169","v":0},{"$f":"Ops!GT169","v":0},{"$f":"Ops!GU169","v":0},{"$f":"Ops!GV169","v":0},{"$f":"Ops!GW169","v":0},{"$f":"Ops!GX169","v":0},{"$f":"Ops!GY169","v":0},{"$f":"Ops!GZ169","v":0},{"$f":"Ops!HA169","v":0},{"$f":"Ops!HB169","v":0},{"$f":"Ops!HC169","v":0},{"$f":"Ops!HD169","v":0},{"$f":"Ops!HE169","v":0},{"$f":"Ops!HF169","v":0},{"$f":"Ops!HG169","v":0},{"$f":"Ops!HH169","v":0},{"$f":"Ops!HI169","v":0},{"$f":"Ops!HJ169","v":0},{"$f":"Ops!HK169","v":0},{"$f":"Ops!HL169","v":0},{"$f":"Ops!HM169","v":0},{"$f":"Ops!HN169","v":0},{"$f":"Ops!HO169","v":0},{"$f":"Ops!HP169","v":0},{"$f":"Ops!HQ169","v":0},{"$f":"Ops!HR169","v":0},{"$f":"Ops!HS169","v":0},{"$f":"Ops!HT169","v":0},{"$f":"Ops!HU169","v":0},{"$f":"Ops!HV169","v":0},{"$f":"Ops!HW169","v":0},{"$f":"Ops!HX169","v":0},{"$f":"Ops!HY169","v":0},{"$f":"Ops!HZ169","v":0},{"$f":"Ops!IA169","v":0},{"$f":"Ops!IB169","v":0},{"$f":"Ops!IC169","v":0},{"$f":"Ops!ID169","v":0},{"$f":"Ops!IE169","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q31:Q35)","v":12.152855161803444},12.681806962235683,25.363613924471366,50.363613924471366,17.328967923732094,34.657935847464188,100.8409875592707,154.10433633265987,128.47633492888468,143.17802681057609,157.73092743504125,170.03335729485909,253.20038373818147,342.43708815185977,416.87289410666233,401.89900588868898,415.9574933653339,429.81871318845322,441.17062300655971,442.19618873783139,439.66371640065137,459.43657084696054,416.13682833327766,424.71450102889469,436.88933606728045,395.55515585923445,397.99948153164991,395.24620651162502,385.82859190192528,376.46840662130001,373.90376160598265,371.15048658595771,361.73287197625802,352.37268669563281,349.8080416803154,347.05476666029045,337.63715205059071,328.27696676996555,325.71232175464814,322.95904673462326,313.48115641870879,304.1812468442983,301.61660182898083,298.863326808956,289.44571219925626,280.08552691863105,277.52088190331364,274.76760688328869,265.34999227358901,255.98980699296376,253.42516197764635,250.67188695762147,241.25427234792173,231.89408706729654,229.32944205197913,226.57616703195421,217.09827671603978,207.79836714162929,205.23372212631185,202.48044710628696,193.06283249658722,183.702647215962,181.13800220064462,178.38472718061971,{"$f":"SUM(CC31:CC35)","v":168.96711257091999},159.60692729029475,157.04228227497734,154.28900725495245,144.87139264525274,135.5112073646275,132.94656234931008,130.1932873292852,120.71539701337078,111.41548743896024,108.85084242364285,106.09756740361796,96.679952793918204,87.319767513292987,84.755122497975592,82.00184747795069,72.584232868250965,63.224047587625741,60.659402572308331,57.906127552283436,48.488512942583711,39.128327661958494,36.563682646641084,39.732401012465033,36.278440677967424,33.00246108497371,36.461746051073114,39.732401012465033,36.338716384182135,33.00246108497371,36.461746051073114,39.732401012465033,36.338716384182135,33.00246108497371,36.461746051073114,39.732401012465033,36.338716384182121,33.00246108497371,36.461746051073114,39.732401012465033,36.278440677967424,33.00246108497371,36.461746051073114,39.732401012465033,36.338716384182121,33.00246108497371,36.461746051073114,39.732401012465033,36.338716384182121,33.00246108497371,19.928484683784902,21.716089622197494,19.861241748439625,18.037782374378338,19.928484683784895,21.716089622197487,19.828297536540898,18.037782374378345,19.928484683784902,21.716089622197494,19.861241748439625,18.037782374378338,19.928484683784895,21.716089622197487,{"$f":"SUM(EO31:EO35)","v":19.861241748439618},18.037782374378345,19.928484683784902,21.716089622197494,19.861241748439625,18.037782374378338,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HA31:HA35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"\"","v":""},"Equity"]
[]
[null,null,"Share Capital",null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"Accounts!R30","v":8.907793679927039},{"$f":"Accounts!S30","v":26.23949072122528},{"$f":"Accounts!T30","v":73.230261749485408},{"$f":"Accounts!U30","v":123.71495068165194},{"$f":"Accounts!V30","v":177.1402455241217},{"$f":"Accounts!W30","v":233.37448341562308},{"$f":"Accounts!X30","v":244.95453589229416},{"$f":"Accounts!Y30","v":244.95453589229416},{"$f":"Accounts!Z30","v":290.60726421818327},{"$f":"Accounts!AA30","v":290.60726421818327},{"$f":"Accounts!AB30","v":290.60726421818327},{"$f":"Accounts!AC30","v":290.60726421818327},{"$f":"Accounts!AD30","v":290.60726421818327},{"$f":"Accounts!AE30","v":290.60726421818327},{"$f":"Accounts!AF30","v":290.60726421818327},{"$f":"Accounts!AG30","v":319.67778480115652},{"$f":"Accounts!AH30","v":319.67778480115652},{"$f":"Accounts!AI30","v":319.8352137811537},{"$f":"Accounts!AJ30","v":341.95600988510512},{"$f":"Accounts!AK30","v":351.06458752019296},{"$f":"Accounts!AL30","v":360.14741696792373},{"$f":"Accounts!AM30","v":391.58502783622089},{"$f":"Accounts!AN30","v":432.1642680368555},{"$f":"Accounts!AO30","v":439.53949501944265},{"$f":"Accounts!AP30","v":468.71321969504555},{"$f":"Accounts!AQ30","v":497.9376925178122},{"$f":"Accounts!AR30","v":516.82895221182685},{"$f":"Accounts!AS30","v":545.92724061098033},{"$f":"Accounts!AT30","v":564.82452607618416},{"$f":"Accounts!AU30","v":593.77784981210561},{"$f":"Accounts!AV30","v":593.77784981210561},{"$f":"Accounts!AW30","v":593.77784981210561},{"$f":"Accounts!AX30","v":593.77784981210561},{"$f":"Accounts!AY30","v":593.77784981210561},{"$f":"Accounts!AZ30","v":593.77784981210561},{"$f":"Accounts!BA30","v":593.77784981210561},{"$f":"Accounts!BB30","v":593.77784981210561},{"$f":"Accounts!BC30","v":593.77784981210561},{"$f":"Accounts!BD30","v":593.77784981210561},{"$f":"Accounts!BE30","v":593.77784981210561},{"$f":"Accounts!BF30","v":593.77784981210561},{"$f":"Accounts!BG30","v":593.77784981210561},{"$f":"Accounts!BH30","v":593.77784981210561},{"$f":"Accounts!BI30","v":593.77784981210561},{"$f":"Accounts!BJ30","v":593.77784981210561},{"$f":"Accounts!BK30","v":593.77784981210561},{"$f":"Accounts!BL30","v":593.77784981210561},{"$f":"Accounts!BM30","v":593.77784981210561},{"$f":"Accounts!BN30","v":593.77784981210561},{"$f":"Accounts!BO30","v":593.77784981210561},{"$f":"Accounts!BP30","v":593.77784981210561},{"$f":"Accounts!BQ30","v":593.77784981210561},{"$f":"Accounts!BR30","v":593.77784981210561},{"$f":"Accounts!BS30","v":593.77784981210561},{"$f":"Accounts!BT30","v":593.77784981210561},{"$f":"Accounts!BU30","v":593.77784981210561},{"$f":"Accounts!BV30","v":593.77784981210561},{"$f":"Accounts!BW30","v":593.77784981210561},{"$f":"Accounts!BX30","v":593.77784981210561},{"$f":"Accounts!BY30","v":593.77784981210561},{"$f":"Accounts!BZ30","v":593.77784981210561},{"$f":"Accounts!CA30","v":593.77784981210561},{"$f":"Accounts!CB30","v":593.77784981210561},{"$f":"Accounts!CC30","v":593.77784981210561},{"$f":"Accounts!CD30","v":593.77784981210561},{"$f":"Accounts!CE30","v":593.77784981210561},{"$f":"Accounts!CF30","v":593.77784981210561},{"$f":"Accounts!CG30","v":593.77784981210561},{"$f":"Accounts!CH30","v":593.77784981210561},{"$f":"Accounts!CI30","v":593.77784981210561},{"$f":"Accounts!CJ30","v":593.77784981210561},{"$f":"Accounts!CK30","v":593.77784981210561},{"$f":"Accounts!CL30","v":593.77784981210561},{"$f":"Accounts!CM30","v":593.77784981210561},{"$f":"Accounts!CN30","v":593.77784981210561},{"$f":"Accounts!CO30","v":593.77784981210561},{"$f":"Accounts!CP30","v":593.77784981210561},{"$f":"Accounts!CQ30","v":593.77784981210561},{"$f":"Accounts!CR30","v":593.77784981210561},{"$f":"Accounts!CS30","v":593.77784981210561},{"$f":"Accounts!CT30","v":593.77784981210561},{"$f":"Accounts!CU30","v":593.77784981210561},{"$f":"Accounts!CV30","v":593.77784981210561},{"$f":"Accounts!CW30","v":593.77784981210561},{"$f":"Accounts!CX30","v":593.77784981210561},{"$f":"Accounts!CY30","v":593.77784981210561},{"$f":"Accounts!CZ30","v":593.77784981210561},{"$f":"Accounts!DA30","v":593.77784981210561},{"$f":"Accounts!DB30","v":593.77784981210561},{"$f":"Accounts!DC30","v":593.77784981210561},{"$f":"Accounts!DD30","v":593.77784981210561},{"$f":"Accounts!DE30","v":593.77784981210561},{"$f":"Accounts!DF30","v":593.77784981210561},{"$f":"Accounts!DG30","v":593.77784981210561},{"$f":"Accounts!DH30","v":593.77784981210561},{"$f":"Accounts!DI30","v":593.77784981210561},{"$f":"Accounts!DJ30","v":593.77784981210561},{"$f":"Accounts!DK30","v":593.77784981210561},{"$f":"Accounts!DL30","v":593.77784981210561},{"$f":"Accounts!DM30","v":593.77784981210561},{"$f":"Accounts!DN30","v":593.77784981210561},{"$f":"Accounts!DO30","v":593.77784981210561},{"$f":"Accounts!DP30","v":593.77784981210561},{"$f":"Accounts!DQ30","v":593.77784981210561},{"$f":"Accounts!DR30","v":593.77784981210561},{"$f":"Accounts!DS30","v":593.77784981210561},{"$f":"Accounts!DT30","v":593.77784981210561},{"$f":"Accounts!DU30","v":593.77784981210561},{"$f":"Accounts!DV30","v":593.77784981210561},{"$f":"Accounts!DW30","v":593.77784981210561},{"$f":"Accounts!DX30","v":593.77784981210561},{"$f":"Accounts!DY30","v":593.77784981210561},{"$f":"Accounts!DZ30","v":593.77784981210561},{"$f":"Accounts!EA30","v":593.77784981210561},{"$f":"Accounts!EB30","v":593.77784981210561},{"$f":"Accounts!EC30","v":593.77784981210561},{"$f":"Accounts!ED30","v":593.77784981210561},{"$f":"Accounts!EE30","v":593.77784981210561},{"$f":"Accounts!EF30","v":593.77784981210561},{"$f":"Accounts!EG30","v":593.77784981210561},{"$f":"Accounts!EH30","v":593.77784981210561},{"$f":"Accounts!EI30","v":593.77784981210561},{"$f":"Accounts!EJ30","v":593.77784981210561},{"$f":"Accounts!EK30","v":593.77784981210561},{"$f":"Accounts!EL30","v":593.77784981210561},{"$f":"Accounts!EM30","v":593.77784981210561},{"$f":"Accounts!EN30","v":593.77784981210561},{"$f":"Accounts!EO30","v":593.77784981210561},{"$f":"Accounts!EP30","v":593.77784981210561},{"$f":"Accounts!EQ30","v":593.77784981210561},{"$f":"Accounts!ER30","v":593.77784981210561},{"$f":"Accounts!ES30","v":593.77784981210561},{"$f":"Accounts!ET30","v":593.77784981210561},{"$f":"Accounts!EU30","v":593.77784981210561},{"$f":"Accounts!EV30","v":593.77784981210561},{"$f":"Accounts!EW30","v":593.77784981210561},{"$f":"Accounts!EX30","v":593.77784981210561},{"$f":"Accounts!EY30","v":593.77784981210561},{"$f":"Accounts!EZ30","v":593.77784981210561},{"$f":"Accounts!FA30","v":593.77784981210561},{"$f":"Accounts!FB30","v":593.77784981210561},{"$f":"Accounts!FC30","v":593.77784981210561},{"$f":"Accounts!FD30","v":593.77784981210561},{"$f":"Accounts!FE30","v":593.77784981210561},{"$f":"Accounts!FF30","v":593.77784981210561},{"$f":"Accounts!FG30","v":593.77784981210561},{"$f":"Accounts!FH30","v":593.77784981210561},{"$f":"Accounts!FI30","v":593.77784981210561},{"$f":"Accounts!FJ30","v":593.77784981210561},{"$f":"Accounts!FK30","v":593.77784981210561},{"$f":"Accounts!FL30","v":593.77784981210561},{"$f":"Accounts!FM30","v":593.77784981210561},{"$f":"Accounts!FN30","v":593.77784981210561},{"$f":"Accounts!FO30","v":593.77784981210561},{"$f":"Accounts!FP30","v":593.77784981210561},{"$f":"Accounts!FQ30","v":593.77784981210561},{"$f":"Accounts!FR30","v":593.77784981210561},{"$f":"Accounts!FS30","v":593.77784981210561},{"$f":"Accounts!FT30","v":593.77784981210561},{"$f":"Accounts!FU30","v":593.77784981210561},{"$f":"Accounts!FV30","v":593.77784981210561},{"$f":"Accounts!FW30","v":593.77784981210561},{"$f":"Accounts!FX30","v":593.77784981210561},{"$f":"Accounts!FY30","v":593.77784981210561},{"$f":"Accounts!FZ30","v":593.77784981210561},{"$f":"Accounts!GA30","v":593.77784981210561},{"$f":"Accounts!GB30","v":593.77784981210561},{"$f":"Accounts!GC30","v":593.77784981210561},{"$f":"Accounts!GD30","v":593.77784981210561},{"$f":"Accounts!GE30","v":593.77784981210561},{"$f":"Accounts!GF30","v":593.77784981210561},{"$f":"Accounts!GG30","v":593.77784981210561},{"$f":"Accounts!GH30","v":593.77784981210561},{"$f":"Accounts!GI30","v":593.77784981210561},{"$f":"Accounts!GJ30","v":593.77784981210561},{"$f":"Accounts!GK30","v":593.77784981210561},{"$f":"Accounts!GL30","v":593.77784981210561},{"$f":"Accounts!GM30","v":593.77784981210561},{"$f":"Accounts!GN30","v":593.77784981210561},{"$f":"Accounts!GO30","v":593.77784981210561},{"$f":"Accounts!GP30","v":593.77784981210561},{"$f":"Accounts!GQ30","v":593.77784981210561},{"$f":"Accounts!GR30","v":593.77784981210561},{"$f":"Accounts!GS30","v":593.77784981210561},{"$f":"Accounts!GT30","v":593.77784981210561},{"$f":"Accounts!GU30","v":593.77784981210561},{"$f":"Accounts!GV30","v":593.77784981210561},{"$f":"Accounts!GW30","v":593.77784981210561},{"$f":"Accounts!GX30","v":593.77784981210561},{"$f":"Accounts!GY30","v":593.77784981210561},{"$f":"Accounts!GZ30","v":593.77784981210561},{"$f":"Accounts!HA30","v":593.77784981210561},{"$f":"Accounts!HB30","v":593.77784981210561},{"$f":"Accounts!HC30","v":593.77784981210561},{"$f":"Accounts!HD30","v":593.77784981210561},{"$f":"Accounts!HE30","v":593.77784981210561},{"$f":"Accounts!HF30","v":593.77784981210561},{"$f":"Accounts!HG30","v":593.77784981210561},{"$f":"Accounts!HH30","v":593.77784981210561},{"$f":"Accounts!HI30","v":593.77784981210561},{"$f":"Accounts!HJ30","v":593.77784981210561},{"$f":"Accounts!HK30","v":593.77784981210561},{"$f":"Accounts!HL30","v":593.77784981210561},{"$f":"Accounts!HM30","v":593.77784981210561},{"$f":"Accounts!HN30","v":593.77784981210561},{"$f":"Accounts!HO30","v":593.77784981210561},{"$f":"Accounts!HP30","v":593.77784981210561},{"$f":"Accounts!HQ30","v":593.77784981210561},{"$f":"Accounts!HR30","v":593.77784981210561},{"$f":"Accounts!HS30","v":593.77784981210561},{"$f":"Accounts!HT30","v":593.77784981210561},{"$f":"Accounts!HU30","v":593.77784981210561},{"$f":"Accounts!HV30","v":593.77784981210561},{"$f":"Accounts!HW30","v":593.77784981210561},{"$f":"Accounts!HX30","v":593.77784981210561},{"$f":"Accounts!HY30","v":593.77784981210561},{"$f":"Accounts!HZ30","v":593.77784981210561},{"$f":"Accounts!IA30","v":593.77784981210561},{"$f":"Accounts!IB30","v":593.77784981210561},{"$f":"Accounts!IC30","v":593.77784981210561},{"$f":"Accounts!ID30","v":593.77784981210561},{"$f":"Accounts!IE30","v":593.77784981210561}]
[null,null,"Retained Earnings",null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"Accounts!R14","v":0},{"$f":"Accounts!S14","v":-8.1019034412022958E-3},{"$f":"Accounts!T14","v":-41.828485590181351},{"$f":"Accounts!U14","v":-96.939434756567053},{"$f":"Accounts!V14","v":-81.630946346647562},{"$f":"Accounts!W14","v":-150.15712011796887},{"$f":"Accounts!X14","v":-222.89474490781677},{"$f":"Accounts!Y14","v":-255.95648862755354},{"$f":"Accounts!Z14","v":-210.33143561929819},{"$f":"Accounts!AA14","v":-258.29713984775469},{"$f":"Accounts!AB14","v":-306.15884759546833},{"$f":"Accounts!AC14","v":-306.16180278157117},{"$f":"Accounts!AD14","v":-377.0687842004528},{"$f":"Accounts!AE14","v":-454.30373183171253},{"$f":"Accounts!AF14","v":-514.47379110560382},{"$f":"Accounts!AG14","v":-485.42805420039798},{"$f":"Accounts!AH14","v":-514.50555127651023},{"$f":"Accounts!AI14","v":-543.5842486420114},{"$f":"Accounts!AJ14","v":-550.65899247239167},{"$f":"Accounts!AK14","v":-553.68174450542313},{"$f":"Accounts!AL14","v":-554.32695386654348},{"$f":"Accounts!AM14","v":-553.10611792401994},{"$f":"Accounts!AN14","v":-547.26468109433881},{"$f":"Accounts!AO14","v":-537.36887155565694},{"$f":"Accounts!AP14","v":-527.41594176307751},{"$f":"Accounts!AQ14","v":-517.33862440921075},{"$f":"Accounts!AR14","v":-502.61979755951864},{"$f":"Accounts!AS14","v":-485.71115844053799},{"$f":"Accounts!AT14","v":-471.20640861555336},{"$f":"Accounts!AU14","v":-458.90292453575665},{"$f":"Accounts!AV14","v":-444.17854976465236},{"$f":"Accounts!AW14","v":-427.23648311623504},{"$f":"Accounts!AX14","v":-412.76475881784012},{"$f":"Accounts!AY14","v":-400.49326291088124},{"$f":"Accounts!AZ14","v":-385.79984302392637},{"$f":"Accounts!BA14","v":-368.88769839595693},{"$f":"Accounts!BB14","v":-354.37857885476103},{"$f":"Accounts!BC14","v":-342.06985637180065},{"$f":"Accounts!BD14","v":-327.33938358171139},{"$f":"Accounts!BE14","v":-312.38628289189165},{"$f":"Accounts!BF14","v":-299.82420891083979},{"$f":"Accounts!BG14","v":-289.46741620866987},{"$f":"Accounts!BH14","v":-276.69423113421306},{"$f":"Accounts!BI14","v":-261.70768977536039},{"$f":"Accounts!BJ14","v":-249.12951717685408},{"$f":"Accounts!BK14","v":-238.75702280054568},{"$f":"Accounts!BL14","v":-225.96818768641654},{"$f":"Accounts!BM14","v":-210.96622337602975},{"$f":"Accounts!BN14","v":-198.37285476241044},{"$f":"Accounts!BO14","v":-187.98538818080567},{"$f":"Accounts!BP14","v":-175.18180969197323},{"$f":"Accounts!BQ14","v":-160.16533225884919},{"$f":"Accounts!BR14","v":-147.59986719238583},{"$f":"Accounts!BS14","v":-137.2393254342586},{"$f":"Accounts!BT14","v":-124.46169854081472},{"$f":"Accounts!BU14","v":-109.47020004179731},{"$f":"Accounts!BV14","v":-96.886552295625847},{"$f":"Accounts!BW14","v":-86.507886976009004},{"$f":"Accounts!BX14","v":-73.712539624561657},{"$f":"Accounts!BY14","v":-59.098875415511564},{"$f":"Accounts!BZ14","v":-46.890884290399896},{"$f":"Accounts!CA14","v":-36.889243618641999},{"$f":"Accounts!CB14","v":-24.47198023775627},{"$f":"Accounts!CC14","v":-9.8423106696032647},{"$f":"Accounts!CD14","v":0},{"$f":"Accounts!CE14","v":0},{"$f":"Accounts!CF14","v":0},{"$f":"Accounts!CG14","v":0},{"$f":"Accounts!CH14","v":0},{"$f":"Accounts!CI14","v":0},{"$f":"Accounts!CJ14","v":0},{"$f":"Accounts!CK14","v":0},{"$f":"Accounts!CL14","v":0},{"$f":"Accounts!CM14","v":0},{"$f":"Accounts!CN14","v":0},{"$f":"Accounts!CO14","v":0},{"$f":"Accounts!CP14","v":0},{"$f":"Accounts!CQ14","v":0},{"$f":"Accounts!CR14","v":0},{"$f":"Accounts!CS14","v":0},{"$f":"Accounts!CT14","v":0},{"$f":"Accounts!CU14","v":0},{"$f":"Accounts!CV14","v":0},{"$f":"Accounts!CW14","v":0},{"$f":"Accounts!CX14","v":0},{"$f":"Accounts!CY14","v":0},{"$f":"Accounts!CZ14","v":0},{"$f":"Accounts!DA14","v":0},{"$f":"Accounts!DB14","v":0},{"$f":"Accounts!DC14","v":0},{"$f":"Accounts!DD14","v":0},{"$f":"Accounts!DE14","v":0},{"$f":"Accounts!DF14","v":0},{"$f":"Accounts!DG14","v":0},{"$f":"Accounts!DH14","v":0},{"$f":"Accounts!DI14","v":0},{"$f":"Accounts!DJ14","v":0},{"$f":"Accounts!DK14","v":0},{"$f":"Accounts!DL14","v":0},{"$f":"Accounts!DM14","v":0},{"$f":"Accounts!DN14","v":0},{"$f":"Accounts!DO14","v":0},{"$f":"Accounts!DP14","v":0},{"$f":"Accounts!DQ14","v":0},{"$f":"Accounts!DR14","v":0},{"$f":"Accounts!DS14","v":0},{"$f":"Accounts!DT14","v":0},{"$f":"Accounts!DU14","v":0},{"$f":"Accounts!DV14","v":0},{"$f":"Accounts!DW14","v":0},{"$f":"Accounts!DX14","v":0},{"$f":"Accounts!DY14","v":0},{"$f":"Accounts!DZ14","v":0},{"$f":"Accounts!EA14","v":0},{"$f":"Accounts!EB14","v":0},{"$f":"Accounts!EC14","v":0},{"$f":"Accounts!ED14","v":0},{"$f":"Accounts!EE14","v":0},{"$f":"Accounts!EF14","v":0},{"$f":"Accounts!EG14","v":0},{"$f":"Accounts!EH14","v":0},{"$f":"Accounts!EI14","v":0},{"$f":"Accounts!EJ14","v":0},{"$f":"Accounts!EK14","v":0},{"$f":"Accounts!EL14","v":0},{"$f":"Accounts!EM14","v":0},{"$f":"Accounts!EN14","v":0},{"$f":"Accounts!EO14","v":0},{"$f":"Accounts!EP14","v":0},{"$f":"Accounts!EQ14","v":-6.2088633449056782E-2},{"$f":"Accounts!ER14","v":-9.7144514654701197E-17},{"$f":"Accounts!ES14","v":-9.7144514654701197E-17},{"$f":"Accounts!ET14","v":-9.7144514654701197E-17},{"$f":"Accounts!EU14","v":-0.19404932301535383},{"$f":"Accounts!EV14","v":0},{"$f":"Accounts!EW14","v":0},{"$f":"Accounts!EX14","v":0},{"$f":"Accounts!EY14","v":-0.30481012821562858},{"$f":"Accounts!EZ14","v":0},{"$f":"Accounts!FA14","v":0},{"$f":"Accounts!FB14","v":0},{"$f":"Accounts!FC14","v":-0.44060265915829611},{"$f":"Accounts!FD14","v":0},{"$f":"Accounts!FE14","v":0},{"$f":"Accounts!FF14","v":0},{"$f":"Accounts!FG14","v":-0.57775821612263378},{"$f":"Accounts!FH14","v":0},{"$f":"Accounts!FI14","v":0},{"$f":"Accounts!FJ14","v":0},{"$f":"Accounts!FK14","v":-0.71629048056758426},{"$f":"Accounts!FL14","v":0},{"$f":"Accounts!FM14","v":0},{"$f":"Accounts!FN14","v":0},{"$f":"Accounts!FO14","v":-0.85621327128057878},{"$f":"Accounts!FP14","v":-0.11205344855163446},{"$f":"Accounts!FQ14","v":0},{"$f":"Accounts!FR14","v":0},{"$f":"Accounts!FS14","v":-0.99754054575599582},{"$f":"Accounts!FT14","v":-0.99754054575599582},{"$f":"Accounts!FU14","v":-0.99754054575599582},{"$f":"Accounts!FV14","v":-0.99754054575599582},{"$f":"Accounts!FW14","v":-0.99754054575599582},{"$f":"Accounts!FX14","v":-0.99754054575599582},{"$f":"Accounts!FY14","v":-0.99754054575599582},{"$f":"Accounts!FZ14","v":-0.99754054575599582},{"$f":"Accounts!GA14","v":-0.99754054575599582},{"$f":"Accounts!GB14","v":-0.99754054575599582},{"$f":"Accounts!GC14","v":-0.99754054575599582},{"$f":"Accounts!GD14","v":-0.99754054575599582},{"$f":"Accounts!GE14","v":-0.99754054575599582},{"$f":"Accounts!GF14","v":-0.99754054575599582},{"$f":"Accounts!GG14","v":-0.99754054575599582},{"$f":"Accounts!GH14","v":-0.99754054575599582},{"$f":"Accounts!GI14","v":-0.99754054575599582},{"$f":"Accounts!GJ14","v":-0.99754054575599582},{"$f":"Accounts!GK14","v":-0.99754054575599582},{"$f":"Accounts!GL14","v":-0.99754054575599582},{"$f":"Accounts!GM14","v":-0.99754054575599582},{"$f":"Accounts!GN14","v":-0.99754054575599582},{"$f":"Accounts!GO14","v":-0.99754054575599582},{"$f":"Accounts!GP14","v":-0.99754054575599582},{"$f":"Accounts!GQ14","v":-0.99754054575599582},{"$f":"Accounts!GR14","v":-0.99754054575599582},{"$f":"Accounts!GS14","v":-0.99754054575599582},{"$f":"Accounts!GT14","v":-0.99754054575599582},{"$f":"Accounts!GU14","v":-0.99754054575599582},{"$f":"Accounts!GV14","v":-0.99754054575599582},{"$f":"Accounts!GW14","v":-0.99754054575599582},{"$f":"Accounts!GX14","v":-0.99754054575599582},{"$f":"Accounts!GY14","v":-0.99754054575599582},{"$f":"Accounts!GZ14","v":-0.99754054575599582},{"$f":"Accounts!HA14","v":-0.99754054575599582},{"$f":"Accounts!HB14","v":-0.99754054575599582},{"$f":"Accounts!HC14","v":-0.99754054575599582},{"$f":"Accounts!HD14","v":-0.99754054575599582},{"$f":"Accounts!HE14","v":-0.99754054575599582},{"$f":"Accounts!HF14","v":-0.99754054575599582},{"$f":"Accounts!HG14","v":-0.99754054575599582},{"$f":"Accounts!HH14","v":-0.99754054575599582},{"$f":"Accounts!HI14","v":-0.99754054575599582},{"$f":"Accounts!HJ14","v":-0.99754054575599582},{"$f":"Accounts!HK14","v":-0.99754054575599582},{"$f":"Accounts!HL14","v":-0.99754054575599582},{"$f":"Accounts!HM14","v":-0.99754054575599582},{"$f":"Accounts!HN14","v":-0.99754054575599582},{"$f":"Accounts!HO14","v":-0.99754054575599582},{"$f":"Accounts!HP14","v":-0.99754054575599582},{"$f":"Accounts!HQ14","v":-0.99754054575599582},{"$f":"Accounts!HR14","v":-0.99754054575599582},{"$f":"Accounts!HS14","v":-0.99754054575599582},{"$f":"Accounts!HT14","v":-0.99754054575599582},{"$f":"Accounts!HU14","v":-0.99754054575599582},{"$f":"Accounts!HV14","v":-0.99754054575599582},{"$f":"Accounts!HW14","v":-0.99754054575599582},{"$f":"Accounts!HX14","v":-0.99754054575599582},{"$f":"Accounts!HY14","v":-0.99754054575599582},{"$f":"Accounts!HZ14","v":-0.99754054575599582},{"$f":"Accounts!IA14","v":-0.99754054575599582},{"$f":"Accounts!IB14","v":-0.99754054575599582},{"$f":"Accounts!IC14","v":-0.99754054575599582},{"$f":"Accounts!ID14","v":-0.99754054575599582},{"$f":"Accounts!IE14","v":-0.99754054575599582}]
[null,null,null,null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"SUM(Q40:Q41)","v":8.907793679927039},{"$f":"SUM(R40:R41)","v":26.231388817784079},31.401776159304056,26.775515925084889,95.509299177474134,83.217363297654202,22.059790984477388,-11.00195273525938,80.275828598885084,32.310124370428582,-15.551583377285056,-15.554538563387894,-86.461519982269522,-163.69646761352925,-223.86652688742055,-165.75026939924146,-194.82776647535371,-223.74903486085771,-208.70298258728656,-202.61715698523017,-194.17953689861974,-161.52109008779905,-115.10041305748331,-97.829376536214284,-58.70272206803196,-19.400931891398557,14.2091546523082,60.216082170442348,93.618117460630799,134.87492527634896,149.59930004745326,166.54136669587058,181.0130909942655,193.28458690122437,207.97800678817924,224.89015141614868,239.39927095734458,251.70799344030496,266.43846623039423,281.39156692021396,293.95364090126583,304.31043360343574,317.08361867789256,332.07016003674522,344.64833263525156,355.02082701155996,367.8096621256891,382.81162643607587,395.40499504969517,405.79246163129994,418.59604012013239,433.61251755325645,446.17798261971978,456.53852437784701,469.31615127129089,484.30764977030833,496.89129751647977,507.26996283609662,520.0653101875439,534.67897439659407,546.88696552170575,556.8886061934636,569.30586957434934,583.93553914250231,593.77784981210561,{"$f":"SUM(CD40:CD41)","v":593.77784981210561},593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,{"$f":"SUM(EP40:EP41)","v":593.71576117865652},593.77784981210561,593.77784981210561,593.77784981210561,593.58380048909021,593.77784981210561,593.77784981210561,593.77784981210561,593.47303968388997,593.77784981210561,593.77784981210561,593.77784981210561,593.33724715294727,593.77784981210561,593.77784981210561,593.77784981210561,593.20009159598294,593.77784981210561,593.77784981210561,593.77784981210561,593.06155933153798,593.77784981210561,593.77784981210561,593.77784981210561,592.92163654082503,593.66579636355402,593.77784981210561,593.77784981210561,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,{"$f":"SUM(HB40:HB41)","v":592.7803092663496},592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496]
[]
[]
[null,"Total Liabilities & Equity",null,null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"Q42+Q36","v":21.060648841730483},{"$f":"R42+R36","v":38.913195780019763},56.765390083775422,77.139129849556255,112.83826710120623,117.87529914511839,122.90077854374809,143.10238359740049,208.75216352776977,175.48815118100467,142.1793440577562,154.47881873147119,166.73886375591195,178.74062053833052,193.00636721924178,236.14873648944751,221.12972688998019,206.06967832759551,232.46764041927315,239.57903175260122,245.48417950203162,297.91548075916148,301.03641527579435,326.8851244926804,378.18661399924849,376.15422396783589,412.20863618395811,455.46228868206737,479.44670936255608,511.34333189764897,523.50306165343591,537.69185328182834,542.74596297052358,545.65727359685718,557.78604846849464,571.94491807643908,577.03642300793535,579.98496021027051,592.15078798504237,604.35061365483716,607.43479731997468,608.4916804477341,618.70022050687339,630.93348684570128,634.09404483450783,635.10635393019106,645.33054402900279,657.57923331936456,660.75498732328424,661.78226862426368,672.02120209777877,684.28440451087795,687.43225496764148,688.43261144514349,698.64559332327008,710.88381680226257,713.98957423251954,715.06832997772585,725.29903231385572,737.15942150288106,739.949798018293,740.59125340942558,750.44387177499402,762.32026632312204,762.74496238302561,{"$f":"CD42+CD36","v":753.38477710240034},750.82013208708292,748.06685706705809,738.64924245735835,729.28905717673308,726.72441216141567,723.97113714139084,714.49324682547638,705.19333725106583,702.62869223574842,699.87541721572359,690.45780260602385,681.09761732539857,678.53297231008116,675.77969729005633,666.36208268035659,657.00189739973132,654.43725238441391,651.68397736438908,642.26636275468934,632.90617747406407,630.34153245874666,633.51025082457068,630.05629049007302,626.78031089707929,630.23959586317869,633.51025082457068,630.11656619628775,626.78031089707929,630.23959586317869,633.51025082457068,630.11656619628775,626.78031089707929,630.23959586317869,633.51025082457068,630.11656619628775,626.78031089707929,630.23959586317869,633.51025082457068,630.05629049007302,626.78031089707929,630.23959586317869,633.51025082457068,630.11656619628775,626.78031089707929,630.23959586317869,633.51025082457068,630.11656619628775,626.78031089707929,613.70633449589047,615.49393943430312,613.63909156054524,611.81563218648398,613.70633449589047,615.49393943430312,613.60614734864646,611.81563218648398,613.70633449589047,615.49393943430312,613.63909156054524,611.81563218648398,613.70633449589047,615.49393943430312,613.63909156054524,{"$f":"EP42+EP36","v":611.75354355303489},613.70633449589047,615.49393943430312,613.63909156054524,611.62158286346857,593.77784981210561,593.77784981210561,593.77784981210561,593.47303968388997,593.77784981210561,593.77784981210561,593.77784981210561,593.33724715294727,593.77784981210561,593.77784981210561,593.77784981210561,593.20009159598294,593.77784981210561,593.77784981210561,593.77784981210561,593.06155933153798,593.77784981210561,593.77784981210561,593.77784981210561,592.92163654082503,593.66579636355402,593.77784981210561,593.77784981210561,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,{"$f":"HB42+HB36","v":592.7803092663496},592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496,592.7803092663496]
[]
[]
[]
[null,"Difference",null,null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"ROUND(Q45-Q23,2)","v":0},-0.01,-0.02,-0.03,-7.0000000000000007E-2,-0.08,-0.1,-0.14000000000000001,-0.17,-0.17,-0.17,-0.17,-0.17,-0.18,-0.19,-0.22,-0.23,-0.23,-0.33,-0.51,-0.7,-0.89,-1.25,-1.31,-1.43,-55.68,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,{"$f":"ROUND(CC45-CC23,2)","v":-51.65},-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,{"$f":"ROUND(EO45-EO23,2)","v":-51.65},-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,{"$f":"ROUND(HA45-HA23,2)","v":-51.65},-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65,-51.65]
[]
[]
[null,"Balanced?",null,null,null,null,null,null,null,"check",null,{"$f":"AND(Q52:ID52)","v":false},null,null,null,null,{"$f":"IF(Q49=0,TRUE, FALSE)","v":true},{"$f":"IF(R49=0,TRUE, FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(CD49=0,TRUE, FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EP49=0,TRUE, FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(HB49=0,TRUE, FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[]
["END SHEET"]

{"sheet":"Ops","index":11,"n_rows":1385,"n_cols":239,"rows_kept":1385,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period Start:",null,{"$f":"CAPEX!Q3","v":"2021-01-01"},{"$f":"CAPEX!R3","v":"2021-02-01"},{"$f":"CAPEX!S3","v":"2021-03-01"},{"$f":"CAPEX!T3","v":"2021-04-01"},{"$f":"CAPEX!U3","v":"2021-05-01"},{"$f":"CAPEX!V3","v":"2021-06-01"},{"$f":"CAPEX!W3","v":"2021-07-01"},{"$f":"CAPEX!X3","v":"2021-08-01"},{"$f":"CAPEX!Y3","v":"2021-09-01"},{"$f":"CAPEX!Z3","v":"2021-10-01"},{"$f":"CAPEX!AA3","v":"2021-11-01"},{"$f":"CAPEX!AB3","v":"2021-12-01"},{"$f":"CAPEX!AC3","v":"2022-01-01"},{"$f":"CAPEX!AD3","v":"2022-02-01"},{"$f":"CAPEX!AE3","v":"2022-03-01"},{"$f":"CAPEX!AF3","v":"2022-04-01"},{"$f":"CAPEX!AG3","v":"2022-05-01"},{"$f":"CAPEX!AH3","v":"2022-06-01"},{"$f":"CAPEX!AI3","v":"2022-07-01"},{"$f":"CAPEX!AJ3","v":"2022-10-01"},{"$f":"CAPEX!AK3","v":"2023-01-01"},{"$f":"CAPEX!AL3","v":"2023-04-01"},{"$f":"CAPEX!AM3","v":"2023-07-01"},{"$f":"CAPEX!AN3","v":"2023-10-01"},{"$f":"CAPEX!AO3","v":"2024-01-01"},{"$f":"CAPEX!AP3","v":"2024-04-01"},{"$f":"CAPEX!AQ3","v":"2024-07-01"},{"$f":"CAPEX!AR3","v":"2024-10-01"},{"$f":"CAPEX!AS3","v":"2025-01-01"},{"$f":"CAPEX!AT3","v":"2025-04-01"},{"$f":"CAPEX!AU3","v":"2025-07-01"},{"$f":"CAPEX!AV3","v":"2025-10-01"},{"$f":"CAPEX!AW3","v":"2026-01-01"},{"$f":"CAPEX!AX3","v":"2026-04-01"},{"$f":"CAPEX!AY3","v":"2026-07-01"},{"$f":"CAPEX!AZ3","v":"2026-10-01"},{"$f":"CAPEX!BA3","v":"2027-01-01"},{"$f":"CAPEX!BB3","v":"2027-04-01"},{"$f":"CAPEX!BC3","v":"2027-07-01"},{"$f":"CAPEX!BD3","v":"2027-10-01"},{"$f":"CAPEX!BE3","v":"2028-01-01"},{"$f":"CAPEX!BF3","v":"2028-04-01"},{"$f":"CAPEX!BG3","v":"2028-07-01"},{"$f":"CAPEX!BH3","v":"2028-10-01"},{"$f":"CAPEX!BI3","v":"2029-01-01"},{"$f":"CAPEX!BJ3","v":"2029-04-01"},{"$f":"CAPEX!BK3","v":"2029-07-01"},{"$f":"CAPEX!BL3","v":"2029-10-01"},{"$f":"CAPEX!BM3","v":"2030-01-01"},{"$f":"CAPEX!BN3","v":"2030-04-01"},{"$f":"CAPEX!BO3","v":"2030-07-01"},{"$f":"CAPEX!BP3","v":"2030-10-01"},{"$f":"CAPEX!BQ3","v":"2031-01-01"},{"$f":"CAPEX!BR3","v":"2031-04-01"},{"$f":"CAPEX!BS3","v":"2031-07-01"},{"$f":"CAPEX!BT3","v":"2031-10-01"},{"$f":"CAPEX!BU3","v":"2032-01-01"},{"$f":"CAPEX!BV3","v":"2032-04-01"},{"$f":"CAPEX!BW3","v":"2032-07-01"},{"$f":"CAPEX!BX3","v":"2032-10-01"},{"$f":"CAPEX!BY3","v":"2033-01-01"},{"$f":"CAPEX!BZ3","v":"2033-04-01"},{"$f":"CAPEX!CA3","v":"2033-07-01"},{"$f":"CAPEX!CB3","v":"2033-10-01"},{"$f":"CAPEX!CC3","v":"2034-01-01"},{"$f":"CAPEX!CD3","v":"2034-04-01"},{"$f":"CAPEX!CE3","v":"2034-07-01"},{"$f":"CAPEX!CF3","v":"2034-10-01"},{"$f":"CAPEX!CG3","v":"2035-01-01"},{"$f":"CAPEX!CH3","v":"2035-04-01"},{"$f":"CAPEX!CI3","v":"2035-07-01"},{"$f":"CAPEX!CJ3","v":"2035-10-01"},{"$f":"CAPEX!CK3","v":"2036-01-01"},{"$f":"CAPEX!CL3","v":"2036-04-01"},{"$f":"CAPEX!CM3","v":"2036-07-01"},{"$f":"CAPEX!CN3","v":"2036-10-01"},{"$f":"CAPEX!CO3","v":"2037-01-01"},{"$f":"CAPEX!CP3","v":"2037-04-01"},{"$f":"CAPEX!CQ3","v":"2037-07-01"},{"$f":"CAPEX!CR3","v":"2037-10-01"},{"$f":"CAPEX!CS3","v":"2038-01-01"},{"$f":"CAPEX!CT3","v":"2038-04-01"},{"$f":"CAPEX!CU3","v":"2038-07-01"},{"$f":"CAPEX!CV3","v":"2038-10-01"},{"$f":"CAPEX!CW3","v":"2039-01-01"},{"$f":"CAPEX!CX3","v":"2039-04-01"},{"$f":"CAPEX!CY3","v":"2039-07-01"},{"$f":"CAPEX!CZ3","v":"2039-10-01"},{"$f":"CAPEX!DA3","v":"2040-01-01"},{"$f":"CAPEX!DB3","v":"2040-04-01"},{"$f":"CAPEX!DC3","v":"2040-07-01"},{"$f":"CAPEX!DD3","v":"2040-10-01"},{"$f":"CAPEX!DE3","v":"2041-01-01"},{"$f":"CAPEX!DF3","v":"2041-04-01"},{"$f":"CAPEX!DG3","v":"2041-07-01"},{"$f":"CAPEX!DH3","v":"2041-10-01"},{"$f":"CAPEX!DI3","v":"2042-01-01"},{"$f":"CAPEX!DJ3","v":"2042-04-01"},{"$f":"CAPEX!DK3","v":"2042-07-01"},{"$f":"CAPEX!DL3","v":"2042-10-01"},{"$f":"CAPEX!DM3","v":"2043-01-01"},{"$f":"CAPEX!DN3","v":"2043-04-01"},{"$f":"CAPEX!DO3","v":"2043-07-01"},{"$f":"CAPEX!DP3","v":"2043-10-01"},{"$f":"CAPEX!DQ3","v":"2044-01-01"},{"$f":"CAPEX!DR3","v":"2044-04-01"},{"$f":"CAPEX!DS3","v":"2044-07-01"},{"$f":"CAPEX!DT3","v":"2044-10-01"},{"$f":"CAPEX!DU3","v":"2045-01-01"},{"$f":"CAPEX!DV3","v":"2045-04-01"},{"$f":"CAPEX!DW3","v":"2045-07-01"},{"$f":"CAPEX!DX3","v":"2045-10-01"},{"$f":"CAPEX!DY3","v":"2046-01-01"},{"$f":"CAPEX!DZ3","v":"2046-04-01"},{"$f":"CAPEX!EA3","v":"2046-07-01"},{"$f":"CAPEX!EB3","v":"2046-10-01"},{"$f":"CAPEX!EC3","v":"2047-01-01"},{"$f":"CAPEX!ED3","v":"2047-04-01"},{"$f":"CAPEX!EE3","v":"2047-07-01"},{"$f":"CAPEX!EF3","v":"2047-10-01"},{"$f":"CAPEX!EG3","v":"2048-01-01"},{"$f":"CAPEX!EH3","v":"2048-04-01"},{"$f":"CAPEX!EI3","v":"2048-07-01"},{"$f":"CAPEX!EJ3","v":"2048-10-01"},{"$f":"CAPEX!EK3","v":"2049-01-01"},{"$f":"CAPEX!EL3","v":"2049-04-01"},{"$f":"CAPEX!EM3","v":"2049-07-01"},{"$f":"CAPEX!EN3","v":"2049-10-01"},{"$f":"CAPEX!EO3","v":"2050-01-01"},{"$f":"CAPEX!EP3","v":"2050-04-01"},{"$f":"CAPEX!EQ3","v":"2050-07-01"},{"$f":"CAPEX!ER3","v":"2050-10-01"},{"$f":"CAPEX!ES3","v":"2051-01-01"},{"$f":"CAPEX!ET3","v":"2051-04-01"},{"$f":"CAPEX!EU3","v":"2051-07-01"},{"$f":"CAPEX!EV3","v":"2051-10-01"},{"$f":"CAPEX!EW3","v":"2052-01-01"},{"$f":"CAPEX!EX3","v":"2052-04-01"},{"$f":"CAPEX!EY3","v":"2052-07-01"},{"$f":"CAPEX!EZ3","v":"2052-10-01"},{"$f":"CAPEX!FA3","v":"2053-01-01"},{"$f":"CAPEX!FB3","v":"2053-04-01"},{"$f":"CAPEX!FC3","v":"2053-07-01"},{"$f":"CAPEX!FD3","v":"2053-10-01"},{"$f":"CAPEX!FE3","v":"2054-01-01"},{"$f":"CAPEX!FF3","v":"2054-04-01"},{"$f":"CAPEX!FG3","v":"2054-07-01"},{"$f":"CAPEX!FH3","v":"2054-10-01"},{"$f":"CAPEX!FI3","v":"2055-01-01"},{"$f":"CAPEX!FJ3","v":"2055-04-01"},{"$f":"CAPEX!FK3","v":"2055-07-01"},{"$f":"CAPEX!FL3","v":"2055-10-01"},{"$f":"CAPEX!FM3","v":"2056-01-01"},{"$f":"CAPEX!FN3","v":"2056-04-01"},{"$f":"CAPEX!FO3","v":"2056-07-01"},{"$f":"CAPEX!FP3","v":"2056-10-01"},{"$f":"CAPEX!FQ3","v":"2057-01-01"},{"$f":"CAPEX!FR3","v":"2057-04-01"},{"$f":"CAPEX!FS3","v":"2057-07-01"},{"$f":"CAPEX!FT3","v":"2057-10-01"},{"$f":"CAPEX!FU3","v":"2058-01-01"},{"$f":"CAPEX!FV3","v":"2058-04-01"},{"$f":"CAPEX!FW3","v":"2058-07-01"},{"$f":"CAPEX!FX3","v":"2058-10-01"},{"$f":"CAPEX!FY3","v":"2059-01-01"},{"$f":"CAPEX!FZ3","v":"2059-04-01"},{"$f":"CAPEX!GA3","v":"2059-07-01"},{"$f":"CAPEX!GB3","v":"2059-10-01"},{"$f":"CAPEX!GC3","v":"2060-01-01"},{"$f":"CAPEX!GD3","v":"2060-04-01"},{"$f":"CAPEX!GE3","v":"2060-07-01"},{"$f":"CAPEX!GF3","v":"2060-10-01"},{"$f":"CAPEX!GG3","v":"2061-01-01"},{"$f":"CAPEX!GH3","v":"2061-04-01"},{"$f":"CAPEX!GI3","v":"2061-07-01"},{"$f":"CAPEX!GJ3","v":"2061-10-01"},{"$f":"CAPEX!GK3","v":"2062-01-01"},{"$f":"CAPEX!GL3","v":"2062-04-01"},{"$f":"CAPEX!GM3","v":"2062-07-01"},{"$f":"CAPEX!GN3","v":"2062-10-01"},{"$f":"CAPEX!GO3","v":"2063-01-01"},{"$f":"CAPEX!GP3","v":"2063-04-01"},{"$f":"CAPEX!GQ3","v":"2063-07-01"},{"$f":"CAPEX!GR3","v":"2063-10-01"},{"$f":"CAPEX!GS3","v":"2064-01-01"},{"$f":"CAPEX!GT3","v":"2064-04-01"},{"$f":"CAPEX!GU3","v":"2064-07-01"},{"$f":"CAPEX!GV3","v":"2064-10-01"},{"$f":"CAPEX!GW3","v":"2065-01-01"},{"$f":"CAPEX!GX3","v":"2065-04-01"},{"$f":"CAPEX!GY3","v":"2065-07-01"},{"$f":"CAPEX!GZ3","v":"2065-10-01"},{"$f":"CAPEX!HA3","v":"2066-01-01"},{"$f":"CAPEX!HB3","v":"2066-04-01"},{"$f":"CAPEX!HC3","v":"2066-07-01"},{"$f":"CAPEX!HD3","v":"2066-10-01"},{"$f":"CAPEX!HE3","v":"2067-01-01"},{"$f":"CAPEX!HF3","v":"2067-04-01"},{"$f":"CAPEX!HG3","v":"2067-07-01"},{"$f":"CAPEX!HH3","v":"2067-10-01"},{"$f":"CAPEX!HI3","v":"2068-01-01"},{"$f":"CAPEX!HJ3","v":"2068-04-01"},{"$f":"CAPEX!HK3","v":"2068-07-01"},{"$f":"CAPEX!HL3","v":"2068-10-01"},{"$f":"CAPEX!HM3","v":"2069-01-01"},{"$f":"CAPEX!HN3","v":"2069-04-01"},{"$f":"CAPEX!HO3","v":"2069-07-01"},{"$f":"CAPEX!HP3","v":"2069-10-01"},{"$f":"CAPEX!HQ3","v":"2070-01-01"},{"$f":"CAPEX!HR3","v":"2070-04-01"},{"$f":"CAPEX!HS3","v":"2070-07-01"},{"$f":"CAPEX!HT3","v":"2070-10-01"},{"$f":"CAPEX!HU3","v":"2071-01-01"},{"$f":"CAPEX!HV3","v":"2071-04-01"},{"$f":"CAPEX!HW3","v":"2071-07-01"},{"$f":"CAPEX!HX3","v":"2071-10-01"},{"$f":"CAPEX!HY3","v":"2072-01-01"},{"$f":"CAPEX!HZ3","v":"2072-04-01"},{"$f":"CAPEX!IA3","v":"2072-07-01"},{"$f":"CAPEX!IB3","v":"2072-10-01"},{"$f":"CAPEX!IC3","v":"2073-01-01"},{"$f":"CAPEX!ID3","v":"2073-04-01"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period End:",null,{"$f":"CAPEX!Q4","v":"2021-01-31"},{"$f":"CAPEX!R4","v":"2021-02-28"},{"$f":"CAPEX!S4","v":"2021-03-31"},{"$f":"CAPEX!T4","v":"2021-04-30"},{"$f":"CAPEX!U4","v":"2021-05-31"},{"$f":"CAPEX!V4","v":"2021-06-30"},{"$f":"CAPEX!W4","v":"2021-07-31"},{"$f":"CAPEX!X4","v":"2021-08-31"},{"$f":"CAPEX!Y4","v":"2021-09-30"},{"$f":"CAPEX!Z4","v":"2021-10-31"},{"$f":"CAPEX!AA4","v":"2021-11-30"},{"$f":"CAPEX!AB4","v":"2021-12-31"},{"$f":"CAPEX!AC4","v":"2022-01-31"},{"$f":"CAPEX!AD4","v":"2022-02-28"},{"$f":"CAPEX!AE4","v":"2022-03-31"},{"$f":"CAPEX!AF4","v":"2022-04-30"},{"$f":"CAPEX!AG4","v":"2022-05-31"},{"$f":"CAPEX!AH4","v":"2022-06-30"},{"$f":"CAPEX!AI4","v":"2022-09-30"},{"$f":"CAPEX!AJ4","v":"2022-12-31"},{"$f":"CAPEX!AK4","v":"2023-03-31"},{"$f":"CAPEX!AL4","v":"2023-06-30"},{"$f":"CAPEX!AM4","v":"2023-09-30"},{"$f":"CAPEX!AN4","v":"2023-12-31"},{"$f":"CAPEX!AO4","v":"2024-03-31"},{"$f":"CAPEX!AP4","v":"2024-06-30"},{"$f":"CAPEX!AQ4","v":"2024-09-30"},{"$f":"CAPEX!AR4","v":"2024-12-31"},{"$f":"CAPEX!AS4","v":"2025-03-31"},{"$f":"CAPEX!AT4","v":"2025-06-30"},{"$f":"CAPEX!AU4","v":"2025-09-30"},{"$f":"CAPEX!AV4","v":"2025-12-31"},{"$f":"CAPEX!AW4","v":"2026-03-31"},{"$f":"CAPEX!AX4","v":"2026-06-30"},{"$f":"CAPEX!AY4","v":"2026-09-30"},{"$f":"CAPEX!AZ4","v":"2026-12-31"},{"$f":"CAPEX!BA4","v":"2027-03-31"},{"$f":"CAPEX!BB4","v":"2027-06-30"},{"$f":"CAPEX!BC4","v":"2027-09-30"},{"$f":"CAPEX!BD4","v":"2027-12-31"},{"$f":"CAPEX!BE4","v":"2028-03-31"},{"$f":"CAPEX!BF4","v":"2028-06-30"},{"$f":"CAPEX!BG4","v":"2028-09-30"},{"$f":"CAPEX!BH4","v":"2028-12-31"},{"$f":"CAPEX!BI4","v":"2029-03-31"},{"$f":"CAPEX!BJ4","v":"2029-06-30"},{"$f":"CAPEX!BK4","v":"2029-09-30"},{"$f":"CAPEX!BL4","v":"2029-12-31"},{"$f":"CAPEX!BM4","v":"2030-03-31"},{"$f":"CAPEX!BN4","v":"2030-06-30"},{"$f":"CAPEX!BO4","v":"2030-09-30"},{"$f":"CAPEX!BP4","v":"2030-12-31"},{"$f":"CAPEX!BQ4","v":"2031-03-31"},{"$f":"CAPEX!BR4","v":"2031-06-30"},{"$f":"CAPEX!BS4","v":"2031-09-30"},{"$f":"CAPEX!BT4","v":"2031-12-31"},{"$f":"CAPEX!BU4","v":"2032-03-31"},{"$f":"CAPEX!BV4","v":"2032-06-30"},{"$f":"CAPEX!BW4","v":"2032-09-30"},{"$f":"CAPEX!BX4","v":"2032-12-31"},{"$f":"CAPEX!BY4","v":"2033-03-31"},{"$f":"CAPEX!BZ4","v":"2033-06-30"},{"$f":"CAPEX!CA4","v":"2033-09-30"},{"$f":"CAPEX!CB4","v":"2033-12-31"},{"$f":"CAPEX!CC4","v":"2034-03-31"},{"$f":"CAPEX!CD4","v":"2034-06-30"},{"$f":"CAPEX!CE4","v":"2034-09-30"},{"$f":"CAPEX!CF4","v":"2034-12-31"},{"$f":"CAPEX!CG4","v":"2035-03-31"},{"$f":"CAPEX!CH4","v":"2035-06-30"},{"$f":"CAPEX!CI4","v":"2035-09-30"},{"$f":"CAPEX!CJ4","v":"2035-12-31"},{"$f":"CAPEX!CK4","v":"2036-03-31"},{"$f":"CAPEX!CL4","v":"2036-06-30"},{"$f":"CAPEX!CM4","v":"2036-09-30"},{"$f":"CAPEX!CN4","v":"2036-12-31"},{"$f":"CAPEX!CO4","v":"2037-03-31"},{"$f":"CAPEX!CP4","v":"2037-06-30"},{"$f":"CAPEX!CQ4","v":"2037-09-30"},{"$f":"CAPEX!CR4","v":"2037-12-31"},{"$f":"CAPEX!CS4","v":"2038-03-31"},{"$f":"CAPEX!CT4","v":"2038-06-30"},{"$f":"CAPEX!CU4","v":"2038-09-30"},{"$f":"CAPEX!CV4","v":"2038-12-31"},{"$f":"CAPEX!CW4","v":"2039-03-31"},{"$f":"CAPEX!CX4","v":"2039-06-30"},{"$f":"CAPEX!CY4","v":"2039-09-30"},{"$f":"CAPEX!CZ4","v":"2039-12-31"},{"$f":"CAPEX!DA4","v":"2040-03-31"},{"$f":"CAPEX!DB4","v":"2040-06-30"},{"$f":"CAPEX!DC4","v":"2040-09-30"},{"$f":"CAPEX!DD4","v":"2040-12-31"},{"$f":"CAPEX!DE4","v":"2041-03-31"},{"$f":"CAPEX!DF4","v":"2041-06-30"},{"$f":"CAPEX!DG4","v":"2041-09-30"},{"$f":"CAPEX!DH4","v":"2041-12-31"},{"$f":"CAPEX!DI4","v":"2042-03-31"},{"$f":"CAPEX!DJ4","v":"2042-06-30"},{"$f":"CAPEX!DK4","v":"2042-09-30"},{"$f":"CAPEX!DL4","v":"2042-12-31"},{"$f":"CAPEX!DM4","v":"2043-03-31"},{"$f":"CAPEX!DN4","v":"2043-06-30"},{"$f":"CAPEX!DO4","v":"2043-09-30"},{"$f":"CAPEX!DP4","v":"2043-12-31"},{"$f":"CAPEX!DQ4","v":"2044-03-31"},{"$f":"CAPEX!DR4","v":"2044-06-30"},{"$f":"CAPEX!DS4","v":"2044-09-30"},{"$f":"CAPEX!DT4","v":"2044-12-31"},{"$f":"CAPEX!DU4","v":"2045-03-31"},{"$f":"CAPEX!DV4","v":"2045-06-30"},{"$f":"CAPEX!DW4","v":"2045-09-30"},{"$f":"CAPEX!DX4","v":"2045-12-31"},{"$f":"CAPEX!DY4","v":"2046-03-31"},{"$f":"CAPEX!DZ4","v":"2046-06-30"},{"$f":"CAPEX!EA4","v":"2046-09-30"},{"$f":"CAPEX!EB4","v":"2046-12-31"},{"$f":"CAPEX!EC4","v":"2047-03-31"},{"$f":"CAPEX!ED4","v":"2047-06-30"},{"$f":"CAPEX!EE4","v":"2047-09-30"},{"$f":"CAPEX!EF4","v":"2047-12-31"},{"$f":"CAPEX!EG4","v":"2048-03-31"},{"$f":"CAPEX!EH4","v":"2048-06-30"},{"$f":"CAPEX!EI4","v":"2048-09-30"},{"$f":"CAPEX!EJ4","v":"2048-12-31"},{"$f":"CAPEX!EK4","v":"2049-03-31"},{"$f":"CAPEX!EL4","v":"2049-06-30"},{"$f":"CAPEX!EM4","v":"2049-09-30"},{"$f":"CAPEX!EN4","v":"2049-12-31"},{"$f":"CAPEX!EO4","v":"2050-03-31"},{"$f":"CAPEX!EP4","v":"2050-06-30"},{"$f":"CAPEX!EQ4","v":"2050-09-30"},{"$f":"CAPEX!ER4","v":"2050-12-31"},{"$f":"CAPEX!ES4","v":"2051-03-31"},{"$f":"CAPEX!ET4","v":"2051-06-30"},{"$f":"CAPEX!EU4","v":"2051-09-30"},{"$f":"CAPEX!EV4","v":"2051-12-31"},{"$f":"CAPEX!EW4","v":"2052-03-31"},{"$f":"CAPEX!EX4","v":"2052-06-30"},{"$f":"CAPEX!EY4","v":"2052-09-30"},{"$f":"CAPEX!EZ4","v":"2052-12-31"},{"$f":"CAPEX!FA4","v":"2053-03-31"},{"$f":"CAPEX!FB4","v":"2053-06-30"},{"$f":"CAPEX!FC4","v":"2053-09-30"},{"$f":"CAPEX!FD4","v":"2053-12-31"},{"$f":"CAPEX!FE4","v":"2054-03-31"},{"$f":"CAPEX!FF4","v":"2054-06-30"},{"$f":"CAPEX!FG4","v":"2054-09-30"},{"$f":"CAPEX!FH4","v":"2054-12-31"},{"$f":"CAPEX!FI4","v":"2055-03-31"},{"$f":"CAPEX!FJ4","v":"2055-06-30"},{"$f":"CAPEX!FK4","v":"2055-09-30"},{"$f":"CAPEX!FL4","v":"2055-12-31"},{"$f":"CAPEX!FM4","v":"2056-03-31"},{"$f":"CAPEX!FN4","v":"2056-06-30"},{"$f":"CAPEX!FO4","v":"2056-09-30"},{"$f":"CAPEX!FP4","v":"2056-12-31"},{"$f":"CAPEX!FQ4","v":"2057-03-31"},{"$f":"CAPEX!FR4","v":"2057-06-30"},{"$f":"CAPEX!FS4","v":"2057-09-30"},{"$f":"CAPEX!FT4","v":"2057-12-31"},{"$f":"CAPEX!FU4","v":"2058-03-31"},{"$f":"CAPEX!FV4","v":"2058-06-30"},{"$f":"CAPEX!FW4","v":"2058-09-30"},{"$f":"CAPEX!FX4","v":"2058-12-31"},{"$f":"CAPEX!FY4","v":"2059-03-31"},{"$f":"CAPEX!FZ4","v":"2059-06-30"},{"$f":"CAPEX!GA4","v":"2059-09-30"},{"$f":"CAPEX!GB4","v":"2059-12-31"},{"$f":"CAPEX!GC4","v":"2060-03-31"},{"$f":"CAPEX!GD4","v":"2060-06-30"},{"$f":"CAPEX!GE4","v":"2060-09-30"},{"$f":"CAPEX!GF4","v":"2060-12-31"},{"$f":"CAPEX!GG4","v":"2061-03-31"},{"$f":"CAPEX!GH4","v":"2061-06-30"},{"$f":"CAPEX!GI4","v":"2061-09-30"},{"$f":"CAPEX!GJ4","v":"2061-12-31"},{"$f":"CAPEX!GK4","v":"2062-03-31"},{"$f":"CAPEX!GL4","v":"2062-06-30"},{"$f":"CAPEX!GM4","v":"2062-09-30"},{"$f":"CAPEX!GN4","v":"2062-12-31"},{"$f":"CAPEX!GO4","v":"2063-03-31"},{"$f":"CAPEX!GP4","v":"2063-06-30"},{"$f":"CAPEX!GQ4","v":"2063-09-30"},{"$f":"CAPEX!GR4","v":"2063-12-31"},{"$f":"CAPEX!GS4","v":"2064-03-31"},{"$f":"CAPEX!GT4","v":"2064-06-30"},{"$f":"CAPEX!GU4","v":"2064-09-30"},{"$f":"CAPEX!GV4","v":"2064-12-31"},{"$f":"CAPEX!GW4","v":"2065-03-31"},{"$f":"CAPEX!GX4","v":"2065-06-30"},{"$f":"CAPEX!GY4","v":"2065-09-30"},{"$f":"CAPEX!GZ4","v":"2065-12-31"},{"$f":"CAPEX!HA4","v":"2066-03-31"},{"$f":"CAPEX!HB4","v":"2066-06-30"},{"$f":"CAPEX!HC4","v":"2066-09-30"},{"$f":"CAPEX!HD4","v":"2066-12-31"},{"$f":"CAPEX!HE4","v":"2067-03-31"},{"$f":"CAPEX!HF4","v":"2067-06-30"},{"$f":"CAPEX!HG4","v":"2067-09-30"},{"$f":"CAPEX!HH4","v":"2067-12-31"},{"$f":"CAPEX!HI4","v":"2068-03-31"},{"$f":"CAPEX!HJ4","v":"2068-06-30"},{"$f":"CAPEX!HK4","v":"2068-09-30"},{"$f":"CAPEX!HL4","v":"2068-12-31"},{"$f":"CAPEX!HM4","v":"2069-03-31"},{"$f":"CAPEX!HN4","v":"2069-06-30"},{"$f":"CAPEX!HO4","v":"2069-09-30"},{"$f":"CAPEX!HP4","v":"2069-12-31"},{"$f":"CAPEX!HQ4","v":"2070-03-31"},{"$f":"CAPEX!HR4","v":"2070-06-30"},{"$f":"CAPEX!HS4","v":"2070-09-30"},{"$f":"CAPEX!HT4","v":"2070-12-31"},{"$f":"CAPEX!HU4","v":"2071-03-31"},{"$f":"CAPEX!HV4","v":"2071-06-30"},{"$f":"CAPEX!HW4","v":"2071-09-30"},{"$f":"CAPEX!HX4","v":"2071-12-31"},{"$f":"CAPEX!HY4","v":"2072-03-31"},{"$f":"CAPEX!HZ4","v":"2072-06-30"},{"$f":"CAPEX!IA4","v":"2072-09-30"},{"$f":"CAPEX!IB4","v":"2072-12-31"},{"$f":"CAPEX!IC4","v":"2073-03-31"},{"$f":"CAPEX!ID4","v":"2073-06-30"}]
[null,"Scenario: ",null,null,{"$f":"InputC!J3","v":"Base Case"},null,null,null,null,null,null,null,null,null,null,"Year:",null,{"$f":"CAPEX!Q5","v":2021},{"$f":"CAPEX!R5","v":2021},{"$f":"CAPEX!S5","v":2021},{"$f":"CAPEX!T5","v":2021},{"$f":"CAPEX!U5","v":2021},{"$f":"CAPEX!V5","v":2021},{"$f":"CAPEX!W5","v":2021},{"$f":"CAPEX!X5","v":2021},{"$f":"CAPEX!Y5","v":2021},{"$f":"CAPEX!Z5","v":2021},{"$f":"CAPEX!AA5","v":2021},{"$f":"CAPEX!AB5","v":2021},{"$f":"CAPEX!AC5","v":2022},{"$f":"CAPEX!AD5","v":2022},{"$f":"CAPEX!AE5","v":2022},{"$f":"CAPEX!AF5","v":2022},{"$f":"CAPEX!AG5","v":2022},{"$f":"CAPEX!AH5","v":2022},{"$f":"CAPEX!AI5","v":2022},{"$f":"CAPEX!AJ5","v":2022},{"$f":"CAPEX!AK5","v":2023},{"$f":"CAPEX!AL5","v":2023},{"$f":"CAPEX!AM5","v":2023},{"$f":"CAPEX!AN5","v":2023},{"$f":"CAPEX!AO5","v":2024},{"$f":"CAPEX!AP5","v":2024},{"$f":"CAPEX!AQ5","v":2024},{"$f":"CAPEX!AR5","v":2024},{"$f":"CAPEX!AS5","v":2025},{"$f":"CAPEX!AT5","v":2025},{"$f":"CAPEX!AU5","v":2025},{"$f":"CAPEX!AV5","v":2025},{"$f":"CAPEX!AW5","v":2026},{"$f":"CAPEX!AX5","v":2026},{"$f":"CAPEX!AY5","v":2026},{"$f":"CAPEX!AZ5","v":2026},{"$f":"CAPEX!BA5","v":2027},{"$f":"CAPEX!BB5","v":2027},{"$f":"CAPEX!BC5","v":2027},{"$f":"CAPEX!BD5","v":2027},{"$f":"CAPEX!BE5","v":2028},{"$f":"CAPEX!BF5","v":2028},{"$f":"CAPEX!BG5","v":2028},{"$f":"CAPEX!BH5","v":2028},{"$f":"CAPEX!BI5","v":2029},{"$f":"CAPEX!BJ5","v":2029},{"$f":"CAPEX!BK5","v":2029},{"$f":"CAPEX!BL5","v":2029},{"$f":"CAPEX!BM5","v":2030},{"$f":"CAPEX!BN5","v":2030},{"$f":"CAPEX!BO5","v":2030},{"$f":"CAPEX!BP5","v":2030},{"$f":"CAPEX!BQ5","v":2031},{"$f":"CAPEX!BR5","v":2031},{"$f":"CAPEX!BS5","v":2031},{"$f":"CAPEX!BT5","v":2031},{"$f":"CAPEX!BU5","v":2032},{"$f":"CAPEX!BV5","v":2032},{"$f":"CAPEX!BW5","v":2032},{"$f":"CAPEX!BX5","v":2032},{"$f":"CAPEX!BY5","v":2033},{"$f":"CAPEX!BZ5","v":2033},{"$f":"CAPEX!CA5","v":2033},{"$f":"CAPEX!CB5","v":2033},{"$f":"CAPEX!CC5","v":2034},{"$f":"CAPEX!CD5","v":2034},{"$f":"CAPEX!CE5","v":2034},{"$f":"CAPEX!CF5","v":2034},{"$f":"CAPEX!CG5","v":2035},{"$f":"CAPEX!CH5","v":2035},{"$f":"CAPEX!CI5","v":2035},{"$f":"CAPEX!CJ5","v":2035},{"$f":"CAPEX!CK5","v":2036},{"$f":"CAPEX!CL5","v":2036},{"$f":"CAPEX!CM5","v":2036},{"$f":"CAPEX!CN5","v":2036},{"$f":"CAPEX!CO5","v":2037},{"$f":"CAPEX!CP5","v":2037},{"$f":"CAPEX!CQ5","v":2037},{"$f":"CAPEX!CR5","v":2037},{"$f":"CAPEX!CS5","v":2038},{"$f":"CAPEX!CT5","v":2038},{"$f":"CAPEX!CU5","v":2038},{"$f":"CAPEX!CV5","v":2038},{"$f":"CAPEX!CW5","v":2039},{"$f":"CAPEX!CX5","v":2039},{"$f":"CAPEX!CY5","v":2039},{"$f":"CAPEX!CZ5","v":2039},{"$f":"CAPEX!DA5","v":2040},{"$f":"CAPEX!DB5","v":2040},{"$f":"CAPEX!DC5","v":2040},{"$f":"CAPEX!DD5","v":2040},{"$f":"CAPEX!DE5","v":2041},{"$f":"CAPEX!DF5","v":2041},{"$f":"CAPEX!DG5","v":2041},{"$f":"CAPEX!DH5","v":2041},{"$f":"CAPEX!DI5","v":2042},{"$f":"CAPEX!DJ5","v":2042},{"$f":"CAPEX!DK5","v":2042},{"$f":"CAPEX!DL5","v":2042},{"$f":"CAPEX!DM5","v":2043},{"$f":"CAPEX!DN5","v":2043},{"$f":"CAPEX!DO5","v":2043},{"$f":"CAPEX!DP5","v":2043},{"$f":"CAPEX!DQ5","v":2044},{"$f":"CAPEX!DR5","v":2044},{"$f":"CAPEX!DS5","v":2044},{"$f":"CAPEX!DT5","v":2044},{"$f":"CAPEX!DU5","v":2045},{"$f":"CAPEX!DV5","v":2045},{"$f":"CAPEX!DW5","v":2045},{"$f":"CAPEX!DX5","v":2045},{"$f":"CAPEX!DY5","v":2046},{"$f":"CAPEX!DZ5","v":2046},{"$f":"CAPEX!EA5","v":2046},{"$f":"CAPEX!EB5","v":2046},{"$f":"CAPEX!EC5","v":2047},{"$f":"CAPEX!ED5","v":2047},{"$f":"CAPEX!EE5","v":2047},{"$f":"CAPEX!EF5","v":2047},{"$f":"CAPEX!EG5","v":2048},{"$f":"CAPEX!EH5","v":2048},{"$f":"CAPEX!EI5","v":2048},{"$f":"CAPEX!EJ5","v":2048},{"$f":"CAPEX!EK5","v":2049},{"$f":"CAPEX!EL5","v":2049},{"$f":"CAPEX!EM5","v":2049},{"$f":"CAPEX!EN5","v":2049},{"$f":"CAPEX!EO5","v":2050},{"$f":"CAPEX!EP5","v":2050},{"$f":"CAPEX!EQ5","v":2050},{"$f":"CAPEX!ER5","v":2050},{"$f":"CAPEX!ES5","v":2051},{"$f":"CAPEX!ET5","v":2051},{"$f":"CAPEX!EU5","v":2051},{"$f":"CAPEX!EV5","v":2051},{"$f":"CAPEX!EW5","v":2052},{"$f":"CAPEX!EX5","v":2052},{"$f":"CAPEX!EY5","v":2052},{"$f":"CAPEX!EZ5","v":2052},{"$f":"CAPEX!FA5","v":2053},{"$f":"CAPEX!FB5","v":2053},{"$f":"CAPEX!FC5","v":2053},{"$f":"CAPEX!FD5","v":2053},{"$f":"CAPEX!FE5","v":2054},{"$f":"CAPEX!FF5","v":2054},{"$f":"CAPEX!FG5","v":2054},{"$f":"CAPEX!FH5","v":2054},{"$f":"CAPEX!FI5","v":2055},{"$f":"CAPEX!FJ5","v":2055},{"$f":"CAPEX!FK5","v":2055},{"$f":"CAPEX!FL5","v":2055},{"$f":"CAPEX!FM5","v":2056},{"$f":"CAPEX!FN5","v":2056},{"$f":"CAPEX!FO5","v":2056},{"$f":"CAPEX!FP5","v":2056},{"$f":"CAPEX!FQ5","v":2057},{"$f":"CAPEX!FR5","v":2057},{"$f":"CAPEX!FS5","v":2057},{"$f":"CAPEX!FT5","v":2057},{"$f":"CAPEX!FU5","v":2058},{"$f":"CAPEX!FV5","v":2058},{"$f":"CAPEX!FW5","v":2058},{"$f":"CAPEX!FX5","v":2058},{"$f":"CAPEX!FY5","v":2059},{"$f":"CAPEX!FZ5","v":2059},{"$f":"CAPEX!GA5","v":2059},{"$f":"CAPEX!GB5","v":2059},{"$f":"CAPEX!GC5","v":2060},{"$f":"CAPEX!GD5","v":2060},{"$f":"CAPEX!GE5","v":2060},{"$f":"CAPEX!GF5","v":2060},{"$f":"CAPEX!GG5","v":2061},{"$f":"CAPEX!GH5","v":2061},{"$f":"CAPEX!GI5","v":2061},{"$f":"CAPEX!GJ5","v":2061},{"$f":"CAPEX!GK5","v":2062},{"$f":"CAPEX!GL5","v":2062},{"$f":"CAPEX!GM5","v":2062},{"$f":"CAPEX!GN5","v":2062},{"$f":"CAPEX!GO5","v":2063},{"$f":"CAPEX!GP5","v":2063},{"$f":"CAPEX!GQ5","v":2063},{"$f":"CAPEX!GR5","v":2063},{"$f":"CAPEX!GS5","v":2064},{"$f":"CAPEX!GT5","v":2064},{"$f":"CAPEX!GU5","v":2064},{"$f":"CAPEX!GV5","v":2064},{"$f":"CAPEX!GW5","v":2065},{"$f":"CAPEX!GX5","v":2065},{"$f":"CAPEX!GY5","v":2065},{"$f":"CAPEX!GZ5","v":2065},{"$f":"CAPEX!HA5","v":2066},{"$f":"CAPEX!HB5","v":2066},{"$f":"CAPEX!HC5","v":2066},{"$f":"CAPEX!HD5","v":2066},{"$f":"CAPEX!HE5","v":2067},{"$f":"CAPEX!HF5","v":2067},{"$f":"CAPEX!HG5","v":2067},{"$f":"CAPEX!HH5","v":2067},{"$f":"CAPEX!HI5","v":2068},{"$f":"CAPEX!HJ5","v":2068},{"$f":"CAPEX!HK5","v":2068},{"$f":"CAPEX!HL5","v":2068},{"$f":"CAPEX!HM5","v":2069},{"$f":"CAPEX!HN5","v":2069},{"$f":"CAPEX!HO5","v":2069},{"$f":"CAPEX!HP5","v":2069},{"$f":"CAPEX!HQ5","v":2070},{"$f":"CAPEX!HR5","v":2070},{"$f":"CAPEX!HS5","v":2070},{"$f":"CAPEX!HT5","v":2070},{"$f":"CAPEX!HU5","v":2071},{"$f":"CAPEX!HV5","v":2071},{"$f":"CAPEX!HW5","v":2071},{"$f":"CAPEX!HX5","v":2071},{"$f":"CAPEX!HY5","v":2072},{"$f":"CAPEX!HZ5","v":2072},{"$f":"CAPEX!IA5","v":2072},{"$f":"CAPEX!IB5","v":2072},{"$f":"CAPEX!IC5","v":2073},{"$f":"CAPEX!ID5","v":2073}]
[null,"Sensitivity: ",null,null,{"$f":"Sens!F3","v":"Base Case"},null,null,null,null,null,null,null,null,null,null,"Year #:",null,{"$f":"CAPEX!Q6","v":1},{"$f":"CAPEX!R6","v":1},{"$f":"CAPEX!S6","v":1},{"$f":"CAPEX!T6","v":1},{"$f":"CAPEX!U6","v":1},{"$f":"CAPEX!V6","v":1},{"$f":"CAPEX!W6","v":1},{"$f":"CAPEX!X6","v":1},{"$f":"CAPEX!Y6","v":1},{"$f":"CAPEX!Z6","v":1},{"$f":"CAPEX!AA6","v":1},{"$f":"CAPEX!AB6","v":1},{"$f":"CAPEX!AC6","v":2},{"$f":"CAPEX!AD6","v":2},{"$f":"CAPEX!AE6","v":2},{"$f":"CAPEX!AF6","v":2},{"$f":"CAPEX!AG6","v":2},{"$f":"CAPEX!AH6","v":2},{"$f":"CAPEX!AI6","v":2},{"$f":"CAPEX!AJ6","v":2},{"$f":"CAPEX!AK6","v":3},{"$f":"CAPEX!AL6","v":3},{"$f":"CAPEX!AM6","v":3},{"$f":"CAPEX!AN6","v":3},{"$f":"CAPEX!AO6","v":4},{"$f":"CAPEX!AP6","v":4},{"$f":"CAPEX!AQ6","v":4},{"$f":"CAPEX!AR6","v":4},{"$f":"CAPEX!AS6","v":5},{"$f":"CAPEX!AT6","v":5},{"$f":"CAPEX!AU6","v":5},{"$f":"CAPEX!AV6","v":5},{"$f":"CAPEX!AW6","v":6},{"$f":"CAPEX!AX6","v":6},{"$f":"CAPEX!AY6","v":6},{"$f":"CAPEX!AZ6","v":6},{"$f":"CAPEX!BA6","v":7},{"$f":"CAPEX!BB6","v":7},{"$f":"CAPEX!BC6","v":7},{"$f":"CAPEX!BD6","v":7},{"$f":"CAPEX!BE6","v":8},{"$f":"CAPEX!BF6","v":8},{"$f":"CAPEX!BG6","v":8},{"$f":"CAPEX!BH6","v":8},{"$f":"CAPEX!BI6","v":9},{"$f":"CAPEX!BJ6","v":9},{"$f":"CAPEX!BK6","v":9},{"$f":"CAPEX!BL6","v":9},{"$f":"CAPEX!BM6","v":10},{"$f":"CAPEX!BN6","v":10},{"$f":"CAPEX!BO6","v":10},{"$f":"CAPEX!BP6","v":10},{"$f":"CAPEX!BQ6","v":11},{"$f":"CAPEX!BR6","v":11},{"$f":"CAPEX!BS6","v":11},{"$f":"CAPEX!BT6","v":11},{"$f":"CAPEX!BU6","v":12},{"$f":"CAPEX!BV6","v":12},{"$f":"CAPEX!BW6","v":12},{"$f":"CAPEX!BX6","v":12},{"$f":"CAPEX!BY6","v":13},{"$f":"CAPEX!BZ6","v":13},{"$f":"CAPEX!CA6","v":13},{"$f":"CAPEX!CB6","v":13},{"$f":"CAPEX!CC6","v":14},{"$f":"CAPEX!CD6","v":14},{"$f":"CAPEX!CE6","v":14},{"$f":"CAPEX!CF6","v":14},{"$f":"CAPEX!CG6","v":15},{"$f":"CAPEX!CH6","v":15},{"$f":"CAPEX!CI6","v":15},{"$f":"CAPEX!CJ6","v":15},{"$f":"CAPEX!CK6","v":16},{"$f":"CAPEX!CL6","v":16},{"$f":"CAPEX!CM6","v":16},{"$f":"CAPEX!CN6","v":16},{"$f":"CAPEX!CO6","v":17},{"$f":"CAPEX!CP6","v":17},{"$f":"CAPEX!CQ6","v":17},{"$f":"CAPEX!CR6","v":17},{"$f":"CAPEX!CS6","v":18},{"$f":"CAPEX!CT6","v":18},{"$f":"CAPEX!CU6","v":18},{"$f":"CAPEX!CV6","v":18},{"$f":"CAPEX!CW6","v":19},{"$f":"CAPEX!CX6","v":19},{"$f":"CAPEX!CY6","v":19},{"$f":"CAPEX!CZ6","v":19},{"$f":"CAPEX!DA6","v":20},{"$f":"CAPEX!DB6","v":20},{"$f":"CAPEX!DC6","v":20},{"$f":"CAPEX!DD6","v":20},{"$f":"CAPEX!DE6","v":21},{"$f":"CAPEX!DF6","v":21},{"$f":"CAPEX!DG6","v":21},{"$f":"CAPEX!DH6","v":21},{"$f":"CAPEX!DI6","v":22},{"$f":"CAPEX!DJ6","v":22},{"$f":"CAPEX!DK6","v":22},{"$f":"CAPEX!DL6","v":22},{"$f":"CAPEX!DM6","v":23},{"$f":"CAPEX!DN6","v":23},{"$f":"CAPEX!DO6","v":23},{"$f":"CAPEX!DP6","v":23},{"$f":"CAPEX!DQ6","v":24},{"$f":"CAPEX!DR6","v":24},{"$f":"CAPEX!DS6","v":24},{"$f":"CAPEX!DT6","v":24},{"$f":"CAPEX!DU6","v":25},{"$f":"CAPEX!DV6","v":25},{"$f":"CAPEX!DW6","v":25},{"$f":"CAPEX!DX6","v":25},{"$f":"CAPEX!DY6","v":26},{"$f":"CAPEX!DZ6","v":26},{"$f":"CAPEX!EA6","v":26},{"$f":"CAPEX!EB6","v":26},{"$f":"CAPEX!EC6","v":27},{"$f":"CAPEX!ED6","v":27},{"$f":"CAPEX!EE6","v":27},{"$f":"CAPEX!EF6","v":27},{"$f":"CAPEX!EG6","v":28},{"$f":"CAPEX!EH6","v":28},{"$f":"CAPEX!EI6","v":28},{"$f":"CAPEX!EJ6","v":28},{"$f":"CAPEX!EK6","v":29},{"$f":"CAPEX!EL6","v":29},{"$f":"CAPEX!EM6","v":29},{"$f":"CAPEX!EN6","v":29},{"$f":"CAPEX!EO6","v":30},{"$f":"CAPEX!EP6","v":30},{"$f":"CAPEX!EQ6","v":30},{"$f":"CAPEX!ER6","v":30},{"$f":"CAPEX!ES6","v":31},{"$f":"CAPEX!ET6","v":31},{"$f":"CAPEX!EU6","v":31},{"$f":"CAPEX!EV6","v":31},{"$f":"CAPEX!EW6","v":32},{"$f":"CAPEX!EX6","v":32},{"$f":"CAPEX!EY6","v":32},{"$f":"CAPEX!EZ6","v":32},{"$f":"CAPEX!FA6","v":33},{"$f":"CAPEX!FB6","v":33},{"$f":"CAPEX!FC6","v":33},{"$f":"CAPEX!FD6","v":33},{"$f":"CAPEX!FE6","v":34},{"$f":"CAPEX!FF6","v":34},{"$f":"CAPEX!FG6","v":34},{"$f":"CAPEX!FH6","v":34},{"$f":"CAPEX!FI6","v":35},{"$f":"CAPEX!FJ6","v":35},{"$f":"CAPEX!FK6","v":35},{"$f":"CAPEX!FL6","v":35},{"$f":"CAPEX!FM6","v":36},{"$f":"CAPEX!FN6","v":36},{"$f":"CAPEX!FO6","v":36},{"$f":"CAPEX!FP6","v":36},{"$f":"CAPEX!FQ6","v":37},{"$f":"CAPEX!FR6","v":37},{"$f":"CAPEX!FS6","v":37},{"$f":"CAPEX!FT6","v":37},{"$f":"CAPEX!FU6","v":38},{"$f":"CAPEX!FV6","v":38},{"$f":"CAPEX!FW6","v":38},{"$f":"CAPEX!FX6","v":38},{"$f":"CAPEX!FY6","v":39},{"$f":"CAPEX!FZ6","v":39},{"$f":"CAPEX!GA6","v":39},{"$f":"CAPEX!GB6","v":39},{"$f":"CAPEX!GC6","v":40},{"$f":"CAPEX!GD6","v":40},{"$f":"CAPEX!GE6","v":40},{"$f":"CAPEX!GF6","v":40},{"$f":"CAPEX!GG6","v":41},{"$f":"CAPEX!GH6","v":41},{"$f":"CAPEX!GI6","v":41},{"$f":"CAPEX!GJ6","v":41},{"$f":"CAPEX!GK6","v":42},{"$f":"CAPEX!GL6","v":42},{"$f":"CAPEX!GM6","v":42},{"$f":"CAPEX!GN6","v":42},{"$f":"CAPEX!GO6","v":43},{"$f":"CAPEX!GP6","v":43},{"$f":"CAPEX!GQ6","v":43},{"$f":"CAPEX!GR6","v":43},{"$f":"CAPEX!GS6","v":44},{"$f":"CAPEX!GT6","v":44},{"$f":"CAPEX!GU6","v":44},{"$f":"CAPEX!GV6","v":44},{"$f":"CAPEX!GW6","v":45},{"$f":"CAPEX!GX6","v":45},{"$f":"CAPEX!GY6","v":45},{"$f":"CAPEX!GZ6","v":45},{"$f":"CAPEX!HA6","v":46},{"$f":"CAPEX!HB6","v":46},{"$f":"CAPEX!HC6","v":46},{"$f":"CAPEX!HD6","v":46},{"$f":"CAPEX!HE6","v":47},{"$f":"CAPEX!HF6","v":47},{"$f":"CAPEX!HG6","v":47},{"$f":"CAPEX!HH6","v":47},{"$f":"CAPEX!HI6","v":48},{"$f":"CAPEX!HJ6","v":48},{"$f":"CAPEX!HK6","v":48},{"$f":"CAPEX!HL6","v":48},{"$f":"CAPEX!HM6","v":49},{"$f":"CAPEX!HN6","v":49},{"$f":"CAPEX!HO6","v":49},{"$f":"CAPEX!HP6","v":49},{"$f":"CAPEX!HQ6","v":50},{"$f":"CAPEX!HR6","v":50},{"$f":"CAPEX!HS6","v":50},{"$f":"CAPEX!HT6","v":50},{"$f":"CAPEX!HU6","v":51},{"$f":"CAPEX!HV6","v":51},{"$f":"CAPEX!HW6","v":51},{"$f":"CAPEX!HX6","v":51},{"$f":"CAPEX!HY6","v":52},{"$f":"CAPEX!HZ6","v":52},{"$f":"CAPEX!IA6","v":52},{"$f":"CAPEX!IB6","v":52},{"$f":"CAPEX!IC6","v":53},{"$f":"CAPEX!ID6","v":53}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Phase:",null,{"$f":"CAPEX!Q7","v":"Const"},{"$f":"CAPEX!R7","v":"Const"},{"$f":"CAPEX!S7","v":"Const"},{"$f":"CAPEX!T7","v":"Const"},{"$f":"CAPEX!U7","v":"Const"},{"$f":"CAPEX!V7","v":"Const"},{"$f":"CAPEX!W7","v":"Const"},{"$f":"CAPEX!X7","v":"Const"},{"$f":"CAPEX!Y7","v":"Const"},{"$f":"CAPEX!Z7","v":"Const"},{"$f":"CAPEX!AA7","v":"Const"},{"$f":"CAPEX!AB7","v":"Const"},{"$f":"CAPEX!AC7","v":"Const"},{"$f":"CAPEX!AD7","v":"Const"},{"$f":"CAPEX!AE7","v":"Const"},{"$f":"CAPEX!AF7","v":"Const"},{"$f":"CAPEX!AG7","v":"Const"},{"$f":"CAPEX!AH7","v":"Const"},{"$f":"CAPEX!AI7","v":"Ops"},{"$f":"CAPEX!AJ7","v":"Ops"},{"$f":"CAPEX!AK7","v":"Ops"},{"$f":"CAPEX!AL7","v":"Ops"},{"$f":"CAPEX!AM7","v":"Ops"},{"$f":"CAPEX!AN7","v":"Ops"},{"$f":"CAPEX!AO7","v":"Ops"},{"$f":"CAPEX!AP7","v":"Ops"},{"$f":"CAPEX!AQ7","v":"Ops"},{"$f":"CAPEX!AR7","v":"Ops"},{"$f":"CAPEX!AS7","v":"Ops"},{"$f":"CAPEX!AT7","v":"Ops"},{"$f":"CAPEX!AU7","v":"Ops"},{"$f":"CAPEX!AV7","v":"Ops"},{"$f":"CAPEX!AW7","v":"Ops"},{"$f":"CAPEX!AX7","v":"Ops"},{"$f":"CAPEX!AY7","v":"Ops"},{"$f":"CAPEX!AZ7","v":"Ops"},{"$f":"CAPEX!BA7","v":"Ops"},{"$f":"CAPEX!BB7","v":"Ops"},{"$f":"CAPEX!BC7","v":"Ops"},{"$f":"CAPEX!BD7","v":"Ops"},{"$f":"CAPEX!BE7","v":"Ops"},{"$f":"CAPEX!BF7","v":"Ops"},{"$f":"CAPEX!BG7","v":"Ops"},{"$f":"CAPEX!BH7","v":"Ops"},{"$f":"CAPEX!BI7","v":"Ops"},{"$f":"CAPEX!BJ7","v":"Ops"},{"$f":"CAPEX!BK7","v":"Ops"},{"$f":"CAPEX!BL7","v":"Ops"},{"$f":"CAPEX!BM7","v":"Ops"},{"$f":"CAPEX!BN7","v":"Ops"},{"$f":"CAPEX!BO7","v":"Ops"},{"$f":"CAPEX!BP7","v":"Ops"},{"$f":"CAPEX!BQ7","v":"Ops"},{"$f":"CAPEX!BR7","v":"Ops"},{"$f":"CAPEX!BS7","v":"Ops"},{"$f":"CAPEX!BT7","v":"Ops"},{"$f":"CAPEX!BU7","v":"Ops"},{"$f":"CAPEX!BV7","v":"Ops"},{"$f":"CAPEX!BW7","v":"Ops"},{"$f":"CAPEX!BX7","v":"Ops"},{"$f":"CAPEX!BY7","v":"Ops"},{"$f":"CAPEX!BZ7","v":"Ops"},{"$f":"CAPEX!CA7","v":"Ops"},{"$f":"CAPEX!CB7","v":"Ops"},{"$f":"CAPEX!CC7","v":"Ops"},{"$f":"CAPEX!CD7","v":"Ops"},{"$f":"CAPEX!CE7","v":"Ops"},{"$f":"CAPEX!CF7","v":"Ops"},{"$f":"CAPEX!CG7","v":"Ops"},{"$f":"CAPEX!CH7","v":"Ops"},{"$f":"CAPEX!CI7","v":"Ops"},{"$f":"CAPEX!CJ7","v":"Ops"},{"$f":"CAPEX!CK7","v":"Ops"},{"$f":"CAPEX!CL7","v":"Ops"},{"$f":"CAPEX!CM7","v":"Ops"},{"$f":"CAPEX!CN7","v":"Ops"},{"$f":"CAPEX!CO7","v":"Ops"},{"$f":"CAPEX!CP7","v":"Ops"},{"$f":"CAPEX!CQ7","v":"Ops"},{"$f":"CAPEX!CR7","v":"Ops"},{"$f":"CAPEX!CS7","v":"Ops"},{"$f":"CAPEX!CT7","v":"Ops"},{"$f":"CAPEX!CU7","v":"Ops"},{"$f":"CAPEX!CV7","v":"Ops"},{"$f":"CAPEX!CW7","v":"Ops"},{"$f":"CAPEX!CX7","v":"Ops"},{"$f":"CAPEX!CY7","v":"Ops"},{"$f":"CAPEX!CZ7","v":"Ops"},{"$f":"CAPEX!DA7","v":"Ops"},{"$f":"CAPEX!DB7","v":"Ops"},{"$f":"CAPEX!DC7","v":"Ops"},{"$f":"CAPEX!DD7","v":"Ops"},{"$f":"CAPEX!DE7","v":"Ops"},{"$f":"CAPEX!DF7","v":"Ops"},{"$f":"CAPEX!DG7","v":"Ops"},{"$f":"CAPEX!DH7","v":"Ops"},{"$f":"CAPEX!DI7","v":"Ops"},{"$f":"CAPEX!DJ7","v":"Ops"},{"$f":"CAPEX!DK7","v":"Ops"},{"$f":"CAPEX!DL7","v":"Ops"},{"$f":"CAPEX!DM7","v":"Ops"},{"$f":"CAPEX!DN7","v":"Ops"},{"$f":"CAPEX!DO7","v":"Ops"},{"$f":"CAPEX!DP7","v":"Ops"},{"$f":"CAPEX!DQ7","v":"Ops"},{"$f":"CAPEX!DR7","v":"Ops"},{"$f":"CAPEX!DS7","v":"Ops"},{"$f":"CAPEX!DT7","v":"Ops"},{"$f":"CAPEX!DU7","v":"Ops"},{"$f":"CAPEX!DV7","v":"Ops"},{"$f":"CAPEX!DW7","v":"Ops"},{"$f":"CAPEX!DX7","v":"Ops"},{"$f":"CAPEX!DY7","v":"Ops"},{"$f":"CAPEX!DZ7","v":"Ops"},{"$f":"CAPEX!EA7","v":"Ops"},{"$f":"CAPEX!EB7","v":"Ops"},{"$f":"CAPEX!EC7","v":"Ops"},{"$f":"CAPEX!ED7","v":"Ops"},{"$f":"CAPEX!EE7","v":"Ops"},{"$f":"CAPEX!EF7","v":"Ops"},{"$f":"CAPEX!EG7","v":"Ops"},{"$f":"CAPEX!EH7","v":"Ops"},{"$f":"CAPEX!EI7","v":"Ops"},{"$f":"CAPEX!EJ7","v":"Ops"},{"$f":"CAPEX!EK7","v":"Ops"},{"$f":"CAPEX!EL7","v":"Ops"},{"$f":"CAPEX!EM7","v":"Ops"},{"$f":"CAPEX!EN7","v":"Ops"},{"$f":"CAPEX!EO7","v":"Ops"},{"$f":"CAPEX!EP7","v":"Ops"},{"$f":"CAPEX!EQ7","v":"Ops"},{"$f":"CAPEX!ER7","v":"Ops"},{"$f":"CAPEX!ES7","v":"Ops"},{"$f":"CAPEX!ET7","v":"Ops"},{"$f":"CAPEX!EU7","v":"Ops"},{"$f":"CAPEX!EV7","v":"Ops"},{"$f":"CAPEX!EW7","v":"Ops"},{"$f":"CAPEX!EX7","v":"Ops"},{"$f":"CAPEX!EY7","v":"Ops"},{"$f":"CAPEX!EZ7","v":"Ops"},{"$f":"CAPEX!FA7","v":"Ops"},{"$f":"CAPEX!FB7","v":"Ops"},{"$f":"CAPEX!FC7","v":"Ops"},{"$f":"CAPEX!FD7","v":"Ops"},{"$f":"CAPEX!FE7","v":"Ops"},{"$f":"CAPEX!FF7","v":"Ops"},{"$f":"CAPEX!FG7","v":"Ops"},{"$f":"CAPEX!FH7","v":"Ops"},{"$f":"CAPEX!FI7","v":"Ops"},{"$f":"CAPEX!FJ7","v":"Ops"},{"$f":"CAPEX!FK7","v":"Ops"},{"$f":"CAPEX!FL7","v":"Ops"},{"$f":"CAPEX!FM7","v":"Ops"},{"$f":"CAPEX!FN7","v":"Ops"},{"$f":"CAPEX!FO7","v":"Ops"},{"$f":"CAPEX!FP7","v":"Ops"},{"$f":"CAPEX!FQ7","v":"Ops"},{"$f":"CAPEX!FR7","v":"Ops"},{"$f":"CAPEX!FS7","v":""},{"$f":"CAPEX!FT7","v":""},{"$f":"CAPEX!FU7","v":""},{"$f":"CAPEX!FV7","v":""},{"$f":"CAPEX!FW7","v":""},{"$f":"CAPEX!FX7","v":""},{"$f":"CAPEX!FY7","v":""},{"$f":"CAPEX!FZ7","v":""},{"$f":"CAPEX!GA7","v":""},{"$f":"CAPEX!GB7","v":""},{"$f":"CAPEX!GC7","v":""},{"$f":"CAPEX!GD7","v":""},{"$f":"CAPEX!GE7","v":""},{"$f":"CAPEX!GF7","v":""},{"$f":"CAPEX!GG7","v":""},{"$f":"CAPEX!GH7","v":""},{"$f":"CAPEX!GI7","v":""},{"$f":"CAPEX!GJ7","v":""},{"$f":"CAPEX!GK7","v":""},{"$f":"CAPEX!GL7","v":""},{"$f":"CAPEX!GM7","v":""},{"$f":"CAPEX!GN7","v":""},{"$f":"CAPEX!GO7","v":""},{"$f":"CAPEX!GP7","v":""},{"$f":"CAPEX!GQ7","v":""},{"$f":"CAPEX!GR7","v":""},{"$f":"CAPEX!GS7","v":""},{"$f":"CAPEX!GT7","v":""},{"$f":"CAPEX!GU7","v":""},{"$f":"CAPEX!GV7","v":""},{"$f":"CAPEX!GW7","v":""},{"$f":"CAPEX!GX7","v":""},{"$f":"CAPEX!GY7","v":""},{"$f":"CAPEX!GZ7","v":""},{"$f":"CAPEX!HA7","v":""},{"$f":"CAPEX!HB7","v":""},{"$f":"CAPEX!HC7","v":""},{"$f":"CAPEX!HD7","v":""},{"$f":"CAPEX!HE7","v":""},{"$f":"CAPEX!HF7","v":""},{"$f":"CAPEX!HG7","v":""},{"$f":"CAPEX!HH7","v":""},{"$f":"CAPEX!HI7","v":""},{"$f":"CAPEX!HJ7","v":""},{"$f":"CAPEX!HK7","v":""},{"$f":"CAPEX!HL7","v":""},{"$f":"CAPEX!HM7","v":""},{"$f":"CAPEX!HN7","v":""},{"$f":"CAPEX!HO7","v":""},{"$f":"CAPEX!HP7","v":""},{"$f":"CAPEX!HQ7","v":""},{"$f":"CAPEX!HR7","v":""},{"$f":"CAPEX!HS7","v":""},{"$f":"CAPEX!HT7","v":""},{"$f":"CAPEX!HU7","v":""},{"$f":"CAPEX!HV7","v":""},{"$f":"CAPEX!HW7","v":""},{"$f":"CAPEX!HX7","v":""},{"$f":"CAPEX!HY7","v":""},{"$f":"CAPEX!HZ7","v":""},{"$f":"CAPEX!IA7","v":""},{"$f":"CAPEX!IB7","v":""},{"$f":"CAPEX!IC7","v":""},{"$f":"CAPEX!ID7","v":""}]
[]
["Flags & Counters"]
[]
[null,"Construction Period",null,null,null,null,null,null,null,"flag",null,null,null,null,null,{"$f":"SUM(R11:IE11)","v":18},null,{"$f":"Time!R65","v":1},{"$f":"Time!S65","v":1},{"$f":"Time!T65","v":1},{"$f":"Time!U65","v":1},{"$f":"Time!V65","v":1},{"$f":"Time!W65","v":1},{"$f":"Time!X65","v":1},{"$f":"Time!Y65","v":1},{"$f":"Time!Z65","v":1},{"$f":"Time!AA65","v":1},{"$f":"Time!AB65","v":1},{"$f":"Time!AC65","v":1},{"$f":"Time!AD65","v":1},{"$f":"Time!AE65","v":1},{"$f":"Time!AF65","v":1},{"$f":"Time!AG65","v":1},{"$f":"Time!AH65","v":1},{"$f":"Time!AI65","v":1},{"$f":"Time!AJ65","v":0},{"$f":"Time!AK65","v":0},{"$f":"Time!AL65","v":0},{"$f":"Time!AM65","v":0},{"$f":"Time!AN65","v":0},{"$f":"Time!AO65","v":0},{"$f":"Time!AP65","v":0},{"$f":"Time!AQ65","v":0},{"$f":"Time!AR65","v":0},{"$f":"Time!AS65","v":0},{"$f":"Time!AT65","v":0},{"$f":"Time!AU65","v":0},{"$f":"Time!AV65","v":0},{"$f":"Time!AW65","v":0},{"$f":"Time!AX65","v":0},{"$f":"Time!AY65","v":0},{"$f":"Time!AZ65","v":0},{"$f":"Time!BA65","v":0},{"$f":"Time!BB65","v":0},{"$f":"Time!BC65","v":0},{"$f":"Time!BD65","v":0},{"$f":"Time!BE65","v":0},{"$f":"Time!BF65","v":0},{"$f":"Time!BG65","v":0},{"$f":"Time!BH65","v":0},{"$f":"Time!BI65","v":0},{"$f":"Time!BJ65","v":0},{"$f":"Time!BK65","v":0},{"$f":"Time!BL65","v":0},{"$f":"Time!BM65","v":0},{"$f":"Time!BN65","v":0},{"$f":"Time!BO65","v":0},{"$f":"Time!BP65","v":0},{"$f":"Time!BQ65","v":0},{"$f":"Time!BR65","v":0},{"$f":"Time!BS65","v":0},{"$f":"Time!BT65","v":0},{"$f":"Time!BU65","v":0},{"$f":"Time!BV65","v":0},{"$f":"Time!BW65","v":0},{"$f":"Time!BX65","v":0},{"$f":"Time!BY65","v":0},{"$f":"Time!BZ65","v":0},{"$f":"Time!CA65","v":0},{"$f":"Time!CB65","v":0},{"$f":"Time!CC65","v":0},{"$f":"Time!CD65","v":0},{"$f":"Time!CE65","v":0},{"$f":"Time!CF65","v":0},{"$f":"Time!CG65","v":0},{"$f":"Time!CH65","v":0},{"$f":"Time!CI65","v":0},{"$f":"Time!CJ65","v":0},{"$f":"Time!CK65","v":0},{"$f":"Time!CL65","v":0},{"$f":"Time!CM65","v":0},{"$f":"Time!CN65","v":0},{"$f":"Time!CO65","v":0},{"$f":"Time!CP65","v":0},{"$f":"Time!CQ65","v":0},{"$f":"Time!CR65","v":0},{"$f":"Time!CS65","v":0},{"$f":"Time!CT65","v":0},{"$f":"Time!CU65","v":0},{"$f":"Time!CV65","v":0},{"$f":"Time!CW65","v":0},{"$f":"Time!CX65","v":0},{"$f":"Time!CY65","v":0},{"$f":"Time!CZ65","v":0},{"$f":"Time!DA65","v":0},{"$f":"Time!DB65","v":0},{"$f":"Time!DC65","v":0},{"$f":"Time!DD65","v":0},{"$f":"Time!DE65","v":0},{"$f":"Time!DF65","v":0},{"$f":"Time!DG65","v":0},{"$f":"Time!DH65","v":0},{"$f":"Time!DI65","v":0},{"$f":"Time!DJ65","v":0},{"$f":"Time!DK65","v":0},{"$f":"Time!DL65","v":0},{"$f":"Time!DM65","v":0},{"$f":"Time!DN65","v":0},{"$f":"Time!DO65","v":0},{"$f":"Time!DP65","v":0},{"$f":"Time!DQ65","v":0},{"$f":"Time!DR65","v":0},{"$f":"Time!DS65","v":0},{"$f":"Time!DT65","v":0},{"$f":"Time!DU65","v":0},{"$f":"Time!DV65","v":0},{"$f":"Time!DW65","v":0},{"$f":"Time!DX65","v":0},{"$f":"Time!DY65","v":0},{"$f":"Time!DZ65","v":0},{"$f":"Time!EA65","v":0},{"$f":"Time!EB65","v":0},{"$f":"Time!EC65","v":0},{"$f":"Time!ED65","v":0},{"$f":"Time!EE65","v":0},{"$f":"Time!EF65","v":0},{"$f":"Time!EG65","v":0},{"$f":"Time!EH65","v":0},{"$f":"Time!EI65","v":0},{"$f":"Time!EJ65","v":0},{"$f":"Time!EK65","v":0},{"$f":"Time!EL65","v":0},{"$f":"Time!EM65","v":0},{"$f":"Time!EN65","v":0},{"$f":"Time!EO65","v":0},{"$f":"Time!EP65","v":0},{"$f":"Time!EQ65","v":0},{"$f":"Time!ER65","v":0},{"$f":"Time!ES65","v":0},{"$f":"Time!ET65","v":0},{"$f":"Time!EU65","v":0},{"$f":"Time!EV65","v":0},{"$f":"Time!EW65","v":0},{"$f":"Time!EX65","v":0},{"$f":"Time!EY65","v":0},{"$f":"Time!EZ65","v":0},{"$f":"Time!FA65","v":0},{"$f":"Time!FB65","v":0},{"$f":"Time!FC65","v":0},{"$f":"Time!FD65","v":0},{"$f":"Time!FE65","v":0},{"$f":"Time!FF65","v":0},{"$f":"Time!FG65","v":0},{"$f":"Time!FH65","v":0},{"$f":"Time!FI65","v":0},{"$f":"Time!FJ65","v":0},{"$f":"Time!FK65","v":0},{"$f":"Time!FL65","v":0},{"$f":"Time!FM65","v":0},{"$f":"Time!FN65","v":0},{"$f":"Time!FO65","v":0},{"$f":"Time!FP65","v":0},{"$f":"Time!FQ65","v":0},{"$f":"Time!FR65","v":0},{"$f":"Time!FS65","v":0},{"$f":"Time!FT65","v":0},{"$f":"Time!FU65","v":0},{"$f":"Time!FV65","v":0},{"$f":"Time!FW65","v":0},{"$f":"Time!FX65","v":0},{"$f":"Time!FY65","v":0},{"$f":"Time!FZ65","v":0},{"$f":"Time!GA65","v":0},{"$f":"Time!GB65","v":0},{"$f":"Time!GC65","v":0},{"$f":"Time!GD65","v":0},{"$f":"Time!GE65","v":0},{"$f":"Time!GF65","v":0},{"$f":"Time!GG65","v":0},{"$f":"Time!GH65","v":0},{"$f":"Time!GI65","v":0},{"$f":"Time!GJ65","v":0},{"$f":"Time!GK65","v":0},{"$f":"Time!GL65","v":0},{"$f":"Time!GM65","v":0},{"$f":"Time!GN65","v":0},{"$f":"Time!GO65","v":0},{"$f":"Time!GP65","v":0},{"$f":"Time!GQ65","v":0},{"$f":"Time!GR65","v":0},{"$f":"Time!GS65","v":0},{"$f":"Time!GT65","v":0},{"$f":"Time!GU65","v":0},{"$f":"Time!GV65","v":0},{"$f":"Time!GW65","v":0},{"$f":"Time!GX65","v":0},{"$f":"Time!GY65","v":0},{"$f":"Time!GZ65","v":0},{"$f":"Time!HA65","v":0},{"$f":"Time!HB65","v":0},{"$f":"Time!HC65","v":0},{"$f":"Time!HD65","v":0},{"$f":"Time!HE65","v":0},{"$f":"Time!HF65","v":0},{"$f":"Time!HG65","v":0},{"$f":"Time!HH65","v":0},{"$f":"Time!HI65","v":0},{"$f":"Time!HJ65","v":0},{"$f":"Time!HK65","v":0},{"$f":"Time!HL65","v":0},{"$f":"Time!HM65","v":0},{"$f":"Time!HN65","v":0},{"$f":"Time!HO65","v":0},{"$f":"Time!HP65","v":0},{"$f":"Time!HQ65","v":0},{"$f":"Time!HR65","v":0},{"$f":"Time!HS65","v":0},{"$f":"Time!HT65","v":0},{"$f":"Time!HU65","v":0},{"$f":"Time!HV65","v":0},{"$f":"Time!HW65","v":0},{"$f":"Time!HX65","v":0},{"$f":"Time!HY65","v":0},{"$f":"Time!HZ65","v":0},{"$f":"Time!IA65","v":0},{"$f":"Time!IB65","v":0},{"$f":"Time!IC65","v":0},{"$f":"Time!ID65","v":0},{"$f":"Time!IE65","v":0}]
[null,"Operating Period",null,null,null,null,null,null,null,"flag",null,null,null,null,null,{"$f":"SUM(R12:IE12)","v":140},null,{"$f":"Time!R75","v":0},{"$f":"Time!S75","v":0},{"$f":"Time!T75","v":0},{"$f":"Time!U75","v":0},{"$f":"Time!V75","v":0},{"$f":"Time!W75","v":0},{"$f":"Time!X75","v":0},{"$f":"Time!Y75","v":0},{"$f":"Time!Z75","v":0},{"$f":"Time!AA75","v":0},{"$f":"Time!AB75","v":0},{"$f":"Time!AC75","v":0},{"$f":"Time!AD75","v":0},{"$f":"Time!AE75","v":0},{"$f":"Time!AF75","v":0},{"$f":"Time!AG75","v":0},{"$f":"Time!AH75","v":0},{"$f":"Time!AI75","v":0},{"$f":"Time!AJ75","v":1},{"$f":"Time!AK75","v":1},{"$f":"Time!AL75","v":1},{"$f":"Time!AM75","v":1},{"$f":"Time!AN75","v":1},{"$f":"Time!AO75","v":1},{"$f":"Time!AP75","v":1},{"$f":"Time!AQ75","v":1},{"$f":"Time!AR75","v":1},{"$f":"Time!AS75","v":1},{"$f":"Time!AT75","v":1},{"$f":"Time!AU75","v":1},{"$f":"Time!AV75","v":1},{"$f":"Time!AW75","v":1},{"$f":"Time!AX75","v":1},{"$f":"Time!AY75","v":1},{"$f":"Time!AZ75","v":1},{"$f":"Time!BA75","v":1},{"$f":"Time!BB75","v":1},{"$f":"Time!BC75","v":1},{"$f":"Time!BD75","v":1},{"$f":"Time!BE75","v":1},{"$f":"Time!BF75","v":1},{"$f":"Time!BG75","v":1},{"$f":"Time!BH75","v":1},{"$f":"Time!BI75","v":1},{"$f":"Time!BJ75","v":1},{"$f":"Time!BK75","v":1},{"$f":"Time!BL75","v":1},{"$f":"Time!BM75","v":1},{"$f":"Time!BN75","v":1},{"$f":"Time!BO75","v":1},{"$f":"Time!BP75","v":1},{"$f":"Time!BQ75","v":1},{"$f":"Time!BR75","v":1},{"$f":"Time!BS75","v":1},{"$f":"Time!BT75","v":1},{"$f":"Time!BU75","v":1},{"$f":"Time!BV75","v":1},{"$f":"Time!BW75","v":1},{"$f":"Time!BX75","v":1},{"$f":"Time!BY75","v":1},{"$f":"Time!BZ75","v":1},{"$f":"Time!CA75","v":1},{"$f":"Time!CB75","v":1},{"$f":"Time!CC75","v":1},{"$f":"Time!CD75","v":1},{"$f":"Time!CE75","v":1},{"$f":"Time!CF75","v":1},{"$f":"Time!CG75","v":1},{"$f":"Time!CH75","v":1},{"$f":"Time!CI75","v":1},{"$f":"Time!CJ75","v":1},{"$f":"Time!CK75","v":1},{"$f":"Time!CL75","v":1},{"$f":"Time!CM75","v":1},{"$f":"Time!CN75","v":1},{"$f":"Time!CO75","v":1},{"$f":"Time!CP75","v":1},{"$f":"Time!CQ75","v":1},{"$f":"Time!CR75","v":1},{"$f":"Time!CS75","v":1},{"$f":"Time!CT75","v":1},{"$f":"Time!CU75","v":1},{"$f":"Time!CV75","v":1},{"$f":"Time!CW75","v":1},{"$f":"Time!CX75","v":1},{"$f":"Time!CY75","v":1},{"$f":"Time!CZ75","v":1},{"$f":"Time!DA75","v":1},{"$f":"Time!DB75","v":1},{"$f":"Time!DC75","v":1},{"$f":"Time!DD75","v":1},{"$f":"Time!DE75","v":1},{"$f":"Time!DF75","v":1},{"$f":"Time!DG75","v":1},{"$f":"Time!DH75","v":1},{"$f":"Time!DI75","v":1},{"$f":"Time!DJ75","v":1},{"$f":"Time!DK75","v":1},{"$f":"Time!DL75","v":1},{"$f":"Time!DM75","v":1},{"$f":"Time!DN75","v":1},{"$f":"Time!DO75","v":1},{"$f":"Time!DP75","v":1},{"$f":"Time!DQ75","v":1},{"$f":"Time!DR75","v":1},{"$f":"Time!DS75","v":1},{"$f":"Time!DT75","v":1},{"$f":"Time!DU75","v":1},{"$f":"Time!DV75","v":1},{"$f":"Time!DW75","v":1},{"$f":"Time!DX75","v":1},{"$f":"Time!DY75","v":1},{"$f":"Time!DZ75","v":1},{"$f":"Time!EA75","v":1},{"$f":"Time!EB75","v":1},{"$f":"Time!EC75","v":1},{"$f":"Time!ED75","v":1},{"$f":"Time!EE75","v":1},{"$f":"Time!EF75","v":1},{"$f":"Time!EG75","v":1},{"$f":"Time!EH75","v":1},{"$f":"Time!EI75","v":1},{"$f":"Time!EJ75","v":1},{"$f":"Time!EK75","v":1},{"$f":"Time!EL75","v":1},{"$f":"Time!EM75","v":1},{"$f":"Time!EN75","v":1},{"$f":"Time!EO75","v":1},{"$f":"Time!EP75","v":1},{"$f":"Time!EQ75","v":1},{"$f":"Time!ER75","v":1},{"$f":"Time!ES75","v":1},{"$f":"Time!ET75","v":1},{"$f":"Time!EU75","v":1},{"$f":"Time!EV75","v":1},{"$f":"Time!EW75","v":1},{"$f":"Time!EX75","v":1},{"$f":"Time!EY75","v":1},{"$f":"Time!EZ75","v":1},{"$f":"Time!FA75","v":1},{"$f":"Time!FB75","v":1},{"$f":"Time!FC75","v":1},{"$f":"Time!FD75","v":1},{"$f":"Time!FE75","v":1},{"$f":"Time!FF75","v":1},{"$f":"Time!FG75","v":1},{"$f":"Time!FH75","v":1},{"$f":"Time!FI75","v":1},{"$f":"Time!FJ75","v":1},{"$f":"Time!FK75","v":1},{"$f":"Time!FL75","v":1},{"$f":"Time!FM75","v":1},{"$f":"Time!FN75","v":1},{"$f":"Time!FO75","v":1},{"$f":"Time!FP75","v":1},{"$f":"Time!FQ75","v":1},{"$f":"Time!FR75","v":1},{"$f":"Time!FS75","v":1},{"$f":"Time!FT75","v":0},{"$f":"Time!FU75","v":0},{"$f":"Time!FV75","v":0},{"$f":"Time!FW75","v":0},{"$f":"Time!FX75","v":0},{"$f":"Time!FY75","v":0},{"$f":"Time!FZ75","v":0},{"$f":"Time!GA75","v":0},{"$f":"Time!GB75","v":0},{"$f":"Time!GC75","v":0},{"$f":"Time!GD75","v":0},{"$f":"Time!GE75","v":0},{"$f":"Time!GF75","v":0},{"$f":"Time!GG75","v":0},{"$f":"Time!GH75","v":0},{"$f":"Time!GI75","v":0},{"$f":"Time!GJ75","v":0},{"$f":"Time!GK75","v":0},{"$f":"Time!GL75","v":0},{"$f":"Time!GM75","v":0},{"$f":"Time!GN75","v":0},{"$f":"Time!GO75","v":0},{"$f":"Time!GP75","v":0},{"$f":"Time!GQ75","v":0},{"$f":"Time!GR75","v":0},{"$f":"Time!GS75","v":0},{"$f":"Time!GT75","v":0},{"$f":"Time!GU75","v":0},{"$f":"Time!GV75","v":0},{"$f":"Time!GW75","v":0},{"$f":"Time!GX75","v":0},{"$f":"Time!GY75","v":0},{"$f":"Time!GZ75","v":0},{"$f":"Time!HA75","v":0},{"$f":"Time!HB75","v":0},{"$f":"Time!HC75","v":0},{"$f":"Time!HD75","v":0},{"$f":"Time!HE75","v":0},{"$f":"Time!HF75","v":0},{"$f":"Time!HG75","v":0},{"$f":"Time!HH75","v":0},{"$f":"Time!HI75","v":0},{"$f":"Time!HJ75","v":0},{"$f":"Time!HK75","v":0},{"$f":"Time!HL75","v":0},{"$f":"Time!HM75","v":0},{"$f":"Time!HN75","v":0},{"$f":"Time!HO75","v":0},{"$f":"Time!HP75","v":0},{"$f":"Time!HQ75","v":0},{"$f":"Time!HR75","v":0},{"$f":"Time!HS75","v":0},{"$f":"Time!HT75","v":0},{"$f":"Time!HU75","v":0},{"$f":"Time!HV75","v":0},{"$f":"Time!HW75","v":0},{"$f":"Time!HX75","v":0},{"$f":"Time!HY75","v":0},{"$f":"Time!HZ75","v":0},{"$f":"Time!IA75","v":0},{"$f":"Time!IB75","v":0},{"$f":"Time!IC75","v":0},{"$f":"Time!ID75","v":0},{"$f":"Time!IE75","v":0}]
[]
[null,"Operating Period Counter",null,null,null,null,null,null,null,"#",null,null,null,null,null,null,null,{"$f":"Time!R82","v":0},{"$f":"Time!S82","v":0},{"$f":"Time!T82","v":0},{"$f":"Time!U82","v":0},{"$f":"Time!V82","v":0},{"$f":"Time!W82","v":0},{"$f":"Time!X82","v":0},{"$f":"Time!Y82","v":0},{"$f":"Time!Z82","v":0},{"$f":"Time!AA82","v":0},{"$f":"Time!AB82","v":0},{"$f":"Time!AC82","v":0},{"$f":"Time!AD82","v":0},{"$f":"Time!AE82","v":0},{"$f":"Time!AF82","v":0},{"$f":"Time!AG82","v":0},{"$f":"Time!AH82","v":0},{"$f":"Time!AI82","v":0},{"$f":"Time!AJ82","v":1},{"$f":"Time!AK82","v":2},{"$f":"Time!AL82","v":3},{"$f":"Time!AM82","v":4},{"$f":"Time!AN82","v":5},{"$f":"Time!AO82","v":6},{"$f":"Time!AP82","v":7},{"$f":"Time!AQ82","v":8},{"$f":"Time!AR82","v":9},{"$f":"Time!AS82","v":10},{"$f":"Time!AT82","v":11},{"$f":"Time!AU82","v":12},{"$f":"Time!AV82","v":13},{"$f":"Time!AW82","v":14},{"$f":"Time!AX82","v":15},{"$f":"Time!AY82","v":16},{"$f":"Time!AZ82","v":17},{"$f":"Time!BA82","v":18},{"$f":"Time!BB82","v":19},{"$f":"Time!BC82","v":20},{"$f":"Time!BD82","v":21},{"$f":"Time!BE82","v":22},{"$f":"Time!BF82","v":23},{"$f":"Time!BG82","v":24},{"$f":"Time!BH82","v":25},{"$f":"Time!BI82","v":26},{"$f":"Time!BJ82","v":27},{"$f":"Time!BK82","v":28},{"$f":"Time!BL82","v":29},{"$f":"Time!BM82","v":30},{"$f":"Time!BN82","v":31},{"$f":"Time!BO82","v":32},{"$f":"Time!BP82","v":33},{"$f":"Time!BQ82","v":34},{"$f":"Time!BR82","v":35},{"$f":"Time!BS82","v":36},{"$f":"Time!BT82","v":37},{"$f":"Time!BU82","v":38},{"$f":"Time!BV82","v":39},{"$f":"Time!BW82","v":40},{"$f":"Time!BX82","v":41},{"$f":"Time!BY82","v":42},{"$f":"Time!BZ82","v":43},{"$f":"Time!CA82","v":44},{"$f":"Time!CB82","v":45},{"$f":"Time!CC82","v":46},{"$f":"Time!CD82","v":47},{"$f":"Time!CE82","v":48},{"$f":"Time!CF82","v":49},{"$f":"Time!CG82","v":50},{"$f":"Time!CH82","v":51},{"$f":"Time!CI82","v":52},{"$f":"Time!CJ82","v":53},{"$f":"Time!CK82","v":54},{"$f":"Time!CL82","v":55},{"$f":"Time!CM82","v":56},{"$f":"Time!CN82","v":57},{"$f":"Time!CO82","v":58},{"$f":"Time!CP82","v":59},{"$f":"Time!CQ82","v":60},{"$f":"Time!CR82","v":61},{"$f":"Time!CS82","v":62},{"$f":"Time!CT82","v":63},{"$f":"Time!CU82","v":64},{"$f":"Time!CV82","v":65},{"$f":"Time!CW82","v":66},{"$f":"Time!CX82","v":67},{"$f":"Time!CY82","v":68},{"$f":"Time!CZ82","v":69},{"$f":"Time!DA82","v":70},{"$f":"Time!DB82","v":71},{"$f":"Time!DC82","v":72},{"$f":"Time!DD82","v":73},{"$f":"Time!DE82","v":74},{"$f":"Time!DF82","v":75},{"$f":"Time!DG82","v":76},{"$f":"Time!DH82","v":77},{"$f":"Time!DI82","v":78},{"$f":"Time!DJ82","v":79},{"$f":"Time!DK82","v":80},{"$f":"Time!DL82","v":81},{"$f":"Time!DM82","v":82},{"$f":"Time!DN82","v":83},{"$f":"Time!DO82","v":84},{"$f":"Time!DP82","v":85},{"$f":"Time!DQ82","v":86},{"$f":"Time!DR82","v":87},{"$f":"Time!DS82","v":88},{"$f":"Time!DT82","v":89},{"$f":"Time!DU82","v":90},{"$f":"Time!DV82","v":91},{"$f":"Time!DW82","v":92},{"$f":"Time!DX82","v":93},{"$f":"Time!DY82","v":94},{"$f":"Time!DZ82","v":95},{"$f":"Time!EA82","v":96},{"$f":"Time!EB82","v":97},{"$f":"Time!EC82","v":98},{"$f":"Time!ED82","v":99},{"$f":"Time!EE82","v":100},{"$f":"Time!EF82","v":101},{"$f":"Time!EG82","v":102},{"$f":"Time!EH82","v":103},{"$f":"Time!EI82","v":104},{"$f":"Time!EJ82","v":105},{"$f":"Time!EK82","v":106},{"$f":"Time!EL82","v":107},{"$f":"Time!EM82","v":108},{"$f":"Time!EN82","v":109},{"$f":"Time!EO82","v":110},{"$f":"Time!EP82","v":111},{"$f":"Time!EQ82","v":112},{"$f":"Time!ER82","v":113},{"$f":"Time!ES82","v":114},{"$f":"Time!ET82","v":115},{"$f":"Time!EU82","v":116},{"$f":"Time!EV82","v":117},{"$f":"Time!EW82","v":118},{"$f":"Time!EX82","v":119},{"$f":"Time!EY82","v":120},{"$f":"Time!EZ82","v":121},{"$f":"Time!FA82","v":122},{"$f":"Time!FB82","v":123},{"$f":"Time!FC82","v":124},{"$f":"Time!FD82","v":125},{"$f":"Time!FE82","v":126},{"$f":"Time!FF82","v":127},{"$f":"Time!FG82","v":128},{"$f":"Time!FH82","v":129},{"$f":"Time!FI82","v":130},{"$f":"Time!FJ82","v":131},{"$f":"Time!FK82","v":132},{"$f":"Time!FL82","v":133},{"$f":"Time!FM82","v":134},{"$f":"Time!FN82","v":135},{"$f":"Time!FO82","v":136},{"$f":"Time!FP82","v":137},{"$f":"Time!FQ82","v":138},{"$f":"Time!FR82","v":139},{"$f":"Time!FS82","v":140},{"$f":"Time!FT82","v":140},{"$f":"Time!FU82","v":140},{"$f":"Time!FV82","v":140},{"$f":"Time!FW82","v":140},{"$f":"Time!FX82","v":140},{"$f":"Time!FY82","v":140},{"$f":"Time!FZ82","v":140},{"$f":"Time!GA82","v":140},{"$f":"Time!GB82","v":140},{"$f":"Time!GC82","v":140},{"$f":"Time!GD82","v":140},{"$f":"Time!GE82","v":140},{"$f":"Time!GF82","v":140},{"$f":"Time!GG82","v":140},{"$f":"Time!GH82","v":140},{"$f":"Time!GI82","v":140},{"$f":"Time!GJ82","v":140},{"$f":"Time!GK82","v":140},{"$f":"Time!GL82","v":140},{"$f":"Time!GM82","v":140},{"$f":"Time!GN82","v":140},{"$f":"Time!GO82","v":140},{"$f":"Time!GP82","v":140},{"$f":"Time!GQ82","v":140},{"$f":"Time!GR82","v":140},{"$f":"Time!GS82","v":140},{"$f":"Time!GT82","v":140},{"$f":"Time!GU82","v":140},{"$f":"Time!GV82","v":140},{"$f":"Time!GW82","v":140},{"$f":"Time!GX82","v":140},{"$f":"Time!GY82","v":140},{"$f":"Time!GZ82","v":140},{"$f":"Time!HA82","v":140},{"$f":"Time!HB82","v":140},{"$f":"Time!HC82","v":140},{"$f":"Time!HD82","v":140},{"$f":"Time!HE82","v":140},{"$f":"Time!HF82","v":140},{"$f":"Time!HG82","v":140},{"$f":"Time!HH82","v":140},{"$f":"Time!HI82","v":140},{"$f":"Time!HJ82","v":140},{"$f":"Time!HK82","v":140},{"$f":"Time!HL82","v":140},{"$f":"Time!HM82","v":140},{"$f":"Time!HN82","v":140},{"$f":"Time!HO82","v":140},{"$f":"Time!HP82","v":140},{"$f":"Time!HQ82","v":140},{"$f":"Time!HR82","v":140},{"$f":"Time!HS82","v":140},{"$f":"Time!HT82","v":140},{"$f":"Time!HU82","v":140},{"$f":"Time!HV82","v":140},{"$f":"Time!HW82","v":140},{"$f":"Time!HX82","v":140},{"$f":"Time!HY82","v":140},{"$f":"Time!HZ82","v":140},{"$f":"Time!IA82","v":140},{"$f":"Time!IB82","v":140},{"$f":"Time!IC82","v":140},{"$f":"Time!ID82","v":140},{"$f":"Time!IE82","v":140}]
[]
[null,"Days in Period",null,null,null,null,null,null,null,"days",null,null,null,null,null,{"$f":"SUM(R16:IE16)","v":19174},null,{"$f":"Time!R23","v":31},{"$f":"Time!S23","v":28},{"$f":"Time!T23","v":31},{"$f":"Time!U23","v":30},{"$f":"Time!V23","v":31},{"$f":"Time!W23","v":30},{"$f":"Time!X23","v":31},{"$f":"Time!Y23","v":31},{"$f":"Time!Z23","v":30},{"$f":"Time!AA23","v":31},{"$f":"Time!AB23","v":30},{"$f":"Time!AC23","v":31},{"$f":"Time!AD23","v":31},{"$f":"Time!AE23","v":28},{"$f":"Time!AF23","v":31},{"$f":"Time!AG23","v":30},{"$f":"Time!AH23","v":31},{"$f":"Time!AI23","v":30},{"$f":"Time!AJ23","v":92},{"$f":"Time!AK23","v":92},{"$f":"Time!AL23","v":90},{"$f":"Time!AM23","v":91},{"$f":"Time!AN23","v":92},{"$f":"Time!AO23","v":92},{"$f":"Time!AP23","v":91},{"$f":"Time!AQ23","v":91},{"$f":"Time!AR23","v":92},{"$f":"Time!AS23","v":92},{"$f":"Time!AT23","v":90},{"$f":"Time!AU23","v":91},{"$f":"Time!AV23","v":92},{"$f":"Time!AW23","v":92},{"$f":"Time!AX23","v":90},{"$f":"Time!AY23","v":91},{"$f":"Time!AZ23","v":92},{"$f":"Time!BA23","v":92},{"$f":"Time!BB23","v":90},{"$f":"Time!BC23","v":91},{"$f":"Time!BD23","v":92},{"$f":"Time!BE23","v":92},{"$f":"Time!BF23","v":91},{"$f":"Time!BG23","v":91},{"$f":"Time!BH23","v":92},{"$f":"Time!BI23","v":92},{"$f":"Time!BJ23","v":90},{"$f":"Time!BK23","v":91},{"$f":"Time!BL23","v":92},{"$f":"Time!BM23","v":92},{"$f":"Time!BN23","v":90},{"$f":"Time!BO23","v":91},{"$f":"Time!BP23","v":92},{"$f":"Time!BQ23","v":92},{"$f":"Time!BR23","v":90},{"$f":"Time!BS23","v":91},{"$f":"Time!BT23","v":92},{"$f":"Time!BU23","v":92},{"$f":"Time!BV23","v":91},{"$f":"Time!BW23","v":91},{"$f":"Time!BX23","v":92},{"$f":"Time!BY23","v":92},{"$f":"Time!BZ23","v":90},{"$f":"Time!CA23","v":91},{"$f":"Time!CB23","v":92},{"$f":"Time!CC23","v":92},{"$f":"Time!CD23","v":90},{"$f":"Time!CE23","v":91},{"$f":"Time!CF23","v":92},{"$f":"Time!CG23","v":92},{"$f":"Time!CH23","v":90},{"$f":"Time!CI23","v":91},{"$f":"Time!CJ23","v":92},{"$f":"Time!CK23","v":92},{"$f":"Time!CL23","v":91},{"$f":"Time!CM23","v":91},{"$f":"Time!CN23","v":92},{"$f":"Time!CO23","v":92},{"$f":"Time!CP23","v":90},{"$f":"Time!CQ23","v":91},{"$f":"Time!CR23","v":92},{"$f":"Time!CS23","v":92},{"$f":"Time!CT23","v":90},{"$f":"Time!CU23","v":91},{"$f":"Time!CV23","v":92},{"$f":"Time!CW23","v":92},{"$f":"Time!CX23","v":90},{"$f":"Time!CY23","v":91},{"$f":"Time!CZ23","v":92},{"$f":"Time!DA23","v":92},{"$f":"Time!DB23","v":91},{"$f":"Time!DC23","v":91},{"$f":"Time!DD23","v":92},{"$f":"Time!DE23","v":92},{"$f":"Time!DF23","v":90},{"$f":"Time!DG23","v":91},{"$f":"Time!DH23","v":92},{"$f":"Time!DI23","v":92},{"$f":"Time!DJ23","v":90},{"$f":"Time!DK23","v":91},{"$f":"Time!DL23","v":92},{"$f":"Time!DM23","v":92},{"$f":"Time!DN23","v":90},{"$f":"Time!DO23","v":91},{"$f":"Time!DP23","v":92},{"$f":"Time!DQ23","v":92},{"$f":"Time!DR23","v":91},{"$f":"Time!DS23","v":91},{"$f":"Time!DT23","v":92},{"$f":"Time!DU23","v":92},{"$f":"Time!DV23","v":90},{"$f":"Time!DW23","v":91},{"$f":"Time!DX23","v":92},{"$f":"Time!DY23","v":92},{"$f":"Time!DZ23","v":90},{"$f":"Time!EA23","v":91},{"$f":"Time!EB23","v":92},{"$f":"Time!EC23","v":92},{"$f":"Time!ED23","v":90},{"$f":"Time!EE23","v":91},{"$f":"Time!EF23","v":92},{"$f":"Time!EG23","v":92},{"$f":"Time!EH23","v":91},{"$f":"Time!EI23","v":91},{"$f":"Time!EJ23","v":92},{"$f":"Time!EK23","v":92},{"$f":"Time!EL23","v":90},{"$f":"Time!EM23","v":91},{"$f":"Time!EN23","v":92},{"$f":"Time!EO23","v":92},{"$f":"Time!EP23","v":90},{"$f":"Time!EQ23","v":91},{"$f":"Time!ER23","v":92},{"$f":"Time!ES23","v":92},{"$f":"Time!ET23","v":90},{"$f":"Time!EU23","v":91},{"$f":"Time!EV23","v":92},{"$f":"Time!EW23","v":92},{"$f":"Time!EX23","v":91},{"$f":"Time!EY23","v":91},{"$f":"Time!EZ23","v":92},{"$f":"Time!FA23","v":92},{"$f":"Time!FB23","v":90},{"$f":"Time!FC23","v":91},{"$f":"Time!FD23","v":92},{"$f":"Time!FE23","v":92},{"$f":"Time!FF23","v":90},{"$f":"Time!FG23","v":91},{"$f":"Time!FH23","v":92},{"$f":"Time!FI23","v":92},{"$f":"Time!FJ23","v":90},{"$f":"Time!FK23","v":91},{"$f":"Time!FL23","v":92},{"$f":"Time!FM23","v":92},{"$f":"Time!FN23","v":91},{"$f":"Time!FO23","v":91},{"$f":"Time!FP23","v":92},{"$f":"Time!FQ23","v":92},{"$f":"Time!FR23","v":90},{"$f":"Time!FS23","v":91},{"$f":"Time!FT23","v":92},{"$f":"Time!FU23","v":92},{"$f":"Time!FV23","v":90},{"$f":"Time!FW23","v":91},{"$f":"Time!FX23","v":92},{"$f":"Time!FY23","v":92},{"$f":"Time!FZ23","v":90},{"$f":"Time!GA23","v":91},{"$f":"Time!GB23","v":92},{"$f":"Time!GC23","v":92},{"$f":"Time!GD23","v":91},{"$f":"Time!GE23","v":91},{"$f":"Time!GF23","v":92},{"$f":"Time!GG23","v":92},{"$f":"Time!GH23","v":90},{"$f":"Time!GI23","v":91},{"$f":"Time!GJ23","v":92},{"$f":"Time!GK23","v":92},{"$f":"Time!GL23","v":90},{"$f":"Time!GM23","v":91},{"$f":"Time!GN23","v":92},{"$f":"Time!GO23","v":92},{"$f":"Time!GP23","v":90},{"$f":"Time!GQ23","v":91},{"$f":"Time!GR23","v":92},{"$f":"Time!GS23","v":92},{"$f":"Time!GT23","v":91},{"$f":"Time!GU23","v":91},{"$f":"Time!GV23","v":92},{"$f":"Time!GW23","v":92},{"$f":"Time!GX23","v":90},{"$f":"Time!GY23","v":91},{"$f":"Time!GZ23","v":92},{"$f":"Time!HA23","v":92},{"$f":"Time!HB23","v":90},{"$f":"Time!HC23","v":91},{"$f":"Time!HD23","v":92},{"$f":"Time!HE23","v":92},{"$f":"Time!HF23","v":90},{"$f":"Time!HG23","v":91},{"$f":"Time!HH23","v":92},{"$f":"Time!HI23","v":92},{"$f":"Time!HJ23","v":91},{"$f":"Time!HK23","v":91},{"$f":"Time!HL23","v":92},{"$f":"Time!HM23","v":92},{"$f":"Time!HN23","v":90},{"$f":"Time!HO23","v":91},{"$f":"Time!HP23","v":92},{"$f":"Time!HQ23","v":92},{"$f":"Time!HR23","v":90},{"$f":"Time!HS23","v":91},{"$f":"Time!HT23","v":92},{"$f":"Time!HU23","v":92},{"$f":"Time!HV23","v":90},{"$f":"Time!HW23","v":91},{"$f":"Time!HX23","v":92},{"$f":"Time!HY23","v":92},{"$f":"Time!HZ23","v":91},{"$f":"Time!IA23","v":91},{"$f":"Time!IB23","v":92},{"$f":"Time!IC23","v":92},{"$f":"Time!ID23","v":90},{"$f":"Time!IE23","v":91}]
[null,"Periods in Year",null,null,null,null,null,null,null,"#",null,null,null,null,null,null,null,{"$f":"Time!R25","v":12},{"$f":"Time!S25","v":12},{"$f":"Time!T25","v":12},{"$f":"Time!U25","v":12},{"$f":"Time!V25","v":12},{"$f":"Time!W25","v":12},{"$f":"Time!X25","v":12},{"$f":"Time!Y25","v":12},{"$f":"Time!Z25","v":12},{"$f":"Time!AA25","v":12},{"$f":"Time!AB25","v":12},{"$f":"Time!AC25","v":12},{"$f":"Time!AD25","v":12},{"$f":"Time!AE25","v":12},{"$f":"Time!AF25","v":12},{"$f":"Time!AG25","v":12},{"$f":"Time!AH25","v":12},{"$f":"Time!AI25","v":12},{"$f":"Time!AJ25","v":4},{"$f":"Time!AK25","v":4},{"$f":"Time!AL25","v":4},{"$f":"Time!AM25","v":4},{"$f":"Time!AN25","v":4},{"$f":"Time!AO25","v":4},{"$f":"Time!AP25","v":4},{"$f":"Time!AQ25","v":4},{"$f":"Time!AR25","v":4},{"$f":"Time!AS25","v":4},{"$f":"Time!AT25","v":4},{"$f":"Time!AU25","v":4},{"$f":"Time!AV25","v":4},{"$f":"Time!AW25","v":4},{"$f":"Time!AX25","v":4},{"$f":"Time!AY25","v":4},{"$f":"Time!AZ25","v":4},{"$f":"Time!BA25","v":4},{"$f":"Time!BB25","v":4},{"$f":"Time!BC25","v":4},{"$f":"Time!BD25","v":4},{"$f":"Time!BE25","v":4},{"$f":"Time!BF25","v":4},{"$f":"Time!BG25","v":4},{"$f":"Time!BH25","v":4},{"$f":"Time!BI25","v":4},{"$f":"Time!BJ25","v":4},{"$f":"Time!BK25","v":4},{"$f":"Time!BL25","v":4},{"$f":"Time!BM25","v":4},{"$f":"Time!BN25","v":4},{"$f":"Time!BO25","v":4},{"$f":"Time!BP25","v":4},{"$f":"Time!BQ25","v":4},{"$f":"Time!BR25","v":4},{"$f":"Time!BS25","v":4},{"$f":"Time!BT25","v":4},{"$f":"Time!BU25","v":4},{"$f":"Time!BV25","v":4},{"$f":"Time!BW25","v":4},{"$f":"Time!BX25","v":4},{"$f":"Time!BY25","v":4},{"$f":"Time!BZ25","v":4},{"$f":"Time!CA25","v":4},{"$f":"Time!CB25","v":4},{"$f":"Time!CC25","v":4},{"$f":"Time!CD25","v":4},{"$f":"Time!CE25","v":4},{"$f":"Time!CF25","v":4},{"$f":"Time!CG25","v":4},{"$f":"Time!CH25","v":4},{"$f":"Time!CI25","v":4},{"$f":"Time!CJ25","v":4},{"$f":"Time!CK25","v":4},{"$f":"Time!CL25","v":4},{"$f":"Time!CM25","v":4},{"$f":"Time!CN25","v":4},{"$f":"Time!CO25","v":4},{"$f":"Time!CP25","v":4},{"$f":"Time!CQ25","v":4},{"$f":"Time!CR25","v":4},{"$f":"Time!CS25","v":4},{"$f":"Time!CT25","v":4},{"$f":"Time!CU25","v":4},{"$f":"Time!CV25","v":4},{"$f":"Time!CW25","v":4},{"$f":"Time!CX25","v":4},{"$f":"Time!CY25","v":4},{"$f":"Time!CZ25","v":4},{"$f":"Time!DA25","v":4},{"$f":"Time!DB25","v":4},{"$f":"Time!DC25","v":4},{"$f":"Time!DD25","v":4},{"$f":"Time!DE25","v":4},{"$f":"Time!DF25","v":4},{"$f":"Time!DG25","v":4},{"$f":"Time!DH25","v":4},{"$f":"Time!DI25","v":4},{"$f":"Time!DJ25","v":4},{"$f":"Time!DK25","v":4},{"$f":"Time!DL25","v":4},{"$f":"Time!DM25","v":4},{"$f":"Time!DN25","v":4},{"$f":"Time!DO25","v":4},{"$f":"Time!DP25","v":4},{"$f":"Time!DQ25","v":4},{"$f":"Time!DR25","v":4},{"$f":"Time!DS25","v":4},{"$f":"Time!DT25","v":4},{"$f":"Time!DU25","v":4},{"$f":"Time!DV25","v":4},{"$f":"Time!DW25","v":4},{"$f":"Time!DX25","v":4},{"$f":"Time!DY25","v":4},{"$f":"Time!DZ25","v":4},{"$f":"Time!EA25","v":4},{"$f":"Time!EB25","v":4},{"$f":"Time!EC25","v":4},{"$f":"Time!ED25","v":4},{"$f":"Time!EE25","v":4},{"$f":"Time!EF25","v":4},{"$f":"Time!EG25","v":4},{"$f":"Time!EH25","v":4},{"$f":"Time!EI25","v":4},{"$f":"Time!EJ25","v":4},{"$f":"Time!EK25","v":4},{"$f":"Time!EL25","v":4},{"$f":"Time!EM25","v":4},{"$f":"Time!EN25","v":4},{"$f":"Time!EO25","v":4},{"$f":"Time!EP25","v":4},{"$f":"Time!EQ25","v":4},{"$f":"Time!ER25","v":4},{"$f":"Time!ES25","v":4},{"$f":"Time!ET25","v":4},{"$f":"Time!EU25","v":4},{"$f":"Time!EV25","v":4},{"$f":"Time!EW25","v":4},{"$f":"Time!EX25","v":4},{"$f":"Time!EY25","v":4},{"$f":"Time!EZ25","v":4},{"$f":"Time!FA25","v":4},{"$f":"Time!FB25","v":4},{"$f":"Time!FC25","v":4},{"$f":"Time!FD25","v":4},{"$f":"Time!FE25","v":4},{"$f":"Time!FF25","v":4},{"$f":"Time!FG25","v":4},{"$f":"Time!FH25","v":4},{"$f":"Time!FI25","v":4},{"$f":"Time!FJ25","v":4},{"$f":"Time!FK25","v":4},{"$f":"Time!FL25","v":4},{"$f":"Time!FM25","v":4},{"$f":"Time!FN25","v":4},{"$f":"Time!FO25","v":4},{"$f":"Time!FP25","v":4},{"$f":"Time!FQ25","v":4},{"$f":"Time!FR25","v":4},{"$f":"Time!FS25","v":4},{"$f":"Time!FT25","v":4},{"$f":"Time!FU25","v":4},{"$f":"Time!FV25","v":4},{"$f":"Time!FW25","v":4},{"$f":"Time!FX25","v":4},{"$f":"Time!FY25","v":4},{"$f":"Time!FZ25","v":4},{"$f":"Time!GA25","v":4},{"$f":"Time!GB25","v":4},{"$f":"Time!GC25","v":4},{"$f":"Time!GD25","v":4},{"$f":"Time!GE25","v":4},{"$f":"Time!GF25","v":4},{"$f":"Time!GG25","v":4},{"$f":"Time!GH25","v":4},{"$f":"Time!GI25","v":4},{"$f":"Time!GJ25","v":4},{"$f":"Time!GK25","v":4},{"$f":"Time!GL25","v":4},{"$f":"Time!GM25","v":4},{"$f":"Time!GN25","v":4},{"$f":"Time!GO25","v":4},{"$f":"Time!GP25","v":4},{"$f":"Time!GQ25","v":4},{"$f":"Time!GR25","v":4},{"$f":"Time!GS25","v":4},{"$f":"Time!GT25","v":4},{"$f":"Time!GU25","v":4},{"$f":"Time!GV25","v":4},{"$f":"Time!GW25","v":4},{"$f":"Time!GX25","v":4},{"$f":"Time!GY25","v":4},{"$f":"Time!GZ25","v":4},{"$f":"Time!HA25","v":4},{"$f":"Time!HB25","v":4},{"$f":"Time!HC25","v":4},{"$f":"Time!HD25","v":4},{"$f":"Time!HE25","v":4},{"$f":"Time!HF25","v":4},{"$f":"Time!HG25","v":4},{"$f":"Time!HH25","v":4},{"$f":"Time!HI25","v":4},{"$f":"Time!HJ25","v":4},{"$f":"Time!HK25","v":4},{"$f":"Time!HL25","v":4},{"$f":"Time!HM25","v":4},{"$f":"Time!HN25","v":4},{"$f":"Time!HO25","v":4},{"$f":"Time!HP25","v":4},{"$f":"Time!HQ25","v":4},{"$f":"Time!HR25","v":4},{"$f":"Time!HS25","v":4},{"$f":"Time!HT25","v":4},{"$f":"Time!HU25","v":4},{"$f":"Time!HV25","v":4},{"$f":"Time!HW25","v":4},{"$f":"Time!HX25","v":4},{"$f":"Time!HY25","v":4},{"$f":"Time!HZ25","v":4},{"$f":"Time!IA25","v":4},{"$f":"Time!IB25","v":4},{"$f":"Time!IC25","v":4},{"$f":"Time!ID25","v":4},{"$f":"Time!IE25","v":4}]
[null,"Last Operating Period",null,null,null,null,null,null,null,"flag",null,null,null,null,null,{"$f":"SUM(R18:IE18)","v":0},null,{"$f":"Time!R78","v":0},{"$f":"Time!S78","v":0},{"$f":"Time!T78","v":0},{"$f":"Time!U78","v":0},{"$f":"Time!V78","v":0},{"$f":"Time!W78","v":0},{"$f":"Time!X78","v":0},{"$f":"Time!Y78","v":0},{"$f":"Time!Z78","v":0},{"$f":"Time!AA78","v":0},{"$f":"Time!AB78","v":0},{"$f":"Time!AC78","v":0},{"$f":"Time!AD78","v":0},{"$f":"Time!AE78","v":0},{"$f":"Time!AF78","v":0},{"$f":"Time!AG78","v":0},{"$f":"Time!AH78","v":0},{"$f":"Time!AI78","v":0},{"$f":"Time!AJ78","v":0},{"$f":"Time!AK78","v":0},{"$f":"Time!AL78","v":0},{"$f":"Time!AM78","v":0},{"$f":"Time!AN78","v":0},{"$f":"Time!AO78","v":0},{"$f":"Time!AP78","v":0},{"$f":"Time!AQ78","v":0},{"$f":"Time!AR78","v":0},{"$f":"Time!AS78","v":0},{"$f":"Time!AT78","v":0},{"$f":"Time!AU78","v":0},{"$f":"Time!AV78","v":0},{"$f":"Time!AW78","v":0},{"$f":"Time!AX78","v":0},{"$f":"Time!AY78","v":0},{"$f":"Time!AZ78","v":0},{"$f":"Time!BA78","v":0},{"$f":"Time!BB78","v":0},{"$f":"Time!BC78","v":0},{"$f":"Time!BD78","v":0},{"$f":"Time!BE78","v":0},{"$f":"Time!BF78","v":0},{"$f":"Time!BG78","v":0},{"$f":"Time!BH78","v":0},{"$f":"Time!BI78","v":0},{"$f":"Time!BJ78","v":0},{"$f":"Time!BK78","v":0},{"$f":"Time!BL78","v":0},{"$f":"Time!BM78","v":0},{"$f":"Time!BN78","v":0},{"$f":"Time!BO78","v":0},{"$f":"Time!BP78","v":0},{"$f":"Time!BQ78","v":0},{"$f":"Time!BR78","v":0},{"$f":"Time!BS78","v":0},{"$f":"Time!BT78","v":0},{"$f":"Time!BU78","v":0},{"$f":"Time!BV78","v":0},{"$f":"Time!BW78","v":0},{"$f":"Time!BX78","v":0},{"$f":"Time!BY78","v":0},{"$f":"Time!BZ78","v":0},{"$f":"Time!CA78","v":0},{"$f":"Time!CB78","v":0},{"$f":"Time!CC78","v":0},{"$f":"Time!CD78","v":0},{"$f":"Time!CE78","v":0},{"$f":"Time!CF78","v":0},{"$f":"Time!CG78","v":0},{"$f":"Time!CH78","v":0},{"$f":"Time!CI78","v":0},{"$f":"Time!CJ78","v":0},{"$f":"Time!CK78","v":0},{"$f":"Time!CL78","v":0},{"$f":"Time!CM78","v":0},{"$f":"Time!CN78","v":0},{"$f":"Time!CO78","v":0},{"$f":"Time!CP78","v":0},{"$f":"Time!CQ78","v":0},{"$f":"Time!CR78","v":0},{"$f":"Time!CS78","v":0},{"$f":"Time!CT78","v":0},{"$f":"Time!CU78","v":0},{"$f":"Time!CV78","v":0},{"$f":"Time!CW78","v":0},{"$f":"Time!CX78","v":0},{"$f":"Time!CY78","v":0},{"$f":"Time!CZ78","v":0},{"$f":"Time!DA78","v":0},{"$f":"Time!DB78","v":0},{"$f":"Time!DC78","v":0},{"$f":"Time!DD78","v":0},{"$f":"Time!DE78","v":0},{"$f":"Time!DF78","v":0},{"$f":"Time!DG78","v":0},{"$f":"Time!DH78","v":0},{"$f":"Time!DI78","v":0},{"$f":"Time!DJ78","v":0},{"$f":"Time!DK78","v":0},{"$f":"Time!DL78","v":0},{"$f":"Time!DM78","v":0},{"$f":"Time!DN78","v":0},{"$f":"Time!DO78","v":0},{"$f":"Time!DP78","v":0},{"$f":"Time!DQ78","v":0},{"$f":"Time!DR78","v":0},{"$f":"Time!DS78","v":0},{"$f":"Time!DT78","v":0},{"$f":"Time!DU78","v":0},{"$f":"Time!DV78","v":0},{"$f":"Time!DW78","v":0},{"$f":"Time!DX78","v":0},{"$f":"Time!DY78","v":0},{"$f":"Time!DZ78","v":0},{"$f":"Time!EA78","v":0},{"$f":"Time!EB78","v":0},{"$f":"Time!EC78","v":0},{"$f":"Time!ED78","v":0},{"$f":"Time!EE78","v":0},{"$f":"Time!EF78","v":0},{"$f":"Time!EG78","v":0},{"$f":"Time!EH78","v":0},{"$f":"Time!EI78","v":0},{"$f":"Time!EJ78","v":0},{"$f":"Time!EK78","v":0},{"$f":"Time!EL78","v":0},{"$f":"Time!EM78","v":0},{"$f":"Time!EN78","v":0},{"$f":"Time!EO78","v":0},{"$f":"Time!EP78","v":0},{"$f":"Time!EQ78","v":0},{"$f":"Time!ER78","v":0},{"$f":"Time!ES78","v":0},{"$f":"Time!ET78","v":0},{"$f":"Time!EU78","v":0},{"$f":"Time!EV78","v":0},{"$f":"Time!EW78","v":0},{"$f":"Time!EX78","v":0},{"$f":"Time!EY78","v":0},{"$f":"Time!EZ78","v":0},{"$f":"Time!FA78","v":0},{"$f":"Time!FB78","v":0},{"$f":"Time!FC78","v":0},{"$f":"Time!FD78","v":0},{"$f":"Time!FE78","v":0},{"$f":"Time!FF78","v":0},{"$f":"Time!FG78","v":0},{"$f":"Time!FH78","v":0},{"$f":"Time!FI78","v":0},{"$f":"Time!FJ78","v":0},{"$f":"Time!FK78","v":0},{"$f":"Time!FL78","v":0},{"$f":"Time!FM78","v":0},{"$f":"Time!FN78","v":0},{"$f":"Time!FO78","v":0},{"$f":"Time!FP78","v":0},{"$f":"Time!FQ78","v":0},{"$f":"Time!FR78","v":0},{"$f":"Time!FS78","v":0},{"$f":"Time!FT78","v":0},{"$f":"Time!FU78","v":0},{"$f":"Time!FV78","v":0},{"$f":"Time!FW78","v":0},{"$f":"Time!FX78","v":0},{"$f":"Time!FY78","v":0},{"$f":"Time!FZ78","v":0},{"$f":"Time!GA78","v":0},{"$f":"Time!GB78","v":0},{"$f":"Time!GC78","v":0},{"$f":"Time!GD78","v":0},{"$f":"Time!GE78","v":0},{"$f":"Time!GF78","v":0},{"$f":"Time!GG78","v":0},{"$f":"Time!GH78","v":0},{"$f":"Time!GI78","v":0},{"$f":"Time!GJ78","v":0},{"$f":"Time!GK78","v":0},{"$f":"Time!GL78","v":0},{"$f":"Time!GM78","v":0},{"$f":"Time!GN78","v":0},{"$f":"Time!GO78","v":0},{"$f":"Time!GP78","v":0},{"$f":"Time!GQ78","v":0},{"$f":"Time!GR78","v":0},{"$f":"Time!GS78","v":0},{"$f":"Time!GT78","v":0},{"$f":"Time!GU78","v":0},{"$f":"Time!GV78","v":0},{"$f":"Time!GW78","v":0},{"$f":"Time!GX78","v":0},{"$f":"Time!GY78","v":0},{"$f":"Time!GZ78","v":0},{"$f":"Time!HA78","v":0},{"$f":"Time!HB78","v":0},{"$f":"Time!HC78","v":0},{"$f":"Time!HD78","v":0},{"$f":"Time!HE78","v":0},{"$f":"Time!HF78","v":0},{"$f":"Time!HG78","v":0},{"$f":"Time!HH78","v":0},{"$f":"Time!HI78","v":0},{"$f":"Time!HJ78","v":0},{"$f":"Time!HK78","v":0},{"$f":"Time!HL78","v":0},{"$f":"Time!HM78","v":0},{"$f":"Time!HN78","v":0},{"$f":"Time!HO78","v":0},{"$f":"Time!HP78","v":0},{"$f":"Time!HQ78","v":0},{"$f":"Time!HR78","v":0},{"$f":"Time!HS78","v":0},{"$f":"Time!HT78","v":0},{"$f":"Time!HU78","v":0},{"$f":"Time!HV78","v":0},{"$f":"Time!HW78","v":0},{"$f":"Time!HX78","v":0},{"$f":"Time!HY78","v":0},{"$f":"Time!HZ78","v":0},{"$f":"Time!IA78","v":0},{"$f":"Time!IB78","v":0},{"$f":"Time!IC78","v":0},{"$f":"Time!ID78","v":0},{"$f":"Time!IE78","v":0}]
[]
[null,"Inflation Rate",null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,{"$f":"LOOKUP(R5,InputT!11:11,InputT!12:12)/R17","v":1.6666666666666668E-3},{"$f":"LOOKUP(S5,InputT!11:11,InputT!12:12)/S17","v":1.6666666666666668E-3},{"$f":"LOOKUP(T5,InputT!11:11,InputT!12:12)/T17","v":1.6666666666666668E-3},{"$f":"LOOKUP(U5,InputT!11:11,InputT!12:12)/U17","v":1.6666666666666668E-3},{"$f":"LOOKUP(V5,InputT!11:11,InputT!12:12)/V17","v":1.6666666666666668E-3},{"$f":"LOOKUP(W5,InputT!11:11,InputT!12:12)/W17","v":1.6666666666666668E-3},{"$f":"LOOKUP(X5,InputT!11:11,InputT!12:12)/X17","v":1.6666666666666668E-3},{"$f":"LOOKUP(Y5,InputT!11:11,InputT!12:12)/Y17","v":1.6666666666666668E-3},{"$f":"LOOKUP(Z5,InputT!11:11,InputT!12:12)/Z17","v":1.6666666666666668E-3},{"$f":"LOOKUP(AA5,InputT!11:11,InputT!12:12)/AA17","v":1.6666666666666668E-3},{"$f":"LOOKUP(AB5,InputT!11:11,InputT!12:12)/AB17","v":1.6666666666666668E-3},{"$f":"LOOKUP(AC5,InputT!11:11,InputT!12:12)/AC17","v":1.6666666666666668E-3},{"$f":"LOOKUP(AD5,InputT!11:11,InputT!12:12)/AD17","v":1.6666666666666668E-3},{"$f":"LOOKUP(AE5,InputT!11:11,InputT!12:12)/AE17","v":1.6666666666666668E-3},{"$f":"LOOKUP(AF5,InputT!11:11,InputT!12:12)/AF17","v":1.6666666666666668E-3},{"$f":"LOOKUP(AG5,InputT!11:11,InputT!12:12)/AG17","v":1.6666666666666668E-3},{"$f":"LOOKUP(AH5,InputT!11:11,InputT!12:12)/AH17","v":1.6666666666666668E-3},{"$f":"LOOKUP(AI5,InputT!11:11,InputT!12:12)/AI17","v":1.6666666666666668E-3},{"$f":"LOOKUP(AJ5,InputT!11:11,InputT!12:12)/AJ17","v":5.0000000000000001E-3},{"$f":"LOOKUP(AK5,InputT!11:11,InputT!12:12)/AK17","v":5.0000000000000001E-3},{"$f":"LOOKUP(AL5,InputT!11:11,InputT!12:12)/AL17","v":5.0000000000000001E-3},{"$f":"LOOKUP(AM5,InputT!11:11,InputT!12:12)/AM17","v":5.0000000000000001E-3},{"$f":"LOOKUP(AN5,InputT!11:11,InputT!12:12)/AN17","v":5.0000000000000001E-3},{"$f":"LOOKUP(AO5,InputT!11:11,InputT!12:12)/AO17","v":5.0000000000000001E-3},{"$f":"LOOKUP(AP5,InputT!11:11,InputT!12:12)/AP17","v":5.0000000000000001E-3},{"$f":"LOOKUP(AQ5,InputT!11:11,InputT!12:12)/AQ17","v":5.0000000000000001E-3},{"$f":"LOOKUP(AR5,InputT!11:11,InputT!12:12)/AR17","v":5.0000000000000001E-3},{"$f":"LOOKUP(AS5,InputT!11:11,InputT!12:12)/AS17","v":5.0000000000000001E-3},{"$f":"LOOKUP(AT5,InputT!11:11,InputT!12:12)/AT17","v":5.0000000000000001E-3},{"$f":"LOOKUP(AU5,InputT!11:11,InputT!12:12)/AU17","v":5.0000000000000001E-3},{"$f":"LOOKUP(AV5,InputT!11:11,InputT!12:12)/AV17","v":5.0000000000000001E-3},{"$f":"LOOKUP(AW5,InputT!11:11,InputT!12:12)/AW17","v":5.0000000000000001E-3},{"$f":"LOOKUP(AX5,InputT!11:11,InputT!12:12)/AX17","v":5.0000000000000001E-3},{"$f":"LOOKUP(AY5,InputT!11:11,InputT!12:12)/AY17","v":5.0000000000000001E-3},{"$f":"LOOKUP(AZ5,InputT!11:11,InputT!12:12)/AZ17","v":5.0000000000000001E-3},{"$f":"LOOKUP(BA5,InputT!11:11,InputT!12:12)/BA17","v":5.0000000000000001E-3},{"$f":"LOOKUP(BB5,InputT!11:11,InputT!12:12)/BB17","v":5.0000000000000001E-3},{"$f":"LOOKUP(BC5,InputT!11:11,InputT!12:12)/BC17","v":5.0000000000000001E-3},{"$f":"LOOKUP(BD5,InputT!11:11,InputT!12:12)/BD17","v":5.0000000000000001E-3},{"$f":"LOOKUP(BE5,InputT!11:11,InputT!12:12)/BE17","v":5.0000000000000001E-3},{"$f":"LOOKUP(BF5,InputT!11:11,InputT!12:12)/BF17","v":5.0000000000000001E-3},{"$f":"LOOKUP(BG5,InputT!11:11,InputT!12:12)/BG17","v":5.0000000000000001E-3},{"$f":"LOOKUP(BH5,InputT!11:11,InputT!12:12)/BH17","v":5.0000000000000001E-3},{"$f":"LOOKUP(BI5,InputT!11:11,InputT!12:12)/BI17","v":5.0000000000000001E-3},{"$f":"LOOKUP(BJ5,InputT!11:11,InputT!12:12)/BJ17","v":5.0000000000000001E-3},{"$f":"LOOKUP(BK5,InputT!11:11,InputT!12:12)/BK17","v":5.0000000000000001E-3},{"$f":"LOOKUP(BL5,InputT!11:11,InputT!12:12)/BL17","v":5.0000000000000001E-3},{"$f":"LOOKUP(BM5,InputT!11:11,InputT!12:12)/BM17","v":5.0000000000000001E-3},{"$f":"LOOKUP(BN5,InputT!11:11,InputT!12:12)/BN17","v":5.0000000000000001E-3},{"$f":"LOOKUP(BO5,InputT!11:11,InputT!12:12)/BO17","v":5.0000000000000001E-3},{"$f":"LOOKUP(BP5,InputT!11:11,InputT!12:12)/BP17","v":5.0000000000000001E-3},{"$f":"LOOKUP(BQ5,InputT!11:11,InputT!12:12)/BQ17","v":5.0000000000000001E-3},{"$f":"LOOKUP(BR5,InputT!11:11,InputT!12:12)/BR17","v":5.0000000000000001E-3},{"$f":"LOOKUP(BS5,InputT!11:11,InputT!12:12)/BS17","v":5.0000000000000001E-3},{"$f":"LOOKUP(BT5,InputT!11:11,InputT!12:12)/BT17","v":5.0000000000000001E-3},{"$f":"LOOKUP(BU5,InputT!11:11,InputT!12:12)/BU17","v":5.0000000000000001E-3},{"$f":"LOOKUP(BV5,InputT!11:11,InputT!12:12)/BV17","v":5.0000000000000001E-3},{"$f":"LOOKUP(BW5,InputT!11:11,InputT!12:12)/BW17","v":5.0000000000000001E-3},{"$f":"LOOKUP(BX5,InputT!11:11,InputT!12:12)/BX17","v":5.0000000000000001E-3},{"$f":"LOOKUP(BY5,InputT!11:11,InputT!12:12)/BY17","v":5.0000000000000001E-3},{"$f":"LOOKUP(BZ5,InputT!11:11,InputT!12:12)/BZ17","v":5.0000000000000001E-3},{"$f":"LOOKUP(CA5,InputT!11:11,InputT!12:12)/CA17","v":5.0000000000000001E-3},{"$f":"LOOKUP(CB5,InputT!11:11,InputT!12:12)/CB17","v":5.0000000000000001E-3},{"$f":"LOOKUP(CC5,InputT!11:11,InputT!12:12)/CC17","v":5.0000000000000001E-3},{"$f":"LOOKUP(CD5,InputT!11:11,InputT!12:12)/CD17","v":5.0000000000000001E-3},{"$f":"LOOKUP(CE5,InputT!11:11,InputT!12:12)/CE17","v":5.0000000000000001E-3},{"$f":"LOOKUP(CF5,InputT!11:11,InputT!12:12)/CF17","v":5.0000000000000001E-3},{"$f":"LOOKUP(CG5,InputT!11:11,InputT!12:12)/CG17","v":5.0000000000000001E-3},{"$f":"LOOKUP(CH5,InputT!11:11,InputT!12:12)/CH17","v":5.0000000000000001E-3},{"$f":"LOOKUP(CI5,InputT!11:11,InputT!12:12)/CI17","v":5.0000000000000001E-3},{"$f":"LOOKUP(CJ5,InputT!11:11,InputT!12:12)/CJ17","v":5.0000000000000001E-3},{"$f":"LOOKUP(CK5,InputT!11:11,InputT!12:12)/CK17","v":5.0000000000000001E-3},{"$f":"LOOKUP(CL5,InputT!11:11,InputT!12:12)/CL17","v":5.0000000000000001E-3},{"$f":"LOOKUP(CM5,InputT!11:11,InputT!12:12)/CM17","v":5.0000000000000001E-3},{"$f":"LOOKUP(CN5,InputT!11:11,InputT!12:12)/CN17","v":5.0000000000000001E-3},{"$f":"LOOKUP(CO5,InputT!11:11,InputT!12:12)/CO17","v":5.0000000000000001E-3},{"$f":"LOOKUP(CP5,InputT!11:11,InputT!12:12)/CP17","v":5.0000000000000001E-3},{"$f":"LOOKUP(CQ5,InputT!11:11,InputT!12:12)/CQ17","v":5.0000000000000001E-3},{"$f":"LOOKUP(CR5,InputT!11:11,InputT!12:12)/CR17","v":5.0000000000000001E-3},{"$f":"LOOKUP(CS5,InputT!11:11,InputT!12:12)/CS17","v":5.0000000000000001E-3},{"$f":"LOOKUP(CT5,InputT!11:11,InputT!12:12)/CT17","v":5.0000000000000001E-3},{"$f":"LOOKUP(CU5,InputT!11:11,InputT!12:12)/CU17","v":5.0000000000000001E-3},{"$f":"LOOKUP(CV5,InputT!11:11,InputT!12:12)/CV17","v":5.0000000000000001E-3},{"$f":"LOOKUP(CW5,InputT!11:11,InputT!12:12)/CW17","v":5.0000000000000001E-3},{"$f":"LOOKUP(CX5,InputT!11:11,InputT!12:12)/CX17","v":5.0000000000000001E-3},{"$f":"LOOKUP(CY5,InputT!11:11,InputT!12:12)/CY17","v":5.0000000000000001E-3},{"$f":"LOOKUP(CZ5,InputT!11:11,InputT!12:12)/CZ17","v":5.0000000000000001E-3},{"$f":"LOOKUP(DA5,InputT!11:11,InputT!12:12)/DA17","v":5.0000000000000001E-3},{"$f":"LOOKUP(DB5,InputT!11:11,InputT!12:12)/DB17","v":5.0000000000000001E-3},{"$f":"LOOKUP(DC5,InputT!11:11,InputT!12:12)/DC17","v":5.0000000000000001E-3},{"$f":"LOOKUP(DD5,InputT!11:11,InputT!12:12)/DD17","v":5.0000000000000001E-3},{"$f":"LOOKUP(DE5,InputT!11:11,InputT!12:12)/DE17","v":5.0000000000000001E-3},{"$f":"LOOKUP(DF5,InputT!11:11,InputT!12:12)/DF17","v":5.0000000000000001E-3},{"$f":"LOOKUP(DG5,InputT!11:11,InputT!12:12)/DG17","v":5.0000000000000001E-3},{"$f":"LOOKUP(DH5,InputT!11:11,InputT!12:12)/DH17","v":5.0000000000000001E-3},{"$f":"LOOKUP(DI5,InputT!11:11,InputT!12:12)/DI17","v":5.0000000000000001E-3},{"$f":"LOOKUP(DJ5,InputT!11:11,InputT!12:12)/DJ17","v":5.0000000000000001E-3},{"$f":"LOOKUP(DK5,InputT!11:11,InputT!12:12)/DK17","v":5.0000000000000001E-3},{"$f":"LOOKUP(DL5,InputT!11:11,InputT!12:12)/DL17","v":5.0000000000000001E-3},{"$f":"LOOKUP(DM5,InputT!11:11,InputT!12:12)/DM17","v":5.0000000000000001E-3},{"$f":"LOOKUP(DN5,InputT!11:11,InputT!12:12)/DN17","v":5.0000000000000001E-3},{"$f":"LOOKUP(DO5,InputT!11:11,InputT!12:12)/DO17","v":5.0000000000000001E-3},{"$f":"LOOKUP(DP5,InputT!11:11,InputT!12:12)/DP17","v":5.0000000000000001E-3},{"$f":"LOOKUP(DQ5,InputT!11:11,InputT!12:12)/DQ17","v":5.0000000000000001E-3},{"$f":"LOOKUP(DR5,InputT!11:11,InputT!12:12)/DR17","v":5.0000000000000001E-3},{"$f":"LOOKUP(DS5,InputT!11:11,InputT!12:12)/DS17","v":5.0000000000000001E-3},{"$f":"LOOKUP(DT5,InputT!11:11,InputT!12:12)/DT17","v":5.0000000000000001E-3},{"$f":"LOOKUP(DU5,InputT!11:11,InputT!12:12)/DU17","v":5.0000000000000001E-3},{"$f":"LOOKUP(DV5,InputT!11:11,InputT!12:12)/DV17","v":5.0000000000000001E-3},{"$f":"LOOKUP(DW5,InputT!11:11,InputT!12:12)/DW17","v":5.0000000000000001E-3},{"$f":"LOOKUP(DX5,InputT!11:11,InputT!12:12)/DX17","v":5.0000000000000001E-3},{"$f":"LOOKUP(DY5,InputT!11:11,InputT!12:12)/DY17","v":5.0000000000000001E-3},{"$f":"LOOKUP(DZ5,InputT!11:11,InputT!12:12)/DZ17","v":5.0000000000000001E-3},{"$f":"LOOKUP(EA5,InputT!11:11,InputT!12:12)/EA17","v":5.0000000000000001E-3},{"$f":"LOOKUP(EB5,InputT!11:11,InputT!12:12)/EB17","v":5.0000000000000001E-3},{"$f":"LOOKUP(EC5,InputT!11:11,InputT!12:12)/EC17","v":5.0000000000000001E-3},{"$f":"LOOKUP(ED5,InputT!11:11,InputT!12:12)/ED17","v":5.0000000000000001E-3},{"$f":"LOOKUP(EE5,InputT!11:11,InputT!12:12)/EE17","v":5.0000000000000001E-3},{"$f":"LOOKUP(EF5,InputT!11:11,InputT!12:12)/EF17","v":5.0000000000000001E-3},{"$f":"LOOKUP(EG5,InputT!11:11,InputT!12:12)/EG17","v":5.0000000000000001E-3},{"$f":"LOOKUP(EH5,InputT!11:11,InputT!12:12)/EH17","v":5.0000000000000001E-3},{"$f":"LOOKUP(EI5,InputT!11:11,InputT!12:12)/EI17","v":5.0000000000000001E-3},{"$f":"LOOKUP(EJ5,InputT!11:11,InputT!12:12)/EJ17","v":5.0000000000000001E-3},{"$f":"LOOKUP(EK5,InputT!11:11,InputT!12:12)/EK17","v":5.0000000000000001E-3},{"$f":"LOOKUP(EL5,InputT!11:11,InputT!12:12)/EL17","v":5.0000000000000001E-3},{"$f":"LOOKUP(EM5,InputT!11:11,InputT!12:12)/EM17","v":5.0000000000000001E-3},{"$f":"LOOKUP(EN5,InputT!11:11,InputT!12:12)/EN17","v":5.0000000000000001E-3},{"$f":"LOOKUP(EO5,InputT!11:11,InputT!12:12)/EO17","v":5.0000000000000001E-3},{"$f":"LOOKUP(EP5,InputT!11:11,InputT!12:12)/EP17","v":5.0000000000000001E-3},{"$f":"LOOKUP(EQ5,InputT!11:11,InputT!12:12)/EQ17","v":5.0000000000000001E-3},{"$f":"LOOKUP(ER5,InputT!11:11,InputT!12:12)/ER17","v":5.0000000000000001E-3},{"$f":"LOOKUP(ES5,InputT!11:11,InputT!12:12)/ES17","v":5.0000000000000001E-3},{"$f":"LOOKUP(ET5,InputT!11:11,InputT!12:12)/ET17","v":5.0000000000000001E-3},{"$f":"LOOKUP(EU5,InputT!11:11,InputT!12:12)/EU17","v":5.0000000000000001E-3},{"$f":"LOOKUP(EV5,InputT!11:11,InputT!12:12)/EV17","v":5.0000000000000001E-3},{"$f":"LOOKUP(EW5,InputT!11:11,InputT!12:12)/EW17","v":5.0000000000000001E-3},{"$f":"LOOKUP(EX5,InputT!11:11,InputT!12:12)/EX17","v":5.0000000000000001E-3},{"$f":"LOOKUP(EY5,InputT!11:11,InputT!12:12)/EY17","v":5.0000000000000001E-3},{"$f":"LOOKUP(EZ5,InputT!11:11,InputT!12:12)/EZ17","v":5.0000000000000001E-3},{"$f":"LOOKUP(FA5,InputT!11:11,InputT!12:12)/FA17","v":5.0000000000000001E-3},{"$f":"LOOKUP(FB5,InputT!11:11,InputT!12:12)/FB17","v":5.0000000000000001E-3},{"$f":"LOOKUP(FC5,InputT!11:11,InputT!12:12)/FC17","v":5.0000000000000001E-3},{"$f":"LOOKUP(FD5,InputT!11:11,InputT!12:12)/FD17","v":5.0000000000000001E-3},{"$f":"LOOKUP(FE5,InputT!11:11,InputT!12:12)/FE17","v":5.0000000000000001E-3},{"$f":"LOOKUP(FF5,InputT!11:11,InputT!12:12)/FF17","v":5.0000000000000001E-3},{"$f":"LOOKUP(FG5,InputT!11:11,InputT!12:12)/FG17","v":5.0000000000000001E-3},{"$f":"LOOKUP(FH5,InputT!11:11,InputT!12:12)/FH17","v":5.0000000000000001E-3},{"$f":"LOOKUP(FI5,InputT!11:11,InputT!12:12)/FI17","v":5.0000000000000001E-3},{"$f":"LOOKUP(FJ5,InputT!11:11,InputT!12:12)/FJ17","v":5.0000000000000001E-3},{"$f":"LOOKUP(FK5,InputT!11:11,InputT!12:12)/FK17","v":5.0000000000000001E-3},{"$f":"LOOKUP(FL5,InputT!11:11,InputT!12:12)/FL17","v":5.0000000000000001E-3},{"$f":"LOOKUP(FM5,InputT!11:11,InputT!12:12)/FM17","v":5.0000000000000001E-3},{"$f":"LOOKUP(FN5,InputT!11:11,InputT!12:12)/FN17","v":5.0000000000000001E-3},{"$f":"LOOKUP(FO5,InputT!11:11,InputT!12:12)/FO17","v":5.0000000000000001E-3},{"$f":"LOOKUP(FP5,InputT!11:11,InputT!12:12)/FP17","v":5.0000000000000001E-3},{"$f":"LOOKUP(FQ5,InputT!11:11,InputT!12:12)/FQ17","v":5.0000000000000001E-3},{"$f":"LOOKUP(FR5,InputT!11:11,InputT!12:12)/FR17","v":5.0000000000000001E-3},{"$f":"LOOKUP(FS5,InputT!11:11,InputT!12:12)/FS17","v":5.0000000000000001E-3},{"$f":"LOOKUP(FT5,InputT!11:11,InputT!12:12)/FT17","v":5.0000000000000001E-3},{"$f":"LOOKUP(FU5,InputT!11:11,InputT!12:12)/FU17","v":5.0000000000000001E-3},{"$f":"LOOKUP(FV5,InputT!11:11,InputT!12:12)/FV17","v":5.0000000000000001E-3},{"$f":"LOOKUP(FW5,InputT!11:11,InputT!12:12)/FW17","v":5.0000000000000001E-3},{"$f":"LOOKUP(FX5,InputT!11:11,InputT!12:12)/FX17","v":5.0000000000000001E-3},{"$f":"LOOKUP(FY5,InputT!11:11,InputT!12:12)/FY17","v":5.0000000000000001E-3},{"$f":"LOOKUP(FZ5,InputT!11:11,InputT!12:12)/FZ17","v":5.0000000000000001E-3},{"$f":"LOOKUP(GA5,InputT!11:11,InputT!12:12)/GA17","v":5.0000000000000001E-3},{"$f":"LOOKUP(GB5,InputT!11:11,InputT!12:12)/GB17","v":5.0000000000000001E-3},{"$f":"LOOKUP(GC5,InputT!11:11,InputT!12:12)/GC17","v":5.0000000000000001E-3},{"$f":"LOOKUP(GD5,InputT!11:11,InputT!12:12)/GD17","v":5.0000000000000001E-3},{"$f":"LOOKUP(GE5,InputT!11:11,InputT!12:12)/GE17","v":5.0000000000000001E-3},{"$f":"LOOKUP(GF5,InputT!11:11,InputT!12:12)/GF17","v":5.0000000000000001E-3},{"$f":"LOOKUP(GG5,InputT!11:11,InputT!12:12)/GG17","v":5.0000000000000001E-3},{"$f":"LOOKUP(GH5,InputT!11:11,InputT!12:12)/GH17","v":5.0000000000000001E-3},{"$f":"LOOKUP(GI5,InputT!11:11,InputT!12:12)/GI17","v":5.0000000000000001E-3},{"$f":"LOOKUP(GJ5,InputT!11:11,InputT!12:12)/GJ17","v":5.0000000000000001E-3},{"$f":"LOOKUP(GK5,InputT!11:11,InputT!12:12)/GK17","v":5.0000000000000001E-3},{"$f":"LOOKUP(GL5,InputT!11:11,InputT!12:12)/GL17","v":5.0000000000000001E-3},{"$f":"LOOKUP(GM5,InputT!11:11,InputT!12:12)/GM17","v":5.0000000000000001E-3},{"$f":"LOOKUP(GN5,InputT!11:11,InputT!12:12)/GN17","v":5.0000000000000001E-3},{"$f":"LOOKUP(GO5,InputT!11:11,InputT!12:12)/GO17","v":5.0000000000000001E-3},{"$f":"LOOKUP(GP5,InputT!11:11,InputT!12:12)/GP17","v":5.0000000000000001E-3},{"$f":"LOOKUP(GQ5,InputT!11:11,InputT!12:12)/GQ17","v":5.0000000000000001E-3},{"$f":"LOOKUP(GR5,InputT!11:11,InputT!12:12)/GR17","v":5.0000000000000001E-3},{"$f":"LOOKUP(GS5,InputT!11:11,InputT!12:12)/GS17","v":5.0000000000000001E-3},{"$f":"LOOKUP(GT5,InputT!11:11,InputT!12:12)/GT17","v":5.0000000000000001E-3},{"$f":"LOOKUP(GU5,InputT!11:11,InputT!12:12)/GU17","v":5.0000000000000001E-3},{"$f":"LOOKUP(GV5,InputT!11:11,InputT!12:12)/GV17","v":5.0000000000000001E-3},{"$f":"LOOKUP(GW5,InputT!11:11,InputT!12:12)/GW17","v":5.0000000000000001E-3},{"$f":"LOOKUP(GX5,InputT!11:11,InputT!12:12)/GX17","v":5.0000000000000001E-3},{"$f":"LOOKUP(GY5,InputT!11:11,InputT!12:12)/GY17","v":5.0000000000000001E-3},{"$f":"LOOKUP(GZ5,InputT!11:11,InputT!12:12)/GZ17","v":5.0000000000000001E-3},{"$f":"LOOKUP(HA5,InputT!11:11,InputT!12:12)/HA17","v":5.0000000000000001E-3},{"$f":"LOOKUP(HB5,InputT!11:11,InputT!12:12)/HB17","v":5.0000000000000001E-3},{"$f":"LOOKUP(HC5,InputT!11:11,InputT!12:12)/HC17","v":5.0000000000000001E-3},{"$f":"LOOKUP(HD5,InputT!11:11,InputT!12:12)/HD17","v":5.0000000000000001E-3},{"$f":"LOOKUP(HE5,InputT!11:11,InputT!12:12)/HE17","v":5.0000000000000001E-3},{"$f":"LOOKUP(HF5,InputT!11:11,InputT!12:12)/HF17","v":5.0000000000000001E-3},{"$f":"LOOKUP(HG5,InputT!11:11,InputT!12:12)/HG17","v":5.0000000000000001E-3},{"$f":"LOOKUP(HH5,InputT!11:11,InputT!12:12)/HH17","v":5.0000000000000001E-3},{"$f":"LOOKUP(HI5,InputT!11:11,InputT!12:12)/HI17","v":5.0000000000000001E-3},{"$f":"LOOKUP(HJ5,InputT!11:11,InputT!12:12)/HJ17","v":5.0000000000000001E-3},{"$f":"LOOKUP(HK5,InputT!11:11,InputT!12:12)/HK17","v":5.0000000000000001E-3},{"$f":"LOOKUP(HL5,InputT!11:11,InputT!12:12)/HL17","v":5.0000000000000001E-3},{"$f":"LOOKUP(HM5,InputT!11:11,InputT!12:12)/HM17","v":5.0000000000000001E-3},{"$f":"LOOKUP(HN5,InputT!11:11,InputT!12:12)/HN17","v":5.0000000000000001E-3},{"$f":"LOOKUP(HO5,InputT!11:11,InputT!12:12)/HO17","v":5.0000000000000001E-3},{"$f":"LOOKUP(HP5,InputT!11:11,InputT!12:12)/HP17","v":5.0000000000000001E-3},{"$f":"LOOKUP(HQ5,InputT!11:11,InputT!12:12)/HQ17","v":5.0000000000000001E-3},{"$f":"LOOKUP(HR5,InputT!11:11,InputT!12:12)/HR17","v":5.0000000000000001E-3},{"$f":"LOOKUP(HS5,InputT!11:11,InputT!12:12)/HS17","v":5.0000000000000001E-3},{"$f":"LOOKUP(HT5,InputT!11:11,InputT!12:12)/HT17","v":5.0000000000000001E-3},{"$f":"LOOKUP(HU5,InputT!11:11,InputT!12:12)/HU17","v":5.0000000000000001E-3},{"$f":"LOOKUP(HV5,InputT!11:11,InputT!12:12)/HV17","v":5.0000000000000001E-3},{"$f":"LOOKUP(HW5,InputT!11:11,InputT!12:12)/HW17","v":5.0000000000000001E-3},{"$f":"LOOKUP(HX5,InputT!11:11,InputT!12:12)/HX17","v":5.0000000000000001E-3},{"$f":"LOOKUP(HY5,InputT!11:11,InputT!12:12)/HY17","v":5.0000000000000001E-3},{"$f":"LOOKUP(HZ5,InputT!11:11,InputT!12:12)/HZ17","v":5.0000000000000001E-3},{"$f":"LOOKUP(IA5,InputT!11:11,InputT!12:12)/IA17","v":5.0000000000000001E-3},{"$f":"LOOKUP(IB5,InputT!11:11,InputT!12:12)/IB17","v":5.0000000000000001E-3},{"$f":"LOOKUP(IC5,InputT!11:11,InputT!12:12)/IC17","v":5.0000000000000001E-3},{"$f":"LOOKUP(ID5,InputT!11:11,InputT!12:12)/ID17","v":5.0000000000000001E-3},{"$f":"LOOKUP(IE5,InputT!11:11,InputT!12:12)/IE17","v":5.0000000000000001E-3}]
[null,"Inflation Index",null,null,null,null,null,null,null,"#",null,1,null,null,null,null,null,{"$f":"L21*(1+R20)","v":1.0016666666666667},{"$f":"R21*(1+S20)","v":1.0033361111111112},1.0050083379629631,1.0066833518595681,1.0083611574460007,1.0100417593750775,1.0117251623073693,1.0134113709112149,1.0151003898627335,1.0167922238458382,1.018486877552248,1.0201843556815018,1.021884662940971,1.0235878040458726,1.0252937837192824,1.0270026066921478,1.0287142777033014,1.0304288014994736,1.0355809455069709,1.0407588502345055,1.045962644485678,1.0511924577081062,1.0564484199966466,1.0617306620966298,1.0670393154071129,1.0723745119841483,1.0777363845440691,1.0831250664667893,1.0885406917991232,1.0939833952581186,1.099453312234409,1.1049505787955809,1.1104753316895586,1.1160277083480064,1.1216078468897464,1.127215886124195,1.1328519655548159,1.1385162253825898,1.1442088065095026,1.1499298505420501,1.1556794997947601,1.1614578972937337,1.1672651867802022,1.1731015127141031,1.1789670202776734,1.1848618553790617,1.190786164655957,1.1967400954792367,1.2027237959566328,1.2087374149364158,1.2147811020110979,1.2208550075211533,1.226959282558759,1.2330940789715525,1.2392595493664103,1.2454558471132422,1.2516831263488082,1.2579415419805522,1.2642312496904549,1.2705524059389071,1.2769051679686014,1.2832896938084444,1.2897061422774865,1.2961546729888738,1.3026354463538179,{"$f":"CD21*(1+CE20)","v":1.3091486235855869},1.3156943667035148,1.3222728385370321,1.3288842027297172,1.3355286237433657,1.3422062668620824,1.3489172981963926,1.3556618846873745,1.3624401941108113,1.3692523950813653,1.3760986570567719,1.3829791503420557,1.3898940460937659,1.3968435163242345,1.4038277339058556,1.4108468725753847,1.4179011069382614,1.4249906124729526,1.4321155655353173,1.4392761433629937,1.4464725240798084,1.4537048867002074,1.4609734111337083,1.4682782781893766,1.4756196695803234,1.4829977679282249,1.4904127567678658,1.4978648205517049,1.5053541446544632,1.5128809153777354,1.520445319954624,1.528047546554397,1.5356877842871688,1.5433662232086045,1.5510830543246474,1.5588384695962705,1.5666326619442517,1.5744658252539727,1.5823381543802424,1.5902498451521434,1.5982010943779039,1.6061920998497932,1.6142230603490419,1.6222941756507869,1.6304056465290406,1.6385576747616857,1.6467504631354939,1.6549842154511711,1.6632591365284268,1.6715754322110687,1.6799333093721238,1.6883329759189842,1.6967746407985789,1.7052585140025716,1.7137848065725843,1.7223537306054471,1.7309654992584742,1.7396203267547663,1.74831842838854,1.7570600205304825,1.7658453206331348,1.7746745472363004,1.7835479199724817,1.792465659572344,{"$f":"EP21*(1+EQ20)","v":1.8014279878702055},1.8104351278095563,1.8194873034486039,1.8285847399658468,1.8377276636656759,1.846916301984004,1.8561508834939238,1.8654316379113931,1.87475879610095,1.8841325900814545,1.8935532530318615,1.9030210192970207,1.9125361243935057,1.922098805015473,1.9317092990405502,1.9413678455357528,1.9510746847634313,1.9608300581872482,1.9706342084781843,1.9804873795205751,1.9903898164181777,2.0003417655002682,2.0103434743277693,2.0203951916994081,2.0304971676579049,2.0406496534961942,2.0508529017636747,2.0611071662724929,2.0714127021038551,2.0817697656143741,2.0921786144424459,2.1026395075146578,2.1131527050522307,2.1237184685774917,2.1343370609203789,2.1450087462249807,2.1557337899561055,2.1665124589058857,2.1773450212004151,2.1882317463064167,2.1991729050379485,2.210168769563138,2.2212196134109536,2.232325711478008,2.2434873400353976,2.2547047767355743,2.2659783006192518,2.2773081921223479,2.2886947330829592,2.300138206748374,2.3116388977821156,2.3231970922710259,2.3348130777323806,2.3464871431210423,2.3582195788366471,2.3700106767308302,2.3818607301144841,2.393770033765056,2.4057388839338811,2.4177675783535504,2.4298564162453178,2.4420056983265441,2.4542157268181768,2.4664868054522673,{"$f":"HB21*(1+HC20)","v":2.4788192394795283},2.4912133356769255,2.5036694023553099,2.5161877493670861,2.5287686881139213,2.5414125315544904,2.5541195942122625,2.5668901921833234,2.5797246431442398,2.5926232663599609,2.6055863826917602,2.6186143146052188,2.6317073861782445,2.6448659231091356,2.6580902527246808,2.6713807039883037,2.6847376075082452,2.6981612955457863,2.7116521020235149,2.7252103625336321,2.7388364143463,2.7525305964180311,2.7662932494001211,2.7801247156471214,2.7940253392253567,2.8079954659214832,2.8220354432510901,2.8361456204673452,2.8503263485696815]
[]
["Revenues"]
["Generation"]
[]
[null,{"$f":"\"\"","v":""},"Turbine Commissioning"]
[]
[null,null,"Turbine Commissionning",null,null,null,null,null,null,"#",null,null,null,null,null,{"$f":"SUM(R28:IE28)","v":66},null,{"$f":"InputT!S49","v":0},{"$f":"InputT!T49","v":0},{"$f":"InputT!U49","v":0},{"$f":"InputT!V49","v":0},{"$f":"InputT!W49","v":0},{"$f":"InputT!X49","v":0},{"$f":"InputT!Y49","v":0},{"$f":"InputT!Z49","v":0},{"$f":"InputT!AA49","v":0},{"$f":"InputT!AB49","v":0},{"$f":"InputT!AC49","v":0},{"$f":"InputT!AD49","v":0},{"$f":"InputT!AE49","v":0},{"$f":"InputT!AF49","v":0},{"$f":"InputT!AG49","v":0},{"$f":"InputT!AH49","v":0},{"$f":"InputT!AI49","v":0},{"$f":"InputT!AJ49","v":6},{"$f":"InputT!AK49","v":6},{"$f":"InputT!AL49","v":7},{"$f":"InputT!AM49","v":7},{"$f":"InputT!AN49","v":7},{"$f":"InputT!AO49","v":7},{"$f":"InputT!AP49","v":7},{"$f":"InputT!AQ49","v":7},{"$f":"InputT!AR49","v":6},{"$f":"InputT!AS49","v":6},{"$f":"InputT!AT49","v":0},{"$f":"InputT!AU49","v":0},{"$f":"InputT!AV49","v":0},{"$f":"InputT!AW49","v":0},{"$f":"InputT!AX49","v":0},{"$f":"InputT!AY49","v":0},{"$f":"InputT!AZ49","v":0},{"$f":"InputT!BA49","v":0},{"$f":"InputT!BB49","v":0},{"$f":"InputT!BC49","v":0},{"$f":"InputT!BD49","v":0},{"$f":"InputT!BE49","v":0},{"$f":"InputT!BF49","v":0},{"$f":"InputT!BG49","v":0},{"$f":"InputT!BH49","v":0},{"$f":"InputT!BI49","v":0},{"$f":"InputT!BJ49","v":0},{"$f":"InputT!BK49","v":0},{"$f":"InputT!BL49","v":0},{"$f":"InputT!BM49","v":0},{"$f":"InputT!BN49","v":0},{"$f":"InputT!BO49","v":0},{"$f":"InputT!BP49","v":0},{"$f":"InputT!BQ49","v":0},{"$f":"InputT!BR49","v":0},{"$f":"InputT!BS49","v":0},{"$f":"InputT!BT49","v":0},{"$f":"InputT!BU49","v":0},{"$f":"InputT!BV49","v":0},{"$f":"InputT!BW49","v":0},{"$f":"InputT!BX49","v":0},{"$f":"InputT!BY49","v":0},{"$f":"InputT!BZ49","v":0},{"$f":"InputT!CA49","v":0},{"$f":"InputT!CB49","v":0},{"$f":"InputT!CC49","v":0},{"$f":"InputT!CD49","v":0},{"$f":"InputT!CE49","v":0},{"$f":"InputT!CF49","v":0},{"$f":"InputT!CG49","v":0},{"$f":"InputT!CH49","v":0},{"$f":"InputT!CI49","v":0},{"$f":"InputT!CJ49","v":0},{"$f":"InputT!CK49","v":0},{"$f":"InputT!CL49","v":0},{"$f":"InputT!CM49","v":0},{"$f":"InputT!CN49","v":0},{"$f":"InputT!CO49","v":0},{"$f":"InputT!CP49","v":0},{"$f":"InputT!CQ49","v":0},{"$f":"InputT!CR49","v":0},{"$f":"InputT!CS49","v":0},{"$f":"InputT!CT49","v":0},{"$f":"InputT!CU49","v":0},{"$f":"InputT!CV49","v":0},{"$f":"InputT!CW49","v":0},{"$f":"InputT!CX49","v":0},{"$f":"InputT!CY49","v":0},{"$f":"InputT!CZ49","v":0},{"$f":"InputT!DA49","v":0},{"$f":"InputT!DB49","v":0},{"$f":"InputT!DC49","v":0},{"$f":"InputT!DD49","v":0},{"$f":"InputT!DE49","v":0},{"$f":"InputT!DF49","v":0},{"$f":"InputT!DG49","v":0},{"$f":"InputT!DH49","v":0},{"$f":"InputT!DI49","v":0},{"$f":"InputT!DJ49","v":0},{"$f":"InputT!DK49","v":0},{"$f":"InputT!DL49","v":0},{"$f":"InputT!DM49","v":0},{"$f":"InputT!DN49","v":0},{"$f":"InputT!DO49","v":0},{"$f":"InputT!DP49","v":0},{"$f":"InputT!DQ49","v":0},{"$f":"InputT!DR49","v":0},{"$f":"InputT!DS49","v":0},{"$f":"InputT!DT49","v":0},{"$f":"InputT!DU49","v":0},{"$f":"InputT!DV49","v":0},{"$f":"InputT!DW49","v":0},{"$f":"InputT!DX49","v":0},{"$f":"InputT!DY49","v":0},{"$f":"InputT!DZ49","v":0},{"$f":"InputT!EA49","v":0},{"$f":"InputT!EB49","v":0},{"$f":"InputT!EC49","v":0},{"$f":"InputT!ED49","v":0},{"$f":"InputT!EE49","v":0},{"$f":"InputT!EF49","v":0},{"$f":"InputT!EG49","v":0},{"$f":"InputT!EH49","v":0},{"$f":"InputT!EI49","v":0},{"$f":"InputT!EJ49","v":0},{"$f":"InputT!EK49","v":0},{"$f":"InputT!EL49","v":0},{"$f":"InputT!EM49","v":0},{"$f":"InputT!EN49","v":0},{"$f":"InputT!EO49","v":0},{"$f":"InputT!EP49","v":0},{"$f":"InputT!EQ49","v":0},{"$f":"InputT!ER49","v":0},{"$f":"InputT!ES49","v":0},{"$f":"InputT!ET49","v":0},{"$f":"InputT!EU49","v":0},{"$f":"InputT!EV49","v":0},{"$f":"InputT!EW49","v":0},{"$f":"InputT!EX49","v":0},{"$f":"InputT!EY49","v":0},{"$f":"InputT!EZ49","v":0},{"$f":"InputT!FA49","v":0},{"$f":"InputT!FB49","v":0},{"$f":"InputT!FC49","v":0},{"$f":"InputT!FD49","v":0},{"$f":"InputT!FE49","v":0},{"$f":"InputT!FF49","v":0},{"$f":"InputT!FG49","v":0},{"$f":"InputT!FH49","v":0},{"$f":"InputT!FI49","v":0},{"$f":"InputT!FJ49","v":0},{"$f":"InputT!FK49","v":0},{"$f":"InputT!FL49","v":0},{"$f":"InputT!FM49","v":0},{"$f":"InputT!FN49","v":0},{"$f":"InputT!FO49","v":0},{"$f":"InputT!FP49","v":0},{"$f":"InputT!FQ49","v":0},{"$f":"InputT!FR49","v":0},{"$f":"InputT!FS49","v":0},{"$f":"InputT!FT49","v":0},{"$f":"InputT!FU49","v":0},{"$f":"InputT!FV49","v":0},{"$f":"InputT!FW49","v":0},{"$f":"InputT!FX49","v":0},{"$f":"InputT!FY49","v":0},{"$f":"InputT!FZ49","v":0},{"$f":"InputT!GA49","v":0},{"$f":"InputT!GB49","v":0},{"$f":"InputT!GC49","v":0},{"$f":"InputT!GD49","v":0},{"$f":"InputT!GE49","v":0},{"$f":"InputT!GF49","v":0},{"$f":"InputT!GG49","v":0},{"$f":"InputT!GH49","v":0},{"$f":"InputT!GI49","v":0},{"$f":"InputT!GJ49","v":0},{"$f":"InputT!GK49","v":0},{"$f":"InputT!GL49","v":0},{"$f":"InputT!GM49","v":0},{"$f":"InputT!GN49","v":0},{"$f":"InputT!GO49","v":0},{"$f":"InputT!GP49","v":0},{"$f":"InputT!GQ49","v":0},{"$f":"InputT!GR49","v":0},{"$f":"InputT!GS49","v":0},{"$f":"InputT!GT49","v":0},{"$f":"InputT!GU49","v":0},{"$f":"InputT!GV49","v":0},{"$f":"InputT!GW49","v":0},{"$f":"InputT!GX49","v":0},{"$f":"InputT!GY49","v":0},{"$f":"InputT!GZ49","v":0},{"$f":"InputT!HA49","v":0},{"$f":"InputT!HB49","v":0},{"$f":"InputT!HC49","v":0},{"$f":"InputT!HD49","v":0},{"$f":"InputT!HE49","v":0},{"$f":"InputT!HF49","v":0},{"$f":"InputT!HG49","v":0},{"$f":"InputT!HH49","v":0},{"$f":"InputT!HI49","v":0},{"$f":"InputT!HJ49","v":0},{"$f":"InputT!HK49","v":0},{"$f":"InputT!HL49","v":0},{"$f":"InputT!HM49","v":0},{"$f":"InputT!HN49","v":0},{"$f":"InputT!HO49","v":0},{"$f":"InputT!HP49","v":0},{"$f":"InputT!HQ49","v":0},{"$f":"InputT!HR49","v":0},{"$f":"InputT!HS49","v":0},{"$f":"InputT!HT49","v":0},{"$f":"InputT!HU49","v":0},{"$f":"InputT!HV49","v":0},{"$f":"InputT!HW49","v":0},{"$f":"InputT!HX49","v":0},{"$f":"InputT!HY49","v":0},{"$f":"InputT!HZ49","v":0},{"$f":"InputT!IA49","v":0},{"$f":"InputT!IB49","v":0},{"$f":"InputT!IC49","v":0},{"$f":"InputT!ID49","v":0},{"$f":"InputT!IE49","v":0},{"$f":"InputT!IF49","v":0}]
[null,null,"Accumulated",null,null,null,null,null,null,"#",null,null,null,null,null,null,null,{"$f":"SUM($R28:R28)","v":0},{"$f":"SUM($R28:S28)","v":0},{"$f":"SUM($R28:T28)","v":0},{"$f":"SUM($R28:U28)","v":0},{"$f":"SUM($R28:V28)","v":0},{"$f":"SUM($R28:W28)","v":0},{"$f":"SUM($R28:X28)","v":0},{"$f":"SUM($R28:Y28)","v":0},{"$f":"SUM($R28:Z28)","v":0},{"$f":"SUM($R28:AA28)","v":0},{"$f":"SUM($R28:AB28)","v":0},{"$f":"SUM($R28:AC28)","v":0},{"$f":"SUM($R28:AD28)","v":0},{"$f":"SUM($R28:AE28)","v":0},{"$f":"SUM($R28:AF28)","v":0},{"$f":"SUM($R28:AG28)","v":0},{"$f":"SUM($R28:AH28)","v":0},{"$f":"SUM($R28:AI28)","v":6},{"$f":"SUM($R28:AJ28)","v":12},{"$f":"SUM($R28:AK28)","v":19},{"$f":"SUM($R28:AL28)","v":26},{"$f":"SUM($R28:AM28)","v":33},{"$f":"SUM($R28:AN28)","v":40},{"$f":"SUM($R28:AO28)","v":47},{"$f":"SUM($R28:AP28)","v":54},{"$f":"SUM($R28:AQ28)","v":60},{"$f":"SUM($R28:AR28)","v":66},{"$f":"SUM($R28:AS28)","v":66},{"$f":"SUM($R28:AT28)","v":66},{"$f":"SUM($R28:AU28)","v":66},{"$f":"SUM($R28:AV28)","v":66},{"$f":"SUM($R28:AW28)","v":66},{"$f":"SUM($R28:AX28)","v":66},{"$f":"SUM($R28:AY28)","v":66},{"$f":"SUM($R28:AZ28)","v":66},{"$f":"SUM($R28:BA28)","v":66},{"$f":"SUM($R28:BB28)","v":66},{"$f":"SUM($R28:BC28)","v":66},{"$f":"SUM($R28:BD28)","v":66},{"$f":"SUM($R28:BE28)","v":66},{"$f":"SUM($R28:BF28)","v":66},{"$f":"SUM($R28:BG28)","v":66},{"$f":"SUM($R28:BH28)","v":66},{"$f":"SUM($R28:BI28)","v":66},{"$f":"SUM($R28:BJ28)","v":66},{"$f":"SUM($R28:BK28)","v":66},{"$f":"SUM($R28:BL28)","v":66},{"$f":"SUM($R28:BM28)","v":66},{"$f":"SUM($R28:BN28)","v":66},{"$f":"SUM($R28:BO28)","v":66},{"$f":"SUM($R28:BP28)","v":66},{"$f":"SUM($R28:BQ28)","v":66},{"$f":"SUM($R28:BR28)","v":66},{"$f":"SUM($R28:BS28)","v":66},{"$f":"SUM($R28:BT28)","v":66},{"$f":"SUM($R28:BU28)","v":66},{"$f":"SUM($R28:BV28)","v":66},{"$f":"SUM($R28:BW28)","v":66},{"$f":"SUM($R28:BX28)","v":66},{"$f":"SUM($R28:BY28)","v":66},{"$f":"SUM($R28:BZ28)","v":66},{"$f":"SUM($R28:CA28)","v":66},{"$f":"SUM($R28:CB28)","v":66},{"$f":"SUM($R28:CC28)","v":66},{"$f":"SUM($R28:CD28)","v":66},{"$f":"SUM($R28:CE28)","v":66},{"$f":"SUM($R28:CF28)","v":66},{"$f":"SUM($R28:CG28)","v":66},{"$f":"SUM($R28:CH28)","v":66},{"$f":"SUM($R28:CI28)","v":66},{"$f":"SUM($R28:CJ28)","v":66},{"$f":"SUM($R28:CK28)","v":66},{"$f":"SUM($R28:CL28)","v":66},{"$f":"SUM($R28:CM28)","v":66},{"$f":"SUM($R28:CN28)","v":66},{"$f":"SUM($R28:CO28)","v":66},{"$f":"SUM($R28:CP28)","v":66},{"$f":"SUM($R28:CQ28)","v":66},{"$f":"SUM($R28:CR28)","v":66},{"$f":"SUM($R28:CS28)","v":66},{"$f":"SUM($R28:CT28)","v":66},{"$f":"SUM($R28:CU28)","v":66},{"$f":"SUM($R28:CV28)","v":66},{"$f":"SUM($R28:CW28)","v":66},{"$f":"SUM($R28:CX28)","v":66},{"$f":"SUM($R28:CY28)","v":66},{"$f":"SUM($R28:CZ28)","v":66},{"$f":"SUM($R28:DA28)","v":66},{"$f":"SUM($R28:DB28)","v":66},{"$f":"SUM($R28:DC28)","v":66},{"$f":"SUM($R28:DD28)","v":66},{"$f":"SUM($R28:DE28)","v":66},{"$f":"SUM($R28:DF28)","v":66},{"$f":"SUM($R28:DG28)","v":66},{"$f":"SUM($R28:DH28)","v":66},{"$f":"SUM($R28:DI28)","v":66},{"$f":"SUM($R28:DJ28)","v":66},{"$f":"SUM($R28:DK28)","v":66},{"$f":"SUM($R28:DL28)","v":66},{"$f":"SUM($R28:DM28)","v":66},{"$f":"SUM($R28:DN28)","v":66},{"$f":"SUM($R28:DO28)","v":66},{"$f":"SUM($R28:DP28)","v":66},{"$f":"SUM($R28:DQ28)","v":66},{"$f":"SUM($R28:DR28)","v":66},{"$f":"SUM($R28:DS28)","v":66},{"$f":"SUM($R28:DT28)","v":66},{"$f":"SUM($R28:DU28)","v":66},{"$f":"SUM($R28:DV28)","v":66},{"$f":"SUM($R28:DW28)","v":66},{"$f":"SUM($R28:DX28)","v":66},{"$f":"SUM($R28:DY28)","v":66},{"$f":"SUM($R28:DZ28)","v":66},{"$f":"SUM($R28:EA28)","v":66},{"$f":"SUM($R28:EB28)","v":66},{"$f":"SUM($R28:EC28)","v":66},{"$f":"SUM($R28:ED28)","v":66},{"$f":"SUM($R28:EE28)","v":66},{"$f":"SUM($R28:EF28)","v":66},{"$f":"SUM($R28:EG28)","v":66},{"$f":"SUM($R28:EH28)","v":66},{"$f":"SUM($R28:EI28)","v":66},{"$f":"SUM($R28:EJ28)","v":66},{"$f":"SUM($R28:EK28)","v":66},{"$f":"SUM($R28:EL28)","v":66},{"$f":"SUM($R28:EM28)","v":66},{"$f":"SUM($R28:EN28)","v":66},{"$f":"SUM($R28:EO28)","v":66},{"$f":"SUM($R28:EP28)","v":66},{"$f":"SUM($R28:EQ28)","v":66},{"$f":"SUM($R28:ER28)","v":66},{"$f":"SUM($R28:ES28)","v":66},{"$f":"SUM($R28:ET28)","v":66},{"$f":"SUM($R28:EU28)","v":66},{"$f":"SUM($R28:EV28)","v":66},{"$f":"SUM($R28:EW28)","v":66},{"$f":"SUM($R28:EX28)","v":66},{"$f":"SUM($R28:EY28)","v":66},{"$f":"SUM($R28:EZ28)","v":66},{"$f":"SUM($R28:FA28)","v":66},{"$f":"SUM($R28:FB28)","v":66},{"$f":"SUM($R28:FC28)","v":66},{"$f":"SUM($R28:FD28)","v":66},{"$f":"SUM($R28:FE28)","v":66},{"$f":"SUM($R28:FF28)","v":66},{"$f":"SUM($R28:FG28)","v":66},{"$f":"SUM($R28:FH28)","v":66},{"$f":"SUM($R28:FI28)","v":66},{"$f":"SUM($R28:FJ28)","v":66},{"$f":"SUM($R28:FK28)","v":66},{"$f":"SUM($R28:FL28)","v":66},{"$f":"SUM($R28:FM28)","v":66},{"$f":"SUM($R28:FN28)","v":66},{"$f":"SUM($R28:FO28)","v":66},{"$f":"SUM($R28:FP28)","v":66},{"$f":"SUM($R28:FQ28)","v":66},{"$f":"SUM($R28:FR28)","v":66},{"$f":"SUM($R28:FS28)","v":66},{"$f":"SUM($R28:FT28)","v":66},{"$f":"SUM($R28:FU28)","v":66},{"$f":"SUM($R28:FV28)","v":66},{"$f":"SUM($R28:FW28)","v":66},{"$f":"SUM($R28:FX28)","v":66},{"$f":"SUM($R28:FY28)","v":66},{"$f":"SUM($R28:FZ28)","v":66},{"$f":"SUM($R28:GA28)","v":66},{"$f":"SUM($R28:GB28)","v":66},{"$f":"SUM($R28:GC28)","v":66},{"$f":"SUM($R28:GD28)","v":66},{"$f":"SUM($R28:GE28)","v":66},{"$f":"SUM($R28:GF28)","v":66},{"$f":"SUM($R28:GG28)","v":66},{"$f":"SUM($R28:GH28)","v":66},{"$f":"SUM($R28:GI28)","v":66},{"$f":"SUM($R28:GJ28)","v":66},{"$f":"SUM($R28:GK28)","v":66},{"$f":"SUM($R28:GL28)","v":66},{"$f":"SUM($R28:GM28)","v":66},{"$f":"SUM($R28:GN28)","v":66},{"$f":"SUM($R28:GO28)","v":66},{"$f":"SUM($R28:GP28)","v":66},{"$f":"SUM($R28:GQ28)","v":66},{"$f":"SUM($R28:GR28)","v":66},{"$f":"SUM($R28:GS28)","v":66},{"$f":"SUM($R28:GT28)","v":66},{"$f":"SUM($R28:GU28)","v":66},{"$f":"SUM($R28:GV28)","v":66},{"$f":"SUM($R28:GW28)","v":66},{"$f":"SUM($R28:GX28)","v":66},{"$f":"SUM($R28:GY28)","v":66},{"$f":"SUM($R28:GZ28)","v":66},{"$f":"SUM($R28:HA28)","v":66},{"$f":"SUM($R28:HB28)","v":66},{"$f":"SUM($R28:HC28)","v":66},{"$f":"SUM($R28:HD28)","v":66},{"$f":"SUM($R28:HE28)","v":66},{"$f":"SUM($R28:HF28)","v":66},{"$f":"SUM($R28:HG28)","v":66},{"$f":"SUM($R28:HH28)","v":66},{"$f":"SUM($R28:HI28)","v":66},{"$f":"SUM($R28:HJ28)","v":66},{"$f":"SUM($R28:HK28)","v":66},{"$f":"SUM($R28:HL28)","v":66},{"$f":"SUM($R28:HM28)","v":66},{"$f":"SUM($R28:HN28)","v":66},{"$f":"SUM($R28:HO28)","v":66},{"$f":"SUM($R28:HP28)","v":66},{"$f":"SUM($R28:HQ28)","v":66},{"$f":"SUM($R28:HR28)","v":66},{"$f":"SUM($R28:HS28)","v":66},{"$f":"SUM($R28:HT28)","v":66},{"$f":"SUM($R28:HU28)","v":66},{"$f":"SUM($R28:HV28)","v":66},{"$f":"SUM($R28:HW28)","v":66},{"$f":"SUM($R28:HX28)","v":66},{"$f":"SUM($R28:HY28)","v":66},{"$f":"SUM($R28:HZ28)","v":66},{"$f":"SUM($R28:IA28)","v":66},{"$f":"SUM($R28:IB28)","v":66},{"$f":"SUM($R28:IC28)","v":66},{"$f":"SUM($R28:ID28)","v":66},{"$f":"SUM($R28:IE28)","v":66}]
[]
[null,null,"Turbine Availability",null,null,null,null,null,null,"%",null,null,null,null,null,null,null,{"$f":"R29/$P28","v":0},{"$f":"S29/$P28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.0909090909090912E-2,0.18181818181818182,0.2878787878787879,0.39393939393939392,0.5,0.60606060606060608,0.71212121212121215,0.81818181818181823,0.90909090909090906,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"CE29/$P28","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EQ29/$P28","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"HC29/$P28","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,{"$f":"\"\"","v":""},"Gross Electricity Production"]
[]
[null,null,"Production Scenario",null,null,null,null,null,null,null,null,"Scenario","Energy Yield p.a."]
[null,null,"Construction",null,null,null,null,null,null,null,null,{"$f":"InputC!J117","v":"P50"},{"$f":"INDEX(InputC!$J$109:$J$111,MATCH(Ops!L36,InputC!$C$109:$C$111,0))","v":2077900}]
[null,null,"Operations",null,null,null,null,null,null,null,null,{"$f":"InputC!J118","v":"P99"},{"$f":"INDEX(InputC!$J$109:$J$111,MATCH(Ops!L37,InputC!$C$109:$C$111,0))","v":1656863.30368628}]
[]
[null,null,"Quarter Number",null,null,null,null,null,null,"#",null,null,null,null,null,null,null,{"$f":"Time!R29","v":1},{"$f":"Time!S29","v":1},{"$f":"Time!T29","v":1},{"$f":"Time!U29","v":2},{"$f":"Time!V29","v":2},{"$f":"Time!W29","v":2},{"$f":"Time!X29","v":3},{"$f":"Time!Y29","v":3},{"$f":"Time!Z29","v":3},{"$f":"Time!AA29","v":4},{"$f":"Time!AB29","v":4},{"$f":"Time!AC29","v":4},{"$f":"Time!AD29","v":1},{"$f":"Time!AE29","v":1},{"$f":"Time!AF29","v":1},{"$f":"Time!AG29","v":2},{"$f":"Time!AH29","v":2},{"$f":"Time!AI29","v":2},{"$f":"Time!AJ29","v":3},{"$f":"Time!AK29","v":4},{"$f":"Time!AL29","v":1},{"$f":"Time!AM29","v":2},{"$f":"Time!AN29","v":3},{"$f":"Time!AO29","v":4},{"$f":"Time!AP29","v":1},{"$f":"Time!AQ29","v":2},{"$f":"Time!AR29","v":3},{"$f":"Time!AS29","v":4},{"$f":"Time!AT29","v":1},{"$f":"Time!AU29","v":2},{"$f":"Time!AV29","v":3},{"$f":"Time!AW29","v":4},{"$f":"Time!AX29","v":1},{"$f":"Time!AY29","v":2},{"$f":"Time!AZ29","v":3},{"$f":"Time!BA29","v":4},{"$f":"Time!BB29","v":1},{"$f":"Time!BC29","v":2},{"$f":"Time!BD29","v":3},{"$f":"Time!BE29","v":4},{"$f":"Time!BF29","v":1},{"$f":"Time!BG29","v":2},{"$f":"Time!BH29","v":3},{"$f":"Time!BI29","v":4},{"$f":"Time!BJ29","v":1},{"$f":"Time!BK29","v":2},{"$f":"Time!BL29","v":3},{"$f":"Time!BM29","v":4},{"$f":"Time!BN29","v":1},{"$f":"Time!BO29","v":2},{"$f":"Time!BP29","v":3},{"$f":"Time!BQ29","v":4},{"$f":"Time!BR29","v":1},{"$f":"Time!BS29","v":2},{"$f":"Time!BT29","v":3},{"$f":"Time!BU29","v":4},{"$f":"Time!BV29","v":1},{"$f":"Time!BW29","v":2},{"$f":"Time!BX29","v":3},{"$f":"Time!BY29","v":4},{"$f":"Time!BZ29","v":1},{"$f":"Time!CA29","v":2},{"$f":"Time!CB29","v":3},{"$f":"Time!CC29","v":4},{"$f":"Time!CD29","v":1},{"$f":"Time!CE29","v":2},{"$f":"Time!CF29","v":3},{"$f":"Time!CG29","v":4},{"$f":"Time!CH29","v":1},{"$f":"Time!CI29","v":2},{"$f":"Time!CJ29","v":3},{"$f":"Time!CK29","v":4},{"$f":"Time!CL29","v":1},{"$f":"Time!CM29","v":2},{"$f":"Time!CN29","v":3},{"$f":"Time!CO29","v":4},{"$f":"Time!CP29","v":1},{"$f":"Time!CQ29","v":2},{"$f":"Time!CR29","v":3},{"$f":"Time!CS29","v":4},{"$f":"Time!CT29","v":1},{"$f":"Time!CU29","v":2},{"$f":"Time!CV29","v":3},{"$f":"Time!CW29","v":4},{"$f":"Time!CX29","v":1},{"$f":"Time!CY29","v":2},{"$f":"Time!CZ29","v":3},{"$f":"Time!DA29","v":4},{"$f":"Time!DB29","v":1},{"$f":"Time!DC29","v":2},{"$f":"Time!DD29","v":3},{"$f":"Time!DE29","v":4},{"$f":"Time!DF29","v":1},{"$f":"Time!DG29","v":2},{"$f":"Time!DH29","v":3},{"$f":"Time!DI29","v":4},{"$f":"Time!DJ29","v":1},{"$f":"Time!DK29","v":2},{"$f":"Time!DL29","v":3},{"$f":"Time!DM29","v":4},{"$f":"Time!DN29","v":1},{"$f":"Time!DO29","v":2},{"$f":"Time!DP29","v":3},{"$f":"Time!DQ29","v":4},{"$f":"Time!DR29","v":1},{"$f":"Time!DS29","v":2},{"$f":"Time!DT29","v":3},{"$f":"Time!DU29","v":4},{"$f":"Time!DV29","v":1},{"$f":"Time!DW29","v":2},{"$f":"Time!DX29","v":3},{"$f":"Time!DY29","v":4},{"$f":"Time!DZ29","v":1},{"$f":"Time!EA29","v":2},{"$f":"Time!EB29","v":3},{"$f":"Time!EC29","v":4},{"$f":"Time!ED29","v":1},{"$f":"Time!EE29","v":2},{"$f":"Time!EF29","v":3},{"$f":"Time!EG29","v":4},{"$f":"Time!EH29","v":1},{"$f":"Time!EI29","v":2},{"$f":"Time!EJ29","v":3},{"$f":"Time!EK29","v":4},{"$f":"Time!EL29","v":1},{"$f":"Time!EM29","v":2},{"$f":"Time!EN29","v":3},{"$f":"Time!EO29","v":4},{"$f":"Time!EP29","v":1},{"$f":"Time!EQ29","v":2},{"$f":"Time!ER29","v":3},{"$f":"Time!ES29","v":4},{"$f":"Time!ET29","v":1},{"$f":"Time!EU29","v":2},{"$f":"Time!EV29","v":3},{"$f":"Time!EW29","v":4},{"$f":"Time!EX29","v":1},{"$f":"Time!EY29","v":2},{"$f":"Time!EZ29","v":3},{"$f":"Time!FA29","v":4},{"$f":"Time!FB29","v":1},{"$f":"Time!FC29","v":2},{"$f":"Time!FD29","v":3},{"$f":"Time!FE29","v":4},{"$f":"Time!FF29","v":1},{"$f":"Time!FG29","v":2},{"$f":"Time!FH29","v":3},{"$f":"Time!FI29","v":4},{"$f":"Time!FJ29","v":1},{"$f":"Time!FK29","v":2},{"$f":"Time!FL29","v":3},{"$f":"Time!FM29","v":4},{"$f":"Time!FN29","v":1},{"$f":"Time!FO29","v":2},{"$f":"Time!FP29","v":3},{"$f":"Time!FQ29","v":4},{"$f":"Time!FR29","v":1},{"$f":"Time!FS29","v":2},{"$f":"Time!FT29","v":3},{"$f":"Time!FU29","v":4},{"$f":"Time!FV29","v":1},{"$f":"Time!FW29","v":2},{"$f":"Time!FX29","v":3},{"$f":"Time!FY29","v":4},{"$f":"Time!FZ29","v":1},{"$f":"Time!GA29","v":2},{"$f":"Time!GB29","v":3},{"$f":"Time!GC29","v":4},{"$f":"Time!GD29","v":1},{"$f":"Time!GE29","v":2},{"$f":"Time!GF29","v":3},{"$f":"Time!GG29","v":4},{"$f":"Time!GH29","v":1},{"$f":"Time!GI29","v":2},{"$f":"Time!GJ29","v":3},{"$f":"Time!GK29","v":4},{"$f":"Time!GL29","v":1},{"$f":"Time!GM29","v":2},{"$f":"Time!GN29","v":3},{"$f":"Time!GO29","v":4},{"$f":"Time!GP29","v":1},{"$f":"Time!GQ29","v":2},{"$f":"Time!GR29","v":3},{"$f":"Time!GS29","v":4},{"$f":"Time!GT29","v":1},{"$f":"Time!GU29","v":2},{"$f":"Time!GV29","v":3},{"$f":"Time!GW29","v":4},{"$f":"Time!GX29","v":1},{"$f":"Time!GY29","v":2},{"$f":"Time!GZ29","v":3},{"$f":"Time!HA29","v":4},{"$f":"Time!HB29","v":1},{"$f":"Time!HC29","v":2},{"$f":"Time!HD29","v":3},{"$f":"Time!HE29","v":4},{"$f":"Time!HF29","v":1},{"$f":"Time!HG29","v":2},{"$f":"Time!HH29","v":3},{"$f":"Time!HI29","v":4},{"$f":"Time!HJ29","v":1},{"$f":"Time!HK29","v":2},{"$f":"Time!HL29","v":3},{"$f":"Time!HM29","v":4},{"$f":"Time!HN29","v":1},{"$f":"Time!HO29","v":2},{"$f":"Time!HP29","v":3},{"$f":"Time!HQ29","v":4},{"$f":"Time!HR29","v":1},{"$f":"Time!HS29","v":2},{"$f":"Time!HT29","v":3},{"$f":"Time!HU29","v":4},{"$f":"Time!HV29","v":1},{"$f":"Time!HW29","v":2},{"$f":"Time!HX29","v":3},{"$f":"Time!HY29","v":4},{"$f":"Time!HZ29","v":1},{"$f":"Time!IA29","v":2},{"$f":"Time!IB29","v":3},{"$f":"Time!IC29","v":4},{"$f":"Time!ID29","v":1},{"$f":"Time!IE29","v":2}]
[null,null,"Seasonality Adjustments",null,null,null,null,null,null,"%",null,null,null,null,null,null,null,{"$f":"IF(R$11=1,LOOKUP(R39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(R39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":8.3055555555555674E-2},{"$f":"IF(S$11=1,LOOKUP(S39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(S39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":8.3055555555555674E-2},{"$f":"IF(T$11=1,LOOKUP(T39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(T39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":8.3055555555555674E-2},{"$f":"IF(U$11=1,LOOKUP(U39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(U39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":7.5555555555555667E-2},{"$f":"IF(V$11=1,LOOKUP(V39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(V39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":7.5555555555555667E-2},{"$f":"IF(W$11=1,LOOKUP(W39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(W39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":7.5555555555555667E-2},{"$f":"IF(X$11=1,LOOKUP(X39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(X39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":8.3611111111111344E-2},{"$f":"IF(Y$11=1,LOOKUP(Y39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(Y39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":8.3611111111111344E-2},{"$f":"IF(Z$11=1,LOOKUP(Z39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(Z39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":8.3611111111111344E-2},{"$f":"IF(AA$11=1,LOOKUP(AA39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(AA39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":9.1111111111111323E-2},{"$f":"IF(AB$11=1,LOOKUP(AB39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(AB39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":9.1111111111111323E-2},{"$f":"IF(AC$11=1,LOOKUP(AC39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(AC39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":9.1111111111111323E-2},{"$f":"IF(AD$11=1,LOOKUP(AD39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(AD39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":8.3055555555555674E-2},{"$f":"IF(AE$11=1,LOOKUP(AE39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(AE39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":8.3055555555555674E-2},{"$f":"IF(AF$11=1,LOOKUP(AF39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(AF39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":8.3055555555555674E-2},{"$f":"IF(AG$11=1,LOOKUP(AG39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(AG39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":7.5555555555555667E-2},{"$f":"IF(AH$11=1,LOOKUP(AH39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(AH39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":7.5555555555555667E-2},{"$f":"IF(AI$11=1,LOOKUP(AI39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(AI39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":7.5555555555555667E-2},{"$f":"IF(AJ$11=1,LOOKUP(AJ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(AJ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(AK$11=1,LOOKUP(AK39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(AK39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(AL$11=1,LOOKUP(AL39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(AL39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(AM$11=1,LOOKUP(AM39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(AM39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(AN$11=1,LOOKUP(AN39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(AN39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(AO$11=1,LOOKUP(AO39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(AO39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(AP$11=1,LOOKUP(AP39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(AP39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(AQ$11=1,LOOKUP(AQ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(AQ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(AR$11=1,LOOKUP(AR39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(AR39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(AS$11=1,LOOKUP(AS39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(AS39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(AT$11=1,LOOKUP(AT39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(AT39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(AU$11=1,LOOKUP(AU39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(AU39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(AV$11=1,LOOKUP(AV39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(AV39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(AW$11=1,LOOKUP(AW39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(AW39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(AX$11=1,LOOKUP(AX39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(AX39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(AY$11=1,LOOKUP(AY39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(AY39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(AZ$11=1,LOOKUP(AZ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(AZ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(BA$11=1,LOOKUP(BA39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(BA39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(BB$11=1,LOOKUP(BB39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(BB39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(BC$11=1,LOOKUP(BC39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(BC39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(BD$11=1,LOOKUP(BD39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(BD39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(BE$11=1,LOOKUP(BE39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(BE39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(BF$11=1,LOOKUP(BF39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(BF39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(BG$11=1,LOOKUP(BG39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(BG39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(BH$11=1,LOOKUP(BH39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(BH39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(BI$11=1,LOOKUP(BI39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(BI39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(BJ$11=1,LOOKUP(BJ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(BJ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(BK$11=1,LOOKUP(BK39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(BK39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(BL$11=1,LOOKUP(BL39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(BL39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(BM$11=1,LOOKUP(BM39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(BM39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(BN$11=1,LOOKUP(BN39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(BN39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(BO$11=1,LOOKUP(BO39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(BO39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(BP$11=1,LOOKUP(BP39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(BP39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(BQ$11=1,LOOKUP(BQ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(BQ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(BR$11=1,LOOKUP(BR39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(BR39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(BS$11=1,LOOKUP(BS39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(BS39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(BT$11=1,LOOKUP(BT39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(BT39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(BU$11=1,LOOKUP(BU39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(BU39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(BV$11=1,LOOKUP(BV39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(BV39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(BW$11=1,LOOKUP(BW39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(BW39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(BX$11=1,LOOKUP(BX39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(BX39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(BY$11=1,LOOKUP(BY39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(BY39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(BZ$11=1,LOOKUP(BZ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(BZ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(CA$11=1,LOOKUP(CA39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(CA39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(CB$11=1,LOOKUP(CB39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(CB39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(CC$11=1,LOOKUP(CC39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(CC39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(CD$11=1,LOOKUP(CD39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(CD39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(CE$11=1,LOOKUP(CE39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(CE39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(CF$11=1,LOOKUP(CF39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(CF39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(CG$11=1,LOOKUP(CG39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(CG39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(CH$11=1,LOOKUP(CH39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(CH39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(CI$11=1,LOOKUP(CI39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(CI39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(CJ$11=1,LOOKUP(CJ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(CJ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(CK$11=1,LOOKUP(CK39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(CK39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(CL$11=1,LOOKUP(CL39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(CL39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(CM$11=1,LOOKUP(CM39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(CM39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(CN$11=1,LOOKUP(CN39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(CN39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(CO$11=1,LOOKUP(CO39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(CO39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(CP$11=1,LOOKUP(CP39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(CP39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(CQ$11=1,LOOKUP(CQ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(CQ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(CR$11=1,LOOKUP(CR39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(CR39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(CS$11=1,LOOKUP(CS39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(CS39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(CT$11=1,LOOKUP(CT39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(CT39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(CU$11=1,LOOKUP(CU39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(CU39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(CV$11=1,LOOKUP(CV39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(CV39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(CW$11=1,LOOKUP(CW39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(CW39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(CX$11=1,LOOKUP(CX39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(CX39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(CY$11=1,LOOKUP(CY39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(CY39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(CZ$11=1,LOOKUP(CZ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(CZ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(DA$11=1,LOOKUP(DA39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(DA39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(DB$11=1,LOOKUP(DB39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(DB39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(DC$11=1,LOOKUP(DC39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(DC39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(DD$11=1,LOOKUP(DD39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(DD39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(DE$11=1,LOOKUP(DE39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(DE39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(DF$11=1,LOOKUP(DF39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(DF39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(DG$11=1,LOOKUP(DG39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(DG39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(DH$11=1,LOOKUP(DH39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(DH39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(DI$11=1,LOOKUP(DI39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(DI39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(DJ$11=1,LOOKUP(DJ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(DJ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(DK$11=1,LOOKUP(DK39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(DK39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(DL$11=1,LOOKUP(DL39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(DL39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(DM$11=1,LOOKUP(DM39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(DM39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(DN$11=1,LOOKUP(DN39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(DN39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(DO$11=1,LOOKUP(DO39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(DO39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(DP$11=1,LOOKUP(DP39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(DP39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(DQ$11=1,LOOKUP(DQ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(DQ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(DR$11=1,LOOKUP(DR39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(DR39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(DS$11=1,LOOKUP(DS39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(DS39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(DT$11=1,LOOKUP(DT39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(DT39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(DU$11=1,LOOKUP(DU39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(DU39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(DV$11=1,LOOKUP(DV39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(DV39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(DW$11=1,LOOKUP(DW39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(DW39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(DX$11=1,LOOKUP(DX39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(DX39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(DY$11=1,LOOKUP(DY39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(DY39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(DZ$11=1,LOOKUP(DZ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(DZ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(EA$11=1,LOOKUP(EA39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(EA39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(EB$11=1,LOOKUP(EB39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(EB39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(EC$11=1,LOOKUP(EC39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(EC39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(ED$11=1,LOOKUP(ED39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(ED39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(EE$11=1,LOOKUP(EE39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(EE39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(EF$11=1,LOOKUP(EF39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(EF39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(EG$11=1,LOOKUP(EG39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(EG39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(EH$11=1,LOOKUP(EH39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(EH39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(EI$11=1,LOOKUP(EI39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(EI39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(EJ$11=1,LOOKUP(EJ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(EJ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(EK$11=1,LOOKUP(EK39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(EK39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(EL$11=1,LOOKUP(EL39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(EL39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(EM$11=1,LOOKUP(EM39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(EM39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(EN$11=1,LOOKUP(EN39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(EN39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(EO$11=1,LOOKUP(EO39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(EO39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(EP$11=1,LOOKUP(EP39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(EP39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(EQ$11=1,LOOKUP(EQ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(EQ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(ER$11=1,LOOKUP(ER39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(ER39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(ES$11=1,LOOKUP(ES39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(ES39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(ET$11=1,LOOKUP(ET39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(ET39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(EU$11=1,LOOKUP(EU39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(EU39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(EV$11=1,LOOKUP(EV39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(EV39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(EW$11=1,LOOKUP(EW39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(EW39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(EX$11=1,LOOKUP(EX39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(EX39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(EY$11=1,LOOKUP(EY39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(EY39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(EZ$11=1,LOOKUP(EZ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(EZ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(FA$11=1,LOOKUP(FA39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(FA39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(FB$11=1,LOOKUP(FB39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(FB39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(FC$11=1,LOOKUP(FC39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(FC39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(FD$11=1,LOOKUP(FD39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(FD39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(FE$11=1,LOOKUP(FE39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(FE39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(FF$11=1,LOOKUP(FF39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(FF39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(FG$11=1,LOOKUP(FG39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(FG39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(FH$11=1,LOOKUP(FH39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(FH39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(FI$11=1,LOOKUP(FI39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(FI39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(FJ$11=1,LOOKUP(FJ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(FJ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(FK$11=1,LOOKUP(FK39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(FK39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(FL$11=1,LOOKUP(FL39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(FL39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(FM$11=1,LOOKUP(FM39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(FM39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(FN$11=1,LOOKUP(FN39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(FN39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(FO$11=1,LOOKUP(FO39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(FO39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(FP$11=1,LOOKUP(FP39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(FP39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(FQ$11=1,LOOKUP(FQ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(FQ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(FR$11=1,LOOKUP(FR39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(FR39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(FS$11=1,LOOKUP(FS39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(FS39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(FT$11=1,LOOKUP(FT39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(FT39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(FU$11=1,LOOKUP(FU39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(FU39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(FV$11=1,LOOKUP(FV39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(FV39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(FW$11=1,LOOKUP(FW39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(FW39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(FX$11=1,LOOKUP(FX39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(FX39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(FY$11=1,LOOKUP(FY39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(FY39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(FZ$11=1,LOOKUP(FZ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(FZ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(GA$11=1,LOOKUP(GA39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(GA39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(GB$11=1,LOOKUP(GB39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(GB39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(GC$11=1,LOOKUP(GC39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(GC39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(GD$11=1,LOOKUP(GD39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(GD39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(GE$11=1,LOOKUP(GE39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(GE39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(GF$11=1,LOOKUP(GF39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(GF39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(GG$11=1,LOOKUP(GG39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(GG39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(GH$11=1,LOOKUP(GH39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(GH39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(GI$11=1,LOOKUP(GI39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(GI39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(GJ$11=1,LOOKUP(GJ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(GJ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(GK$11=1,LOOKUP(GK39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(GK39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(GL$11=1,LOOKUP(GL39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(GL39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(GM$11=1,LOOKUP(GM39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(GM39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(GN$11=1,LOOKUP(GN39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(GN39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(GO$11=1,LOOKUP(GO39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(GO39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(GP$11=1,LOOKUP(GP39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(GP39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(GQ$11=1,LOOKUP(GQ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(GQ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(GR$11=1,LOOKUP(GR39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(GR39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(GS$11=1,LOOKUP(GS39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(GS39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(GT$11=1,LOOKUP(GT39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(GT39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(GU$11=1,LOOKUP(GU39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(GU39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(GV$11=1,LOOKUP(GV39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(GV39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(GW$11=1,LOOKUP(GW39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(GW39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(GX$11=1,LOOKUP(GX39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(GX39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(GY$11=1,LOOKUP(GY39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(GY39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(GZ$11=1,LOOKUP(GZ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(GZ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(HA$11=1,LOOKUP(HA39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(HA39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(HB$11=1,LOOKUP(HB39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(HB39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(HC$11=1,LOOKUP(HC39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(HC39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(HD$11=1,LOOKUP(HD39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(HD39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(HE$11=1,LOOKUP(HE39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(HE39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(HF$11=1,LOOKUP(HF39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(HF39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(HG$11=1,LOOKUP(HG39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(HG39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(HH$11=1,LOOKUP(HH39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(HH39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(HI$11=1,LOOKUP(HI39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(HI39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(HJ$11=1,LOOKUP(HJ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(HJ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(HK$11=1,LOOKUP(HK39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(HK39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(HL$11=1,LOOKUP(HL39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(HL39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(HM$11=1,LOOKUP(HM39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(HM39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(HN$11=1,LOOKUP(HN39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(HN39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(HO$11=1,LOOKUP(HO39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(HO39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(HP$11=1,LOOKUP(HP39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(HP39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(HQ$11=1,LOOKUP(HQ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(HQ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(HR$11=1,LOOKUP(HR39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(HR39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(HS$11=1,LOOKUP(HS39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(HS39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(HT$11=1,LOOKUP(HT39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(HT39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(HU$11=1,LOOKUP(HU39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(HU39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(HV$11=1,LOOKUP(HV39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(HV39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(HW$11=1,LOOKUP(HW39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(HW39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(HX$11=1,LOOKUP(HX39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(HX39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(HY$11=1,LOOKUP(HY39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(HY39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(HZ$11=1,LOOKUP(HZ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(HZ39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(IA$11=1,LOOKUP(IA39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(IA39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699},{"$f":"IF(IB$11=1,LOOKUP(IB39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(IB39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.25083333333333402},{"$f":"IF(IC$11=1,LOOKUP(IC39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(IC39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.27333333333333398},{"$f":"IF(ID$11=1,LOOKUP(ID39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(ID39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.24916666666666704},{"$f":"IF(IE$11=1,LOOKUP(IE39,InputC!$C$163:$C$166,InputC!$J$163:$J$166)/InputC!$J$16,LOOKUP(IE39,InputC!$C$163:$C$166,InputC!$J$163:$J$166))","v":0.22666666666666699}]
[null,null,null,null,null,null,null,null,null,null,null,"Sensitivity"]
[null,null,"Gross Electricity Production - Construction",null,null,null,null,null,null,"MWh",null,{"$f":"1+Sens!$F$15","v":1},null,null,null,{"$f":"SUM(R42:IE42)","v":14272.444444444465},null,{"$f":"$M36*R$40*R11*R$31*$L42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14272.444444444465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$M36*CD$40*CD11*CD$31*$L42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$M36*EP$40*EP11*EP$31*$L42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$M36*HB$40*HB11*HB$31*$L42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gross Electricity Production - Operation",null,null,null,null,null,null,"MWh",null,{"$f":"1+Sens!$F$15","v":1},null,null,null,56486402.981012635,null,{"$f":"$M37*R$40*R12*R$31*$L43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75563.008243874487,130373.38520925406,162632.01165223686,187777.84108444533,251876.69414624831,322502.58446499688,337774.17804695352,341414.25651717331,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,{"$f":"$M37*CD$40*CD12*CD$31*$L43","v":412835.10650183208},375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,{"$f":"$M37*EP$40*EP12*EP$31*$L43","v":412835.10650183208},375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$M37*HB$40*HB12*HB$31*$L43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gross Energy Production - Total",null,null,null,null,null,null,"MWh",null,null,null,null,null,56500675.425457075,null,{"$f":"SUM(R42:R43)","v":0},{"$f":"SUM(S42:S43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14272.444444444465,75563.008243874487,130373.38520925406,162632.01165223686,187777.84108444533,251876.69414624831,322502.58446499688,337774.17804695352,341414.25651717331,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,{"$f":"SUM(CE42:CE43)","v":375555.68216889066},415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,{"$f":"SUM(EQ42:EQ43)","v":375555.68216889066},415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HC42:HC43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"CfD Active",null,null,null,null,null,null,"flag",null,null,null,null,null,null,null,{"$f":"Time!R104","v":0},{"$f":"Time!S104","v":0},{"$f":"Time!T104","v":0},{"$f":"Time!U104","v":0},{"$f":"Time!V104","v":0},{"$f":"Time!W104","v":0},{"$f":"Time!X104","v":0},{"$f":"Time!Y104","v":0},{"$f":"Time!Z104","v":0},{"$f":"Time!AA104","v":0},{"$f":"Time!AB104","v":0},{"$f":"Time!AC104","v":0},{"$f":"Time!AD104","v":0},{"$f":"Time!AE104","v":0},{"$f":"Time!AF104","v":0},{"$f":"Time!AG104","v":0},{"$f":"Time!AH104","v":0},{"$f":"Time!AI104","v":0},{"$f":"Time!AJ104","v":1},{"$f":"Time!AK104","v":1},{"$f":"Time!AL104","v":1},{"$f":"Time!AM104","v":1},{"$f":"Time!AN104","v":1},{"$f":"Time!AO104","v":1},{"$f":"Time!AP104","v":1},{"$f":"Time!AQ104","v":1},{"$f":"Time!AR104","v":1},{"$f":"Time!AS104","v":1},{"$f":"Time!AT104","v":1},{"$f":"Time!AU104","v":1},{"$f":"Time!AV104","v":1},{"$f":"Time!AW104","v":1},{"$f":"Time!AX104","v":1},{"$f":"Time!AY104","v":1},{"$f":"Time!AZ104","v":1},{"$f":"Time!BA104","v":1},{"$f":"Time!BB104","v":1},{"$f":"Time!BC104","v":1},{"$f":"Time!BD104","v":1},{"$f":"Time!BE104","v":1},{"$f":"Time!BF104","v":1},{"$f":"Time!BG104","v":1},{"$f":"Time!BH104","v":1},{"$f":"Time!BI104","v":1},{"$f":"Time!BJ104","v":1},{"$f":"Time!BK104","v":1},{"$f":"Time!BL104","v":1},{"$f":"Time!BM104","v":1},{"$f":"Time!BN104","v":1},{"$f":"Time!BO104","v":1},{"$f":"Time!BP104","v":1},{"$f":"Time!BQ104","v":1},{"$f":"Time!BR104","v":1},{"$f":"Time!BS104","v":1},{"$f":"Time!BT104","v":1},{"$f":"Time!BU104","v":1},{"$f":"Time!BV104","v":1},{"$f":"Time!BW104","v":1},{"$f":"Time!BX104","v":1},{"$f":"Time!BY104","v":1},{"$f":"Time!BZ104","v":1},{"$f":"Time!CA104","v":1},{"$f":"Time!CB104","v":1},{"$f":"Time!CC104","v":1},{"$f":"Time!CD104","v":1},{"$f":"Time!CE104","v":1},{"$f":"Time!CF104","v":1},{"$f":"Time!CG104","v":1},{"$f":"Time!CH104","v":1},{"$f":"Time!CI104","v":1},{"$f":"Time!CJ104","v":1},{"$f":"Time!CK104","v":1},{"$f":"Time!CL104","v":1},{"$f":"Time!CM104","v":1},{"$f":"Time!CN104","v":1},{"$f":"Time!CO104","v":1},{"$f":"Time!CP104","v":1},{"$f":"Time!CQ104","v":1},{"$f":"Time!CR104","v":1},{"$f":"Time!CS104","v":1},{"$f":"Time!CT104","v":1},{"$f":"Time!CU104","v":1},{"$f":"Time!CV104","v":1},{"$f":"Time!CW104","v":1},{"$f":"Time!CX104","v":1},{"$f":"Time!CY104","v":1},{"$f":"Time!CZ104","v":1},{"$f":"Time!DA104","v":1},{"$f":"Time!DB104","v":1},{"$f":"Time!DC104","v":1},{"$f":"Time!DD104","v":1},{"$f":"Time!DE104","v":1},{"$f":"Time!DF104","v":1},{"$f":"Time!DG104","v":1},{"$f":"Time!DH104","v":1},{"$f":"Time!DI104","v":1},{"$f":"Time!DJ104","v":1},{"$f":"Time!DK104","v":1},{"$f":"Time!DL104","v":1},{"$f":"Time!DM104","v":1},{"$f":"Time!DN104","v":1},{"$f":"Time!DO104","v":1},{"$f":"Time!DP104","v":1},{"$f":"Time!DQ104","v":1},{"$f":"Time!DR104","v":1},{"$f":"Time!DS104","v":1},{"$f":"Time!DT104","v":1},{"$f":"Time!DU104","v":1},{"$f":"Time!DV104","v":1},{"$f":"Time!DW104","v":1},{"$f":"Time!DX104","v":1},{"$f":"Time!DY104","v":1},{"$f":"Time!DZ104","v":1},{"$f":"Time!EA104","v":1},{"$f":"Time!EB104","v":0},{"$f":"Time!EC104","v":0},{"$f":"Time!ED104","v":0},{"$f":"Time!EE104","v":0},{"$f":"Time!EF104","v":0},{"$f":"Time!EG104","v":0},{"$f":"Time!EH104","v":0},{"$f":"Time!EI104","v":0},{"$f":"Time!EJ104","v":0},{"$f":"Time!EK104","v":0},{"$f":"Time!EL104","v":0},{"$f":"Time!EM104","v":0},{"$f":"Time!EN104","v":0},{"$f":"Time!EO104","v":0},{"$f":"Time!EP104","v":0},{"$f":"Time!EQ104","v":0},{"$f":"Time!ER104","v":0},{"$f":"Time!ES104","v":0},{"$f":"Time!ET104","v":0},{"$f":"Time!EU104","v":0},{"$f":"Time!EV104","v":0},{"$f":"Time!EW104","v":0},{"$f":"Time!EX104","v":0},{"$f":"Time!EY104","v":0},{"$f":"Time!EZ104","v":0},{"$f":"Time!FA104","v":0},{"$f":"Time!FB104","v":0},{"$f":"Time!FC104","v":0},{"$f":"Time!FD104","v":0},{"$f":"Time!FE104","v":0},{"$f":"Time!FF104","v":0},{"$f":"Time!FG104","v":0},{"$f":"Time!FH104","v":0},{"$f":"Time!FI104","v":0},{"$f":"Time!FJ104","v":0},{"$f":"Time!FK104","v":0},{"$f":"Time!FL104","v":0},{"$f":"Time!FM104","v":0},{"$f":"Time!FN104","v":0},{"$f":"Time!FO104","v":0},{"$f":"Time!FP104","v":0},{"$f":"Time!FQ104","v":0},{"$f":"Time!FR104","v":0},{"$f":"Time!FS104","v":0},{"$f":"Time!FT104","v":0},{"$f":"Time!FU104","v":0},{"$f":"Time!FV104","v":0},{"$f":"Time!FW104","v":0},{"$f":"Time!FX104","v":0},{"$f":"Time!FY104","v":0},{"$f":"Time!FZ104","v":0},{"$f":"Time!GA104","v":0},{"$f":"Time!GB104","v":0},{"$f":"Time!GC104","v":0},{"$f":"Time!GD104","v":0},{"$f":"Time!GE104","v":0},{"$f":"Time!GF104","v":0},{"$f":"Time!GG104","v":0},{"$f":"Time!GH104","v":0},{"$f":"Time!GI104","v":0},{"$f":"Time!GJ104","v":0},{"$f":"Time!GK104","v":0},{"$f":"Time!GL104","v":0},{"$f":"Time!GM104","v":0},{"$f":"Time!GN104","v":0},{"$f":"Time!GO104","v":0},{"$f":"Time!GP104","v":0},{"$f":"Time!GQ104","v":0},{"$f":"Time!GR104","v":0},{"$f":"Time!GS104","v":0},{"$f":"Time!GT104","v":0},{"$f":"Time!GU104","v":0},{"$f":"Time!GV104","v":0},{"$f":"Time!GW104","v":0},{"$f":"Time!GX104","v":0},{"$f":"Time!GY104","v":0},{"$f":"Time!GZ104","v":0},{"$f":"Time!HA104","v":0},{"$f":"Time!HB104","v":0},{"$f":"Time!HC104","v":0},{"$f":"Time!HD104","v":0},{"$f":"Time!HE104","v":0},{"$f":"Time!HF104","v":0},{"$f":"Time!HG104","v":0},{"$f":"Time!HH104","v":0},{"$f":"Time!HI104","v":0},{"$f":"Time!HJ104","v":0},{"$f":"Time!HK104","v":0},{"$f":"Time!HL104","v":0},{"$f":"Time!HM104","v":0},{"$f":"Time!HN104","v":0},{"$f":"Time!HO104","v":0},{"$f":"Time!HP104","v":0},{"$f":"Time!HQ104","v":0},{"$f":"Time!HR104","v":0},{"$f":"Time!HS104","v":0},{"$f":"Time!HT104","v":0},{"$f":"Time!HU104","v":0},{"$f":"Time!HV104","v":0},{"$f":"Time!HW104","v":0},{"$f":"Time!HX104","v":0},{"$f":"Time!HY104","v":0},{"$f":"Time!HZ104","v":0},{"$f":"Time!IA104","v":0},{"$f":"Time!IB104","v":0},{"$f":"Time!IC104","v":0},{"$f":"Time!ID104","v":0},{"$f":"Time!IE104","v":0}]
[null,null,"CfD Volumes",null,null,null,null,null,null,"MWh",null,null,null,null,null,{"$f":"SUM(R47:IE47)","v":38260906.640463434},null,{"$f":"R44*R46","v":0},{"$f":"S44*S46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75563.008243874487,130373.38520925406,162632.01165223686,187777.84108444533,251876.69414624831,322502.58446499688,337774.17804695352,341414.25651717331,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,{"$f":"CE44*CE46","v":375555.68216889066},415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,415596.54534130968,452875.96967425093,412835.10650183208,375555.68216889066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EQ44*EQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HC44*HC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"\"","v":""},"Net Electricity Production"]
[]
[null,null,"Availability",null,null,null,null,null,null,null,null,"Availability","Sensitivity"]
[null,null,"Construction",null,null,null,null,null,null,"%",null,{"$f":"InputC!J122","v":0.93130000000000002},{"$f":"1+Sens!$F$16","v":1},null,null,null,null,{"$f":"$L52*R11*$M52","v":0.93130000000000002},{"$f":"$L52*S11*$M52","v":0.93130000000000002},0.93130000000000002,0.93130000000000002,0.93130000000000002,0.93130000000000002,0.93130000000000002,0.93130000000000002,0.93130000000000002,0.93130000000000002,0.93130000000000002,0.93130000000000002,0.93130000000000002,0.93130000000000002,0.93130000000000002,0.93130000000000002,0.93130000000000002,0.93130000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L52*CE11*$M52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L52*EQ11*$M52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L52*HC11*$M52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operation",null,null,null,null,null,null,"%",null,{"$f":"InputC!J123","v":0.95},{"$f":"1+Sens!$F$16","v":1},null,null,null,null,{"$f":"$L53*R12*$M53","v":0},{"$f":"$L53*S12*$M53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,{"$f":"$L53*CE12*$M53","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,{"$f":"$L53*EQ12*$M53","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L53*HC12*$M53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,{"$f":"SUM(R52:R53)","v":0.93130000000000002},{"$f":"SUM(S52:S53)","v":0.93130000000000002},0.93130000000000002,0.93130000000000002,0.93130000000000002,0.93130000000000002,0.93130000000000002,0.93130000000000002,0.93130000000000002,0.93130000000000002,0.93130000000000002,0.93130000000000002,0.93130000000000002,0.93130000000000002,0.93130000000000002,0.93130000000000002,0.93130000000000002,0.93130000000000002,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,{"$f":"SUM(CE52:CE53)","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,{"$f":"SUM(EQ52:EQ53)","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HC52:HC53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Losses"]
[null,null,"Total Losses (Excluding Availability) - Construction",null,null,null,null,null,null,"%",null,{"$f":"InputC!L145","v":0.8047662306084421},null,null,null,null,null,{"$f":"$L56*R11","v":0.8047662306084421},0.8047662306084421,0.8047662306084421,0.8047662306084421,0.8047662306084421,0.8047662306084421,0.8047662306084421,0.8047662306084421,0.8047662306084421,0.8047662306084421,0.8047662306084421,0.8047662306084421,0.8047662306084421,0.8047662306084421,0.8047662306084421,0.8047662306084421,0.8047662306084421,0.8047662306084421,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L56*CD11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L56*EP11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L56*HB11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Losses (Excluding Availability) - Operation",null,null,null,null,null,null,"%",null,{"$f":"InputC!L146","v":0.79624928457596844},null,null,null,null,null,{"$f":"$L57*R12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,{"$f":"$L57*CD12","v":0.79624928457596844},0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,{"$f":"$L57*EP12","v":0.79624928457596844},0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L57*HB12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,{"$f":"SUM(R56:R57)","v":0.8047662306084421},{"$f":"SUM(S56:S57)","v":0.8047662306084421},0.8047662306084421,0.8047662306084421,0.8047662306084421,0.8047662306084421,0.8047662306084421,0.8047662306084421,0.8047662306084421,0.8047662306084421,0.8047662306084421,0.8047662306084421,0.8047662306084421,0.8047662306084421,0.8047662306084421,0.8047662306084421,0.8047662306084421,0.8047662306084421,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,{"$f":"SUM(CE56:CE57)","v":0.79624928457596844},0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,{"$f":"SUM(EQ56:EQ57)","v":0.79624928457596844},0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0.79624928457596844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HC56:HC57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Production"]
[null,null,"Net Electricity Production",null,null,null,null,null,null,"MWh",null,null,null,null,null,{"$f":"SUM(R60:IE60)","v":42739091.958206654},null,{"$f":"(R42*R52*R56)+(R43*R53*R57)","v":0},{"$f":"(S42*S52*S56)+(S43*S53*S57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10696.894400637557,57158.641691863406,98619.228965584902,123020.84178088194,142042.07304157401,190528.80563954471,243952.82954644685,255504.82523721637,258258.31462104365,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,{"$f":"(CE42*CE52*CE56)+(CE43*CE53*CE57)","v":284084.14608314802},314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,{"$f":"(EQ42*EQ52*EQ56)+(EQ43*EQ53*EQ57)","v":284084.14608314802},314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HC42*HC52*HC56)+(HC43*HC53*HC57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Electricity Production - CfD",null,null,null,null,null,null,"MWh",null,null,null,null,null,28941958.562712081,null,{"$f":"R60*R46","v":0},{"$f":"S60*S46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,57158.641691863406,98619.228965584902,123020.84178088194,142042.07304157401,190528.80563954471,243952.82954644685,255504.82523721637,258258.31462104365,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,{"$f":"CE60*CE46","v":284084.14608314802},314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EQ60*EQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HC60*HC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Revenue"]
[]
[null,{"$f":"\"\"","v":""},"Direct Marketing"]
[]
[null,null,"Net Electricity Production",null,null,null,null,null,null,"MWh",null,"Sensitivity",null,null,null,{"$f":"SUM(R67:IE67)","v":42739091.958206654},null,{"$f":"R60","v":0},{"$f":"S60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10696.894400637557,57158.641691863406,98619.228965584902,123020.84178088194,142042.07304157401,190528.80563954471,243952.82954644685,255504.82523721637,258258.31462104365,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,{"$f":"CE60","v":284084.14608314802},314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,{"$f":"EQ60","v":284084.14608314802},314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HC60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Electricity Market Price - Nominal",null,null,null,null,null,null,"$/MWh",null,{"$f":"1+Sens!$F$17","v":1},null,null,null,null,null,{"$f":"IFERROR(LOOKUP(R$5,InputT!54:54,InputT!65:65),0)*$L68","v":29.705432412847266},{"$f":"IFERROR(LOOKUP(S$5,InputT!54:54,InputT!65:65),0)*$L68","v":29.705432412847266},{"$f":"IFERROR(LOOKUP(T$5,InputT!54:54,InputT!65:65),0)*$L68","v":29.705432412847266},{"$f":"IFERROR(LOOKUP(U$5,InputT!54:54,InputT!65:65),0)*$L68","v":29.705432412847266},{"$f":"IFERROR(LOOKUP(V$5,InputT!54:54,InputT!65:65),0)*$L68","v":29.705432412847266},{"$f":"IFERROR(LOOKUP(W$5,InputT!54:54,InputT!65:65),0)*$L68","v":29.705432412847266},{"$f":"IFERROR(LOOKUP(X$5,InputT!54:54,InputT!65:65),0)*$L68","v":29.705432412847266},{"$f":"IFERROR(LOOKUP(Y$5,InputT!54:54,InputT!65:65),0)*$L68","v":29.705432412847266},{"$f":"IFERROR(LOOKUP(Z$5,InputT!54:54,InputT!65:65),0)*$L68","v":29.705432412847266},{"$f":"IFERROR(LOOKUP(AA$5,InputT!54:54,InputT!65:65),0)*$L68","v":29.705432412847266},{"$f":"IFERROR(LOOKUP(AB$5,InputT!54:54,InputT!65:65),0)*$L68","v":29.705432412847266},{"$f":"IFERROR(LOOKUP(AC$5,InputT!54:54,InputT!65:65),0)*$L68","v":29.705432412847266},{"$f":"IFERROR(LOOKUP(AD$5,InputT!54:54,InputT!65:65),0)*$L68","v":28.14937254857217},{"$f":"IFERROR(LOOKUP(AE$5,InputT!54:54,InputT!65:65),0)*$L68","v":28.14937254857217},{"$f":"IFERROR(LOOKUP(AF$5,InputT!54:54,InputT!65:65),0)*$L68","v":28.14937254857217},{"$f":"IFERROR(LOOKUP(AG$5,InputT!54:54,InputT!65:65),0)*$L68","v":28.14937254857217},{"$f":"IFERROR(LOOKUP(AH$5,InputT!54:54,InputT!65:65),0)*$L68","v":28.14937254857217},{"$f":"IFERROR(LOOKUP(AI$5,InputT!54:54,InputT!65:65),0)*$L68","v":28.14937254857217},{"$f":"IFERROR(LOOKUP(AJ$5,InputT!54:54,InputT!65:65),0)*$L68","v":28.14937254857217},{"$f":"IFERROR(LOOKUP(AK$5,InputT!54:54,InputT!65:65),0)*$L68","v":28.14937254857217},{"$f":"IFERROR(LOOKUP(AL$5,InputT!54:54,InputT!65:65),0)*$L68","v":31.267391382526935},{"$f":"IFERROR(LOOKUP(AM$5,InputT!54:54,InputT!65:65),0)*$L68","v":31.267391382526935},{"$f":"IFERROR(LOOKUP(AN$5,InputT!54:54,InputT!65:65),0)*$L68","v":31.267391382526935},{"$f":"IFERROR(LOOKUP(AO$5,InputT!54:54,InputT!65:65),0)*$L68","v":31.267391382526935},{"$f":"IFERROR(LOOKUP(AP$5,InputT!54:54,InputT!65:65),0)*$L68","v":33.878814256330628},{"$f":"IFERROR(LOOKUP(AQ$5,InputT!54:54,InputT!65:65),0)*$L68","v":33.878814256330628},{"$f":"IFERROR(LOOKUP(AR$5,InputT!54:54,InputT!65:65),0)*$L68","v":33.878814256330628},{"$f":"IFERROR(LOOKUP(AS$5,InputT!54:54,InputT!65:65),0)*$L68","v":33.878814256330628},{"$f":"IFERROR(LOOKUP(AT$5,InputT!54:54,InputT!65:65),0)*$L68","v":38.973720824496809},{"$f":"IFERROR(LOOKUP(AU$5,InputT!54:54,InputT!65:65),0)*$L68","v":38.973720824496809},{"$f":"IFERROR(LOOKUP(AV$5,InputT!54:54,InputT!65:65),0)*$L68","v":38.973720824496809},{"$f":"IFERROR(LOOKUP(AW$5,InputT!54:54,InputT!65:65),0)*$L68","v":38.973720824496809},{"$f":"IFERROR(LOOKUP(AX$5,InputT!54:54,InputT!65:65),0)*$L68","v":41.927791359343388},{"$f":"IFERROR(LOOKUP(AY$5,InputT!54:54,InputT!65:65),0)*$L68","v":41.927791359343388},{"$f":"IFERROR(LOOKUP(AZ$5,InputT!54:54,InputT!65:65),0)*$L68","v":41.927791359343388},{"$f":"IFERROR(LOOKUP(BA$5,InputT!54:54,InputT!65:65),0)*$L68","v":41.927791359343388},{"$f":"IFERROR(LOOKUP(BB$5,InputT!54:54,InputT!65:65),0)*$L68","v":43.770173344646352},{"$f":"IFERROR(LOOKUP(BC$5,InputT!54:54,InputT!65:65),0)*$L68","v":43.770173344646352},{"$f":"IFERROR(LOOKUP(BD$5,InputT!54:54,InputT!65:65),0)*$L68","v":43.770173344646352},{"$f":"IFERROR(LOOKUP(BE$5,InputT!54:54,InputT!65:65),0)*$L68","v":43.770173344646352},{"$f":"IFERROR(LOOKUP(BF$5,InputT!54:54,InputT!65:65),0)*$L68","v":46.562172116935045},{"$f":"IFERROR(LOOKUP(BG$5,InputT!54:54,InputT!65:65),0)*$L68","v":46.562172116935045},{"$f":"IFERROR(LOOKUP(BH$5,InputT!54:54,InputT!65:65),0)*$L68","v":46.562172116935045},{"$f":"IFERROR(LOOKUP(BI$5,InputT!54:54,InputT!65:65),0)*$L68","v":46.562172116935045},{"$f":"IFERROR(LOOKUP(BJ$5,InputT!54:54,InputT!65:65),0)*$L68","v":48.131871783409117},{"$f":"IFERROR(LOOKUP(BK$5,InputT!54:54,InputT!65:65),0)*$L68","v":48.131871783409117},{"$f":"IFERROR(LOOKUP(BL$5,InputT!54:54,InputT!65:65),0)*$L68","v":48.131871783409117},{"$f":"IFERROR(LOOKUP(BM$5,InputT!54:54,InputT!65:65),0)*$L68","v":48.131871783409117},{"$f":"IFERROR(LOOKUP(BN$5,InputT!54:54,InputT!65:65),0)*$L68","v":49.272981860668892},{"$f":"IFERROR(LOOKUP(BO$5,InputT!54:54,InputT!65:65),0)*$L68","v":49.272981860668892},{"$f":"IFERROR(LOOKUP(BP$5,InputT!54:54,InputT!65:65),0)*$L68","v":49.272981860668892},{"$f":"IFERROR(LOOKUP(BQ$5,InputT!54:54,InputT!65:65),0)*$L68","v":49.272981860668892},{"$f":"IFERROR(LOOKUP(BR$5,InputT!54:54,InputT!65:65),0)*$L68","v":47.546149067316804},{"$f":"IFERROR(LOOKUP(BS$5,InputT!54:54,InputT!65:65),0)*$L68","v":47.546149067316804},{"$f":"IFERROR(LOOKUP(BT$5,InputT!54:54,InputT!65:65),0)*$L68","v":47.546149067316804},{"$f":"IFERROR(LOOKUP(BU$5,InputT!54:54,InputT!65:65),0)*$L68","v":47.546149067316804},{"$f":"IFERROR(LOOKUP(BV$5,InputT!54:54,InputT!65:65),0)*$L68","v":46.705311834566693},{"$f":"IFERROR(LOOKUP(BW$5,InputT!54:54,InputT!65:65),0)*$L68","v":46.705311834566693},{"$f":"IFERROR(LOOKUP(BX$5,InputT!54:54,InputT!65:65),0)*$L68","v":46.705311834566693},{"$f":"IFERROR(LOOKUP(BY$5,InputT!54:54,InputT!65:65),0)*$L68","v":46.705311834566693},{"$f":"IFERROR(LOOKUP(BZ$5,InputT!54:54,InputT!65:65),0)*$L68","v":47.122344207392366},{"$f":"IFERROR(LOOKUP(CA$5,InputT!54:54,InputT!65:65),0)*$L68","v":47.122344207392366},{"$f":"IFERROR(LOOKUP(CB$5,InputT!54:54,InputT!65:65),0)*$L68","v":47.122344207392366},{"$f":"IFERROR(LOOKUP(CC$5,InputT!54:54,InputT!65:65),0)*$L68","v":47.122344207392366},{"$f":"IFERROR(LOOKUP(CD$5,InputT!54:54,InputT!65:65),0)*$L68","v":47.787690835242714},{"$f":"IFERROR(LOOKUP(CE$5,InputT!54:54,InputT!65:65),0)*$L68","v":47.787690835242714},{"$f":"IFERROR(LOOKUP(CF$5,InputT!54:54,InputT!65:65),0)*$L68","v":47.787690835242714},{"$f":"IFERROR(LOOKUP(CG$5,InputT!54:54,InputT!65:65),0)*$L68","v":47.787690835242714},{"$f":"IFERROR(LOOKUP(CH$5,InputT!54:54,InputT!65:65),0)*$L68","v":47.863973741366117},{"$f":"IFERROR(LOOKUP(CI$5,InputT!54:54,InputT!65:65),0)*$L68","v":47.863973741366117},{"$f":"IFERROR(LOOKUP(CJ$5,InputT!54:54,InputT!65:65),0)*$L68","v":47.863973741366117},{"$f":"IFERROR(LOOKUP(CK$5,InputT!54:54,InputT!65:65),0)*$L68","v":47.863973741366117},{"$f":"IFERROR(LOOKUP(CL$5,InputT!54:54,InputT!65:65),0)*$L68","v":47.434987587551227},{"$f":"IFERROR(LOOKUP(CM$5,InputT!54:54,InputT!65:65),0)*$L68","v":47.434987587551227},{"$f":"IFERROR(LOOKUP(CN$5,InputT!54:54,InputT!65:65),0)*$L68","v":47.434987587551227},{"$f":"IFERROR(LOOKUP(CO$5,InputT!54:54,InputT!65:65),0)*$L68","v":47.434987587551227},{"$f":"IFERROR(LOOKUP(CP$5,InputT!54:54,InputT!65:65),0)*$L68","v":46.650948677482447},{"$f":"IFERROR(LOOKUP(CQ$5,InputT!54:54,InputT!65:65),0)*$L68","v":46.650948677482447},{"$f":"IFERROR(LOOKUP(CR$5,InputT!54:54,InputT!65:65),0)*$L68","v":46.650948677482447},{"$f":"IFERROR(LOOKUP(CS$5,InputT!54:54,InputT!65:65),0)*$L68","v":46.650948677482447},{"$f":"IFERROR(LOOKUP(CT$5,InputT!54:54,InputT!65:65),0)*$L68","v":47.369082836177029},{"$f":"IFERROR(LOOKUP(CU$5,InputT!54:54,InputT!65:65),0)*$L68","v":47.369082836177029},{"$f":"IFERROR(LOOKUP(CV$5,InputT!54:54,InputT!65:65),0)*$L68","v":47.369082836177029},{"$f":"IFERROR(LOOKUP(CW$5,InputT!54:54,InputT!65:65),0)*$L68","v":47.369082836177029},{"$f":"IFERROR(LOOKUP(CX$5,InputT!54:54,InputT!65:65),0)*$L68","v":46.043441689273195},{"$f":"IFERROR(LOOKUP(CY$5,InputT!54:54,InputT!65:65),0)*$L68","v":46.043441689273195},{"$f":"IFERROR(LOOKUP(CZ$5,InputT!54:54,InputT!65:65),0)*$L68","v":46.043441689273195},{"$f":"IFERROR(LOOKUP(DA$5,InputT!54:54,InputT!65:65),0)*$L68","v":46.043441689273195},{"$f":"IFERROR(LOOKUP(DB$5,InputT!54:54,InputT!65:65),0)*$L68","v":45.946269581288938},{"$f":"IFERROR(LOOKUP(DC$5,InputT!54:54,InputT!65:65),0)*$L68","v":45.946269581288938},{"$f":"IFERROR(LOOKUP(DD$5,InputT!54:54,InputT!65:65),0)*$L68","v":45.946269581288938},{"$f":"IFERROR(LOOKUP(DE$5,InputT!54:54,InputT!65:65),0)*$L68","v":45.946269581288938},{"$f":"IFERROR(LOOKUP(DF$5,InputT!54:54,InputT!65:65),0)*$L68","v":45.758652797100822},{"$f":"IFERROR(LOOKUP(DG$5,InputT!54:54,InputT!65:65),0)*$L68","v":45.758652797100822},{"$f":"IFERROR(LOOKUP(DH$5,InputT!54:54,InputT!65:65),0)*$L68","v":45.758652797100822},{"$f":"IFERROR(LOOKUP(DI$5,InputT!54:54,InputT!65:65),0)*$L68","v":45.758652797100822},{"$f":"IFERROR(LOOKUP(DJ$5,InputT!54:54,InputT!65:65),0)*$L68","v":45.138586560190824},{"$f":"IFERROR(LOOKUP(DK$5,InputT!54:54,InputT!65:65),0)*$L68","v":45.138586560190824},{"$f":"IFERROR(LOOKUP(DL$5,InputT!54:54,InputT!65:65),0)*$L68","v":45.138586560190824},{"$f":"IFERROR(LOOKUP(DM$5,InputT!54:54,InputT!65:65),0)*$L68","v":45.138586560190824},{"$f":"IFERROR(LOOKUP(DN$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(DO$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(DP$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(DQ$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(DR$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(DS$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(DT$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(DU$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(DV$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(DW$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(DX$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(DY$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(DZ$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(EA$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(EB$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(EC$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(ED$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(EE$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(EF$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(EG$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(EH$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(EI$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(EJ$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(EK$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(EL$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(EM$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(EN$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(EO$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(EP$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(EQ$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(ER$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(ES$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(ET$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(EU$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(EV$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(EW$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(EX$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(EY$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(EZ$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(FA$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(FB$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(FC$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(FD$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(FE$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(FF$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(FG$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(FH$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(FI$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(FJ$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(FK$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(FL$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(FM$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(FN$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(FO$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(FP$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(FQ$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(FR$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(FS$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(FT$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(FU$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(FV$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(FW$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(FX$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(FY$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(FZ$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(GA$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(GB$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(GC$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(GD$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(GE$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(GF$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(GG$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(GH$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(GI$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(GJ$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(GK$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(GL$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(GM$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(GN$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(GO$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(GP$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(GQ$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(GR$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(GS$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(GT$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(GU$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(GV$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(GW$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(GX$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(GY$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(GZ$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(HA$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(HB$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(HC$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(HD$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(HE$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(HF$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(HG$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(HH$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(HI$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(HJ$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(HK$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(HL$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(HM$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(HN$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(HO$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(HP$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(HQ$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(HR$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(HS$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(HT$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(HU$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(HV$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(HW$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(HX$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(HY$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(HZ$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(IA$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(IB$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(IC$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(ID$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2},{"$f":"IFERROR(LOOKUP(IE$5,InputT!54:54,InputT!65:65),0)*$L68","v":55.2}]
[null,null,"Gross Offtaker Revenues",null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R69:IE69)","v":2107.9576250148675},null,{"$f":"R67*R68/1000000","v":0},{"$f":"S67*S68/1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3011108655962822,1.6089798993546125,2.7760694166051891,3.8465408081707571,4.4412850905763728,5.95733873557705,7.627768600303634,8.6562005158078712,8.7494854711993337,10.65056852762538,11.60593513973795,12.170856778797591,11.071816200110181,12.252267192033706,13.351307770721112,13.093364782485173,11.911020805471457,13.180945817819534,14.363289794833241,13.668710600143543,12.434412318525228,13.760140102485654,14.994438384103962,14.540606238158832,13.227574905616056,14.6378678183472,15.950899150889965,15.030797819106734,13.673501694973346,15.131338272746257,16.488634396879636,15.387147867943794,13.997672976858563,15.490071933950123,16.879546825035341,14.847886176624625,13.50710715733076,14.947203141016777,16.287982160310634,14.585306435260804,13.268238630070027,14.682867013423099,15.99993481861387,14.715538837361688,13.386710915593238,14.813970535270474,16.142798457038918,14.923315727648557,{"$f":"CE67*CE68/1000000","v":13.575725344215405},15.023137237532508,16.370727620965649,14.947137633934569,13.597396108462213,15.047118487673277,16.396860013145623,14.813172261172763,13.475527943274217,14.912257025461559,16.249901343360097,14.568329708766173,13.252794919011365,14.665776730229506,15.981311519984306,14.792591283194561,13.456805448257255,14.891538382078819,16.227324217016115,14.378615193723871,13.080211815026393,14.474793221775551,15.773196600473018,14.348269930706877,13.052606759706586,14.444244980410616,15.739908151410898,14.289680271794536,12.99930780577964,14.38526341742528,15.675635883440169,14.096043708409082,12.823156818352071,14.190331626191096,15.4632185162481,17.2380588760042,15.681444863789771,17.35336361764973,18.909977629864152,17.2380588760042,15.681444863789771,17.35336361764973,18.909977629864152,17.2380588760042,15.681444863789771,17.35336361764973,18.909977629864152,17.2380588760042,15.681444863789771,17.35336361764973,18.909977629864152,17.2380588760042,15.681444863789771,17.35336361764973,18.909977629864152,17.2380588760042,15.681444863789771,17.35336361764973,18.909977629864152,17.2380588760042,15.681444863789771,17.35336361764973,18.909977629864152,17.2380588760042,{"$f":"EQ67*EQ68/1000000","v":15.681444863789771},17.35336361764973,18.909977629864152,17.2380588760042,15.681444863789771,17.35336361764973,18.909977629864152,17.2380588760042,15.681444863789771,17.35336361764973,18.909977629864152,17.2380588760042,15.681444863789771,17.35336361764973,18.909977629864152,17.2380588760042,15.681444863789771,17.35336361764973,18.909977629864152,17.2380588760042,15.681444863789771,17.35336361764973,18.909977629864152,17.2380588760042,15.681444863789771,17.35336361764973,18.909977629864152,17.2380588760042,15.681444863789771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HC67*HC68/1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Export Charge",null,null,null,null,null,null,null,null,"$/MWh"]
[null,null,"Electricity Export Charge - Construction",null,null,null,null,null,null,"$/MWh",null,{"$f":"InputC!J171","v":1.8},null,null,null,1.9254409921147603E-2,null,{"$f":"$L72*R$67/1000000*R11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9254409921147603E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L72*CD$67/1000000*CD11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L72*EP$67/1000000*EP11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L72*HB$67/1000000*HB11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Electricity Export Charge - Operations",null,null,null,null,null,null,"$/MWh",null,{"$f":"InputC!J172","v":1.2},null,null,null,51.274074076567203,null,{"$f":"$L73*R$67/1000000*R12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.8590370030236075E-2,0.11834307475870187,0.14762501013705834,0.17045048764988882,0.22863456676745364,0.29274339545573619,0.30660579028465967,0.30990997754525235,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,{"$f":"$L73*CD$67/1000000*CD12","v":0.37474041034791739},0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,{"$f":"$L73*EP$67/1000000*EP12","v":0.37474041034791739},0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L73*HB$67/1000000*HB12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Electricity Export Charge - Aggregate",null,null,null,null,null,null,null,null,null,null,null,null,51.293328486488349,null,{"$f":"SUM(R72:R73)","v":0},{"$f":"SUM(S72:S73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9254409921147603E-2,6.8590370030236075E-2,0.11834307475870187,0.14762501013705834,0.17045048764988882,0.22863456676745364,0.29274339545573619,0.30660579028465967,0.30990997754525235,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,{"$f":"SUM(CE72:CE73)","v":0.34090097529977764},0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,{"$f":"SUM(EQ72:EQ73)","v":0.34090097529977764},0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0.37724703516629848,0.41108647021443812,0.37474041034791739,0.34090097529977764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HC72:HC73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net Offtaker Revenues",null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R76:IE76)","v":2056.6642965283781},null,{"$f":"R69-R74","v":0},{"$f":"S69-S74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28185645567513462,1.5403895293243763,2.6577263418464874,3.6989157980336986,4.2708346029264836,5.7287041688095961,7.3350252048478977,8.349594725523211,8.4395754936540808,10.273321492459081,11.194848669523513,11.796116368449674,10.730915224810403,11.875020156867407,12.940221300506675,12.718624372137256,11.570119830171679,12.803698782653235,13.952203324618804,13.293970189795626,12.093511343225449,13.382893067319355,14.583351913889523,14.165865827810915,12.886673930316277,14.260620783180901,15.539812680675528,14.656057408758818,13.332600719673568,14.754091237579958,16.077547926665197,15.012407457595877,13.656772001558785,15.112824898783824,16.468460354820902,14.473145766276708,13.166206182030981,14.569956105850478,15.876895690096195,14.210566024912888,12.927337654770248,14.3056199782568,15.588848348399431,14.340798427013771,13.045809940293459,14.436723500104176,15.731711986824479,14.54857531730064,{"$f":"CE69-CE74","v":13.234824368915627},14.645890202366209,15.95964115075121,14.572397223586652,13.256495133162435,14.669871452506978,15.985773542931184,14.438431850824847,13.134626967974439,14.53500999029526,15.838814873145658,14.193589298418257,12.911893943711586,14.288529695063207,15.570225049769867,14.417850872846644,13.115904472957476,14.51429134691252,15.816237746801676,14.003874783375954,12.739310839726615,14.097546186609252,15.362110130258579,13.97352952035896,12.711705784406808,14.066997945244317,15.328821681196459,13.914939861446619,12.658406830479862,14.008016382258981,15.26454941322573,13.721303298061166,12.482255843052293,13.813084591024797,15.052132046033663,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,{"$f":"EQ69-EQ74","v":15.340543888489993},16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HC69-HC74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pre-Completion Revenue",null,null,null,null,null,null,"$m",null,null,null,null,null,null,null,{"$f":"R$76*R11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28185645567513462,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD$76*CD11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP$76*EP11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB$76*HB11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Post-Completion Revenues",null,null,null,null,null,null,"$m",null,null,null,null,null,null,null,{"$f":"R$76*R12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5403895293243763,2.6577263418464874,3.6989157980336986,4.2708346029264836,5.7287041688095961,7.3350252048478977,8.349594725523211,8.4395754936540808,10.273321492459081,11.194848669523513,11.796116368449674,10.730915224810403,11.875020156867407,12.940221300506675,12.718624372137256,11.570119830171679,12.803698782653235,13.952203324618804,13.293970189795626,12.093511343225449,13.382893067319355,14.583351913889523,14.165865827810915,12.886673930316277,14.260620783180901,15.539812680675528,14.656057408758818,13.332600719673568,14.754091237579958,16.077547926665197,15.012407457595877,13.656772001558785,15.112824898783824,16.468460354820902,14.473145766276708,13.166206182030981,14.569956105850478,15.876895690096195,14.210566024912888,12.927337654770248,14.3056199782568,15.588848348399431,14.340798427013771,13.045809940293459,14.436723500104176,15.731711986824479,{"$f":"CD$76*CD12","v":14.54857531730064},13.234824368915627,14.645890202366209,15.95964115075121,14.572397223586652,13.256495133162435,14.669871452506978,15.985773542931184,14.438431850824847,13.134626967974439,14.53500999029526,15.838814873145658,14.193589298418257,12.911893943711586,14.288529695063207,15.570225049769867,14.417850872846644,13.115904472957476,14.51429134691252,15.816237746801676,14.003874783375954,12.739310839726615,14.097546186609252,15.362110130258579,13.97352952035896,12.711705784406808,14.066997945244317,15.328821681196459,13.914939861446619,12.658406830479862,14.008016382258981,15.26454941322573,13.721303298061166,12.482255843052293,13.813084591024797,15.052132046033663,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,{"$f":"EP$76*EP12","v":16.863318465656281},15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB$76*HB12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"\"","v":""},"Contract for Difference"]
[]
[null,null,"CfD Year",null,null,null,null,null,null,"#",null,null,null,null,null,null,null,{"$f":"Time!R108","v":0},{"$f":"Time!S108","v":0},{"$f":"Time!T108","v":0},{"$f":"Time!U108","v":0},{"$f":"Time!V108","v":0},{"$f":"Time!W108","v":0},{"$f":"Time!X108","v":0},{"$f":"Time!Y108","v":0},{"$f":"Time!Z108","v":0},{"$f":"Time!AA108","v":0},{"$f":"Time!AB108","v":0},{"$f":"Time!AC108","v":0},{"$f":"Time!AD108","v":0},{"$f":"Time!AE108","v":0},{"$f":"Time!AF108","v":0},{"$f":"Time!AG108","v":0},{"$f":"Time!AH108","v":0},{"$f":"Time!AI108","v":0},{"$f":"Time!AJ108","v":1},{"$f":"Time!AK108","v":1},{"$f":"Time!AL108","v":2},{"$f":"Time!AM108","v":2},{"$f":"Time!AN108","v":2},{"$f":"Time!AO108","v":2},{"$f":"Time!AP108","v":3},{"$f":"Time!AQ108","v":3},{"$f":"Time!AR108","v":3},{"$f":"Time!AS108","v":3},{"$f":"Time!AT108","v":4},{"$f":"Time!AU108","v":4},{"$f":"Time!AV108","v":4},{"$f":"Time!AW108","v":4},{"$f":"Time!AX108","v":5},{"$f":"Time!AY108","v":5},{"$f":"Time!AZ108","v":5},{"$f":"Time!BA108","v":5},{"$f":"Time!BB108","v":6},{"$f":"Time!BC108","v":6},{"$f":"Time!BD108","v":6},{"$f":"Time!BE108","v":6},{"$f":"Time!BF108","v":7},{"$f":"Time!BG108","v":7},{"$f":"Time!BH108","v":7},{"$f":"Time!BI108","v":7},{"$f":"Time!BJ108","v":8},{"$f":"Time!BK108","v":8},{"$f":"Time!BL108","v":8},{"$f":"Time!BM108","v":8},{"$f":"Time!BN108","v":9},{"$f":"Time!BO108","v":9},{"$f":"Time!BP108","v":9},{"$f":"Time!BQ108","v":9},{"$f":"Time!BR108","v":10},{"$f":"Time!BS108","v":10},{"$f":"Time!BT108","v":10},{"$f":"Time!BU108","v":10},{"$f":"Time!BV108","v":11},{"$f":"Time!BW108","v":11},{"$f":"Time!BX108","v":11},{"$f":"Time!BY108","v":11},{"$f":"Time!BZ108","v":12},{"$f":"Time!CA108","v":12},{"$f":"Time!CB108","v":12},{"$f":"Time!CC108","v":12},{"$f":"Time!CD108","v":13},{"$f":"Time!CE108","v":13},{"$f":"Time!CF108","v":13},{"$f":"Time!CG108","v":13},{"$f":"Time!CH108","v":14},{"$f":"Time!CI108","v":14},{"$f":"Time!CJ108","v":14},{"$f":"Time!CK108","v":14},{"$f":"Time!CL108","v":15},{"$f":"Time!CM108","v":15},{"$f":"Time!CN108","v":15},{"$f":"Time!CO108","v":15},{"$f":"Time!CP108","v":16},{"$f":"Time!CQ108","v":16},{"$f":"Time!CR108","v":16},{"$f":"Time!CS108","v":16},{"$f":"Time!CT108","v":17},{"$f":"Time!CU108","v":17},{"$f":"Time!CV108","v":17},{"$f":"Time!CW108","v":17},{"$f":"Time!CX108","v":18},{"$f":"Time!CY108","v":18},{"$f":"Time!CZ108","v":18},{"$f":"Time!DA108","v":18},{"$f":"Time!DB108","v":19},{"$f":"Time!DC108","v":19},{"$f":"Time!DD108","v":19},{"$f":"Time!DE108","v":19},{"$f":"Time!DF108","v":20},{"$f":"Time!DG108","v":20},{"$f":"Time!DH108","v":20},{"$f":"Time!DI108","v":20},{"$f":"Time!DJ108","v":21},{"$f":"Time!DK108","v":21},{"$f":"Time!DL108","v":21},{"$f":"Time!DM108","v":21},{"$f":"Time!DN108","v":22},{"$f":"Time!DO108","v":22},{"$f":"Time!DP108","v":22},{"$f":"Time!DQ108","v":22},{"$f":"Time!DR108","v":23},{"$f":"Time!DS108","v":23},{"$f":"Time!DT108","v":23},{"$f":"Time!DU108","v":23},{"$f":"Time!DV108","v":24},{"$f":"Time!DW108","v":24},{"$f":"Time!DX108","v":24},{"$f":"Time!DY108","v":24},{"$f":"Time!DZ108","v":25},{"$f":"Time!EA108","v":25},{"$f":"Time!EB108","v":26},{"$f":"Time!EC108","v":26},{"$f":"Time!ED108","v":26},{"$f":"Time!EE108","v":26},{"$f":"Time!EF108","v":26},{"$f":"Time!EG108","v":26},{"$f":"Time!EH108","v":26},{"$f":"Time!EI108","v":26},{"$f":"Time!EJ108","v":26},{"$f":"Time!EK108","v":26},{"$f":"Time!EL108","v":26},{"$f":"Time!EM108","v":26},{"$f":"Time!EN108","v":26},{"$f":"Time!EO108","v":26},{"$f":"Time!EP108","v":26},{"$f":"Time!EQ108","v":26},{"$f":"Time!ER108","v":26},{"$f":"Time!ES108","v":26},{"$f":"Time!ET108","v":26},{"$f":"Time!EU108","v":26},{"$f":"Time!EV108","v":26},{"$f":"Time!EW108","v":26},{"$f":"Time!EX108","v":26},{"$f":"Time!EY108","v":26},{"$f":"Time!EZ108","v":26},{"$f":"Time!FA108","v":26},{"$f":"Time!FB108","v":26},{"$f":"Time!FC108","v":26},{"$f":"Time!FD108","v":26},{"$f":"Time!FE108","v":26},{"$f":"Time!FF108","v":26},{"$f":"Time!FG108","v":26},{"$f":"Time!FH108","v":26},{"$f":"Time!FI108","v":26},{"$f":"Time!FJ108","v":26},{"$f":"Time!FK108","v":26},{"$f":"Time!FL108","v":26},{"$f":"Time!FM108","v":26},{"$f":"Time!FN108","v":26},{"$f":"Time!FO108","v":26},{"$f":"Time!FP108","v":26},{"$f":"Time!FQ108","v":26},{"$f":"Time!FR108","v":26},{"$f":"Time!FS108","v":26},{"$f":"Time!FT108","v":26},{"$f":"Time!FU108","v":26},{"$f":"Time!FV108","v":26},{"$f":"Time!FW108","v":26},{"$f":"Time!FX108","v":26},{"$f":"Time!FY108","v":26},{"$f":"Time!FZ108","v":26},{"$f":"Time!GA108","v":26},{"$f":"Time!GB108","v":26},{"$f":"Time!GC108","v":26},{"$f":"Time!GD108","v":26},{"$f":"Time!GE108","v":26},{"$f":"Time!GF108","v":26},{"$f":"Time!GG108","v":26},{"$f":"Time!GH108","v":26},{"$f":"Time!GI108","v":26},{"$f":"Time!GJ108","v":26},{"$f":"Time!GK108","v":26},{"$f":"Time!GL108","v":26},{"$f":"Time!GM108","v":26},{"$f":"Time!GN108","v":26},{"$f":"Time!GO108","v":26},{"$f":"Time!GP108","v":26},{"$f":"Time!GQ108","v":26},{"$f":"Time!GR108","v":26},{"$f":"Time!GS108","v":26},{"$f":"Time!GT108","v":26},{"$f":"Time!GU108","v":26},{"$f":"Time!GV108","v":26},{"$f":"Time!GW108","v":26},{"$f":"Time!GX108","v":26},{"$f":"Time!GY108","v":26},{"$f":"Time!GZ108","v":26},{"$f":"Time!HA108","v":26},{"$f":"Time!HB108","v":26},{"$f":"Time!HC108","v":26},{"$f":"Time!HD108","v":26},{"$f":"Time!HE108","v":26},{"$f":"Time!HF108","v":26},{"$f":"Time!HG108","v":26},{"$f":"Time!HH108","v":26},{"$f":"Time!HI108","v":26},{"$f":"Time!HJ108","v":26},{"$f":"Time!HK108","v":26},{"$f":"Time!HL108","v":26},{"$f":"Time!HM108","v":26},{"$f":"Time!HN108","v":26},{"$f":"Time!HO108","v":26},{"$f":"Time!HP108","v":26},{"$f":"Time!HQ108","v":26},{"$f":"Time!HR108","v":26},{"$f":"Time!HS108","v":26},{"$f":"Time!HT108","v":26},{"$f":"Time!HU108","v":26},{"$f":"Time!HV108","v":26},{"$f":"Time!HW108","v":26},{"$f":"Time!HX108","v":26},{"$f":"Time!HY108","v":26},{"$f":"Time!HZ108","v":26},{"$f":"Time!IA108","v":26},{"$f":"Time!IB108","v":26},{"$f":"Time!IC108","v":26},{"$f":"Time!ID108","v":26},{"$f":"Time!IE108","v":26}]
[]
[null,null,"Electricity Market Price - Nominal",null,null,null,null,null,null,"$/MWh",null,"Sensitivity",null,null,null,null,null,{"$f":"R68","v":29.705432412847266},29.705432412847266,29.705432412847266,29.705432412847266,29.705432412847266,29.705432412847266,29.705432412847266,29.705432412847266,29.705432412847266,29.705432412847266,29.705432412847266,29.705432412847266,28.14937254857217,28.14937254857217,28.14937254857217,28.14937254857217,28.14937254857217,28.14937254857217,28.14937254857217,28.14937254857217,31.267391382526935,31.267391382526935,31.267391382526935,31.267391382526935,33.878814256330628,33.878814256330628,33.878814256330628,33.878814256330628,38.973720824496809,38.973720824496809,38.973720824496809,38.973720824496809,41.927791359343388,41.927791359343388,41.927791359343388,41.927791359343388,43.770173344646352,43.770173344646352,43.770173344646352,43.770173344646352,46.562172116935045,46.562172116935045,46.562172116935045,46.562172116935045,48.131871783409117,48.131871783409117,48.131871783409117,48.131871783409117,49.272981860668892,49.272981860668892,49.272981860668892,49.272981860668892,47.546149067316804,47.546149067316804,47.546149067316804,47.546149067316804,46.705311834566693,46.705311834566693,46.705311834566693,46.705311834566693,47.122344207392366,47.122344207392366,47.122344207392366,47.122344207392366,{"$f":"CD68","v":47.787690835242714},47.787690835242714,47.787690835242714,47.787690835242714,47.863973741366117,47.863973741366117,47.863973741366117,47.863973741366117,47.434987587551227,47.434987587551227,47.434987587551227,47.434987587551227,46.650948677482447,46.650948677482447,46.650948677482447,46.650948677482447,47.369082836177029,47.369082836177029,47.369082836177029,47.369082836177029,46.043441689273195,46.043441689273195,46.043441689273195,46.043441689273195,45.946269581288938,45.946269581288938,45.946269581288938,45.946269581288938,45.758652797100822,45.758652797100822,45.758652797100822,45.758652797100822,45.138586560190824,45.138586560190824,45.138586560190824,45.138586560190824,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,{"$f":"EP68","v":55.2},55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,{"$f":"HB68","v":55.2},55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2,55.2]
[null,null,"CfD Price",null,null,null,null,null,null,"$/MWh",null,{"$f":"1+Sens!$F$18","v":1},null,null,null,null,null,{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!R$83,InputC!$C$192:$C$200,1)),0)*$L86","v":0},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!S$83,InputC!$C$192:$C$200,1)),0)*$L86","v":0},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!T$83,InputC!$C$192:$C$200,1)),0)*$L86","v":0},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!U$83,InputC!$C$192:$C$200,1)),0)*$L86","v":0},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!V$83,InputC!$C$192:$C$200,1)),0)*$L86","v":0},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!W$83,InputC!$C$192:$C$200,1)),0)*$L86","v":0},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!X$83,InputC!$C$192:$C$200,1)),0)*$L86","v":0},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!Y$83,InputC!$C$192:$C$200,1)),0)*$L86","v":0},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!Z$83,InputC!$C$192:$C$200,1)),0)*$L86","v":0},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!AA$83,InputC!$C$192:$C$200,1)),0)*$L86","v":0},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!AB$83,InputC!$C$192:$C$200,1)),0)*$L86","v":0},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!AC$83,InputC!$C$192:$C$200,1)),0)*$L86","v":0},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!AD$83,InputC!$C$192:$C$200,1)),0)*$L86","v":0},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!AE$83,InputC!$C$192:$C$200,1)),0)*$L86","v":0},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!AF$83,InputC!$C$192:$C$200,1)),0)*$L86","v":0},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!AG$83,InputC!$C$192:$C$200,1)),0)*$L86","v":0},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!AH$83,InputC!$C$192:$C$200,1)),0)*$L86","v":0},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!AI$83,InputC!$C$192:$C$200,1)),0)*$L86","v":0},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!AJ$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!AK$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!AL$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!AM$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!AN$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!AO$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!AP$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!AQ$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!AR$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!AS$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!AT$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!AU$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!AV$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!AW$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!AX$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!AY$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!AZ$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!BA$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!BB$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!BC$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!BD$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!BE$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!BF$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!BG$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!BH$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!BI$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!BJ$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!BK$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!BL$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!BM$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!BN$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!BO$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!BP$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!BQ$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!BR$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!BS$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!BT$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!BU$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!BV$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!BW$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!BX$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!BY$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!BZ$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!CA$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!CB$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!CC$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!CD$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!CE$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!CF$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!CG$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!CH$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!CI$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!CJ$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!CK$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!CL$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!CM$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!CN$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!CO$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!CP$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!CQ$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!CR$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!CS$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!CT$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!CU$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!CV$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!CW$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!CX$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!CY$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!CZ$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!DA$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!DB$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!DC$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!DD$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!DE$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!DF$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!DG$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!DH$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!DI$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!DJ$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!DK$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!DL$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!DM$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!DN$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!DO$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!DP$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!DQ$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!DR$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!DS$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!DT$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!DU$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!DV$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!DW$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!DX$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!DY$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!DZ$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!EA$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!EB$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!EC$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!ED$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!EE$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!EF$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!EG$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!EH$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!EI$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!EJ$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!EK$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!EL$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!EM$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!EN$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!EO$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!EP$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!EQ$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!ER$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!ES$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!ET$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!EU$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!EV$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!EW$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!EX$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!EY$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!EZ$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!FA$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!FB$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!FC$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!FD$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!FE$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!FF$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!FG$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!FH$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!FI$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!FJ$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!FK$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!FL$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!FM$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!FN$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!FO$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!FP$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!FQ$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!FR$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!FS$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!FT$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!FU$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!FV$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!FW$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!FX$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!FY$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!FZ$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!GA$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!GB$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!GC$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!GD$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!GE$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!GF$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!GG$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!GH$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!GI$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!GJ$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!GK$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!GL$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!GM$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!GN$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!GO$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!GP$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!GQ$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!GR$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!GS$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!GT$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!GU$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!GV$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!GW$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!GX$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!GY$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!GZ$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!HA$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!HB$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!HC$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!HD$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!HE$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!HF$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!HG$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!HH$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!HI$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!HJ$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!HK$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!HL$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!HM$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!HN$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!HO$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!HP$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!HQ$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!HR$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!HS$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!HT$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!HU$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!HV$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!HW$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!HX$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!HY$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!HZ$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!IA$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!IB$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!IC$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!ID$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100},{"$f":"IFERROR(INDEX(InputC!$J$192:$J$200,MATCH(Ops!IE$83,InputC!$C$192:$C$200,1)),0)*$L86","v":100}]
[null,null,"Realised Price",null,null,null,null,null,null,"$/MWh",null,null,null,null,null,null,null,{"$f":"MAX(0,R86-R85)*R46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71.850627451427826,71.850627451427826,68.732608617473062,68.732608617473062,68.732608617473062,68.732608617473062,66.121185743669372,66.121185743669372,66.121185743669372,66.121185743669372,61.026279175503191,61.026279175503191,61.026279175503191,61.026279175503191,58.072208640656612,58.072208640656612,58.072208640656612,58.072208640656612,56.229826655353648,56.229826655353648,56.229826655353648,56.229826655353648,53.437827883064955,53.437827883064955,53.437827883064955,53.437827883064955,51.868128216590883,51.868128216590883,51.868128216590883,51.868128216590883,50.727018139331108,50.727018139331108,50.727018139331108,50.727018139331108,52.453850932683196,52.453850932683196,52.453850932683196,52.453850932683196,53.294688165433307,53.294688165433307,53.294688165433307,53.294688165433307,52.877655792607634,52.877655792607634,52.877655792607634,52.877655792607634,{"$f":"MAX(0,CD86-CD85)*CD46","v":52.212309164757286},52.212309164757286,52.212309164757286,52.212309164757286,52.136026258633883,52.136026258633883,52.136026258633883,52.136026258633883,52.565012412448773,52.565012412448773,52.565012412448773,52.565012412448773,53.349051322517553,53.349051322517553,53.349051322517553,53.349051322517553,52.630917163822971,52.630917163822971,52.630917163822971,52.630917163822971,53.956558310726805,53.956558310726805,53.956558310726805,53.956558310726805,54.053730418711062,54.053730418711062,54.053730418711062,54.053730418711062,54.241347202899178,54.241347202899178,54.241347202899178,54.241347202899178,54.861413439809176,54.861413439809176,54.861413439809176,54.861413439809176,44.8,44.8,44.8,44.8,44.8,44.8,44.8,44.8,44.8,44.8,44.8,44.8,44.8,44.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,EP86-EP85)*EP46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,HB86-HB85)*HB46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"CfD Volumes",null,null,null,null,null,null,"MWh",null,null,null,null,null,{"$f":"SUM(R89:IE89)","v":28941958.562712081},null,{"$f":"R61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,57158.641691863406,98619.228965584902,123020.84178088194,142042.07304157401,190528.80563954471,243952.82954644685,255504.82523721637,258258.31462104365,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,{"$f":"CD61","v":312283.67528993118},284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,314372.52930524875,342572.05851203174,312283.67528993118,284084.14608314802,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"CfD Revenues",null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R91:IE91)","v":1547.5506369823215},null,{"$f":"R87*R89/1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1068842698317276,7.0858534799533013,8.4555433699174358,9.7629222135810281,13.095541828377421,16.767514354341049,16.894282007913766,17.076345990905033,20.786684402899496,22.651270711465223,19.057510750195529,17.336598408204623,19.184985738491172,20.905898080482061,18.135002746507947,16.497393802843344,18.256307112705343,19.893916056369932,17.559656928849574,15.974002289789576,17.67711282803922,19.262767467099213,16.687761290834288,15.180839702698744,16.799385112177678,18.306306700313211,16.197569709886384,14.734912913341457,16.305914657778619,17.768571454323538,15.841219661049324,14.410741631456236,15.947180996574755,17.377659026167834,16.380481352368491,14.901307450984042,16.490049789508095,17.969223690892541,16.643061093732314,15.140175978244775,16.754385917101775,18.257271032589305,16.51282869163143,15.021703692721564,16.6232823952544,18.114407394164257,{"$f":"CD87*CD89/1000000","v":16.305051801344561},14.832689264099397,16.414115692992368,17.886478230237525,16.281229895058551,14.81101849985259,16.3901344428516,17.860345838057551,16.415195267820355,14.932886665040586,16.524995905063317,18.007304507843077,16.660037820226943,15.155619689303437,16.771476200295371,18.275894331218868,16.435776245798557,14.951609160057549,16.545714548446057,18.029881634187056,16.849752335269248,15.328202793288408,16.962459708749325,18.484009250730157,16.880097598286241,15.355807848608215,16.993007950114258,18.517297699792277,16.938687257198584,15.409106802535163,17.051989513099596,18.581569967763006,17.132323820584038,15.58525778996273,17.246921304333782,18.793987334955073,13.990308652988917,12.72696974452503,14.083889312875144,15.347228221339021,13.990308652988917,12.72696974452503,14.083889312875144,15.347228221339021,13.990308652988917,12.72696974452503,14.083889312875144,15.347228221339021,13.990308652988917,12.72696974452503,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP87*EP89/1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB87*HB89/1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"\"","v":""},"Total Revenue"]
[]
[null,null,"Net Offtaker Revenues",null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R95:IE95)","v":2056.6642965283781},null,{"$f":"R76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28185645567513462,1.5403895293243763,2.6577263418464874,3.6989157980336986,4.2708346029264836,5.7287041688095961,7.3350252048478977,8.349594725523211,8.4395754936540808,10.273321492459081,11.194848669523513,11.796116368449674,10.730915224810403,11.875020156867407,12.940221300506675,12.718624372137256,11.570119830171679,12.803698782653235,13.952203324618804,13.293970189795626,12.093511343225449,13.382893067319355,14.583351913889523,14.165865827810915,12.886673930316277,14.260620783180901,15.539812680675528,14.656057408758818,13.332600719673568,14.754091237579958,16.077547926665197,15.012407457595877,13.656772001558785,15.112824898783824,16.468460354820902,14.473145766276708,13.166206182030981,14.569956105850478,15.876895690096195,14.210566024912888,12.927337654770248,14.3056199782568,15.588848348399431,14.340798427013771,13.045809940293459,14.436723500104176,15.731711986824479,{"$f":"CD76","v":14.54857531730064},13.234824368915627,14.645890202366209,15.95964115075121,14.572397223586652,13.256495133162435,14.669871452506978,15.985773542931184,14.438431850824847,13.134626967974439,14.53500999029526,15.838814873145658,14.193589298418257,12.911893943711586,14.288529695063207,15.570225049769867,14.417850872846644,13.115904472957476,14.51429134691252,15.816237746801676,14.003874783375954,12.739310839726615,14.097546186609252,15.362110130258579,13.97352952035896,12.711705784406808,14.066997945244317,15.328821681196459,13.914939861446619,12.658406830479862,14.008016382258981,15.26454941322573,13.721303298061166,12.482255843052293,13.813084591024797,15.052132046033663,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,{"$f":"EP76","v":16.863318465656281},15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CfD Revenues",null,null,null,null,null,null,"$m",null,null,null,null,null,1547.5506369823215,null,{"$f":"R91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1068842698317276,7.0858534799533013,8.4555433699174358,9.7629222135810281,13.095541828377421,16.767514354341049,16.894282007913766,17.076345990905033,20.786684402899496,22.651270711465223,19.057510750195529,17.336598408204623,19.184985738491172,20.905898080482061,18.135002746507947,16.497393802843344,18.256307112705343,19.893916056369932,17.559656928849574,15.974002289789576,17.67711282803922,19.262767467099213,16.687761290834288,15.180839702698744,16.799385112177678,18.306306700313211,16.197569709886384,14.734912913341457,16.305914657778619,17.768571454323538,15.841219661049324,14.410741631456236,15.947180996574755,17.377659026167834,16.380481352368491,14.901307450984042,16.490049789508095,17.969223690892541,16.643061093732314,15.140175978244775,16.754385917101775,18.257271032589305,16.51282869163143,15.021703692721564,16.6232823952544,18.114407394164257,{"$f":"CD91","v":16.305051801344561},14.832689264099397,16.414115692992368,17.886478230237525,16.281229895058551,14.81101849985259,16.3901344428516,17.860345838057551,16.415195267820355,14.932886665040586,16.524995905063317,18.007304507843077,16.660037820226943,15.155619689303437,16.771476200295371,18.275894331218868,16.435776245798557,14.951609160057549,16.545714548446057,18.029881634187056,16.849752335269248,15.328202793288408,16.962459708749325,18.484009250730157,16.880097598286241,15.355807848608215,16.993007950114258,18.517297699792277,16.938687257198584,15.409106802535163,17.051989513099596,18.581569967763006,17.132323820584038,15.58525778996273,17.246921304333782,18.793987334955073,13.990308652988917,12.72696974452503,14.083889312875144,15.347228221339021,13.990308652988917,12.72696974452503,14.083889312875144,15.347228221339021,13.990308652988917,12.72696974452503,14.083889312875144,15.347228221339021,13.990308652988917,12.72696974452503,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"$m",null,null,null,null,null,3604.2149335107065,null,{"$f":"SUM(R95:R96)","v":0},{"$f":"SUM(S95:S96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28185645567513462,5.6472737991561042,9.7435798217997878,12.154459167951135,14.033756816507513,18.824245997187017,24.102539559188948,25.243876733436977,25.515921484559115,31.060005895358579,33.846119380988739,30.853627118645203,28.067513633015025,31.060005895358579,33.846119380988739,30.853627118645203,28.067513633015025,31.060005895358579,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358575,33.846119380988739,30.853627118645203,28.067513633015022,31.060005895358579,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358579,33.846119380988739,30.8536271186452,28.067513633015022,31.060005895358579,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358572,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358575,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358575,33.846119380988739,30.8536271186452,{"$f":"SUM(CE95:CE96)","v":28.067513633015025},31.060005895358579,33.846119380988739,30.853627118645203,28.067513633015025,31.060005895358579,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358579,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358579,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358579,33.846119380988732,30.8536271186452,28.067513633015025,31.060005895358579,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358575,33.846119380988739,30.853627118645203,28.067513633015025,31.060005895358579,33.846119380988739,30.853627118645203,28.067513633015025,31.060005895358579,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358575,33.846119380988732,30.8536271186452,28.067513633015025,31.060005895358575,33.846119380988732,30.8536271186452,28.067513633015025,31.060005895358575,33.846119380988732,30.8536271186452,28.067513633015025,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,{"$f":"SUM(EQ95:EQ96)","v":15.340543888489993},16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HC95:HC96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pre-Completion Revenue",null,null,null,null,null,null,"$m",null,null,null,null,null,0.28185645567513462,null,{"$f":"R$97*R11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28185645567513462,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD$97*CD11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP$97*EP11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB$97*HB11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Post-Completion Revenues",null,null,null,null,null,null,"$m",null,null,null,null,null,3603.9330770550309,null,{"$f":"R$97*R12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.6472737991561042,9.7435798217997878,12.154459167951135,14.033756816507513,18.824245997187017,24.102539559188948,25.243876733436977,25.515921484559115,31.060005895358579,33.846119380988739,30.853627118645203,28.067513633015025,31.060005895358579,33.846119380988739,30.853627118645203,28.067513633015025,31.060005895358579,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358575,33.846119380988739,30.853627118645203,28.067513633015022,31.060005895358579,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358579,33.846119380988739,30.8536271186452,28.067513633015022,31.060005895358579,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358572,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358575,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358575,33.846119380988739,{"$f":"CD$97*CD12","v":30.8536271186452},28.067513633015025,31.060005895358579,33.846119380988739,30.853627118645203,28.067513633015025,31.060005895358579,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358579,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358579,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358579,33.846119380988732,30.8536271186452,28.067513633015025,31.060005895358579,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358575,33.846119380988739,30.853627118645203,28.067513633015025,31.060005895358579,33.846119380988739,30.853627118645203,28.067513633015025,31.060005895358579,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358575,33.846119380988732,30.8536271186452,28.067513633015025,31.060005895358575,33.846119380988732,30.8536271186452,28.067513633015025,31.060005895358575,33.846119380988732,30.8536271186452,28.067513633015025,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,{"$f":"EP$97*EP12","v":16.863318465656281},15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB$97*HB12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Operating Costs"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"% p.a."]
[null,"Operating Costs - Escalation",null,null,null,null,null,null,null,"x",null,{"$f":"InputC!J204","v":0.01},null,null,null,null,1,{"$f":"Q105*(1+$L105/R17)","v":1.0008333333333332},1.0016673611111109,1.0025020839120367,1.0033375023152966,1.0041736169005593,1.0050104282479764,1.005847936938183,1.006686143552298,1.0075250486719249,1.0083646528791514,1.0092049567565506,1.010045960887181,1.0108876658545869,1.0117300722427989,1.0125731806363345,1.013416991620198,1.0142615057798814,1.0151067237013645,1.0176444905106179,1.0201886017368944,1.0227390732412367,1.0252959209243397,1.0278591607266505,1.030428808628467,1.033004880650038,1.035587392851663,1.0381763613337922,1.0407718022371266,1.0433737317427194,1.0459821660720761,1.0485971214872563,1.0512186142909743,1.0538466608267016,1.0564812774787684,1.0591224806724653,1.0617702868741463,1.0644247125913315,1.0670857743728097,1.0697534888087417,1.0724278725307634,1.0751089422120903,1.0777967145676204,1.0804912063540393,1.0831924343699244,1.0859004154558491,1.0886151664944888,1.0913367044107249,1.0940650461717516,1.0968002087871809,1.0995422093091487,1.1022910648324216,1.1050467924945027,1.1078094094757389,1.1105789329994282,1.1133553803319267,1.1161387687827564,1.1189291157047132,1.1217264384939749,1.1245307545902097,1.1273420814766852,1.1301604366803768,1.1329858377720776,1.1358183023665078,1.1386578481224241,{"$f":"CC105*(1+$L105/CD17)","v":1.14150449274273},1.1443582539745867,1.147219149609523,1.1500871974835467,1.1529624154772555,1.1558448215159487,1.1587344335697385,1.1616312696536628,1.1645353478277969,1.1674466861973662,1.1703653029128596,1.1732912161701416,1.1762244442105669,1.1791650053210934,1.1821129178343961,1.1850682001289821,1.1880308706293043,1.1910009478058776,1.1939784501753923,1.1969633963008306,1.1999558047915826,1.2029556943035615,1.2059630835393205,1.2089779912481686,1.2120004362262891,1.2150304373168548,1.2180680134101469,1.2211131834436721,1.2241659664022813,1.2272263813182869,1.2302944472715824,1.2333701833897612,1.2364536088482356,1.2395447428703561,1.242643604727532,1.2457502137393508,1.2488645892736991,1.2519867507468834,1.2551167176237505,1.2582545094178099,1.2614001456913544,1.2645536460555826,1.2677150301707216,1.2708843177461484,1.2740615285405137,1.2772466823618649,1.2804397990677694,1.2836408985654388,1.2868500008118524,1.2900671258138821,1.2932922936284168,1.2965255243624878,1.299766838173394,1.3030162552688274,1.3062737959069994,1.3095394803967668,1.3128133290977586,1.316095362420503,1.3193856008265541,1.3226840648286204,1.3259907749906918,1.3293057519281686,1.332629016307989,1.3359605888487589,{"$f":"EO105*(1+$L105/EP17)","v":1.3393004903208807},1.3426487415466828,1.3460053634005493,1.3493703768090506,1.3527438027510732,1.3561256622579507,1.3595159764135956,1.3629147663546295,1.366322053270516,1.3697378584036923,1.3731622030497015,1.3765951085573256,1.3800365963287189,1.3834866878195407,1.3869454045390894,1.390412768050437,1.3938887999705629,1.3973735219704893,1.4008669557754154,1.4043691231648538,1.4078800459727658,1.4113997460876977,1.4149282454529168,1.4184655660665491,1.4220117299817154,1.4255667593066697,1.4291306762049363,1.4327035028954485,1.4362852616526871,1.4398759748068188,1.4434756647438358,1.4470843539056952,1.4507020647904594,1.4543288199524353,1.4579646420023165,1.4616095536073221,1.4652635774913403,1.4689267364350687,1.4725990532761561,1.4762805509093464,1.4799712522866197,1.4836711804173361,1.4873803583683793,1.4910988092643003,1.494826556287461,1.4985636226781796,1.502310031734875,1.5060658068142121,1.5098309713312474,1.5136055487595754,1.5173895626314742,1.5211830365380528,1.5249859941293977,1.5287984591147212,1.532620455262508,1.5364520064006641,1.5402931364166657,1.5441438692577072,1.5480042289308513,1.5518742395031784,1.5557539251019363,1.5596433099146911,1.5635424181894777,1.5674512742349513,{"$f":"HA105*(1+$L105/HB17)","v":1.5713699024205385},1.5752983271765897,1.579236572994531,1.5831846644270173,1.5871426260880848,1.5911104826533049,1.595088258859938,1.5990759795070877,1.6030736694558554,1.607081353629495,1.6110990570135686,1.6151268046561025,1.6191646216677427,1.6232125332219118,1.6272705645549665,1.6313387409663538,1.6354170878187695,1.6395056305383162,1.6436043946146619,1.6477134056011984,1.6518326891152013,1.6559622708379893,1.6601021765150843,1.6642524319563718,1.6684130630362626,1.6725840956938531,1.6767655559330876,1.6809574698229202,1.6851598634974774,1.689372763156221]
[]
[null,{"$f":"\"\"","v":""},"Service & Maintenance Agreement"]
[]
[null,null,"Flags"]
[null,null,"SMA - WTG During Construction Phase",null,null,null,null,null,null,"flag",null,null,null,null,null,null,null,{"$f":"R11","v":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,{"$f":"CD11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"InputC!C217","v":"SMA - WTG Period 1"},null,null,null,null,null,null,"flag",null,null,null,null,null,{"$f":"SUM(R111:IE111)","v":21},null,{"$f":"Time!R113","v":0},{"$f":"Time!S113","v":0},{"$f":"Time!T113","v":0},{"$f":"Time!U113","v":0},{"$f":"Time!V113","v":0},{"$f":"Time!W113","v":0},{"$f":"Time!X113","v":0},{"$f":"Time!Y113","v":0},{"$f":"Time!Z113","v":0},{"$f":"Time!AA113","v":0},{"$f":"Time!AB113","v":0},{"$f":"Time!AC113","v":0},{"$f":"Time!AD113","v":0},{"$f":"Time!AE113","v":0},{"$f":"Time!AF113","v":0},{"$f":"Time!AG113","v":0},{"$f":"Time!AH113","v":0},{"$f":"Time!AI113","v":0},{"$f":"Time!AJ113","v":1},{"$f":"Time!AK113","v":1},{"$f":"Time!AL113","v":1},{"$f":"Time!AM113","v":1},{"$f":"Time!AN113","v":1},{"$f":"Time!AO113","v":1},{"$f":"Time!AP113","v":1},{"$f":"Time!AQ113","v":1},{"$f":"Time!AR113","v":1},{"$f":"Time!AS113","v":1},{"$f":"Time!AT113","v":1},{"$f":"Time!AU113","v":1},{"$f":"Time!AV113","v":1},{"$f":"Time!AW113","v":1},{"$f":"Time!AX113","v":1},{"$f":"Time!AY113","v":1},{"$f":"Time!AZ113","v":1},{"$f":"Time!BA113","v":1},{"$f":"Time!BB113","v":1},{"$f":"Time!BC113","v":1},{"$f":"Time!BD113","v":1},{"$f":"Time!BE113","v":0},{"$f":"Time!BF113","v":0},{"$f":"Time!BG113","v":0},{"$f":"Time!BH113","v":0},{"$f":"Time!BI113","v":0},{"$f":"Time!BJ113","v":0},{"$f":"Time!BK113","v":0},{"$f":"Time!BL113","v":0},{"$f":"Time!BM113","v":0},{"$f":"Time!BN113","v":0},{"$f":"Time!BO113","v":0},{"$f":"Time!BP113","v":0},{"$f":"Time!BQ113","v":0},{"$f":"Time!BR113","v":0},{"$f":"Time!BS113","v":0},{"$f":"Time!BT113","v":0},{"$f":"Time!BU113","v":0},{"$f":"Time!BV113","v":0},{"$f":"Time!BW113","v":0},{"$f":"Time!BX113","v":0},{"$f":"Time!BY113","v":0},{"$f":"Time!BZ113","v":0},{"$f":"Time!CA113","v":0},{"$f":"Time!CB113","v":0},{"$f":"Time!CC113","v":0},{"$f":"Time!CD113","v":0},{"$f":"Time!CE113","v":0},{"$f":"Time!CF113","v":0},{"$f":"Time!CG113","v":0},{"$f":"Time!CH113","v":0},{"$f":"Time!CI113","v":0},{"$f":"Time!CJ113","v":0},{"$f":"Time!CK113","v":0},{"$f":"Time!CL113","v":0},{"$f":"Time!CM113","v":0},{"$f":"Time!CN113","v":0},{"$f":"Time!CO113","v":0},{"$f":"Time!CP113","v":0},{"$f":"Time!CQ113","v":0},{"$f":"Time!CR113","v":0},{"$f":"Time!CS113","v":0},{"$f":"Time!CT113","v":0},{"$f":"Time!CU113","v":0},{"$f":"Time!CV113","v":0},{"$f":"Time!CW113","v":0},{"$f":"Time!CX113","v":0},{"$f":"Time!CY113","v":0},{"$f":"Time!CZ113","v":0},{"$f":"Time!DA113","v":0},{"$f":"Time!DB113","v":0},{"$f":"Time!DC113","v":0},{"$f":"Time!DD113","v":0},{"$f":"Time!DE113","v":0},{"$f":"Time!DF113","v":0},{"$f":"Time!DG113","v":0},{"$f":"Time!DH113","v":0},{"$f":"Time!DI113","v":0},{"$f":"Time!DJ113","v":0},{"$f":"Time!DK113","v":0},{"$f":"Time!DL113","v":0},{"$f":"Time!DM113","v":0},{"$f":"Time!DN113","v":0},{"$f":"Time!DO113","v":0},{"$f":"Time!DP113","v":0},{"$f":"Time!DQ113","v":0},{"$f":"Time!DR113","v":0},{"$f":"Time!DS113","v":0},{"$f":"Time!DT113","v":0},{"$f":"Time!DU113","v":0},{"$f":"Time!DV113","v":0},{"$f":"Time!DW113","v":0},{"$f":"Time!DX113","v":0},{"$f":"Time!DY113","v":0},{"$f":"Time!DZ113","v":0},{"$f":"Time!EA113","v":0},{"$f":"Time!EB113","v":0},{"$f":"Time!EC113","v":0},{"$f":"Time!ED113","v":0},{"$f":"Time!EE113","v":0},{"$f":"Time!EF113","v":0},{"$f":"Time!EG113","v":0},{"$f":"Time!EH113","v":0},{"$f":"Time!EI113","v":0},{"$f":"Time!EJ113","v":0},{"$f":"Time!EK113","v":0},{"$f":"Time!EL113","v":0},{"$f":"Time!EM113","v":0},{"$f":"Time!EN113","v":0},{"$f":"Time!EO113","v":0},{"$f":"Time!EP113","v":0},{"$f":"Time!EQ113","v":0},{"$f":"Time!ER113","v":0},{"$f":"Time!ES113","v":0},{"$f":"Time!ET113","v":0},{"$f":"Time!EU113","v":0},{"$f":"Time!EV113","v":0},{"$f":"Time!EW113","v":0},{"$f":"Time!EX113","v":0},{"$f":"Time!EY113","v":0},{"$f":"Time!EZ113","v":0},{"$f":"Time!FA113","v":0},{"$f":"Time!FB113","v":0},{"$f":"Time!FC113","v":0},{"$f":"Time!FD113","v":0},{"$f":"Time!FE113","v":0},{"$f":"Time!FF113","v":0},{"$f":"Time!FG113","v":0},{"$f":"Time!FH113","v":0},{"$f":"Time!FI113","v":0},{"$f":"Time!FJ113","v":0},{"$f":"Time!FK113","v":0},{"$f":"Time!FL113","v":0},{"$f":"Time!FM113","v":0},{"$f":"Time!FN113","v":0},{"$f":"Time!FO113","v":0},{"$f":"Time!FP113","v":0},{"$f":"Time!FQ113","v":0},{"$f":"Time!FR113","v":0},{"$f":"Time!FS113","v":0},{"$f":"Time!FT113","v":0},{"$f":"Time!FU113","v":0},{"$f":"Time!FV113","v":0},{"$f":"Time!FW113","v":0},{"$f":"Time!FX113","v":0},{"$f":"Time!FY113","v":0},{"$f":"Time!FZ113","v":0},{"$f":"Time!GA113","v":0},{"$f":"Time!GB113","v":0},{"$f":"Time!GC113","v":0},{"$f":"Time!GD113","v":0},{"$f":"Time!GE113","v":0},{"$f":"Time!GF113","v":0},{"$f":"Time!GG113","v":0},{"$f":"Time!GH113","v":0},{"$f":"Time!GI113","v":0},{"$f":"Time!GJ113","v":0},{"$f":"Time!GK113","v":0},{"$f":"Time!GL113","v":0},{"$f":"Time!GM113","v":0},{"$f":"Time!GN113","v":0},{"$f":"Time!GO113","v":0},{"$f":"Time!GP113","v":0},{"$f":"Time!GQ113","v":0},{"$f":"Time!GR113","v":0},{"$f":"Time!GS113","v":0},{"$f":"Time!GT113","v":0},{"$f":"Time!GU113","v":0},{"$f":"Time!GV113","v":0},{"$f":"Time!GW113","v":0},{"$f":"Time!GX113","v":0},{"$f":"Time!GY113","v":0},{"$f":"Time!GZ113","v":0},{"$f":"Time!HA113","v":0},{"$f":"Time!HB113","v":0},{"$f":"Time!HC113","v":0},{"$f":"Time!HD113","v":0},{"$f":"Time!HE113","v":0},{"$f":"Time!HF113","v":0},{"$f":"Time!HG113","v":0},{"$f":"Time!HH113","v":0},{"$f":"Time!HI113","v":0},{"$f":"Time!HJ113","v":0},{"$f":"Time!HK113","v":0},{"$f":"Time!HL113","v":0},{"$f":"Time!HM113","v":0},{"$f":"Time!HN113","v":0},{"$f":"Time!HO113","v":0},{"$f":"Time!HP113","v":0},{"$f":"Time!HQ113","v":0},{"$f":"Time!HR113","v":0},{"$f":"Time!HS113","v":0},{"$f":"Time!HT113","v":0},{"$f":"Time!HU113","v":0},{"$f":"Time!HV113","v":0},{"$f":"Time!HW113","v":0},{"$f":"Time!HX113","v":0},{"$f":"Time!HY113","v":0},{"$f":"Time!HZ113","v":0},{"$f":"Time!IA113","v":0},{"$f":"Time!IB113","v":0},{"$f":"Time!IC113","v":0},{"$f":"Time!ID113","v":0},{"$f":"Time!IE113","v":0}]
[null,null,{"$f":"InputC!C218","v":"SMA - WTG Period 2"},null,null,null,null,null,null,"flag",null,null,null,null,null,20,null,{"$f":"IF(Time!R114=1,0,Time!R117)","v":0},{"$f":"IF(Time!S114=1,0,Time!S117)","v":0},{"$f":"IF(Time!T114=1,0,Time!T117)","v":0},{"$f":"IF(Time!U114=1,0,Time!U117)","v":0},{"$f":"IF(Time!V114=1,0,Time!V117)","v":0},{"$f":"IF(Time!W114=1,0,Time!W117)","v":0},{"$f":"IF(Time!X114=1,0,Time!X117)","v":0},{"$f":"IF(Time!Y114=1,0,Time!Y117)","v":0},{"$f":"IF(Time!Z114=1,0,Time!Z117)","v":0},{"$f":"IF(Time!AA114=1,0,Time!AA117)","v":0},{"$f":"IF(Time!AB114=1,0,Time!AB117)","v":0},{"$f":"IF(Time!AC114=1,0,Time!AC117)","v":0},{"$f":"IF(Time!AD114=1,0,Time!AD117)","v":0},{"$f":"IF(Time!AE114=1,0,Time!AE117)","v":0},{"$f":"IF(Time!AF114=1,0,Time!AF117)","v":0},{"$f":"IF(Time!AG114=1,0,Time!AG117)","v":0},{"$f":"IF(Time!AH114=1,0,Time!AH117)","v":0},{"$f":"IF(Time!AI114=1,0,Time!AI117)","v":0},{"$f":"IF(Time!AJ114=1,0,Time!AJ117)","v":0},{"$f":"IF(Time!AK114=1,0,Time!AK117)","v":0},{"$f":"IF(Time!AL114=1,0,Time!AL117)","v":0},{"$f":"IF(Time!AM114=1,0,Time!AM117)","v":0},{"$f":"IF(Time!AN114=1,0,Time!AN117)","v":0},{"$f":"IF(Time!AO114=1,0,Time!AO117)","v":0},{"$f":"IF(Time!AP114=1,0,Time!AP117)","v":0},{"$f":"IF(Time!AQ114=1,0,Time!AQ117)","v":0},{"$f":"IF(Time!AR114=1,0,Time!AR117)","v":0},{"$f":"IF(Time!AS114=1,0,Time!AS117)","v":0},{"$f":"IF(Time!AT114=1,0,Time!AT117)","v":0},{"$f":"IF(Time!AU114=1,0,Time!AU117)","v":0},{"$f":"IF(Time!AV114=1,0,Time!AV117)","v":0},{"$f":"IF(Time!AW114=1,0,Time!AW117)","v":0},{"$f":"IF(Time!AX114=1,0,Time!AX117)","v":0},{"$f":"IF(Time!AY114=1,0,Time!AY117)","v":0},{"$f":"IF(Time!AZ114=1,0,Time!AZ117)","v":0},{"$f":"IF(Time!BA114=1,0,Time!BA117)","v":0},{"$f":"IF(Time!BB114=1,0,Time!BB117)","v":0},{"$f":"IF(Time!BC114=1,0,Time!BC117)","v":0},{"$f":"IF(Time!BD114=1,0,Time!BD117)","v":0},{"$f":"IF(Time!BE114=1,0,Time!BE117)","v":1},{"$f":"IF(Time!BF114=1,0,Time!BF117)","v":1},{"$f":"IF(Time!BG114=1,0,Time!BG117)","v":1},{"$f":"IF(Time!BH114=1,0,Time!BH117)","v":1},{"$f":"IF(Time!BI114=1,0,Time!BI117)","v":1},{"$f":"IF(Time!BJ114=1,0,Time!BJ117)","v":1},{"$f":"IF(Time!BK114=1,0,Time!BK117)","v":1},{"$f":"IF(Time!BL114=1,0,Time!BL117)","v":1},{"$f":"IF(Time!BM114=1,0,Time!BM117)","v":1},{"$f":"IF(Time!BN114=1,0,Time!BN117)","v":1},{"$f":"IF(Time!BO114=1,0,Time!BO117)","v":1},{"$f":"IF(Time!BP114=1,0,Time!BP117)","v":1},{"$f":"IF(Time!BQ114=1,0,Time!BQ117)","v":1},{"$f":"IF(Time!BR114=1,0,Time!BR117)","v":1},{"$f":"IF(Time!BS114=1,0,Time!BS117)","v":1},{"$f":"IF(Time!BT114=1,0,Time!BT117)","v":1},{"$f":"IF(Time!BU114=1,0,Time!BU117)","v":1},{"$f":"IF(Time!BV114=1,0,Time!BV117)","v":1},{"$f":"IF(Time!BW114=1,0,Time!BW117)","v":1},{"$f":"IF(Time!BX114=1,0,Time!BX117)","v":1},{"$f":"IF(Time!BY114=1,0,Time!BY117)","v":0},{"$f":"IF(Time!BZ114=1,0,Time!BZ117)","v":0},{"$f":"IF(Time!CA114=1,0,Time!CA117)","v":0},{"$f":"IF(Time!CB114=1,0,Time!CB117)","v":0},{"$f":"IF(Time!CC114=1,0,Time!CC117)","v":0},{"$f":"IF(Time!CD114=1,0,Time!CD117)","v":0},{"$f":"IF(Time!CE114=1,0,Time!CE117)","v":0},{"$f":"IF(Time!CF114=1,0,Time!CF117)","v":0},{"$f":"IF(Time!CG114=1,0,Time!CG117)","v":0},{"$f":"IF(Time!CH114=1,0,Time!CH117)","v":0},{"$f":"IF(Time!CI114=1,0,Time!CI117)","v":0},{"$f":"IF(Time!CJ114=1,0,Time!CJ117)","v":0},{"$f":"IF(Time!CK114=1,0,Time!CK117)","v":0},{"$f":"IF(Time!CL114=1,0,Time!CL117)","v":0},{"$f":"IF(Time!CM114=1,0,Time!CM117)","v":0},{"$f":"IF(Time!CN114=1,0,Time!CN117)","v":0},{"$f":"IF(Time!CO114=1,0,Time!CO117)","v":0},{"$f":"IF(Time!CP114=1,0,Time!CP117)","v":0},{"$f":"IF(Time!CQ114=1,0,Time!CQ117)","v":0},{"$f":"IF(Time!CR114=1,0,Time!CR117)","v":0},{"$f":"IF(Time!CS114=1,0,Time!CS117)","v":0},{"$f":"IF(Time!CT114=1,0,Time!CT117)","v":0},{"$f":"IF(Time!CU114=1,0,Time!CU117)","v":0},{"$f":"IF(Time!CV114=1,0,Time!CV117)","v":0},{"$f":"IF(Time!CW114=1,0,Time!CW117)","v":0},{"$f":"IF(Time!CX114=1,0,Time!CX117)","v":0},{"$f":"IF(Time!CY114=1,0,Time!CY117)","v":0},{"$f":"IF(Time!CZ114=1,0,Time!CZ117)","v":0},{"$f":"IF(Time!DA114=1,0,Time!DA117)","v":0},{"$f":"IF(Time!DB114=1,0,Time!DB117)","v":0},{"$f":"IF(Time!DC114=1,0,Time!DC117)","v":0},{"$f":"IF(Time!DD114=1,0,Time!DD117)","v":0},{"$f":"IF(Time!DE114=1,0,Time!DE117)","v":0},{"$f":"IF(Time!DF114=1,0,Time!DF117)","v":0},{"$f":"IF(Time!DG114=1,0,Time!DG117)","v":0},{"$f":"IF(Time!DH114=1,0,Time!DH117)","v":0},{"$f":"IF(Time!DI114=1,0,Time!DI117)","v":0},{"$f":"IF(Time!DJ114=1,0,Time!DJ117)","v":0},{"$f":"IF(Time!DK114=1,0,Time!DK117)","v":0},{"$f":"IF(Time!DL114=1,0,Time!DL117)","v":0},{"$f":"IF(Time!DM114=1,0,Time!DM117)","v":0},{"$f":"IF(Time!DN114=1,0,Time!DN117)","v":0},{"$f":"IF(Time!DO114=1,0,Time!DO117)","v":0},{"$f":"IF(Time!DP114=1,0,Time!DP117)","v":0},{"$f":"IF(Time!DQ114=1,0,Time!DQ117)","v":0},{"$f":"IF(Time!DR114=1,0,Time!DR117)","v":0},{"$f":"IF(Time!DS114=1,0,Time!DS117)","v":0},{"$f":"IF(Time!DT114=1,0,Time!DT117)","v":0},{"$f":"IF(Time!DU114=1,0,Time!DU117)","v":0},{"$f":"IF(Time!DV114=1,0,Time!DV117)","v":0},{"$f":"IF(Time!DW114=1,0,Time!DW117)","v":0},{"$f":"IF(Time!DX114=1,0,Time!DX117)","v":0},{"$f":"IF(Time!DY114=1,0,Time!DY117)","v":0},{"$f":"IF(Time!DZ114=1,0,Time!DZ117)","v":0},{"$f":"IF(Time!EA114=1,0,Time!EA117)","v":0},{"$f":"IF(Time!EB114=1,0,Time!EB117)","v":0},{"$f":"IF(Time!EC114=1,0,Time!EC117)","v":0},{"$f":"IF(Time!ED114=1,0,Time!ED117)","v":0},{"$f":"IF(Time!EE114=1,0,Time!EE117)","v":0},{"$f":"IF(Time!EF114=1,0,Time!EF117)","v":0},{"$f":"IF(Time!EG114=1,0,Time!EG117)","v":0},{"$f":"IF(Time!EH114=1,0,Time!EH117)","v":0},{"$f":"IF(Time!EI114=1,0,Time!EI117)","v":0},{"$f":"IF(Time!EJ114=1,0,Time!EJ117)","v":0},{"$f":"IF(Time!EK114=1,0,Time!EK117)","v":0},{"$f":"IF(Time!EL114=1,0,Time!EL117)","v":0},{"$f":"IF(Time!EM114=1,0,Time!EM117)","v":0},{"$f":"IF(Time!EN114=1,0,Time!EN117)","v":0},{"$f":"IF(Time!EO114=1,0,Time!EO117)","v":0},{"$f":"IF(Time!EP114=1,0,Time!EP117)","v":0},{"$f":"IF(Time!EQ114=1,0,Time!EQ117)","v":0},{"$f":"IF(Time!ER114=1,0,Time!ER117)","v":0},{"$f":"IF(Time!ES114=1,0,Time!ES117)","v":0},{"$f":"IF(Time!ET114=1,0,Time!ET117)","v":0},{"$f":"IF(Time!EU114=1,0,Time!EU117)","v":0},{"$f":"IF(Time!EV114=1,0,Time!EV117)","v":0},{"$f":"IF(Time!EW114=1,0,Time!EW117)","v":0},{"$f":"IF(Time!EX114=1,0,Time!EX117)","v":0},{"$f":"IF(Time!EY114=1,0,Time!EY117)","v":0},{"$f":"IF(Time!EZ114=1,0,Time!EZ117)","v":0},{"$f":"IF(Time!FA114=1,0,Time!FA117)","v":0},{"$f":"IF(Time!FB114=1,0,Time!FB117)","v":0},{"$f":"IF(Time!FC114=1,0,Time!FC117)","v":0},{"$f":"IF(Time!FD114=1,0,Time!FD117)","v":0},{"$f":"IF(Time!FE114=1,0,Time!FE117)","v":0},{"$f":"IF(Time!FF114=1,0,Time!FF117)","v":0},{"$f":"IF(Time!FG114=1,0,Time!FG117)","v":0},{"$f":"IF(Time!FH114=1,0,Time!FH117)","v":0},{"$f":"IF(Time!FI114=1,0,Time!FI117)","v":0},{"$f":"IF(Time!FJ114=1,0,Time!FJ117)","v":0},{"$f":"IF(Time!FK114=1,0,Time!FK117)","v":0},{"$f":"IF(Time!FL114=1,0,Time!FL117)","v":0},{"$f":"IF(Time!FM114=1,0,Time!FM117)","v":0},{"$f":"IF(Time!FN114=1,0,Time!FN117)","v":0},{"$f":"IF(Time!FO114=1,0,Time!FO117)","v":0},{"$f":"IF(Time!FP114=1,0,Time!FP117)","v":0},{"$f":"IF(Time!FQ114=1,0,Time!FQ117)","v":0},{"$f":"IF(Time!FR114=1,0,Time!FR117)","v":0},{"$f":"IF(Time!FS114=1,0,Time!FS117)","v":0},{"$f":"IF(Time!FT114=1,0,Time!FT117)","v":0},{"$f":"IF(Time!FU114=1,0,Time!FU117)","v":0},{"$f":"IF(Time!FV114=1,0,Time!FV117)","v":0},{"$f":"IF(Time!FW114=1,0,Time!FW117)","v":0},{"$f":"IF(Time!FX114=1,0,Time!FX117)","v":0},{"$f":"IF(Time!FY114=1,0,Time!FY117)","v":0},{"$f":"IF(Time!FZ114=1,0,Time!FZ117)","v":0},{"$f":"IF(Time!GA114=1,0,Time!GA117)","v":0},{"$f":"IF(Time!GB114=1,0,Time!GB117)","v":0},{"$f":"IF(Time!GC114=1,0,Time!GC117)","v":0},{"$f":"IF(Time!GD114=1,0,Time!GD117)","v":0},{"$f":"IF(Time!GE114=1,0,Time!GE117)","v":0},{"$f":"IF(Time!GF114=1,0,Time!GF117)","v":0},{"$f":"IF(Time!GG114=1,0,Time!GG117)","v":0},{"$f":"IF(Time!GH114=1,0,Time!GH117)","v":0},{"$f":"IF(Time!GI114=1,0,Time!GI117)","v":0},{"$f":"IF(Time!GJ114=1,0,Time!GJ117)","v":0},{"$f":"IF(Time!GK114=1,0,Time!GK117)","v":0},{"$f":"IF(Time!GL114=1,0,Time!GL117)","v":0},{"$f":"IF(Time!GM114=1,0,Time!GM117)","v":0},{"$f":"IF(Time!GN114=1,0,Time!GN117)","v":0},{"$f":"IF(Time!GO114=1,0,Time!GO117)","v":0},{"$f":"IF(Time!GP114=1,0,Time!GP117)","v":0},{"$f":"IF(Time!GQ114=1,0,Time!GQ117)","v":0},{"$f":"IF(Time!GR114=1,0,Time!GR117)","v":0},{"$f":"IF(Time!GS114=1,0,Time!GS117)","v":0},{"$f":"IF(Time!GT114=1,0,Time!GT117)","v":0},{"$f":"IF(Time!GU114=1,0,Time!GU117)","v":0},{"$f":"IF(Time!GV114=1,0,Time!GV117)","v":0},{"$f":"IF(Time!GW114=1,0,Time!GW117)","v":0},{"$f":"IF(Time!GX114=1,0,Time!GX117)","v":0},{"$f":"IF(Time!GY114=1,0,Time!GY117)","v":0},{"$f":"IF(Time!GZ114=1,0,Time!GZ117)","v":0},{"$f":"IF(Time!HA114=1,0,Time!HA117)","v":0},{"$f":"IF(Time!HB114=1,0,Time!HB117)","v":0},{"$f":"IF(Time!HC114=1,0,Time!HC117)","v":0},{"$f":"IF(Time!HD114=1,0,Time!HD117)","v":0},{"$f":"IF(Time!HE114=1,0,Time!HE117)","v":0},{"$f":"IF(Time!HF114=1,0,Time!HF117)","v":0},{"$f":"IF(Time!HG114=1,0,Time!HG117)","v":0},{"$f":"IF(Time!HH114=1,0,Time!HH117)","v":0},{"$f":"IF(Time!HI114=1,0,Time!HI117)","v":0},{"$f":"IF(Time!HJ114=1,0,Time!HJ117)","v":0},{"$f":"IF(Time!HK114=1,0,Time!HK117)","v":0},{"$f":"IF(Time!HL114=1,0,Time!HL117)","v":0},{"$f":"IF(Time!HM114=1,0,Time!HM117)","v":0},{"$f":"IF(Time!HN114=1,0,Time!HN117)","v":0},{"$f":"IF(Time!HO114=1,0,Time!HO117)","v":0},{"$f":"IF(Time!HP114=1,0,Time!HP117)","v":0},{"$f":"IF(Time!HQ114=1,0,Time!HQ117)","v":0},{"$f":"IF(Time!HR114=1,0,Time!HR117)","v":0},{"$f":"IF(Time!HS114=1,0,Time!HS117)","v":0},{"$f":"IF(Time!HT114=1,0,Time!HT117)","v":0},{"$f":"IF(Time!HU114=1,0,Time!HU117)","v":0},{"$f":"IF(Time!HV114=1,0,Time!HV117)","v":0},{"$f":"IF(Time!HW114=1,0,Time!HW117)","v":0},{"$f":"IF(Time!HX114=1,0,Time!HX117)","v":0},{"$f":"IF(Time!HY114=1,0,Time!HY117)","v":0},{"$f":"IF(Time!HZ114=1,0,Time!HZ117)","v":0},{"$f":"IF(Time!IA114=1,0,Time!IA117)","v":0},{"$f":"IF(Time!IB114=1,0,Time!IB117)","v":0},{"$f":"IF(Time!IC114=1,0,Time!IC117)","v":0},{"$f":"IF(Time!ID114=1,0,Time!ID117)","v":0},{"$f":"IF(Time!IE114=1,0,Time!IE117)","v":0}]
[null,null,{"$f":"InputC!C219","v":"SMA - WTG Period 3"},null,null,null,null,null,null,"flag",null,null,null,null,null,20,null,{"$f":"IF(Time!R118=1,0,Time!R121)","v":0},{"$f":"IF(Time!S118=1,0,Time!S121)","v":0},{"$f":"IF(Time!T118=1,0,Time!T121)","v":0},{"$f":"IF(Time!U118=1,0,Time!U121)","v":0},{"$f":"IF(Time!V118=1,0,Time!V121)","v":0},{"$f":"IF(Time!W118=1,0,Time!W121)","v":0},{"$f":"IF(Time!X118=1,0,Time!X121)","v":0},{"$f":"IF(Time!Y118=1,0,Time!Y121)","v":0},{"$f":"IF(Time!Z118=1,0,Time!Z121)","v":0},{"$f":"IF(Time!AA118=1,0,Time!AA121)","v":0},{"$f":"IF(Time!AB118=1,0,Time!AB121)","v":0},{"$f":"IF(Time!AC118=1,0,Time!AC121)","v":0},{"$f":"IF(Time!AD118=1,0,Time!AD121)","v":0},{"$f":"IF(Time!AE118=1,0,Time!AE121)","v":0},{"$f":"IF(Time!AF118=1,0,Time!AF121)","v":0},{"$f":"IF(Time!AG118=1,0,Time!AG121)","v":0},{"$f":"IF(Time!AH118=1,0,Time!AH121)","v":0},{"$f":"IF(Time!AI118=1,0,Time!AI121)","v":0},{"$f":"IF(Time!AJ118=1,0,Time!AJ121)","v":0},{"$f":"IF(Time!AK118=1,0,Time!AK121)","v":0},{"$f":"IF(Time!AL118=1,0,Time!AL121)","v":0},{"$f":"IF(Time!AM118=1,0,Time!AM121)","v":0},{"$f":"IF(Time!AN118=1,0,Time!AN121)","v":0},{"$f":"IF(Time!AO118=1,0,Time!AO121)","v":0},{"$f":"IF(Time!AP118=1,0,Time!AP121)","v":0},{"$f":"IF(Time!AQ118=1,0,Time!AQ121)","v":0},{"$f":"IF(Time!AR118=1,0,Time!AR121)","v":0},{"$f":"IF(Time!AS118=1,0,Time!AS121)","v":0},{"$f":"IF(Time!AT118=1,0,Time!AT121)","v":0},{"$f":"IF(Time!AU118=1,0,Time!AU121)","v":0},{"$f":"IF(Time!AV118=1,0,Time!AV121)","v":0},{"$f":"IF(Time!AW118=1,0,Time!AW121)","v":0},{"$f":"IF(Time!AX118=1,0,Time!AX121)","v":0},{"$f":"IF(Time!AY118=1,0,Time!AY121)","v":0},{"$f":"IF(Time!AZ118=1,0,Time!AZ121)","v":0},{"$f":"IF(Time!BA118=1,0,Time!BA121)","v":0},{"$f":"IF(Time!BB118=1,0,Time!BB121)","v":0},{"$f":"IF(Time!BC118=1,0,Time!BC121)","v":0},{"$f":"IF(Time!BD118=1,0,Time!BD121)","v":0},{"$f":"IF(Time!BE118=1,0,Time!BE121)","v":0},{"$f":"IF(Time!BF118=1,0,Time!BF121)","v":0},{"$f":"IF(Time!BG118=1,0,Time!BG121)","v":0},{"$f":"IF(Time!BH118=1,0,Time!BH121)","v":0},{"$f":"IF(Time!BI118=1,0,Time!BI121)","v":0},{"$f":"IF(Time!BJ118=1,0,Time!BJ121)","v":0},{"$f":"IF(Time!BK118=1,0,Time!BK121)","v":0},{"$f":"IF(Time!BL118=1,0,Time!BL121)","v":0},{"$f":"IF(Time!BM118=1,0,Time!BM121)","v":0},{"$f":"IF(Time!BN118=1,0,Time!BN121)","v":0},{"$f":"IF(Time!BO118=1,0,Time!BO121)","v":0},{"$f":"IF(Time!BP118=1,0,Time!BP121)","v":0},{"$f":"IF(Time!BQ118=1,0,Time!BQ121)","v":0},{"$f":"IF(Time!BR118=1,0,Time!BR121)","v":0},{"$f":"IF(Time!BS118=1,0,Time!BS121)","v":0},{"$f":"IF(Time!BT118=1,0,Time!BT121)","v":0},{"$f":"IF(Time!BU118=1,0,Time!BU121)","v":0},{"$f":"IF(Time!BV118=1,0,Time!BV121)","v":0},{"$f":"IF(Time!BW118=1,0,Time!BW121)","v":0},{"$f":"IF(Time!BX118=1,0,Time!BX121)","v":0},{"$f":"IF(Time!BY118=1,0,Time!BY121)","v":1},{"$f":"IF(Time!BZ118=1,0,Time!BZ121)","v":1},{"$f":"IF(Time!CA118=1,0,Time!CA121)","v":1},{"$f":"IF(Time!CB118=1,0,Time!CB121)","v":1},{"$f":"IF(Time!CC118=1,0,Time!CC121)","v":1},{"$f":"IF(Time!CD118=1,0,Time!CD121)","v":1},{"$f":"IF(Time!CE118=1,0,Time!CE121)","v":1},{"$f":"IF(Time!CF118=1,0,Time!CF121)","v":1},{"$f":"IF(Time!CG118=1,0,Time!CG121)","v":1},{"$f":"IF(Time!CH118=1,0,Time!CH121)","v":1},{"$f":"IF(Time!CI118=1,0,Time!CI121)","v":1},{"$f":"IF(Time!CJ118=1,0,Time!CJ121)","v":1},{"$f":"IF(Time!CK118=1,0,Time!CK121)","v":1},{"$f":"IF(Time!CL118=1,0,Time!CL121)","v":1},{"$f":"IF(Time!CM118=1,0,Time!CM121)","v":1},{"$f":"IF(Time!CN118=1,0,Time!CN121)","v":1},{"$f":"IF(Time!CO118=1,0,Time!CO121)","v":1},{"$f":"IF(Time!CP118=1,0,Time!CP121)","v":1},{"$f":"IF(Time!CQ118=1,0,Time!CQ121)","v":1},{"$f":"IF(Time!CR118=1,0,Time!CR121)","v":1},{"$f":"IF(Time!CS118=1,0,Time!CS121)","v":0},{"$f":"IF(Time!CT118=1,0,Time!CT121)","v":0},{"$f":"IF(Time!CU118=1,0,Time!CU121)","v":0},{"$f":"IF(Time!CV118=1,0,Time!CV121)","v":0},{"$f":"IF(Time!CW118=1,0,Time!CW121)","v":0},{"$f":"IF(Time!CX118=1,0,Time!CX121)","v":0},{"$f":"IF(Time!CY118=1,0,Time!CY121)","v":0},{"$f":"IF(Time!CZ118=1,0,Time!CZ121)","v":0},{"$f":"IF(Time!DA118=1,0,Time!DA121)","v":0},{"$f":"IF(Time!DB118=1,0,Time!DB121)","v":0},{"$f":"IF(Time!DC118=1,0,Time!DC121)","v":0},{"$f":"IF(Time!DD118=1,0,Time!DD121)","v":0},{"$f":"IF(Time!DE118=1,0,Time!DE121)","v":0},{"$f":"IF(Time!DF118=1,0,Time!DF121)","v":0},{"$f":"IF(Time!DG118=1,0,Time!DG121)","v":0},{"$f":"IF(Time!DH118=1,0,Time!DH121)","v":0},{"$f":"IF(Time!DI118=1,0,Time!DI121)","v":0},{"$f":"IF(Time!DJ118=1,0,Time!DJ121)","v":0},{"$f":"IF(Time!DK118=1,0,Time!DK121)","v":0},{"$f":"IF(Time!DL118=1,0,Time!DL121)","v":0},{"$f":"IF(Time!DM118=1,0,Time!DM121)","v":0},{"$f":"IF(Time!DN118=1,0,Time!DN121)","v":0},{"$f":"IF(Time!DO118=1,0,Time!DO121)","v":0},{"$f":"IF(Time!DP118=1,0,Time!DP121)","v":0},{"$f":"IF(Time!DQ118=1,0,Time!DQ121)","v":0},{"$f":"IF(Time!DR118=1,0,Time!DR121)","v":0},{"$f":"IF(Time!DS118=1,0,Time!DS121)","v":0},{"$f":"IF(Time!DT118=1,0,Time!DT121)","v":0},{"$f":"IF(Time!DU118=1,0,Time!DU121)","v":0},{"$f":"IF(Time!DV118=1,0,Time!DV121)","v":0},{"$f":"IF(Time!DW118=1,0,Time!DW121)","v":0},{"$f":"IF(Time!DX118=1,0,Time!DX121)","v":0},{"$f":"IF(Time!DY118=1,0,Time!DY121)","v":0},{"$f":"IF(Time!DZ118=1,0,Time!DZ121)","v":0},{"$f":"IF(Time!EA118=1,0,Time!EA121)","v":0},{"$f":"IF(Time!EB118=1,0,Time!EB121)","v":0},{"$f":"IF(Time!EC118=1,0,Time!EC121)","v":0},{"$f":"IF(Time!ED118=1,0,Time!ED121)","v":0},{"$f":"IF(Time!EE118=1,0,Time!EE121)","v":0},{"$f":"IF(Time!EF118=1,0,Time!EF121)","v":0},{"$f":"IF(Time!EG118=1,0,Time!EG121)","v":0},{"$f":"IF(Time!EH118=1,0,Time!EH121)","v":0},{"$f":"IF(Time!EI118=1,0,Time!EI121)","v":0},{"$f":"IF(Time!EJ118=1,0,Time!EJ121)","v":0},{"$f":"IF(Time!EK118=1,0,Time!EK121)","v":0},{"$f":"IF(Time!EL118=1,0,Time!EL121)","v":0},{"$f":"IF(Time!EM118=1,0,Time!EM121)","v":0},{"$f":"IF(Time!EN118=1,0,Time!EN121)","v":0},{"$f":"IF(Time!EO118=1,0,Time!EO121)","v":0},{"$f":"IF(Time!EP118=1,0,Time!EP121)","v":0},{"$f":"IF(Time!EQ118=1,0,Time!EQ121)","v":0},{"$f":"IF(Time!ER118=1,0,Time!ER121)","v":0},{"$f":"IF(Time!ES118=1,0,Time!ES121)","v":0},{"$f":"IF(Time!ET118=1,0,Time!ET121)","v":0},{"$f":"IF(Time!EU118=1,0,Time!EU121)","v":0},{"$f":"IF(Time!EV118=1,0,Time!EV121)","v":0},{"$f":"IF(Time!EW118=1,0,Time!EW121)","v":0},{"$f":"IF(Time!EX118=1,0,Time!EX121)","v":0},{"$f":"IF(Time!EY118=1,0,Time!EY121)","v":0},{"$f":"IF(Time!EZ118=1,0,Time!EZ121)","v":0},{"$f":"IF(Time!FA118=1,0,Time!FA121)","v":0},{"$f":"IF(Time!FB118=1,0,Time!FB121)","v":0},{"$f":"IF(Time!FC118=1,0,Time!FC121)","v":0},{"$f":"IF(Time!FD118=1,0,Time!FD121)","v":0},{"$f":"IF(Time!FE118=1,0,Time!FE121)","v":0},{"$f":"IF(Time!FF118=1,0,Time!FF121)","v":0},{"$f":"IF(Time!FG118=1,0,Time!FG121)","v":0},{"$f":"IF(Time!FH118=1,0,Time!FH121)","v":0},{"$f":"IF(Time!FI118=1,0,Time!FI121)","v":0},{"$f":"IF(Time!FJ118=1,0,Time!FJ121)","v":0},{"$f":"IF(Time!FK118=1,0,Time!FK121)","v":0},{"$f":"IF(Time!FL118=1,0,Time!FL121)","v":0},{"$f":"IF(Time!FM118=1,0,Time!FM121)","v":0},{"$f":"IF(Time!FN118=1,0,Time!FN121)","v":0},{"$f":"IF(Time!FO118=1,0,Time!FO121)","v":0},{"$f":"IF(Time!FP118=1,0,Time!FP121)","v":0},{"$f":"IF(Time!FQ118=1,0,Time!FQ121)","v":0},{"$f":"IF(Time!FR118=1,0,Time!FR121)","v":0},{"$f":"IF(Time!FS118=1,0,Time!FS121)","v":0},{"$f":"IF(Time!FT118=1,0,Time!FT121)","v":0},{"$f":"IF(Time!FU118=1,0,Time!FU121)","v":0},{"$f":"IF(Time!FV118=1,0,Time!FV121)","v":0},{"$f":"IF(Time!FW118=1,0,Time!FW121)","v":0},{"$f":"IF(Time!FX118=1,0,Time!FX121)","v":0},{"$f":"IF(Time!FY118=1,0,Time!FY121)","v":0},{"$f":"IF(Time!FZ118=1,0,Time!FZ121)","v":0},{"$f":"IF(Time!GA118=1,0,Time!GA121)","v":0},{"$f":"IF(Time!GB118=1,0,Time!GB121)","v":0},{"$f":"IF(Time!GC118=1,0,Time!GC121)","v":0},{"$f":"IF(Time!GD118=1,0,Time!GD121)","v":0},{"$f":"IF(Time!GE118=1,0,Time!GE121)","v":0},{"$f":"IF(Time!GF118=1,0,Time!GF121)","v":0},{"$f":"IF(Time!GG118=1,0,Time!GG121)","v":0},{"$f":"IF(Time!GH118=1,0,Time!GH121)","v":0},{"$f":"IF(Time!GI118=1,0,Time!GI121)","v":0},{"$f":"IF(Time!GJ118=1,0,Time!GJ121)","v":0},{"$f":"IF(Time!GK118=1,0,Time!GK121)","v":0},{"$f":"IF(Time!GL118=1,0,Time!GL121)","v":0},{"$f":"IF(Time!GM118=1,0,Time!GM121)","v":0},{"$f":"IF(Time!GN118=1,0,Time!GN121)","v":0},{"$f":"IF(Time!GO118=1,0,Time!GO121)","v":0},{"$f":"IF(Time!GP118=1,0,Time!GP121)","v":0},{"$f":"IF(Time!GQ118=1,0,Time!GQ121)","v":0},{"$f":"IF(Time!GR118=1,0,Time!GR121)","v":0},{"$f":"IF(Time!GS118=1,0,Time!GS121)","v":0},{"$f":"IF(Time!GT118=1,0,Time!GT121)","v":0},{"$f":"IF(Time!GU118=1,0,Time!GU121)","v":0},{"$f":"IF(Time!GV118=1,0,Time!GV121)","v":0},{"$f":"IF(Time!GW118=1,0,Time!GW121)","v":0},{"$f":"IF(Time!GX118=1,0,Time!GX121)","v":0},{"$f":"IF(Time!GY118=1,0,Time!GY121)","v":0},{"$f":"IF(Time!GZ118=1,0,Time!GZ121)","v":0},{"$f":"IF(Time!HA118=1,0,Time!HA121)","v":0},{"$f":"IF(Time!HB118=1,0,Time!HB121)","v":0},{"$f":"IF(Time!HC118=1,0,Time!HC121)","v":0},{"$f":"IF(Time!HD118=1,0,Time!HD121)","v":0},{"$f":"IF(Time!HE118=1,0,Time!HE121)","v":0},{"$f":"IF(Time!HF118=1,0,Time!HF121)","v":0},{"$f":"IF(Time!HG118=1,0,Time!HG121)","v":0},{"$f":"IF(Time!HH118=1,0,Time!HH121)","v":0},{"$f":"IF(Time!HI118=1,0,Time!HI121)","v":0},{"$f":"IF(Time!HJ118=1,0,Time!HJ121)","v":0},{"$f":"IF(Time!HK118=1,0,Time!HK121)","v":0},{"$f":"IF(Time!HL118=1,0,Time!HL121)","v":0},{"$f":"IF(Time!HM118=1,0,Time!HM121)","v":0},{"$f":"IF(Time!HN118=1,0,Time!HN121)","v":0},{"$f":"IF(Time!HO118=1,0,Time!HO121)","v":0},{"$f":"IF(Time!HP118=1,0,Time!HP121)","v":0},{"$f":"IF(Time!HQ118=1,0,Time!HQ121)","v":0},{"$f":"IF(Time!HR118=1,0,Time!HR121)","v":0},{"$f":"IF(Time!HS118=1,0,Time!HS121)","v":0},{"$f":"IF(Time!HT118=1,0,Time!HT121)","v":0},{"$f":"IF(Time!HU118=1,0,Time!HU121)","v":0},{"$f":"IF(Time!HV118=1,0,Time!HV121)","v":0},{"$f":"IF(Time!HW118=1,0,Time!HW121)","v":0},{"$f":"IF(Time!HX118=1,0,Time!HX121)","v":0},{"$f":"IF(Time!HY118=1,0,Time!HY121)","v":0},{"$f":"IF(Time!HZ118=1,0,Time!HZ121)","v":0},{"$f":"IF(Time!IA118=1,0,Time!IA121)","v":0},{"$f":"IF(Time!IB118=1,0,Time!IB121)","v":0},{"$f":"IF(Time!IC118=1,0,Time!IC121)","v":0},{"$f":"IF(Time!ID118=1,0,Time!ID121)","v":0},{"$f":"IF(Time!IE118=1,0,Time!IE121)","v":0}]
[null,null,{"$f":"InputC!C220","v":"SMA - WTG Period 4"},null,null,null,null,null,null,"flag",null,null,null,null,null,79,null,{"$f":"IF(Time!R122=1,0,Time!R125)","v":0},{"$f":"IF(Time!S122=1,0,Time!S125)","v":0},{"$f":"IF(Time!T122=1,0,Time!T125)","v":0},{"$f":"IF(Time!U122=1,0,Time!U125)","v":0},{"$f":"IF(Time!V122=1,0,Time!V125)","v":0},{"$f":"IF(Time!W122=1,0,Time!W125)","v":0},{"$f":"IF(Time!X122=1,0,Time!X125)","v":0},{"$f":"IF(Time!Y122=1,0,Time!Y125)","v":0},{"$f":"IF(Time!Z122=1,0,Time!Z125)","v":0},{"$f":"IF(Time!AA122=1,0,Time!AA125)","v":0},{"$f":"IF(Time!AB122=1,0,Time!AB125)","v":0},{"$f":"IF(Time!AC122=1,0,Time!AC125)","v":0},{"$f":"IF(Time!AD122=1,0,Time!AD125)","v":0},{"$f":"IF(Time!AE122=1,0,Time!AE125)","v":0},{"$f":"IF(Time!AF122=1,0,Time!AF125)","v":0},{"$f":"IF(Time!AG122=1,0,Time!AG125)","v":0},{"$f":"IF(Time!AH122=1,0,Time!AH125)","v":0},{"$f":"IF(Time!AI122=1,0,Time!AI125)","v":0},{"$f":"IF(Time!AJ122=1,0,Time!AJ125)","v":0},{"$f":"IF(Time!AK122=1,0,Time!AK125)","v":0},{"$f":"IF(Time!AL122=1,0,Time!AL125)","v":0},{"$f":"IF(Time!AM122=1,0,Time!AM125)","v":0},{"$f":"IF(Time!AN122=1,0,Time!AN125)","v":0},{"$f":"IF(Time!AO122=1,0,Time!AO125)","v":0},{"$f":"IF(Time!AP122=1,0,Time!AP125)","v":0},{"$f":"IF(Time!AQ122=1,0,Time!AQ125)","v":0},{"$f":"IF(Time!AR122=1,0,Time!AR125)","v":0},{"$f":"IF(Time!AS122=1,0,Time!AS125)","v":0},{"$f":"IF(Time!AT122=1,0,Time!AT125)","v":0},{"$f":"IF(Time!AU122=1,0,Time!AU125)","v":0},{"$f":"IF(Time!AV122=1,0,Time!AV125)","v":0},{"$f":"IF(Time!AW122=1,0,Time!AW125)","v":0},{"$f":"IF(Time!AX122=1,0,Time!AX125)","v":0},{"$f":"IF(Time!AY122=1,0,Time!AY125)","v":0},{"$f":"IF(Time!AZ122=1,0,Time!AZ125)","v":0},{"$f":"IF(Time!BA122=1,0,Time!BA125)","v":0},{"$f":"IF(Time!BB122=1,0,Time!BB125)","v":0},{"$f":"IF(Time!BC122=1,0,Time!BC125)","v":0},{"$f":"IF(Time!BD122=1,0,Time!BD125)","v":0},{"$f":"IF(Time!BE122=1,0,Time!BE125)","v":0},{"$f":"IF(Time!BF122=1,0,Time!BF125)","v":0},{"$f":"IF(Time!BG122=1,0,Time!BG125)","v":0},{"$f":"IF(Time!BH122=1,0,Time!BH125)","v":0},{"$f":"IF(Time!BI122=1,0,Time!BI125)","v":0},{"$f":"IF(Time!BJ122=1,0,Time!BJ125)","v":0},{"$f":"IF(Time!BK122=1,0,Time!BK125)","v":0},{"$f":"IF(Time!BL122=1,0,Time!BL125)","v":0},{"$f":"IF(Time!BM122=1,0,Time!BM125)","v":0},{"$f":"IF(Time!BN122=1,0,Time!BN125)","v":0},{"$f":"IF(Time!BO122=1,0,Time!BO125)","v":0},{"$f":"IF(Time!BP122=1,0,Time!BP125)","v":0},{"$f":"IF(Time!BQ122=1,0,Time!BQ125)","v":0},{"$f":"IF(Time!BR122=1,0,Time!BR125)","v":0},{"$f":"IF(Time!BS122=1,0,Time!BS125)","v":0},{"$f":"IF(Time!BT122=1,0,Time!BT125)","v":0},{"$f":"IF(Time!BU122=1,0,Time!BU125)","v":0},{"$f":"IF(Time!BV122=1,0,Time!BV125)","v":0},{"$f":"IF(Time!BW122=1,0,Time!BW125)","v":0},{"$f":"IF(Time!BX122=1,0,Time!BX125)","v":0},{"$f":"IF(Time!BY122=1,0,Time!BY125)","v":0},{"$f":"IF(Time!BZ122=1,0,Time!BZ125)","v":0},{"$f":"IF(Time!CA122=1,0,Time!CA125)","v":0},{"$f":"IF(Time!CB122=1,0,Time!CB125)","v":0},{"$f":"IF(Time!CC122=1,0,Time!CC125)","v":0},{"$f":"IF(Time!CD122=1,0,Time!CD125)","v":0},{"$f":"IF(Time!CE122=1,0,Time!CE125)","v":0},{"$f":"IF(Time!CF122=1,0,Time!CF125)","v":0},{"$f":"IF(Time!CG122=1,0,Time!CG125)","v":0},{"$f":"IF(Time!CH122=1,0,Time!CH125)","v":0},{"$f":"IF(Time!CI122=1,0,Time!CI125)","v":0},{"$f":"IF(Time!CJ122=1,0,Time!CJ125)","v":0},{"$f":"IF(Time!CK122=1,0,Time!CK125)","v":0},{"$f":"IF(Time!CL122=1,0,Time!CL125)","v":0},{"$f":"IF(Time!CM122=1,0,Time!CM125)","v":0},{"$f":"IF(Time!CN122=1,0,Time!CN125)","v":0},{"$f":"IF(Time!CO122=1,0,Time!CO125)","v":0},{"$f":"IF(Time!CP122=1,0,Time!CP125)","v":0},{"$f":"IF(Time!CQ122=1,0,Time!CQ125)","v":0},{"$f":"IF(Time!CR122=1,0,Time!CR125)","v":0},{"$f":"IF(Time!CS122=1,0,Time!CS125)","v":1},{"$f":"IF(Time!CT122=1,0,Time!CT125)","v":1},{"$f":"IF(Time!CU122=1,0,Time!CU125)","v":1},{"$f":"IF(Time!CV122=1,0,Time!CV125)","v":1},{"$f":"IF(Time!CW122=1,0,Time!CW125)","v":1},{"$f":"IF(Time!CX122=1,0,Time!CX125)","v":1},{"$f":"IF(Time!CY122=1,0,Time!CY125)","v":1},{"$f":"IF(Time!CZ122=1,0,Time!CZ125)","v":1},{"$f":"IF(Time!DA122=1,0,Time!DA125)","v":1},{"$f":"IF(Time!DB122=1,0,Time!DB125)","v":1},{"$f":"IF(Time!DC122=1,0,Time!DC125)","v":1},{"$f":"IF(Time!DD122=1,0,Time!DD125)","v":1},{"$f":"IF(Time!DE122=1,0,Time!DE125)","v":1},{"$f":"IF(Time!DF122=1,0,Time!DF125)","v":1},{"$f":"IF(Time!DG122=1,0,Time!DG125)","v":1},{"$f":"IF(Time!DH122=1,0,Time!DH125)","v":1},{"$f":"IF(Time!DI122=1,0,Time!DI125)","v":1},{"$f":"IF(Time!DJ122=1,0,Time!DJ125)","v":1},{"$f":"IF(Time!DK122=1,0,Time!DK125)","v":1},{"$f":"IF(Time!DL122=1,0,Time!DL125)","v":1},{"$f":"IF(Time!DM122=1,0,Time!DM125)","v":1},{"$f":"IF(Time!DN122=1,0,Time!DN125)","v":1},{"$f":"IF(Time!DO122=1,0,Time!DO125)","v":1},{"$f":"IF(Time!DP122=1,0,Time!DP125)","v":1},{"$f":"IF(Time!DQ122=1,0,Time!DQ125)","v":1},{"$f":"IF(Time!DR122=1,0,Time!DR125)","v":1},{"$f":"IF(Time!DS122=1,0,Time!DS125)","v":1},{"$f":"IF(Time!DT122=1,0,Time!DT125)","v":1},{"$f":"IF(Time!DU122=1,0,Time!DU125)","v":1},{"$f":"IF(Time!DV122=1,0,Time!DV125)","v":1},{"$f":"IF(Time!DW122=1,0,Time!DW125)","v":1},{"$f":"IF(Time!DX122=1,0,Time!DX125)","v":1},{"$f":"IF(Time!DY122=1,0,Time!DY125)","v":1},{"$f":"IF(Time!DZ122=1,0,Time!DZ125)","v":1},{"$f":"IF(Time!EA122=1,0,Time!EA125)","v":1},{"$f":"IF(Time!EB122=1,0,Time!EB125)","v":1},{"$f":"IF(Time!EC122=1,0,Time!EC125)","v":1},{"$f":"IF(Time!ED122=1,0,Time!ED125)","v":1},{"$f":"IF(Time!EE122=1,0,Time!EE125)","v":1},{"$f":"IF(Time!EF122=1,0,Time!EF125)","v":1},{"$f":"IF(Time!EG122=1,0,Time!EG125)","v":1},{"$f":"IF(Time!EH122=1,0,Time!EH125)","v":1},{"$f":"IF(Time!EI122=1,0,Time!EI125)","v":1},{"$f":"IF(Time!EJ122=1,0,Time!EJ125)","v":1},{"$f":"IF(Time!EK122=1,0,Time!EK125)","v":1},{"$f":"IF(Time!EL122=1,0,Time!EL125)","v":1},{"$f":"IF(Time!EM122=1,0,Time!EM125)","v":1},{"$f":"IF(Time!EN122=1,0,Time!EN125)","v":1},{"$f":"IF(Time!EO122=1,0,Time!EO125)","v":1},{"$f":"IF(Time!EP122=1,0,Time!EP125)","v":1},{"$f":"IF(Time!EQ122=1,0,Time!EQ125)","v":1},{"$f":"IF(Time!ER122=1,0,Time!ER125)","v":1},{"$f":"IF(Time!ES122=1,0,Time!ES125)","v":1},{"$f":"IF(Time!ET122=1,0,Time!ET125)","v":1},{"$f":"IF(Time!EU122=1,0,Time!EU125)","v":1},{"$f":"IF(Time!EV122=1,0,Time!EV125)","v":1},{"$f":"IF(Time!EW122=1,0,Time!EW125)","v":1},{"$f":"IF(Time!EX122=1,0,Time!EX125)","v":1},{"$f":"IF(Time!EY122=1,0,Time!EY125)","v":1},{"$f":"IF(Time!EZ122=1,0,Time!EZ125)","v":1},{"$f":"IF(Time!FA122=1,0,Time!FA125)","v":1},{"$f":"IF(Time!FB122=1,0,Time!FB125)","v":1},{"$f":"IF(Time!FC122=1,0,Time!FC125)","v":1},{"$f":"IF(Time!FD122=1,0,Time!FD125)","v":1},{"$f":"IF(Time!FE122=1,0,Time!FE125)","v":1},{"$f":"IF(Time!FF122=1,0,Time!FF125)","v":1},{"$f":"IF(Time!FG122=1,0,Time!FG125)","v":1},{"$f":"IF(Time!FH122=1,0,Time!FH125)","v":1},{"$f":"IF(Time!FI122=1,0,Time!FI125)","v":1},{"$f":"IF(Time!FJ122=1,0,Time!FJ125)","v":1},{"$f":"IF(Time!FK122=1,0,Time!FK125)","v":1},{"$f":"IF(Time!FL122=1,0,Time!FL125)","v":1},{"$f":"IF(Time!FM122=1,0,Time!FM125)","v":1},{"$f":"IF(Time!FN122=1,0,Time!FN125)","v":1},{"$f":"IF(Time!FO122=1,0,Time!FO125)","v":1},{"$f":"IF(Time!FP122=1,0,Time!FP125)","v":1},{"$f":"IF(Time!FQ122=1,0,Time!FQ125)","v":1},{"$f":"IF(Time!FR122=1,0,Time!FR125)","v":1},{"$f":"IF(Time!FS122=1,0,Time!FS125)","v":1},{"$f":"IF(Time!FT122=1,0,Time!FT125)","v":0},{"$f":"IF(Time!FU122=1,0,Time!FU125)","v":0},{"$f":"IF(Time!FV122=1,0,Time!FV125)","v":0},{"$f":"IF(Time!FW122=1,0,Time!FW125)","v":0},{"$f":"IF(Time!FX122=1,0,Time!FX125)","v":0},{"$f":"IF(Time!FY122=1,0,Time!FY125)","v":0},{"$f":"IF(Time!FZ122=1,0,Time!FZ125)","v":0},{"$f":"IF(Time!GA122=1,0,Time!GA125)","v":0},{"$f":"IF(Time!GB122=1,0,Time!GB125)","v":0},{"$f":"IF(Time!GC122=1,0,Time!GC125)","v":0},{"$f":"IF(Time!GD122=1,0,Time!GD125)","v":0},{"$f":"IF(Time!GE122=1,0,Time!GE125)","v":0},{"$f":"IF(Time!GF122=1,0,Time!GF125)","v":0},{"$f":"IF(Time!GG122=1,0,Time!GG125)","v":0},{"$f":"IF(Time!GH122=1,0,Time!GH125)","v":0},{"$f":"IF(Time!GI122=1,0,Time!GI125)","v":0},{"$f":"IF(Time!GJ122=1,0,Time!GJ125)","v":0},{"$f":"IF(Time!GK122=1,0,Time!GK125)","v":0},{"$f":"IF(Time!GL122=1,0,Time!GL125)","v":0},{"$f":"IF(Time!GM122=1,0,Time!GM125)","v":0},{"$f":"IF(Time!GN122=1,0,Time!GN125)","v":0},{"$f":"IF(Time!GO122=1,0,Time!GO125)","v":0},{"$f":"IF(Time!GP122=1,0,Time!GP125)","v":0},{"$f":"IF(Time!GQ122=1,0,Time!GQ125)","v":0},{"$f":"IF(Time!GR122=1,0,Time!GR125)","v":0},{"$f":"IF(Time!GS122=1,0,Time!GS125)","v":0},{"$f":"IF(Time!GT122=1,0,Time!GT125)","v":0},{"$f":"IF(Time!GU122=1,0,Time!GU125)","v":0},{"$f":"IF(Time!GV122=1,0,Time!GV125)","v":0},{"$f":"IF(Time!GW122=1,0,Time!GW125)","v":0},{"$f":"IF(Time!GX122=1,0,Time!GX125)","v":0},{"$f":"IF(Time!GY122=1,0,Time!GY125)","v":0},{"$f":"IF(Time!GZ122=1,0,Time!GZ125)","v":0},{"$f":"IF(Time!HA122=1,0,Time!HA125)","v":0},{"$f":"IF(Time!HB122=1,0,Time!HB125)","v":0},{"$f":"IF(Time!HC122=1,0,Time!HC125)","v":0},{"$f":"IF(Time!HD122=1,0,Time!HD125)","v":0},{"$f":"IF(Time!HE122=1,0,Time!HE125)","v":0},{"$f":"IF(Time!HF122=1,0,Time!HF125)","v":0},{"$f":"IF(Time!HG122=1,0,Time!HG125)","v":0},{"$f":"IF(Time!HH122=1,0,Time!HH125)","v":0},{"$f":"IF(Time!HI122=1,0,Time!HI125)","v":0},{"$f":"IF(Time!HJ122=1,0,Time!HJ125)","v":0},{"$f":"IF(Time!HK122=1,0,Time!HK125)","v":0},{"$f":"IF(Time!HL122=1,0,Time!HL125)","v":0},{"$f":"IF(Time!HM122=1,0,Time!HM125)","v":0},{"$f":"IF(Time!HN122=1,0,Time!HN125)","v":0},{"$f":"IF(Time!HO122=1,0,Time!HO125)","v":0},{"$f":"IF(Time!HP122=1,0,Time!HP125)","v":0},{"$f":"IF(Time!HQ122=1,0,Time!HQ125)","v":0},{"$f":"IF(Time!HR122=1,0,Time!HR125)","v":0},{"$f":"IF(Time!HS122=1,0,Time!HS125)","v":0},{"$f":"IF(Time!HT122=1,0,Time!HT125)","v":0},{"$f":"IF(Time!HU122=1,0,Time!HU125)","v":0},{"$f":"IF(Time!HV122=1,0,Time!HV125)","v":0},{"$f":"IF(Time!HW122=1,0,Time!HW125)","v":0},{"$f":"IF(Time!HX122=1,0,Time!HX125)","v":0},{"$f":"IF(Time!HY122=1,0,Time!HY125)","v":0},{"$f":"IF(Time!HZ122=1,0,Time!HZ125)","v":0},{"$f":"IF(Time!IA122=1,0,Time!IA125)","v":0},{"$f":"IF(Time!IB122=1,0,Time!IB125)","v":0},{"$f":"IF(Time!IC122=1,0,Time!IC125)","v":0},{"$f":"IF(Time!ID122=1,0,Time!ID125)","v":0},{"$f":"IF(Time!IE122=1,0,Time!IE125)","v":0}]
[]
[null,null,"SMA Costs",null,null,null,null,null,null,null,null,"$m p.a.","Sensitivity"]
[null,null,{"$f":"C110","v":"SMA - WTG During Construction Phase"},null,null,null,null,null,null,"$m",null,{"$f":"InputC!J214","v":15},{"$f":"1+Sens!$F$14","v":1},null,null,{"$f":"SUM(R117:IE117)","v":0.11535303678424595},null,{"$f":"$L117*R110*R$105/R$17*R31*$M117","v":0},{"$f":"$L117*S110*S$105/S$17*S31*$M117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.11535303678424595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L117*CE110*CE$105/CE$17*CE31*$M117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L117*EQ110*EQ$105/EQ$17*EQ31*$M117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L117*HC110*HC$105/HC$17*HC31*$M117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C111","v":"SMA - WTG Period 1"},null,null,null,null,null,null,"$m",null,{"$f":"InputC!J209","v":23.22186306},{"$f":"1+Sens!$F$14","v":1},null,null,127.21721952355207,null,{"$f":"$L118*R111*R$105/R$17*$M$118","v":0},{"$f":"$L118*S111*S$105/S$17*$M$118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.9079002506002594,5.9226700012267601,5.937476676229827,5.952320367920402,5.9672011688402025,5.9821191717623021,5.9970744696917073,6.0120671558659353,6.0270973237556005,6.0421650670649889,6.0572704797326518,6.0724136559319826,6.0875946900718123,6.1028136767969912,6.1180707109889827,6.1333658877664554,6.1486993024858716,6.1640710507420851,6.1794812283689398,6.1949299314398614,6.2104172562684603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L118*CE111*CE$105/CE$17*$M$118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L118*EQ111*EQ$105/EQ$17*$M$118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L118*HC111*HC$105/HC$17*$M$118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C112","v":"SMA - WTG Period 2"},null,null,null,null,null,null,"$m",null,{"$f":"InputC!J210","v":32.52749214},{"$f":"1+Sens!$F$14","v":1},null,null,178.62214998628326,null,{"$f":"$L119*R112*R$105/R$17*$M$119","v":0},{"$f":"$L119*S112*S$105/S$17*$M$119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.7208472986153325,8.7426494168618696,8.764506040404024,8.786417305505033,8.8083833487687961,8.8304043071407161,8.8524803179085687,8.8746115187033396,8.8967980475000967,8.9190400426188461,8.9413376427253919,8.963690986832205,8.9861002142992863,9.0085654648350353,9.0310868784971223,9.0536645956933643,9.076298757182597,9.0989895040755524,9.1217369778357398,9.1445413202803287,0,0,0,0,0,0,{"$f":"$L119*CE112*CE$105/CE$17*$M$119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L119*EQ112*EQ$105/EQ$17*$M$119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L119*HC112*HC$105/HC$17*$M$119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"SMA - WTG Period 3",null,null,null,null,null,null,"$m",null,{"$f":"InputC!J211","v":34.280821080000003},{"$f":"1+Sens!$F$14","v":1},null,null,197.88987451622862,null,{"$f":"$L120*R113*R$105/R$17*$M$120","v":0},{"$f":"$L120*S113*S$105/S$17*$M$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.6615530477642579,9.6857069303836667,9.709921197709626,9.7341960007038999,9.7585314907056588,9.7829278194324232,{"$f":"$L120*CE113*CE$105/CE$17*$M$120","v":9.8073851389810027},9.8319036018284525,9.8564833608330229,9.8811245692351051,9.9058273806581933,9.9305919491098393,9.9554184289826129,9.9803069750550684,10.005257742492706,10.030270886848935,10.055346564066058,10.080484930476223,10.105686142802414,10.130950358159419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L120*EQ113*EQ$105/EQ$17*$M$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L120*HC113*HC$105/HC$17*$M$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"SMA - WTG Period 4",null,null,null,null,null,null,"$m",null,{"$f":"InputC!J212","v":30.01005876},{"$f":"1+Sens!$F$14","v":1},null,null,775.48231971145333,null,{"$f":"$L121*R114*R$105/R$17*$M$121","v":0},{"$f":"$L121*S114*S$105/S$17*$M$121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L121*CE114*CE$105/CE$17*$M$121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,8.8909915801195485,8.9132190590698457,8.9355021067175198,8.9578408619843142,8.9802354641392732,9.0026860527996213,9.0251927679316193,9.0477557498514489,9.0703751392260763,9.0930510770741417,9.1157837047668266,9.1385731640287435,9.1614195969388152,9.1843231459311614,9.2072839537959883,9.2303021636804772,9.2533779190896777,9.2765113638874013,9.2997026422971185,9.3229518989028612,9.3462592786501197,9.3696249268467433,9.3930489891638604,9.4165316116367705,9.4400729406658623,9.4636731230175268,9.4873323058250687,9.5110506365896317,9.5348282631811063,9.5586653338390573,9.5825619971736558,9.6065184021665875,9.6305346981720046,9.6546110349174352,9.6787475625047286,9.7029444314109909,9.7272017924895167,9.7515197969707419,9.7758985964631666,9.8003383429543245,9.8248391888117101,9.8494012867837384,9.8740247900006981,9.8987098519756973,9.9234566266056365,9.9482652681721504,9.9731359313425809,9.9980687711709368,10.023063943098864,10.048121602956611,{"$f":"$L121*EQ114*EQ$105/EQ$17*$M$121","v":10.073241906964},10.098425011731409,10.123671074260738,10.148980251946389,10.174352702576254,10.199788584332694,10.225288055793525,10.250851275933009,10.276478404122841,10.302169600133148,10.32792502413348,10.353744836693814,10.379629198785548,10.405578271782511,10.431592217461967,10.45767119800562,10.483815376000633,10.510024914440635,10.536299976726735,10.562640726668551,10.589047328485222,10.615519946806435,10.642058746673449,10.668663893540133,10.695335553273983,10.722073892157168,10.74887907688756,10.775751274579779,10.802690652766229,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L121*HC114*HC$105/HC$17*$M$121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"$m",null,null,null,null,null,1279.3269167743013,null,{"$f":"SUM(R117:R121)","v":0},{"$f":"SUM(S117:S121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.11535303678424595,5.9079002506002594,5.9226700012267601,5.937476676229827,5.952320367920402,5.9672011688402025,5.9821191717623021,5.9970744696917073,6.0120671558659353,6.0270973237556005,6.0421650670649889,6.0572704797326518,6.0724136559319826,6.0875946900718123,6.1028136767969912,6.1180707109889827,6.1333658877664554,6.1486993024858716,6.1640710507420851,6.1794812283689398,6.1949299314398614,6.2104172562684603,8.7208472986153325,8.7426494168618696,8.764506040404024,8.786417305505033,8.8083833487687961,8.8304043071407161,8.8524803179085687,8.8746115187033396,8.8967980475000967,8.9190400426188461,8.9413376427253919,8.963690986832205,8.9861002142992863,9.0085654648350353,9.0310868784971223,9.0536645956933643,9.076298757182597,9.0989895040755524,9.1217369778357398,9.1445413202803287,9.6615530477642579,9.6857069303836667,9.709921197709626,9.7341960007038999,9.7585314907056588,9.7829278194324232,{"$f":"SUM(CE117:CE121)","v":9.8073851389810027},9.8319036018284525,9.8564833608330229,9.8811245692351051,9.9058273806581933,9.9305919491098393,9.9554184289826129,9.9803069750550684,10.005257742492706,10.030270886848935,10.055346564066058,10.080484930476223,10.105686142802414,10.130950358159419,8.8909915801195485,8.9132190590698457,8.9355021067175198,8.9578408619843142,8.9802354641392732,9.0026860527996213,9.0251927679316193,9.0477557498514489,9.0703751392260763,9.0930510770741417,9.1157837047668266,9.1385731640287435,9.1614195969388152,9.1843231459311614,9.2072839537959883,9.2303021636804772,9.2533779190896777,9.2765113638874013,9.2997026422971185,9.3229518989028612,9.3462592786501197,9.3696249268467433,9.3930489891638604,9.4165316116367705,9.4400729406658623,9.4636731230175268,9.4873323058250687,9.5110506365896317,9.5348282631811063,9.5586653338390573,9.5825619971736558,9.6065184021665875,9.6305346981720046,9.6546110349174352,9.6787475625047286,9.7029444314109909,9.7272017924895167,9.7515197969707419,9.7758985964631666,9.8003383429543245,9.8248391888117101,9.8494012867837384,9.8740247900006981,9.8987098519756973,9.9234566266056365,9.9482652681721504,9.9731359313425809,9.9980687711709368,10.023063943098864,10.048121602956611,{"$f":"SUM(EQ117:EQ121)","v":10.073241906964},10.098425011731409,10.123671074260738,10.148980251946389,10.174352702576254,10.199788584332694,10.225288055793525,10.250851275933009,10.276478404122841,10.302169600133148,10.32792502413348,10.353744836693814,10.379629198785548,10.405578271782511,10.431592217461967,10.45767119800562,10.483815376000633,10.510024914440635,10.536299976726735,10.562640726668551,10.589047328485222,10.615519946806435,10.642058746673449,10.668663893540133,10.695335553273983,10.722073892157168,10.74887907688756,10.775751274579779,10.802690652766229,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HC117:HC121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"\"","v":""},"Operating Costs"]
[]
[null,null,"Pre-Operation",null,null,null,null,null,null,null,null,"$m p.a.","Sensitivity"]
[null,null,"Own Energy Consumption",null,null,null,null,null,null,"$m",null,{"$f":"InputC!J225","v":1},{"$f":"1+Sens!$F$14","v":1},null,null,{"$f":"SUM(R127:IE127)","v":7.6902024522830644E-3},null,{"$f":"$L127*R$105*R$11/R$17*R$31*$M127","v":0},{"$f":"$L127*S$105*S$11/S$17*S$31*$M127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.6902024522830644E-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,{"$f":"$L127*CE$105*CE$11/CE$17*CE$31*$M127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L127*EQ$105*EQ$11/EQ$17*EQ$31*$M127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L127*HC$105*HC$11/HC$17*HC$31*$M127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Asset Management Agreement",null,null,null,null,null,null,"$m",null,{"$f":"InputC!J226","v":0.18},{"$f":"1+Sens!$F$14","v":1},null,null,1.3842364414109515E-3,null,{"$f":"$L128*R$105*R$11/R$17*R$31*$M128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3842364414109515E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operation",null,null,null,null,null,null,null,null,"$m p.a.","$m p.a."]
[null,null,"Own Energy Consumption",null,null,null,null,null,null,"$m",null,{"$f":"InputC!J229","v":1},{"$f":"1+Sens!$F$14","v":1},null,null,{"$f":"SUM(R131:IE131)","v":42.583117423322726},null,{"$f":"$L131*R$105*R$12/R$17*$M131","v":0},{"$f":"$L131*S$105*S$12/S$17*$M131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25441112262765447,0.2550471504342236,0.25568476831030917,0.25632398023108494,0.25696479018166263,0.25760720215711674,0.25825122016250951,0.25889684821291575,0.25954409033344805,0.26019295055928165,0.26084343293567985,0.26149554151801901,0.26214928037181406,0.26280465357274357,0.26346166520667541,0.2641203193696921,0.26478062016811632,0.26544257171853658,0.26610617814783288,0.26677144359320243,0.26743837220218541,0.26810696813269086,0.26877723555302258,0.2694491786419051,0.27012280158850982,0.2707981085924811,0.27147510386396229,0.27215379162362219,0.27283417610268124,0.2735162615429379,0.27420005219679522,0.27488555232728717,0.27557276620810539,0.27626169812362567,0.27695235236893473,0.27764473324985706,0.27833884508298168,0.2790346921956891,0.2797322789261783,0.28043160962349373,0.28113268864755242,0.28183552036917131,0.2825401091700942,0.2832464594430194,0.28395457559162696,0.28466446203060602,0.28537612318568251,{"$f":"$L131*CE$105*CE$12/CE$17*$M131","v":0.28608956349364667},0.28680478740238075,0.28752179937088668,0.28824060386931388,0.28896120537898717,0.28968360839243462,0.2904078174134157,0.29113383695694922,0.29186167154934156,0.29259132572821489,0.29332280404253541,0.29405611105264173,0.29479125133027334,0.29552822945859902,0.29626705003224552,0.29700771765732609,0.2977502369514694,0.29849461254384807,0.29924084907520765,0.29998895119789565,0.30073892357589038,0.30149077088483012,0.30224449781204216,0.30300010905657226,0.3037576093292137,0.30451700335253673,0.30527829586091804,0.30604149160057031,0.30680659532957172,0.30757361181789561,0.30834254584744031,0.30911340221205891,0.30988618571758902,0.310660901181883,0.3114375534348377,0.31221614731842479,0.31299668768672084,0.31377917940593764,0.31456362735445248,0.3153500364228386,0.31613841151389566,0.31692875754268041,0.3177210794365371,0.31851538213512842,0.31931167059046622,0.32010994976694235,0.32091022464135971,0.3217125002029631,0.32251678145347051,0.3233230734071042,0.32413138109062195,0.3249417095433485,0.32575406381720684,0.32656844897674986,0.3273848700991917,0.32820333227443965,0.32902384060512574,0.32984640020663852,0.33067101620715511,0.33149769374767296,0.33232643798204214,0.33315725407699726,0.33399014721218973,0.33482512258022018,{"$f":"$L131*EQ$105*EQ$12/EQ$17*$M131","v":0.3356621853866707},0.33650134085013733,0.33734259420226265,0.3381859506877683,0.33903141556448768,0.33987899410339889,0.34072869158865737,0.34158051331762901,0.34243446460092308,0.34329055076242537,0.3441487771393314,0.34500914908217972,0.34587167195488516,0.34673635113477236,0.34760319201260925,0.34847219999264073,0.34934338049262231,0.35021673894385386,0.35109228079121346,0.35197001149319146,0.35284993652192442,0.35373206136322921,0.35461639151663726,0.35550293249542886,0.35639168982666741,0.35728266905123407,0.35817587572386211,0.35907131541317178,0.35996899370170471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L131*HC$105*HC$12/HC$17*$M131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Property damage",null,null,null,null,null,null,"$m",null,{"$f":"InputC!J230","v":2.7031863035099999},{"$f":"1+Sens!$F$14","v":1},null,null,115.11009977948402,null,{"$f":"$L132*R$105*R$12/R$17*$M132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.68772066214767857,0.68943996380304773,0.69116356371255538,0.69289147262183681,0.69462370130339135,0.69636026055664968,0.69810116120804122,0.6998464141110613,0.70159603014633898,0.70335002022170479,0.70510839527225899,0.70687116626043955,0.70863834417609062,0.7104099400365308,0.712185964886622,0.71396642979883862,0.71575134587333566,0.71754072423801896,0.71933457604861384,0.72113291248873534,0.72293574476995714,0.72474308413188193,0.72655494184221159,0.72837132919681702,0.73019225751980898,0.73201773816360849,0.7338477825090175,0.73568240196529,0.73752160797020327,0.73936541199012862,0.74121382552010384,0.7430668600839041,0.74492452723411384,0.74678683855219918,0.74865380564857964,0.75052544016270106,0.75240175376310781,0.75428275814751544,0.75616846504288415,0.75805888620549133,0.75995403342100498,0.76185391850455753,0.76375855330081877,0.7656679496840707,0.76758211955828093,0.76950107485717667,0.77142482754431951,0.77335338961318012,0.77528677308721294,0.77722499001993095,0.77916805249498078,0.78111597262621824,0.78306876255778368,0.78502643446417819,0.7869890005503386,0.78895647305171435,0.7909288642343435,0.79290618639492938,0.79488845186091661,0.79687567299056894,0.7988678621730454,0.8008650318284779,0.80286719440804899,0.80487436239406918,0.80688654830005435,0.80890376467080438,0.81092602408248127,0.81295333914268753,0.81498572249054424,0.81702318679677044,0.81906574476376237,0.82111340912567188,0.82316619264848601,0.82522410813010716,0.82728716840043237,0.82935538632143335,0.83142877478723687,0.83350734672420479,0.83559111509101536,0.83768009287874279,0.83977429311093965,0.84187372884371703,0.84397841316582622,0.84608835919874081,0.84820358009673769,0.85032408904697954,0.85244989926959691,0.85458102401777081,0.85671747657781527,0.85885927026925979,0.86100641844493286,0.86315893449104508,0.86531683182727259,0.86748012390684082,0.86964882421660794,0.8718229462771494,0.87400250364284238,0.87618750990194938,0.87837797867670431,0.88057392362339593,0.88277535843245447,0.88498229682853546,0.88719475257060676,0.88941273945203325,0.89163627130066325,0.89386536197891486,0.89610002538386202,0.89834027544732176,0.90058612613594002,0.90283759145127984,0.90509468542990801,0.90735742214348269,0.90962581569884127,0.91189988023808832,0.91417962993868351,0.91646507901353014,0.91875624171106385,0.92105313231534147,0.92335576514612983,0.9256641545589952,0.92797831494539262,0.93029826073275601,0.93262400638458787,0.93495556640054933,0.93729295531655066,0.93963618770484192,0.94198527817410393,0.94434024136953909,0.94670109197296293,0.94906784470289529,0.95144051431465237,0.95381911560043897,0.95620366338944007,0.95859417254791357,0.9609906579792834,0.96339313462423148,0.96580161746079207,0.96821612150444392,0.97063666180820507,0.9730632534627256,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Business Interruption",null,null,null,null,null,null,"$m",null,{"$f":"InputC!J231","v":0},{"$f":"1+Sens!$F$14","v":1},null,null,0,null,0,{"$f":"$L133*S$105*S$12/S$17*$M133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other Insurance",null,null,null,null,null,null,"$m",null,{"$f":"InputC!J232","v":0.23499999999999999},{"$f":"1+Sens!$F$14","v":1},null,null,10.00703259448084,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.97866138174988E-2,5.9936080352042544E-2,6.0085920552922653E-2,6.0236135354304957E-2,6.0386725692690713E-2,6.0537692506922432E-2,6.0689036738189733E-2,6.0840759330035202E-2,6.0992861228360291E-2,6.1145343381431183E-2,6.1298206739884759E-2,6.1451452256734464E-2,6.1605080887376304E-2,6.1759093589594735E-2,6.1913491323568715E-2,6.206827505187764E-2,6.2223445739507333E-2,6.2379004353856092E-2,6.2534951864740729E-2,6.2691289244402565E-2,6.2848017467513576E-2,6.3005137511182349E-2,6.3162650354960298E-2,6.3320556980847695E-2,6.3478858373299807E-2,6.3637555519233058E-2,6.3796649408031134E-2,6.3956141031551214E-2,6.4116031384130093E-2,6.4276321462590408E-2,6.4437012266246874E-2,6.4598104796912484E-2,6.4759600058904757E-2,6.4921499059052021E-2,6.5083802806699662E-2,6.5246512313716407E-2,6.5409628594500696E-2,6.5573152665986942E-2,6.5737085547651897E-2,6.5901428261521025E-2,6.6066181832174817E-2,6.6231347286755254E-2,6.6396925654972128E-2,6.6562917969109556E-2,6.672932526403233E-2,6.6896148577192407E-2,6.706338894863538E-2,6.7231047421006968E-2,6.7399125039559471E-2,6.7567622852158365E-2,6.7736541909288753E-2,6.7905883264061981E-2,6.8075647972222139E-2,6.8245837092152692E-2,6.841645168488307E-2,6.8587492814095263E-2,6.8758961546130495E-2,6.8930858949995816E-2,6.9103186097370803E-2,6.9275944062614225E-2,6.9449133922770773E-2,6.9622756757577689E-2,6.9796813649471628E-2,6.9971305683595303E-2,7.0146233947804296E-2,7.0321599532673792E-2,7.0497403531505479E-2,7.0673647040334242E-2,7.085033115793507E-2,7.1027456985829907E-2,7.1205025628294477E-2,7.1383038192365217E-2,7.1561495787846124E-2,7.1740399527315729E-2,7.1919750526134016E-2,7.209954990244935E-2,7.2279798777205459E-2,7.2460498274148466E-2,7.2641649519833845E-2,7.2823253643633415E-2,7.3005311777742499E-2,7.318782505718685E-2,7.3370794619829816E-2,7.3554221606379394E-2,7.3738107160395347E-2,7.3922452428296329E-2,7.4107258559367062E-2,7.4292526705765471E-2,7.4478258022529886E-2,7.4664453667586214E-2,7.4851114801755173E-2,7.503824258875956E-2,7.5225838195231445E-2,7.5413902790719523E-2,7.5602437547696327E-2,7.5791443641565565E-2,7.5980922250669478E-2,7.6170874556296148E-2,7.6361301742686891E-2,7.6552204997043599E-2,7.6743585509536208E-2,7.693544447331005E-2,7.712778308449332E-2,7.7320602542204547E-2,7.7513904048560053E-2,7.7707688808681452E-2,7.7901958030703142E-2,7.8096712925779896E-2,7.8291954708094344E-2,7.8487684594864576E-2,{"$f":"$L134*EP$105*EP$12/EP$17*$M134","v":7.8683903806351735E-2},7.8880613565867605E-2,7.9077815099782262E-2,7.9275509637531716E-2,7.9473698411625548E-2,7.9672382657654597E-2,7.987156361429873E-2,8.0071242523334474E-2,8.0271420629642806E-2,8.0472099181216922E-2,8.0673279429169964E-2,8.087496262774288E-2,8.1077150034312234E-2,8.1279842909398006E-2,8.1483042516671503E-2,8.168675012296317E-2,8.1890966998270573E-2,8.2095694415766238E-2,8.2300933651805658E-2,8.2506685985935163E-2,8.2712952700899983E-2,8.2919735082652241E-2,8.3127034420358861E-2,8.3334852006409749E-2,8.3543189136425777E-2,8.3752047109266842E-2,8.3961427227040003E-2,8.4171330795107593E-2,8.4381759122095362E-2,8.4592713519900609E-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]
[null,null,"SMA-WTG (out of scope)",null,null,null,null,null,null,"$m",null,{"$f":"InputC!J233","v":0.4884},{"$f":"1+Sens!$F$14","v":1},null,null,20.797594549550812,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12425439229134644,0.1245650282720748,0.124876440842755,0.12518863194486188,0.12550160352472403,0.12581535753353582,0.12612989592736965,0.12644522066718805,0.12676133371885603,0.12707823705315316,0.12739593264578605,0.12771442247740047,0.128033708533594,0.12835379280492795,0.12867467728694026,0.12899636398015762,0.129318854890108,0.12964215202733326,0.12996625740740159,0.13029117305092006,0.13061690098354736,0.13094344323600621,0.13127080184409623,0.13159897884870644,0.1319279762958282,0.13225779623656778,0.13258844072715917,0.13291991182897708,0.13325221160854953,0.13358534213757087,0.13391930549291478,0.13425410375664706,0.13458973901603868,0.13492621336357877,0.13526352889698773,0.13560168771923017,0.13594069193852826,0.13628054366837455,0.1366212450275455,0.13696279814011433,0.1373052051354646,0.13764846814830325,0.137992589318674,0.13833757079197068,0.1386834147189506,0.13903012325574798,0.13937769856388735,{"$f":"$L135*CE$105*CE$12/CE$17*$M135","v":0.13972614281029702},0.14007545816732275,0.14042564681274106,0.1407767109297729,0.14112865270709735,0.14148147433886507,0.14183517802471224,0.14218976596977401,0.14254524038469843,0.14290160348566014,0.14325885749437431,0.14361700463811022,0.14397604714970549,0.14433598726757976,0.1446968272357487,0.14505856930383806,0.14542121572709765,0.14578476876641538,0.14614923068833141,0.14651460376505224,0.14688089027446485,0.14724809250015103,0.14761621273140138,0.14798525326322989,0.14835521639638796,0.14872610443737894,0.14909791969847236,0.14947066449771854,0.14984434115896283,0.15021895201186022,0.15059449939188985,0.15097098564036956,0.15134841310447048,0.15172678413723165,0.15210610109757472,0.15248636635031868,0.15286758226619446,0.15324975122185994,0.15363287559991459,0.15401695778891436,0.15440200018338665,0.15478800518384511,0.15517497519680473,0.15556291263479671,0.15595181991638371,0.15634169946617466,0.15673255371484007,0.15712438509912718,0.157517196061875,0.15791098905202969,0.15830576652465977,0.15870153094097142,0.15909828476832383,0.15949603048024463,0.15989477055644524,0.16029450748283633,0.1606952437515434,0.16109698186092225,0.16149972431557455,0.16190347362636348,0.16230823231042937,0.16271400289120547,0.16312078789843346,0.16352858986817953,0.16393741134284998,0.16434725487120708,0.16475812300838508,0.16517001831590603,0.16558294336169579,0.16599690072010001,0.16641189297190026,0.16682792270433,0.16724499251109085,0.16766310499236856,0.16808226275484944,0.16850246841173658,0.16892372458276592,0.16934603389422281,0.16976939897895835,0.17019382247640574,0.17061930703259673,0.17104585530017821,0.17147346993842866,0.17190215361327471,0.17233190899730788,0.17276273876980114,0.17319464561672565,0.17362763223076746,0.17406170131134435,0.17449685556462272,0.17493309770353427,0.1753704304477931,0.17580885652391259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Asset Management Agreement",null,null,null,null,null,null,"$m",null,{"$f":"InputC!J234","v":1.57},{"$f":"1+Sens!$F$14","v":1},null,null,66.855494354616624,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.39942546252541755,0.40042402618173106,0.40142508624718543,0.40242864896280339,0.40343472058521035,0.40444330738667328,0.40545441565513995,0.40646805169427774,0.40748422182351346,0.40850293237807223,0.40952418970901738,0.41054800018328985,0.4115743701837481,0.41260330610920742,0.41363481437448041,0.41466890141041662,0.41570557366394262,0.41674483759810244,0.41778669969209764,0.41883116644132784,0.4198782443574311,0.42092793996832467,0.42198025981824544,0.42303521046779102,0.42409279849396042,0.42515303049019537,0.42621591306642082,0.42728145284908686,0.42834965648120954,0.42942053062241253,0.43049408194896849,0.43157031715384087,0.43264924294672547,0.43373086605409233,0.43481519321922757,0.43590223120227561,0.43699198678028123,0.43808446674723189,0.43917967791409995,0.44027762710888518,0.44137832117665732,0.44248176697959896,0.44358797139704792,0.4446969413255405,0.44580868367885435,0.44692320538805147,{"$f":"$L136*CD$105*CD$12/CD$17*$M136","v":0.44804051340152157},0.44916061468502527,0.45028351622173779,0.45140922501229208,0.45253774807482283,0.45366909244500986,0.45480326517612235,0.45594027333906267,0.45708012402241027,0.45822282433246625,0.45936838139329739,0.46051680234678061,0.46166809435264755,0.46282226458852915,0.46397932025000049,0.46513926855062548,0.466302116722002,0.46746787201380696,0.4686365416938415,0.469808133048076,0.47098265338069617,0.47216011001414793,0.47334051028918328,0.47452386156490622,0.47571017121881848,0.47689944664686551,0.47809169526348266,0.47928692450164134,0.48048514181289542,0.4816863546674276,0.48289057055409612,0.48409779698048128,0.48530804147293249,0.48652131157661477,0.48773761485555633,0.48895695889269519,0.49017935128992696,0.49140479966815176,0.4926333116673221,0.49386489494649044,0.49509955718385662,0.4963373060768162,0.49757814934200828,0.49882209471536326,0.50006914995215168,0.50131932282703195,0.50257262113409951,0.50382905268693479,0.50508862531865206,0.50635134688194872,0.50761722524915365,0.50888626831227646,0.51015848398305719,0.51143388019301472,0.51271246489349731,0.51399424605573096,0.51527923167087031,0.51656742975004744,0.51785884832442253,0.51915349544523359,0.52045137918384654,0.52175250763180614,0.52305688890088575,0.52436453112313786,0.52567544245094566,0.52698963105707297,0.52830710513471568,0.52962787289755242,0.53095194257979628,0.53227932243624565,0.53361002074233632,0.53494404579419208,0.53628140590867757,0.53762210942344923,0.53896616469700787,0.5403135801087503,0.54166436405902219,0.54301852496916969,0.5443760712815926,0.54573701145979658,0.54710135398844595,0.54846910737341703,0.5498402801418506,0.55121488084220516,0.55259291804431065,0.55397440033942136,0.5553593363402699,0.55674773468112049,0.55813960401782337,0.55953495302786782,0.56093379041043756,0.56233612488646356,0.5637419651986797,0.56515132011167646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Project Company Costs",null,null,null,null,null,null,"$m",null,{"$f":"InputC!J235","v":2.5},{"$f":"1+Sens!$F$14","v":1},null,null,106.45779355830678,null,0,{"$f":"$L137*S$105*S$12/S$17*$M137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.63602780656913616,0.63761787608555898,0.63921192077577293,0.64080995057771228,0.64241197545415663,0.64401800539279186,0.6456280504062738,0.64724212053228936,0.64886022583362013,0.65048237639820417,0.65210858233919966,0.65373885379504748,0.65537320092953522,0.65701163393185891,0.65865416301668855,0.66030079842423028,0.66195155042029086,0.6636064292963415,0.66526544536958221,0.6669286089830061,0.66859593050546351,0.67026742033172715,0.67194308888255638,0.67362294660476274,0.67530700397127452,0.67699527148120275,0.67868775965990569,0.68038447905905541,0.68208544025670315,0.68379065385734472,0.6855001304919881,0.68721388081821799,0.68893191552026345,0.69065424530906416,0.69238088092233685,0.69411183312464264,0.69584711270745414,0.69758673048922271,0.69933069731544573,0.70107902405873435,0.70283172161888108,0.7045888009229283,0.70635027292523556,0.70811614860754846,0.70988643897906734,0.71166115507651506,0.71344030796420621,0.71522390873411668,0.71701196850595184,0.71880449842721672,0.72060150967328473,0.72240301344746793,0.72420902098108653,0.72601954353353926,0.72783459239237303,0.72965417887335393,0.73147831432053723,0.73330701010633859,0.73514027763160428,0.73697812832568332,0.73882057364649756,0.74066762508061379,0.74251929414331519,0.74437559237867346,0.7462365313596202,0.74810212268801912,0.74997237799473915,0.75184730893972596,0.75372692721207524,0.75561124453010542,0.75750027264143061,0.7593940233230343,0.76129250838134177,0.76319573965229504,0.76510372900142576,0.76701648832392932,0.768934029544739,0.77085636461860074,0.7727835055301473,0.77471546429397253,0.77665225295470752,0.77859388358709425,0.78054036829606199,0.78249171921680216,0.78444794851484412,0.78640906838613123,0.78837509105709647,0.79034602878473914,0.79232189385670104,0.79430269859134273,0.79628845533782111,0.79827917647616553,0.8002748744173559,0.8022755616033993,0.80428125050740773,0.80629195363367634,0.8083076835177605,0.81032845272655485,0.81235427385837122,0.81438515954301716,0.8164211224418747,0.81846217524797926,0.82050833068609919,0.82255960151281438,0.82461600051659634,0.82667754051788778,0.82874423436918243,0.83081609495510533,0.83289313519249308,0.83497536803047434,0.83706280645055042,0.83915546346667669,0.84125335212534336,0.84335648550565656,0.84546487671942072,0.84757853891121915,0.8496974852584972,0.85182172897164343,0.85395128329407255,0.85608616150230765,0.8582263769060634,0.86037194284832852,0.86252287270544925,0.86467917988721288,0.86684087783693087,0.86900798003152313,0.87118049998160185,0.87335845123155575,0.87554184735963458,0.8777307019780336,0.87992502873297862,0.88212484130481106,0.88433015340807297,0.88654097879159321,0.88875733123857215,0.89097922456666856,0.89320667262808517,0.89543968930965523,0.89767828853292941,0.8999224842542618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Directors fee",null,null,null,null,null,null,"$m",null,{"$f":"InputC!J236","v":0.5},{"$f":"1+Sens!$F$14","v":1},null,null,21.291558711661363,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12720556131382724,0.1275235752171118,0.12784238415515459,0.12816199011554247,0.12848239509083131,0.12880360107855837,0.12912561008125475,0.12944842410645788,0.12977204516672403,0.13009647527964083,0.13042171646783993,0.13074777075900951,0.13107464018590703,0.13140232678637179,0.13173083260333771,0.13206015968484605,0.13239031008405816,0.13272128585926829,0.13305308907391644,0.13338572179660121,0.13371918610109271,0.13405348406634543,0.13438861777651129,0.13472458932095255,0.13506140079425491,0.13539905429624055,0.13573755193198114,0.13607689581181109,0.13641708805134062,0.13675813077146895,0.13710002609839761,0.13744277616364359,0.1377863831040527,0.13813084906181283,0.13847617618446736,0.13882236662492853,0.13916942254149084,0.13951734609784455,0.13986613946308915,0.14021580481174686,0.14056634432377621,0.14091776018458566,0.1412700545850471,0.1416232297215097,0.14197728779581348,0.14233223101530301,0.14268806159284125,0.14304478174682334,0.14340239370119037,0.14376089968544334,0.14412030193465694,0.14448060268949359,0.14484180419621731,0.14520390870670785,0.14556691847847461,0.14593083577467078,0.14629566286410745,0.14666140202126771,0.14702805552632087,0.14739562566513667,0.14776411472929951,0.14813352501612276,0.14850385882866304,0.1488751184757347,0.14924730627192404,0.14962042453760382,0.14999447559894782,0.15036946178794519,0.15074538544241506,0.15112224890602108,0.15150005452828613,0.15187880466460685,0.15225850167626837,0.15263914793045902,0.15302074580028516,0.15340329766478586,0.1537868059089478,0.15417127292372015,0.15455670110602945,0.15494309285879451,0.1553304505909415,0.15571877671741885,0.15610807365921239,0.15649834384336042,0.15688958970296882,0.15728181367722624,0.1576750182114193,0.15806920575694783,0.1584643787713402,0.15886053971826855,0.15925769106756421,0.15965583529523311,0.16005497488347117,0.16045511232067985,0.16085625010148155,0.16125839072673526,0.1616615367035521,0.16206569054531098,0.16247085477167425,0.16287703190860342,0.16328422448837493,0.16369243504959585,0.16410166613721983,0.16451192030256287,0.16492320010331926,0.16533550810357756,0.16574884687383648,0.16616321899102107,0.16657862703849863,0.16699507360609486,0.16741256129011009,0.16783109269333535,0.16825067042506867,{"$f":"$L138*ES$105*ES$12/ES$17*$M138","v":0.16867129710113132},0.16909297534388415,0.16951570778224384,0.16993949705169945,0.17036434579432869,0.1707902566588145,0.17121723230046154,0.17164527538121269,0.1720743885696657,0.17250457454108986,0.17293583597744258,0.17336817556738618,0.17380159600630463,0.17423609999632036,0.17467169024631116,0.17510836947192693,0.17554614039560673,0.17598500574659573,0.17642496826096221,0.17686603068161461,0.17730819575831863,0.17775146624771443,0.17819584491333371,0.17864133452561703,0.17908793786193106,0.17953565770658589,0.17998449685085235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Advisory fees",null,null,null,null,null,null,"$m",null,{"$f":"InputC!J237","v":0.5},{"$f":"1+Sens!$F$14","v":1},null,null,21.291558711661363,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12720556131382724,0.1275235752171118,0.12784238415515459,0.12816199011554247,0.12848239509083131,0.12880360107855837,0.12912561008125475,0.12944842410645788,0.12977204516672403,0.13009647527964083,0.13042171646783993,0.13074777075900951,0.13107464018590703,0.13140232678637179,0.13173083260333771,0.13206015968484605,0.13239031008405816,0.13272128585926829,0.13305308907391644,0.13338572179660121,0.13371918610109271,0.13405348406634543,0.13438861777651129,0.13472458932095255,0.13506140079425491,0.13539905429624055,0.13573755193198114,0.13607689581181109,0.13641708805134062,0.13675813077146895,0.13710002609839761,0.13744277616364359,0.1377863831040527,0.13813084906181283,0.13847617618446736,0.13882236662492853,0.13916942254149084,0.13951734609784455,0.13986613946308915,0.14021580481174686,0.14056634432377621,0.14091776018458566,0.1412700545850471,0.1416232297215097,0.14197728779581348,0.14233223101530301,0.14268806159284125,0.14304478174682334,0.14340239370119037,0.14376089968544334,0.14412030193465694,0.14448060268949359,0.14484180419621731,0.14520390870670785,0.14556691847847461,0.14593083577467078,0.14629566286410745,0.14666140202126771,0.14702805552632087,0.14739562566513667,0.14776411472929951,0.14813352501612276,0.14850385882866304,0.1488751184757347,0.14924730627192404,0.14962042453760382,0.14999447559894782,0.15036946178794519,0.15074538544241506,0.15112224890602108,0.15150005452828613,0.15187880466460685,0.15225850167626837,0.15263914793045902,0.15302074580028516,0.15340329766478586,0.1537868059089478,0.15417127292372015,0.15455670110602945,0.15494309285879451,0.1553304505909415,0.15571877671741885,0.15610807365921239,0.15649834384336042,0.15688958970296882,0.15728181367722624,0.1576750182114193,0.15806920575694783,0.1584643787713402,0.15886053971826855,0.15925769106756421,0.15965583529523311,0.16005497488347117,0.16045511232067985,0.16085625010148155,0.16125839072673526,0.1616615367035521,0.16206569054531098,0.16247085477167425,0.16287703190860342,0.16328422448837493,0.16369243504959585,0.16410166613721983,0.16451192030256287,0.16492320010331926,0.16533550810357756,0.16574884687383648,0.16616321899102107,0.16657862703849863,0.16699507360609486,0.16741256129011009,{"$f":"$L139*EQ$105*EQ$12/EQ$17*$M139","v":0.16783109269333535},0.16825067042506867,0.16867129710113132,0.16909297534388415,0.16951570778224384,0.16993949705169945,0.17036434579432869,0.1707902566588145,0.17121723230046154,0.17164527538121269,0.1720743885696657,0.17250457454108986,0.17293583597744258,0.17336817556738618,0.17380159600630463,0.17423609999632036,0.17467169024631116,0.17510836947192693,0.17554614039560673,0.17598500574659573,0.17642496826096221,0.17686603068161461,0.17730819575831863,0.17775146624771443,0.17819584491333371,0.17864133452561703,0.17908793786193106,0.17953565770658589,0.17998449685085235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L139*ID$105*ID$12/ID$17*$M139","v":0},0]
[]
[null,null,"Total",null,null,null,null,null,null,"$m",null,null,null,null,null,404.40332412197824,null,{"$f":"SUM(R127:R139)","v":0},{"$f":"SUM(S127:S139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.0744388936940153E-3,2.4160371826063867,2.4220772755629021,2.4281324687518095,2.434202799923689,2.440288306923498,2.4463890276908069,2.4525050002600328,2.4586362627606837,2.4647828534175851,2.4709448105511291,2.4771221725775066,2.4833149780089494,2.4895232654539723,2.4957470736176068,2.5019864413016504,2.5082414074049049,2.5145120109234167,2.5207982909507254,2.527100286678102,2.5334180373947968,2.5397515824882841,2.546100961444504,2.5524662138481151,2.5588473793827351,2.5652444978311921,2.5716576090757695,2.578086753098459,2.5845319699812048,2.5909932999061578,2.5974707831559232,2.6039644601138123,2.6104743712640968,2.6170005571922568,2.6235430585852377,2.6301019162317005,2.6366771710222796,2.6432688639498356,2.6498770361097099,2.6565017286999835,2.6631429830217339,2.6698008404792879,2.6764753425804853,2.683166530936937,2.689874447264279,2.6965991333824402,2.7033406312158954,2.7100989827939346,{"$f":"SUM(CE127:CE139)","v":2.7168742302509195},2.7236664158265462,2.7304755818661124,2.7373017708207774,2.7441450252478297,2.7510053878109488,2.7578829012804764,2.7647776085336773,2.7716895525550109,2.7786187764363985,2.7855653233774893,2.7925292366859331,2.799510559777648,2.8065093361770916,2.8135256095175345,2.820559423541328,2.8276108221001817,2.8346798491554317,2.8417665487783199,2.8488709651502653,2.8559931425631415,2.8631331254195489,2.870290958233098,2.877466685628681,2.8846603523427525,2.8918720032236087,2.8991016832316681,2.9063494374397472,2.9136153110333454,2.9208993493109285,2.9282015976842066,2.9355221016784165,2.9428609069326126,2.9502180591999441,2.9575936043479434,2.9649875883588126,2.9724000573297102,2.9798310574730342,2.9872806351167172,2.9947488367045083,3.002235708796269,3.0097412980682599,3.0172656513134308,3.0248088154417143,3.0323708374803187,3.0399517645740186,3.0475516439854533,3.0551705230954176,3.062808449403156,3.0704654705266643,3.0781416342029804,3.085836988288488,3.0935515807592084,3.1012854597111073,3.1090386733603843,3.1168112700437849,3.124603298218894,3.1324148064644413,3.1402458434806029,3.1480964580893041,3.1559666992345266,3.1638566159826134,3.1717662575225702,3.1796956731663757,{"$f":"SUM(EQ127:EQ139)","v":3.1876449123492909},3.1956140246301645,3.2036030596917398,3.2116120673409689,3.2196410975093208,3.2276902002530945,3.2357594257537263,3.2438488243181105,3.2519584463789055,3.260088342494853,3.26823856335109,3.276409159759468,3.2846001826588664,3.2928116831155139,3.3010437123233025,3.3092963216041089,3.3175695624081198,3.3258634863141401,3.334178145029925,3.3425135903925001,3.3508698743684802,3.3592470490544013,3.3676451666770366,3.3760642795937299,3.3845044402927136,3.3929657013934449,3.4014481156469292,3.4099517359360472,3.4184766152758859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HC127:HC139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"\"","v":""},"Total Operating Expenses"]
[]
[null,null,{"$f":"C107","v":"Service & Maintenance Agreement"},null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R145:IE145)","v":1279.3269167743013},null,{"$f":"R122","v":0},{"$f":"S122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.11535303678424595,5.9079002506002594,5.9226700012267601,5.937476676229827,5.952320367920402,5.9672011688402025,5.9821191717623021,5.9970744696917073,6.0120671558659353,6.0270973237556005,6.0421650670649889,6.0572704797326518,6.0724136559319826,6.0875946900718123,6.1028136767969912,6.1180707109889827,6.1333658877664554,6.1486993024858716,6.1640710507420851,6.1794812283689398,6.1949299314398614,6.2104172562684603,8.7208472986153325,8.7426494168618696,8.764506040404024,8.786417305505033,8.8083833487687961,8.8304043071407161,8.8524803179085687,8.8746115187033396,8.8967980475000967,8.9190400426188461,8.9413376427253919,8.963690986832205,8.9861002142992863,9.0085654648350353,9.0310868784971223,9.0536645956933643,9.076298757182597,9.0989895040755524,9.1217369778357398,9.1445413202803287,9.6615530477642579,9.6857069303836667,9.709921197709626,9.7341960007038999,9.7585314907056588,9.7829278194324232,{"$f":"CE122","v":9.8073851389810027},9.8319036018284525,9.8564833608330229,9.8811245692351051,9.9058273806581933,9.9305919491098393,9.9554184289826129,9.9803069750550684,10.005257742492706,10.030270886848935,10.055346564066058,10.080484930476223,10.105686142802414,10.130950358159419,8.8909915801195485,8.9132190590698457,8.9355021067175198,8.9578408619843142,8.9802354641392732,9.0026860527996213,9.0251927679316193,9.0477557498514489,9.0703751392260763,9.0930510770741417,9.1157837047668266,9.1385731640287435,9.1614195969388152,9.1843231459311614,9.2072839537959883,9.2303021636804772,9.2533779190896777,9.2765113638874013,9.2997026422971185,9.3229518989028612,9.3462592786501197,9.3696249268467433,9.3930489891638604,9.4165316116367705,9.4400729406658623,9.4636731230175268,9.4873323058250687,9.5110506365896317,9.5348282631811063,9.5586653338390573,9.5825619971736558,9.6065184021665875,9.6305346981720046,9.6546110349174352,9.6787475625047286,9.7029444314109909,9.7272017924895167,9.7515197969707419,9.7758985964631666,9.8003383429543245,9.8248391888117101,9.8494012867837384,9.8740247900006981,9.8987098519756973,9.9234566266056365,9.9482652681721504,9.9731359313425809,9.9980687711709368,10.023063943098864,10.048121602956611,{"$f":"EQ122","v":10.073241906964},10.098425011731409,10.123671074260738,10.148980251946389,10.174352702576254,10.199788584332694,10.225288055793525,10.250851275933009,10.276478404122841,10.302169600133148,10.32792502413348,10.353744836693814,10.379629198785548,10.405578271782511,10.431592217461967,10.45767119800562,10.483815376000633,10.510024914440635,10.536299976726735,10.562640726668551,10.589047328485222,10.615519946806435,10.642058746673449,10.668663893540133,10.695335553273983,10.722073892157168,10.74887907688756,10.775751274579779,10.802690652766229,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HC122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C124","v":"Operating Costs"},null,null,null,null,null,null,"$m",null,null,null,null,null,404.40332412197824,null,{"$f":"R141","v":0},{"$f":"S141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.0744388936940153E-3,2.4160371826063867,2.4220772755629021,2.4281324687518095,2.434202799923689,2.440288306923498,2.4463890276908069,2.4525050002600328,2.4586362627606837,2.4647828534175851,2.4709448105511291,2.4771221725775066,2.4833149780089494,2.4895232654539723,2.4957470736176068,2.5019864413016504,2.5082414074049049,2.5145120109234167,2.5207982909507254,2.527100286678102,2.5334180373947968,2.5397515824882841,2.546100961444504,2.5524662138481151,2.5588473793827351,2.5652444978311921,2.5716576090757695,2.578086753098459,2.5845319699812048,2.5909932999061578,2.5974707831559232,2.6039644601138123,2.6104743712640968,2.6170005571922568,2.6235430585852377,2.6301019162317005,2.6366771710222796,2.6432688639498356,2.6498770361097099,2.6565017286999835,2.6631429830217339,2.6698008404792879,2.6764753425804853,2.683166530936937,2.689874447264279,2.6965991333824402,2.7033406312158954,2.7100989827939346,{"$f":"CE141","v":2.7168742302509195},2.7236664158265462,2.7304755818661124,2.7373017708207774,2.7441450252478297,2.7510053878109488,2.7578829012804764,2.7647776085336773,2.7716895525550109,2.7786187764363985,2.7855653233774893,2.7925292366859331,2.799510559777648,2.8065093361770916,2.8135256095175345,2.820559423541328,2.8276108221001817,2.8346798491554317,2.8417665487783199,2.8488709651502653,2.8559931425631415,2.8631331254195489,2.870290958233098,2.877466685628681,2.8846603523427525,2.8918720032236087,2.8991016832316681,2.9063494374397472,2.9136153110333454,2.9208993493109285,2.9282015976842066,2.9355221016784165,2.9428609069326126,2.9502180591999441,2.9575936043479434,2.9649875883588126,2.9724000573297102,2.9798310574730342,2.9872806351167172,2.9947488367045083,3.002235708796269,3.0097412980682599,3.0172656513134308,3.0248088154417143,3.0323708374803187,3.0399517645740186,3.0475516439854533,3.0551705230954176,3.062808449403156,3.0704654705266643,3.0781416342029804,3.085836988288488,3.0935515807592084,3.1012854597111073,3.1090386733603843,3.1168112700437849,3.124603298218894,3.1324148064644413,3.1402458434806029,3.1480964580893041,3.1559666992345266,3.1638566159826134,3.1717662575225702,3.1796956731663757,{"$f":"EQ141","v":3.1876449123492909},3.1956140246301645,3.2036030596917398,3.2116120673409689,3.2196410975093208,3.2276902002530945,3.2357594257537263,3.2438488243181105,3.2519584463789055,3.260088342494853,3.26823856335109,3.276409159759468,3.2846001826588664,3.2928116831155139,3.3010437123233025,3.3092963216041089,3.3175695624081198,3.3258634863141401,3.334178145029925,3.3425135903925001,3.3508698743684802,3.3592470490544013,3.3676451666770366,3.3760642795937299,3.3845044402927136,3.3929657013934449,3.4014481156469292,3.4099517359360472,3.4184766152758859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HC141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"$m",null,null,null,null,null,1683.7302408962798,null,{"$f":"SUM(R145:R146)","v":0},{"$f":"SUM(S145:S146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12442747567793996,8.3239374332066465,8.3447472767896613,8.3656091449816365,8.386523167844091,8.4074894757637004,8.428508199453109,8.4495794699517397,8.4707034186266199,8.4918801771731864,8.5131098776161185,8.5343926523101583,8.555728633940932,8.5771179555257842,8.5985607504145989,8.6200571522906326,8.6416072951713598,8.6632113134092883,8.68486934169281,8.7065815150470414,8.7283479688346581,8.7501688387567444,11.266948260059836,11.295115630709985,11.323353419786759,11.351661803336224,11.380040957844566,11.408491060239175,11.437012287889774,11.465604818609497,11.49426883065602,11.523004502732658,11.551812013989489,11.580691544024461,11.609643272884524,11.638667381066735,11.667764049519402,11.6969334596432,11.726175793292306,11.755491232775537,11.784879960857474,11.814342160759617,12.338028390344743,12.368873461320604,12.399795644973905,12.43079513408634,12.461872121921555,12.493026802226357,{"$f":"SUM(CE145:CE146)","v":12.524259369231922},12.555570017654999,12.586958942699136,12.618426340055883,12.649972405906023,12.681597336920788,12.713301330263089,12.745084583588746,12.776947295047716,12.808889663285335,12.840911887443546,12.873014167162156,12.905196702580062,12.937459694336511,11.704517189637084,11.733778482611173,11.763112928817701,11.792520711139746,11.822002012917594,11.851557017949887,11.881185910494761,11.910888875270999,11.940666097459175,11.970517762702823,12.000444057109579,12.030445167252353,12.060521280170484,12.090672583370909,12.120899264829333,12.151201512991406,12.181579516773883,12.212033465565817,12.242563549229731,12.273169958102805,12.303852882998063,12.334612515205556,12.36544904649357,12.396362669109806,12.427353575782579,12.458421959722035,12.489568014621337,12.520791934657892,12.552093914494538,12.583474149280772,12.614932834653974,12.646470166740606,12.678086342157458,12.709781558012853,12.741556011907885,12.773409901937654,12.805343426692497,12.83735678525923,12.869450177222376,12.901623802665432,12.933877862172094,12.966212556827523,12.998628088219592,13.031124658440138,13.063702470086239,13.096361726261454,13.129102630577108,13.16192538715355,13.194830200621434,13.227817276122988,{"$f":"SUM(EQ145:EQ146)","v":13.260886819313292},13.294039036361575,13.327274133952479,13.360592319287358,13.393993800085575,13.427478784585789,13.461047481547251,13.494700100251119,13.528436850501746,13.562257942628001,13.59616358748457,13.630153996453281,13.664229381444414,13.698389954898026,13.732635929785269,13.766967519609729,13.801384938408752,13.835888400754776,13.87047812175666,13.905154317061051,13.939917202853703,13.974766995860836,14.009703913350485,14.044728173133862,14.079839993566697,14.115039593550613,14.150327192534489,14.185703010515827,14.221167268042114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HC145:HC146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pre-Completion Expenses",null,null,null,null,null,null,"$m",null,null,null,null,null,0.12442747567793996,null,{"$f":"R$147*R11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12442747567793996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD$147*CD11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP$147*EP11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB$147*HB11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Post-Completion Expenses",null,null,null,null,null,null,"$m",null,null,null,null,null,1683.6058134206021,null,{"$f":"R$147*R12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3239374332066465,8.3447472767896613,8.3656091449816365,8.386523167844091,8.4074894757637004,8.428508199453109,8.4495794699517397,8.4707034186266199,8.4918801771731864,8.5131098776161185,8.5343926523101583,8.555728633940932,8.5771179555257842,8.5985607504145989,8.6200571522906326,8.6416072951713598,8.6632113134092883,8.68486934169281,8.7065815150470414,8.7283479688346581,8.7501688387567444,11.266948260059836,11.295115630709985,11.323353419786759,11.351661803336224,11.380040957844566,11.408491060239175,11.437012287889774,11.465604818609497,11.49426883065602,11.523004502732658,11.551812013989489,11.580691544024461,11.609643272884524,11.638667381066735,11.667764049519402,11.6969334596432,11.726175793292306,11.755491232775537,11.784879960857474,11.814342160759617,12.338028390344743,12.368873461320604,12.399795644973905,12.43079513408634,12.461872121921555,{"$f":"CD$147*CD12","v":12.493026802226357},12.524259369231922,12.555570017654999,12.586958942699136,12.618426340055883,12.649972405906023,12.681597336920788,12.713301330263089,12.745084583588746,12.776947295047716,12.808889663285335,12.840911887443546,12.873014167162156,12.905196702580062,12.937459694336511,11.704517189637084,11.733778482611173,11.763112928817701,11.792520711139746,11.822002012917594,11.851557017949887,11.881185910494761,11.910888875270999,11.940666097459175,11.970517762702823,12.000444057109579,12.030445167252353,12.060521280170484,12.090672583370909,12.120899264829333,12.151201512991406,12.181579516773883,12.212033465565817,12.242563549229731,12.273169958102805,12.303852882998063,12.334612515205556,12.36544904649357,12.396362669109806,12.427353575782579,12.458421959722035,12.489568014621337,12.520791934657892,12.552093914494538,12.583474149280772,12.614932834653974,12.646470166740606,12.678086342157458,12.709781558012853,12.741556011907885,12.773409901937654,12.805343426692497,12.83735678525923,12.869450177222376,12.901623802665432,12.933877862172094,12.966212556827523,12.998628088219592,13.031124658440138,13.063702470086239,13.096361726261454,13.129102630577108,13.16192538715355,13.194830200621434,{"$f":"EP$147*EP12","v":13.227817276122988},13.260886819313292,13.294039036361575,13.327274133952479,13.360592319287358,13.393993800085575,13.427478784585789,13.461047481547251,13.494700100251119,13.528436850501746,13.562257942628001,13.59616358748457,13.630153996453281,13.664229381444414,13.698389954898026,13.732635929785269,13.766967519609729,13.801384938408752,13.835888400754776,13.87047812175666,13.905154317061051,13.939917202853703,13.974766995860836,14.009703913350485,14.044728173133862,14.079839993566697,14.115039593550613,14.150327192534489,14.185703010515827,14.221167268042114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB$147*HB12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Working Capital"]
[]
[null,{"$f":"\"\"","v":""},"Accounts Receivable"]
[]
[null,null,"Opening Balance",null,null,null,null,null,null,"$m",null,null,null,null,null,null,null,{"$f":"Q160","v":0},{"$f":"R160","v":0},{"$f":"S160","v":0},{"$f":"T160","v":0},{"$f":"U160","v":0},{"$f":"V160","v":0},{"$f":"W160","v":0},{"$f":"X160","v":0},{"$f":"Y160","v":0},{"$f":"Z160","v":0},{"$f":"AA160","v":0},{"$f":"AB160","v":0},{"$f":"AC160","v":0},{"$f":"AD160","v":0},{"$f":"AE160","v":0},{"$f":"AF160","v":0},{"$f":"AG160","v":0},{"$f":"AH160","v":0},{"$f":"AI160","v":0},{"$f":"AJ160","v":6.1383410860392438},{"$f":"AK160","v":11.43811544298236},{"$f":"AL160","v":14.315251908920228},{"$f":"AM160","v":16.501230542486855},{"$f":"AN160","v":22.09802790974128},{"$f":"AO160","v":28.294285569482682},{"$f":"AP160","v":29.682360554700622},{"$f":"AQ160","v":30.002237349976102},{"$f":"AR160","v":36.461746051073121},{"$f":"AS160","v":39.73240101246504},{"$f":"AT160","v":36.338716384182128},{"$f":"AU160","v":33.002461084973703},{"$f":"AV160","v":36.461746051073121},{"$f":"AW160","v":39.73240101246504},{"$f":"AX160","v":36.338716384182128},{"$f":"AY160","v":33.002461084973703},{"$f":"AZ160","v":36.461746051073121},{"$f":"BA160","v":39.73240101246504},{"$f":"BB160","v":36.338716384182121},{"$f":"BC160","v":33.00246108497371},{"$f":"BD160","v":36.461746051073114},{"$f":"BE160","v":39.732401012465033},{"$f":"BF160","v":36.278440677967438},{"$f":"BG160","v":33.00246108497371},{"$f":"BH160","v":36.461746051073114},{"$f":"BI160","v":39.732401012465033},{"$f":"BJ160","v":36.338716384182121},{"$f":"BK160","v":33.00246108497371},{"$f":"BL160","v":36.461746051073114},{"$f":"BM160","v":39.732401012465033},{"$f":"BN160","v":36.338716384182121},{"$f":"BO160","v":33.00246108497371},{"$f":"BP160","v":36.461746051073114},{"$f":"BQ160","v":39.732401012465033},{"$f":"BR160","v":36.338716384182121},{"$f":"BS160","v":33.00246108497371},{"$f":"BT160","v":36.461746051073114},{"$f":"BU160","v":39.732401012465033},{"$f":"BV160","v":36.278440677967424},{"$f":"BW160","v":33.00246108497371},{"$f":"BX160","v":36.461746051073114},{"$f":"BY160","v":39.732401012465033},{"$f":"BZ160","v":36.338716384182121},{"$f":"CA160","v":33.00246108497371},{"$f":"CB160","v":36.461746051073114},{"$f":"CC160","v":39.732401012465033},{"$f":"CD160","v":36.338716384182121},{"$f":"CE160","v":33.00246108497371},{"$f":"CF160","v":36.461746051073114},{"$f":"CG160","v":39.732401012465033},{"$f":"CH160","v":36.338716384182135},{"$f":"CI160","v":33.00246108497371},{"$f":"CJ160","v":36.461746051073114},{"$f":"CK160","v":39.732401012465033},{"$f":"CL160","v":36.278440677967424},{"$f":"CM160","v":33.00246108497371},{"$f":"CN160","v":36.461746051073114},{"$f":"CO160","v":39.732401012465033},{"$f":"CP160","v":36.338716384182121},{"$f":"CQ160","v":33.00246108497371},{"$f":"CR160","v":36.461746051073114},{"$f":"CS160","v":39.732401012465033},{"$f":"CT160","v":36.338716384182121},{"$f":"CU160","v":33.00246108497371},{"$f":"CV160","v":36.461746051073114},{"$f":"CW160","v":39.732401012465033},{"$f":"CX160","v":36.338716384182121},{"$f":"CY160","v":33.00246108497371},{"$f":"CZ160","v":36.461746051073114},{"$f":"DA160","v":39.732401012465033},{"$f":"DB160","v":36.278440677967424},{"$f":"DC160","v":33.00246108497371},{"$f":"DD160","v":36.461746051073114},{"$f":"DE160","v":39.732401012465033},{"$f":"DF160","v":36.338716384182135},{"$f":"DG160","v":33.00246108497371},{"$f":"DH160","v":36.461746051073114},{"$f":"DI160","v":39.732401012465033},{"$f":"DJ160","v":36.338716384182135},{"$f":"DK160","v":33.00246108497371},{"$f":"DL160","v":36.461746051073114},{"$f":"DM160","v":39.732401012465033},{"$f":"DN160","v":36.338716384182121},{"$f":"DO160","v":33.00246108497371},{"$f":"DP160","v":36.461746051073114},{"$f":"DQ160","v":39.732401012465033},{"$f":"DR160","v":36.278440677967424},{"$f":"DS160","v":33.00246108497371},{"$f":"DT160","v":36.461746051073114},{"$f":"DU160","v":39.732401012465033},{"$f":"DV160","v":36.338716384182121},{"$f":"DW160","v":33.00246108497371},{"$f":"DX160","v":36.461746051073114},{"$f":"DY160","v":39.732401012465033},{"$f":"DZ160","v":36.338716384182121},{"$f":"EA160","v":33.00246108497371},{"$f":"EB160","v":19.928484683784902},{"$f":"EC160","v":21.716089622197494},{"$f":"ED160","v":19.861241748439625},{"$f":"EE160","v":18.037782374378338},{"$f":"EF160","v":19.928484683784895},{"$f":"EG160","v":21.716089622197487},{"$f":"EH160","v":19.828297536540898},{"$f":"EI160","v":18.037782374378345},{"$f":"EJ160","v":19.928484683784902},{"$f":"EK160","v":21.716089622197494},{"$f":"EL160","v":19.861241748439625},{"$f":"EM160","v":18.037782374378338},{"$f":"EN160","v":19.928484683784895},{"$f":"EO160","v":21.716089622197487},{"$f":"EP160","v":19.861241748439618},{"$f":"EQ160","v":18.037782374378345},{"$f":"ER160","v":19.928484683784902},{"$f":"ES160","v":21.716089622197494},{"$f":"ET160","v":19.861241748439625}]
[null,null,"Add: Revenue",null,null,null,null,null,null,"$m",null,"Days",null,null,null,{"$f":"SUM(R158:ID158)","v":3197.8598564773524},null,{"$f":"R100","v":0},{"$f":"S100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.6472737991561042,9.7435798217997878,12.154459167951135,14.033756816507513,18.824245997187017,24.102539559188948,25.243876733436977,25.515921484559115,31.060005895358579,33.846119380988739,30.853627118645203,28.067513633015025,31.060005895358579,33.846119380988739,30.853627118645203,28.067513633015025,31.060005895358579,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358575,33.846119380988739,30.853627118645203,28.067513633015022,31.060005895358579,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358579,33.846119380988739,30.8536271186452,28.067513633015022,31.060005895358579,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358572,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358575,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358575,33.846119380988739,30.8536271186452,{"$f":"CE100","v":28.067513633015025},31.060005895358579,33.846119380988739,30.853627118645203,28.067513633015025,31.060005895358579,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358579,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358579,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358579,33.846119380988732,30.8536271186452,28.067513633015025,31.060005895358579,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358575,33.846119380988739,30.853627118645203,28.067513633015025,31.060005895358579,33.846119380988739,30.853627118645203,28.067513633015025,31.060005895358579,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358575,33.846119380988732,30.8536271186452,28.067513633015025,31.060005895358575,33.846119380988732,30.8536271186452,28.067513633015025,31.060005895358575,33.846119380988732,30.8536271186452,28.067513633015025,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,{"$f":"EQ100","v":15.340543888489993},16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993]
[null,null,"Less: Cash Receipts",null,null,null,null,null,null,"$m",null,{"$f":"InputC!$J$175","v":20},null,null,null,{"$f":"SUM(R159:DS159)","v":2578.8085128549624},null,{"$f":"(R157+(Q$17-$L159)/R$16*R158)","v":0},{"$f":"(S157+(R$17-$L159)/S$16*S158)","v":0},{"$f":"(T157+(S$17-$L159)/T$16*T158)","v":0},{"$f":"(U157+(T$17-$L159)/U$16*U158)","v":0},{"$f":"(V157+(U$17-$L159)/V$16*V158)","v":0},{"$f":"(W157+(V$17-$L159)/W$16*W158)","v":0},{"$f":"(X157+(W$17-$L159)/X$16*X158)","v":0},{"$f":"(Y157+(X$17-$L159)/Y$16*Y158)","v":0},{"$f":"(Z157+(Y$17-$L159)/Z$16*Z158)","v":0},{"$f":"(AA157+(Z$17-$L159)/AA$16*AA158)","v":0},{"$f":"(AB157+(AA$17-$L159)/AB$16*AB158)","v":0},{"$f":"(AC157+(AB$17-$L159)/AC$16*AC158)","v":0},{"$f":"(AD157+(AC$17-$L159)/AD$16*AD158)","v":0},{"$f":"(AE157+(AD$17-$L159)/AE$16*AE158)","v":0},{"$f":"(AF157+(AE$17-$L159)/AF$16*AF158)","v":0},{"$f":"(AG157+(AF$17-$L159)/AG$16*AG158)","v":0},{"$f":"(AH157+(AG$17-$L159)/AH$16*AH158)","v":0},{"$f":"(AI157+(AH$17-$L159)/AI$16*AI158)","v":0},{"$f":"(AJ157+(AI$17-$L159)/AJ$16*AJ158)","v":-0.4910672868831395},{"$f":"(AK157+(AJ$17-$L159)/AK$16*AK158)","v":4.4438054648566716},{"$f":"(AL157+(AK$17-$L159)/AL$16*AL158)","v":9.2773227020132687},{"$f":"(AM157+(AL$17-$L159)/AM$16*AM158)","v":11.847778182940885},{"$f":"(AN157+(AM$17-$L159)/AN$16*AN158)","v":13.227448629932592},{"$f":"(AO157+(AN$17-$L159)/AO$16*AO158)","v":17.906281899447549},{"$f":"(AP157+(AO$17-$L159)/AP$16*AP158)","v":23.855801748219037},{"$f":"(AQ157+(AP$17-$L159)/AQ$16*AQ158)","v":25.196044689283635},{"$f":"(AR157+(AQ$17-$L159)/AR$16*AR158)","v":24.600497194261568},{"$f":"(AS157+(AR$17-$L159)/AS$16*AS158)","v":30.57546441959682},{"$f":"(AT157+(AS$17-$L159)/AT$16*AT158)","v":34.247311746928112},{"$f":"(AU157+(AT$17-$L159)/AU$16*AU158)","v":31.403768932223443},{"$f":"(AV157+(AU$17-$L159)/AV$16*AV158)","v":27.600720929259168},{"$f":"(AW157+(AV$17-$L159)/AW$16*AW158)","v":30.57546441959682},{"$f":"(AX157+(AW$17-$L159)/AX$16*AX158)","v":34.247311746928112},{"$f":"(AY157+(AX$17-$L159)/AY$16*AY158)","v":31.403768932223443},{"$f":"(AZ157+(AY$17-$L159)/AZ$16*AZ158)","v":27.600720929259168},{"$f":"(BA157+(AZ$17-$L159)/BA$16*BA158)","v":30.57546441959682},{"$f":"(BB157+(BA$17-$L159)/BB$16*BB158)","v":34.247311746928119},{"$f":"(BC157+(BB$17-$L159)/BC$16*BC158)","v":31.403768932223436},{"$f":"(BD157+(BC$17-$L159)/BD$16*BD158)","v":27.600720929259175},{"$f":"(BE157+(BD$17-$L159)/BE$16*BE158)","v":30.575464419596813},{"$f":"(BF157+(BE$17-$L159)/BF$16*BF158)","v":34.307587453142801},{"$f":"(BG157+(BF$17-$L159)/BG$16*BG158)","v":31.343493226008754},{"$f":"(BH157+(BG$17-$L159)/BH$16*BH158)","v":27.600720929259175},{"$f":"(BI157+(BH$17-$L159)/BI$16*BI158)","v":30.575464419596813},{"$f":"(BJ157+(BI$17-$L159)/BJ$16*BJ158)","v":34.247311746928105},{"$f":"(BK157+(BJ$17-$L159)/BK$16*BK158)","v":31.403768932223436},{"$f":"(BL157+(BK$17-$L159)/BL$16*BL158)","v":27.600720929259175},{"$f":"(BM157+(BL$17-$L159)/BM$16*BM158)","v":30.575464419596813},{"$f":"(BN157+(BM$17-$L159)/BN$16*BN158)","v":34.247311746928105},{"$f":"(BO157+(BN$17-$L159)/BO$16*BO158)","v":31.403768932223436},{"$f":"(BP157+(BO$17-$L159)/BP$16*BP158)","v":27.600720929259175},{"$f":"(BQ157+(BP$17-$L159)/BQ$16*BQ158)","v":30.575464419596813},{"$f":"(BR157+(BQ$17-$L159)/BR$16*BR158)","v":34.247311746928105},{"$f":"(BS157+(BR$17-$L159)/BS$16*BS158)","v":31.403768932223436},{"$f":"(BT157+(BS$17-$L159)/BT$16*BT158)","v":27.600720929259175},{"$f":"(BU157+(BT$17-$L159)/BU$16*BU158)","v":30.575464419596813},{"$f":"(BV157+(BU$17-$L159)/BV$16*BV158)","v":34.307587453142801},{"$f":"(BW157+(BV$17-$L159)/BW$16*BW158)","v":31.343493226008739},{"$f":"(BX157+(BW$17-$L159)/BX$16*BX158)","v":27.600720929259175},{"$f":"(BY157+(BX$17-$L159)/BY$16*BY158)","v":30.575464419596813},{"$f":"(BZ157+(BY$17-$L159)/BZ$16*BZ158)","v":34.247311746928105},{"$f":"(CA157+(BZ$17-$L159)/CA$16*CA158)","v":31.403768932223436},{"$f":"(CB157+(CA$17-$L159)/CB$16*CB158)","v":27.600720929259175},{"$f":"(CC157+(CB$17-$L159)/CC$16*CC158)","v":30.575464419596813},{"$f":"(CD157+(CC$17-$L159)/CD$16*CD158)","v":34.247311746928105},{"$f":"(CE157+(CD$17-$L159)/CE$16*CE158)","v":31.403768932223436},{"$f":"(CF157+(CE$17-$L159)/CF$16*CF158)","v":27.600720929259175},{"$f":"(CG157+(CF$17-$L159)/CG$16*CG158)","v":30.575464419596813},{"$f":"(CH157+(CG$17-$L159)/CH$16*CH158)","v":34.247311746928105},{"$f":"(CI157+(CH$17-$L159)/CI$16*CI158)","v":31.40376893222345},{"$f":"(CJ157+(CI$17-$L159)/CJ$16*CJ158)","v":27.600720929259175},{"$f":"(CK157+(CJ$17-$L159)/CK$16*CK158)","v":30.575464419596813},{"$f":"(CL157+(CK$17-$L159)/CL$16*CL158)","v":34.307587453142801},{"$f":"(CM157+(CL$17-$L159)/CM$16*CM158)","v":31.343493226008739},{"$f":"(CN157+(CM$17-$L159)/CN$16*CN158)","v":27.600720929259175},{"$f":"(CO157+(CN$17-$L159)/CO$16*CO158)","v":30.575464419596813},{"$f":"(CP157+(CO$17-$L159)/CP$16*CP158)","v":34.247311746928105},{"$f":"(CQ157+(CP$17-$L159)/CQ$16*CQ158)","v":31.403768932223436},{"$f":"(CR157+(CQ$17-$L159)/CR$16*CR158)","v":27.600720929259175},{"$f":"(CS157+(CR$17-$L159)/CS$16*CS158)","v":30.575464419596813},{"$f":"(CT157+(CS$17-$L159)/CT$16*CT158)","v":34.247311746928105},{"$f":"(CU157+(CT$17-$L159)/CU$16*CU158)","v":31.403768932223436},{"$f":"(CV157+(CU$17-$L159)/CV$16*CV158)","v":27.600720929259175},{"$f":"(CW157+(CV$17-$L159)/CW$16*CW158)","v":30.575464419596813},{"$f":"(CX157+(CW$17-$L159)/CX$16*CX158)","v":34.247311746928105},{"$f":"(CY157+(CX$17-$L159)/CY$16*CY158)","v":31.403768932223436},{"$f":"(CZ157+(CY$17-$L159)/CZ$16*CZ158)","v":27.600720929259175},{"$f":"(DA157+(CZ$17-$L159)/DA$16*DA158)","v":30.575464419596813},{"$f":"(DB157+(DA$17-$L159)/DB$16*DB158)","v":34.307587453142801},{"$f":"(DC157+(DB$17-$L159)/DC$16*DC158)","v":31.343493226008739},{"$f":"(DD157+(DC$17-$L159)/DD$16*DD158)","v":27.600720929259175},{"$f":"(DE157+(DD$17-$L159)/DE$16*DE158)","v":30.575464419596813},{"$f":"(DF157+(DE$17-$L159)/DF$16*DF158)","v":34.247311746928105},{"$f":"(DG157+(DF$17-$L159)/DG$16*DG158)","v":31.40376893222345},{"$f":"(DH157+(DG$17-$L159)/DH$16*DH158)","v":27.600720929259175},{"$f":"(DI157+(DH$17-$L159)/DI$16*DI158)","v":30.575464419596813},{"$f":"(DJ157+(DI$17-$L159)/DJ$16*DJ158)","v":34.247311746928105},{"$f":"(DK157+(DJ$17-$L159)/DK$16*DK158)","v":31.40376893222345},{"$f":"(DL157+(DK$17-$L159)/DL$16*DL158)","v":27.600720929259175},{"$f":"(DM157+(DL$17-$L159)/DM$16*DM158)","v":30.575464419596813},{"$f":"(DN157+(DM$17-$L159)/DN$16*DN158)","v":34.247311746928105},{"$f":"(DO157+(DN$17-$L159)/DO$16*DO158)","v":31.403768932223436},{"$f":"(DP157+(DO$17-$L159)/DP$16*DP158)","v":27.600720929259175},{"$f":"(DQ157+(DP$17-$L159)/DQ$16*DQ158)","v":30.575464419596813},{"$f":"(DR157+(DQ$17-$L159)/DR$16*DR158)","v":34.307587453142801},{"$f":"(DS157+(DR$17-$L159)/DS$16*DS158)","v":31.343493226008739},{"$f":"(DT157+(DS$17-$L159)/DT$16*DT158)","v":27.600720929259175},{"$f":"(DU157+(DT$17-$L159)/DU$16*DU158)","v":30.575464419596813},{"$f":"(DV157+(DU$17-$L159)/DV$16*DV158)","v":34.247311746928105},{"$f":"(DW157+(DV$17-$L159)/DW$16*DW158)","v":31.403768932223436},{"$f":"(DX157+(DW$17-$L159)/DX$16*DX158)","v":27.600720929259175},{"$f":"(DY157+(DX$17-$L159)/DY$16*DY158)","v":30.575464419596813},{"$f":"(DZ157+(DY$17-$L159)/DZ$16*DZ158)","v":34.247311746928105},{"$f":"(EA157+(DZ$17-$L159)/EA$16*EA158)","v":31.403768932223436},{"$f":"(EB157+(EA$17-$L159)/EB$16*EB158)","v":30.050092983672243},{"$f":"(EC157+(EB$17-$L159)/EC$16*EC158)","v":16.711286221237124},{"$f":"(ED157+(EC$17-$L159)/ED$16*ED158)","v":18.718166339414154},{"$f":"(EE157+(ED$17-$L159)/EE$16*EE158)","v":17.164003262551276},{"$f":"(EF157+(EE$17-$L159)/EF$16*EF158)","v":15.085414273076871},{"$f":"(EG157+(EF$17-$L159)/EG$16*EG158)","v":16.711286221237117},{"$f":"(EH157+(EG$17-$L159)/EH$16*EH158)","v":18.751110551312866},{"$f":"(EI157+(EH$17-$L159)/EI$16*EI158)","v":17.131059050652546},{"$f":"(EJ157+(EI$17-$L159)/EJ$16*EJ158)","v":15.085414273076879},{"$f":"(EK157+(EJ$17-$L159)/EK$16*EK158)","v":16.711286221237124},{"$f":"(EL157+(EK$17-$L159)/EL$16*EL158)","v":18.718166339414154},{"$f":"(EM157+(EL$17-$L159)/EM$16*EM158)","v":17.164003262551276},{"$f":"(EN157+(EM$17-$L159)/EN$16*EN158)","v":15.085414273076871},{"$f":"(EO157+(EN$17-$L159)/EO$16*EO158)","v":16.711286221237117},{"$f":"(EP157+(EO$17-$L159)/EP$16*EP158)","v":18.718166339414147},{"$f":"(EQ157+(EP$17-$L159)/EQ$16*EQ158)","v":17.164003262551269},{"$f":"(ER157+(EQ$17-$L159)/ER$16*ER158)","v":15.085414273076879},{"$f":"(ES157+(ER$17-$L159)/ES$16*ES158)","v":16.711286221237124},{"$f":"(ET157+(ES$17-$L159)/ET$16*ET158)","v":18.718166339414154},{"$f":"(EU157+(ET$17-$L159)/EU$16*EU158)","v":17.164003262551276}]
[null,null,"Closing Balance",null,null,null,null,null,null,"$m",null,null,null,null,null,null,null,{"$f":"R157+R158-R159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.1383410860392438,11.43811544298236,14.315251908920228,16.501230542486855,22.09802790974128,28.294285569482682,29.682360554700622,30.002237349976102,36.461746051073121,39.73240101246504,36.338716384182128,33.002461084973703,36.461746051073121,39.73240101246504,36.338716384182128,33.002461084973703,36.461746051073121,39.73240101246504,36.338716384182121,33.00246108497371,36.461746051073114,39.732401012465033,36.278440677967438,33.00246108497371,36.461746051073114,39.732401012465033,36.338716384182121,33.00246108497371,36.461746051073114,39.732401012465033,36.338716384182121,33.00246108497371,36.461746051073114,39.732401012465033,36.338716384182121,33.00246108497371,36.461746051073114,39.732401012465033,36.278440677967424,33.00246108497371,36.461746051073114,39.732401012465033,36.338716384182121,33.00246108497371,36.461746051073114,39.732401012465033,{"$f":"CD157+CD158-CD159","v":36.338716384182121},33.00246108497371,36.461746051073114,39.732401012465033,36.338716384182135,33.00246108497371,36.461746051073114,39.732401012465033,36.278440677967424,33.00246108497371,36.461746051073114,39.732401012465033,36.338716384182121,33.00246108497371,36.461746051073114,39.732401012465033,36.338716384182121,33.00246108497371,36.461746051073114,39.732401012465033,36.338716384182121,33.00246108497371,36.461746051073114,39.732401012465033,36.278440677967424,33.00246108497371,36.461746051073114,39.732401012465033,36.338716384182135,33.00246108497371,36.461746051073114,39.732401012465033,36.338716384182135,33.00246108497371,36.461746051073114,39.732401012465033,36.338716384182121,33.00246108497371,36.461746051073114,39.732401012465033,36.278440677967424,33.00246108497371,36.461746051073114,39.732401012465033,36.338716384182121,33.00246108497371,36.461746051073114,39.732401012465033,36.338716384182121,33.00246108497371,19.928484683784902,21.716089622197494,19.861241748439625,18.037782374378338,19.928484683784895,21.716089622197487,19.828297536540898,18.037782374378345,19.928484683784902,21.716089622197494,19.861241748439625,18.037782374378338,19.928484683784895,21.716089622197487,{"$f":"EP157+EP158-EP159","v":19.861241748439618},18.037782374378345,19.928484683784902,21.716089622197494,19.861241748439625,18.037782374378338]
[]
[null,null,"Accounts Receivable Movement",null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R162:DS162)","v":33.00246108497371},null,{"$f":"(R160-R157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.1383410860392438,5.2997743569431162,2.877136465937868,2.1859786335666271,5.5967973672544247,6.1962576597414021,1.3880749852179406,0.31987679527547996,6.4595087010970182,3.2706549613919194,-3.3936846282829123,-3.3362552992084247,3.4592849660994176,3.2706549613919194,-3.3936846282829123,-3.3362552992084247,3.4592849660994176,3.2706549613919194,-3.3936846282829194,-3.3362552992084105,3.4592849660994034,3.2706549613919194,-3.4539603344975944,-3.2759795929937283,3.4592849660994034,3.2706549613919194,-3.3936846282829123,-3.3362552992084105,3.4592849660994034,3.2706549613919194,-3.3936846282829123,-3.3362552992084105,3.4592849660994034,3.2706549613919194,-3.3936846282829123,-3.3362552992084105,3.4592849660994034,3.2706549613919194,-3.4539603344976086,-3.2759795929937141,3.4592849660994034,3.2706549613919194,-3.3936846282829123,-3.3362552992084105,3.4592849660994034,3.2706549613919194,{"$f":"(CD160-CD157)","v":-3.3936846282829123},-3.3362552992084105,3.4592849660994034,3.2706549613919194,-3.3936846282828981,-3.3362552992084247,3.4592849660994034,3.2706549613919194,-3.4539603344976086,-3.2759795929937141,3.4592849660994034,3.2706549613919194,-3.3936846282829123,-3.3362552992084105,3.4592849660994034,3.2706549613919194,-3.3936846282829123,-3.3362552992084105,3.4592849660994034,3.2706549613919194,-3.3936846282829123,-3.3362552992084105,3.4592849660994034,3.2706549613919194,-3.4539603344976086,-3.2759795929937141,3.4592849660994034,3.2706549613919194,-3.3936846282828981,-3.3362552992084247,3.4592849660994034,3.2706549613919194,-3.3936846282828981,-3.3362552992084247,3.4592849660994034,3.2706549613919194,-3.3936846282829123,-3.3362552992084105,3.4592849660994034,3.2706549613919194,-3.4539603344976086,-3.2759795929937141,3.4592849660994034,3.2706549613919194,-3.3936846282829123,-3.3362552992084105,3.4592849660994034,3.2706549613919194,-3.3936846282829123,-3.3362552992084105,-13.073976401188808,1.787604938412592,-1.8548478737578691,-1.8234593740612866,1.8907023094065565,1.787604938412592,-1.8877920856565886,-1.7905151621625528,1.8907023094065565,1.787604938412592,-1.8548478737578691,-1.8234593740612866,1.8907023094065565,1.787604938412592,{"$f":"(EP160-EP157)","v":-1.8548478737578691},-1.8234593740612723,1.8907023094065565,1.787604938412592,-1.8548478737578691,-1.8234593740612866]
[]
[null,{"$f":"\"\"","v":""},"Accounts Payable"]
[]
[null,null,"Opening Balance",null,null,null,null,null,null,"$m",null,null,null,null,null,null,null,{"$f":"Q169","v":0},{"$f":"R169","v":0},{"$f":"S169","v":0},{"$f":"T169","v":0},{"$f":"U169","v":0},{"$f":"V169","v":0},{"$f":"W169","v":0},{"$f":"X169","v":0},{"$f":"Y169","v":0},{"$f":"Z169","v":0},{"$f":"AA169","v":0},{"$f":"AB169","v":0},{"$f":"AC169","v":0},{"$f":"AD169","v":0},{"$f":"AE169","v":0},{"$f":"AF169","v":0},{"$f":"AG169","v":0},{"$f":"AH169","v":0},{"$f":"AI169","v":0},{"$f":"AJ169","v":9.5001459835510644},{"$f":"AK169","v":10.24952654649165},{"$f":"AL169","v":10.317584612144017},{"$f":"AM169","v":10.321874668115802},{"$f":"AN169","v":10.326590334361935},{"$f":"AO169","v":10.35240681019784},{"$f":"AP169","v":10.399482424555986},{"$f":"AQ169","v":10.425481130617376},{"$f":"AR169","v":10.430244130658371},{"$f":"AS169","v":10.456319740985014},{"$f":"AT169","v":10.525750937849196},{"$f":"AU169","v":10.53012754946576},{"$f":"AV169","v":10.534938358417541},{"$f":"AW169","v":10.561275704313584},{"$f":"AX169","v":10.631403821158445},{"$f":"AY169","v":10.635824363287828},{"$f":"AZ169","v":10.640683461035321},{"$f":"BA169","v":10.66728516968791},{"$f":"BB169","v":10.738117201891349},{"$f":"BC169","v":10.74258211548881},{"$f":"BD169","v":10.747489986733827},{"$f":"BE169","v":13.838751667247408},{"$f":"BF169","v":13.901680776258445},{"$f":"BG169","v":13.936434978199088},{"$f":"BH169","v":13.942801997576014},{"$f":"BI169","v":13.977659002569956},{"$f":"BJ169","v":14.070472307628314},{"$f":"BK169","v":14.076322815864335},{"$f":"BL169","v":14.082753744596449},{"$f":"BM169","v":14.11796062895794},{"$f":"BN169","v":14.21170555337028},{"$f":"BO169","v":14.217614786448603},{"$f":"BP169","v":14.224110266030044},{"$f":"BQ169","v":14.259670541695122},{"$f":"BR169","v":14.354356436648974},{"$f":"BS169","v":14.36032498402388},{"$f":"BT169","v":14.366885662387844},{"$f":"BU169","v":14.402802876543811},{"$f":"BV169","v":14.468296901877586},{"$f":"BW169","v":14.504467644132276},{"$f":"BX169","v":14.511094175715614},{"$f":"BY169","v":15.154317479445176},{"$f":"BZ169","v":15.254943935628745},{"$f":"CA169","v":15.261286947660192},{"$f":"CB169","v":15.268259240779962},{"$f":"CC169","v":15.30642988888191},{"$f":"CD169","v":15.408066389412509},{"$f":"CE169","v":15.414473069823904},{"$f":"CF169","v":15.421515347771901},{"$f":"CG169","v":15.460069136141328},{"$f":"CH169","v":15.562725819402257},{"$f":"CI169","v":15.569196807268952},{"$f":"CJ169","v":15.576309772522272},{"$f":"CK169","v":15.615250546953577},{"$f":"CL169","v":15.686257949032305},{"$f":"CM169","v":15.725473593904884},{"$f":"CN169","v":15.732657955991769},{"$f":"CO169","v":15.771989600881748},{"$f":"CP169","v":15.876717472833326},{"$f":"CQ169","v":15.883319018560076},{"$f":"CR169","v":15.890575494130713},{"$f":"CS169","v":14.376200461184677},{"$f":"CT169","v":14.471660128553783},{"$f":"CU169","v":14.477677450852555},{"$f":"CV169","v":14.48429174303034},{"$f":"CW169","v":14.520502472387914},{"$f":"CX169","v":14.616920322138194},{"$f":"CY169","v":14.622998043685861},{"$f":"CZ169","v":14.629678727235031},{"$f":"DA169","v":14.666252924053117},{"$f":"DB169","v":14.732944938711164},{"$f":"DC169","v":14.769777301057944},{"$f":"DD169","v":14.776525042386041},{"$f":"DE169","v":14.813466354992007},{"$f":"DF169","v":14.911829519490787},{"$f":"DG169","v":14.918029864405334},{"$f":"DH169","v":14.92484533660901},{"$f":"DI169","v":14.962157449950531},{"$f":"DJ169","v":15.061507940864507},{"$f":"DK169","v":15.0677705221289},{"$f":"DL169","v":15.074654405061054},{"$f":"DM169","v":15.112341041073709},{"$f":"DN169","v":15.212688768753519},{"$f":"DO169","v":15.219014211069009},{"$f":"DP169","v":15.225967191406609},{"$f":"DQ169","v":15.264032109385122},{"$f":"DR169","v":15.333442411965583},{"$f":"DS169","v":15.37177601799549},{"$f":"DT169","v":15.37879878930806},{"$f":"DU169","v":15.417245786281335},{"$f":"DV169","v":15.519618117446285},{"$f":"DW169","v":15.526071181112584},{"$f":"DX169","v":15.533164443931396},{"$f":"DY169","v":15.571997355041226},{"$f":"DZ169","v":15.675397254882519},{"$f":"EA169","v":15.681915091578936},{"$f":"EB169","v":15.6890795534669},{"$f":"EC169","v":15.728302252350568},{"$f":"ED169","v":15.83274003515305},{"$f":"EE169","v":15.839323295042927},{"$f":"EF169","v":15.846559670665147},{"$f":"EG169","v":15.88617606984181},{"$f":"EH169","v":15.958415454556951},{"$f":"EI169","v":15.998311493193343},{"$f":"EJ169","v":16.005620504388432},{"$f":"EK169","v":16.045634555649404},{"$f":"EL169","v":16.152179462389125},{"$f":"EM169","v":16.15889554532567},{"$f":"EN169","v":16.166277921177731},{"$f":"EO169","v":16.206693615980672},{"$f":"EP169","v":16.314307973885018},{"$f":"EQ169","v":16.321091469924053},{"$f":"ER169","v":16.328547946835414},{"$f":"ES169","v":16.3693693167025},{"$f":"ET169","v":16.478063860454412}]
[null,null,"Add: Operating Costs",null,null,null,null,null,null,"$m",null,"Days",null,null,null,{"$f":"SUM(R167:ID167)","v":1351.9092527700229},null,{"$f":"R150","v":0},{"$f":"S150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3239374332066465,8.3447472767896613,8.3656091449816365,8.386523167844091,8.4074894757637004,8.428508199453109,8.4495794699517397,8.4707034186266199,8.4918801771731864,8.5131098776161185,8.5343926523101583,8.555728633940932,8.5771179555257842,8.5985607504145989,8.6200571522906326,8.6416072951713598,8.6632113134092883,8.68486934169281,8.7065815150470414,8.7283479688346581,8.7501688387567444,11.266948260059836,11.295115630709985,11.323353419786759,11.351661803336224,11.380040957844566,11.408491060239175,11.437012287889774,11.465604818609497,11.49426883065602,11.523004502732658,11.551812013989489,11.580691544024461,11.609643272884524,11.638667381066735,11.667764049519402,11.6969334596432,11.726175793292306,11.755491232775537,11.784879960857474,11.814342160759617,12.338028390344743,12.368873461320604,12.399795644973905,12.43079513408634,12.461872121921555,12.493026802226357,{"$f":"CE150","v":12.524259369231922},12.555570017654999,12.586958942699136,12.618426340055883,12.649972405906023,12.681597336920788,12.713301330263089,12.745084583588746,12.776947295047716,12.808889663285335,12.840911887443546,12.873014167162156,12.905196702580062,12.937459694336511,11.704517189637084,11.733778482611173,11.763112928817701,11.792520711139746,11.822002012917594,11.851557017949887,11.881185910494761,11.910888875270999,11.940666097459175,11.970517762702823,12.000444057109579,12.030445167252353,12.060521280170484,12.090672583370909,12.120899264829333,12.151201512991406,12.181579516773883,12.212033465565817,12.242563549229731,12.273169958102805,12.303852882998063,12.334612515205556,12.36544904649357,12.396362669109806,12.427353575782579,12.458421959722035,12.489568014621337,12.520791934657892,12.552093914494538,12.583474149280772,12.614932834653974,12.646470166740606,12.678086342157458,12.709781558012853,12.741556011907885,12.773409901937654,12.805343426692497,12.83735678525923,12.869450177222376,12.901623802665432,12.933877862172094,12.966212556827523,12.998628088219592,13.031124658440138,13.063702470086239,13.096361726261454,13.129102630577108,13.16192538715355,13.194830200621434,13.227817276122988,{"$f":"EQ150","v":13.260886819313292},13.294039036361575,13.327274133952479,13.360592319287358,13.393993800085575]
[null,null,"Less: Cash Receipts",null,null,null,null,null,null,"$m",null,{"$f":"InputC!$J$176","v":25},null,null,null,{"$f":"SUM(R168:ID168)","v":1335.4243373237641},null,{"$f":"(R166+(Q$17-$L168)/R16*R167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.1762085503444173,7.5953667138490761,8.2975510793292671,8.3822331118723046,8.4027738095175657,8.4026917236172043,8.4025038555935918,8.4447047125652279,8.4871171771321929,8.4870342672894754,8.4649614554459767,8.551352022324366,8.5723071465740048,8.5722234045185566,{"$f":"(AX166+(AW$17-$L168)/AX16*AX167)","v":8.5499290354457695},8.637186753041977,8.6583522156617949,8.6582676330402233,8.6357494828436003,8.7238830552371969,8.7452609675117277,8.1756865795462552,11.232186521698949,11.288599217846116,11.345294783959298,11.345183952850624,11.315677755180815,11.431161779653751,11.459173889877384,11.459061946294531,11.42925957832032,11.545902780911167,11.57419606444302,11.574082997219445,11.543981486112884,11.661795502144496,11.690372781279237,11.690258579136339,11.689997207441763,11.748709218602784,11.807715629176277,11.694805086615183,12.268247005137034,12.393452632942459,12.423822840966572,12.423701473819607,{"$f":"(CD166+(CC$17-$L168)/CD16*CD167)","v":12.391390301695759},12.517852688820527,12.548527739707001,12.548405154329707,12.515769656794955,12.643501418039328,12.674484371667468,12.674360555831784,12.67407718151002,12.737731650175139,12.801705301198449,12.801580242553568,12.768286295210578,12.898595156853311,12.930203218765874,13.218892222583118,11.638318815242069,11.757095606518929,11.785906418961961,11.78579128356002,11.755139168199607,11.875108188947095,11.904208191721828,11.90409190064109,11.903825748044774,11.963611694762799,12.023697425924254,12.023579967564517,11.992309418872129,12.114698919914787,12.14438604078773,12.144267403432362,{"$f":"(DJ166+(DI$17-$L168)/DJ16*DJ167)","v":12.112682974651841},12.236300967965338,12.266286075170651,12.26616624698541,12.234264787525746,12.35912360417808,12.389409688772206,12.389288657804064,12.389011657141575,12.451234408591429,12.513769163345319,12.513646917521264,12.481101818115821,12.608479770987675,12.639376903921795,12.639253431047628,12.606381658171561,12.735038175211468,12.766245440049691,12.766120727808831,12.732919002456748,12.8628669173325,12.89438742704321,12.894261462995431,12.89397317211238,12.958732049583199,13.023815647245051,13.02368841882527,12.989816819521732,13.122386547640561,13.15454301130149,13.15441450581849,{"$f":"(EP166+(EO$17-$L168)/EP16*EP167)","v":13.120202918218641},13.254103323274258,13.286582559450215,13.286452764085393,13.251897775535449,13.387142214280818]
[null,null,"Closing Balance",null,null,null,null,null,null,"$m",null,null,null,null,null,null,null,{"$f":"R166+R167-R168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.5001459835510644,10.24952654649165,10.317584612144017,10.321874668115802,10.326590334361935,10.35240681019784,10.399482424555986,10.425481130617376,10.430244130658371,10.456319740985014,10.525750937849196,10.53012754946576,10.534938358417541,10.561275704313584,10.631403821158445,10.635824363287828,10.640683461035321,10.66728516968791,10.738117201891349,10.74258211548881,10.747489986733827,13.838751667247408,13.901680776258445,13.936434978199088,13.942801997576014,13.977659002569956,14.070472307628314,14.076322815864335,14.082753744596449,14.11796062895794,14.21170555337028,14.217614786448603,14.224110266030044,14.259670541695122,14.354356436648974,14.36032498402388,14.366885662387844,14.402802876543811,14.468296901877586,14.504467644132276,14.511094175715614,15.154317479445176,15.254943935628745,15.261286947660192,15.268259240779962,15.30642988888191,{"$f":"CD166+CD167-CD168","v":15.408066389412509},15.414473069823904,15.421515347771901,15.460069136141328,15.562725819402257,15.569196807268952,15.576309772522272,15.615250546953577,15.686257949032305,15.725473593904884,15.732657955991769,15.771989600881748,15.876717472833326,15.883319018560076,15.890575494130713,14.376200461184677,14.471660128553783,14.477677450852555,14.48429174303034,14.520502472387914,14.616920322138194,14.622998043685861,14.629678727235031,14.666252924053117,14.732944938711164,14.769777301057944,14.776525042386041,14.813466354992007,14.911829519490787,14.918029864405334,14.92484533660901,14.962157449950531,15.061507940864507,15.0677705221289,15.074654405061054,15.112341041073709,15.212688768753519,15.219014211069009,15.225967191406609,15.264032109385122,15.333442411965583,15.37177601799549,15.37879878930806,15.417245786281335,15.519618117446285,15.526071181112584,15.533164443931396,15.571997355041226,15.675397254882519,15.681915091578936,15.6890795534669,15.728302252350568,15.83274003515305,15.839323295042927,15.846559670665147,15.88617606984181,15.958415454556951,15.998311493193343,16.005620504388432,16.045634555649404,16.152179462389125,16.15889554532567,16.166277921177731,16.206693615980672,{"$f":"EP166+EP167-EP168","v":16.314307973885018},16.321091469924053,16.328547946835414,16.3693693167025,16.478063860454412,16.484915446259169]
[]
[null,null,"Accounts Payable Movement",null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R171:ID171)","v":16.484915446259169},null,{"$f":"(R169-R166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.5001459835510644,0.74938056294058519,6.8058065652367716E-2,4.2900559717846676E-3,4.7156662461329546E-3,2.581647583590474E-2,4.7075614358146112E-2,2.5998706061390209E-2,4.76300004099528E-3,2.6075610326643073E-2,6.9431196864181643E-2,4.3766116165642188E-3,4.8108089517810981E-3,2.6337345896042308E-2,7.012811684486131E-2,4.4205421293828095E-3,4.8590977474933794E-3,2.6601708652588485E-2,7.0832032203439255E-2,4.4649135974612619E-3,4.9078712450167927E-3,3.0912616805135809,6.2929109011037099E-2,3.475420194064327E-2,6.3670193769258532E-3,3.4857004993941842E-2,9.2813305058358608E-2,5.850508236020957E-3,6.4309287321133723E-3,3.520688436149122E-2,9.3744924412339614E-2,5.9092330783236946E-3,6.4954795814404775E-3,3.5560275665078578E-2,9.4685894953851601E-2,5.9685473749055973E-3,6.5606783639644561E-3,3.5917214155967159E-2,6.5494025333775241E-2,3.6170742254689969E-2,6.6265315833380356E-3,0.64322330372956138,0.10062645618356925,6.3430120314471594E-3,6.9722931197695459E-3,3.8170648101948146E-2,{"$f":"(CD169-CD166)","v":0.10163650053059925},6.4066804113949161E-3,7.0422779479972775E-3,3.8553788369426911E-2,0.10265668326092836,6.4709878666953102E-3,7.1129652533201693E-3,3.8940774431305059E-2,7.1007402078727466E-2,3.9215644872578892E-2,7.184362086885443E-3,3.9331644889978534E-2,0.10472787195157807,6.6015457267507571E-3,7.2564755706370221E-3,-1.5143750329460364,9.5459667369105716E-2,6.0173222987724984E-3,6.614292177784975E-3,3.6210729357573967E-2,9.6417849750279672E-2,6.0777215476672808E-3,6.6806835491703964E-3,3.6574196818085269E-2,6.6692014658046972E-2,3.6832362346780556E-2,6.7477413280965237E-3,3.6941312605966559E-2,9.8363164498779909E-2,6.2003449145464629E-3,6.8154722036766202E-3,3.7312113341521069E-2,9.935049091397552E-2,6.2625812643926082E-3,6.8838829321542505E-3,3.7686636012654873E-2,0.10034772767981082,6.3254423154894823E-3,6.9529803375996124E-3,3.806491797851308E-2,6.9410302580461547E-2,3.8333606029906875E-2,7.0227713125703417E-3,3.8446996973274139E-2,0.10237233116495048,6.4530636662993857E-3,7.0932628188113966E-3,3.8832911109830448E-2,0.10339989984129261,6.5178366964175893E-3,7.1644618879638244E-3,3.9222698883667917E-2,0.10443778280248139,6.583259889877624E-3,7.2363756222202369E-3,3.9616399176662043E-2,7.2239384715141242E-2,3.9896038636392461E-2,7.3090111950886438E-3,4.0014051260971684E-2,0.10654490673972106,6.7160829365455754E-3,7.3823758520603633E-3,4.0415694802941715E-2,{"$f":"(EP169-EP166)","v":0.10761435790434604},6.7834960390342758E-3,7.4564769113614204E-3,4.0821369867085622E-2,0.10869454375191268,6.8515858047568656E-3]
[]
[null,{"$f":"\"\"","v":""},"Net Working Capital"]
[]
[null,null,{"$f":"C155","v":"Accounts Receivable"},null,null,null,null,null,null,"$m",null,null,null,null,null,null,null,{"$f":"R160","v":0},{"$f":"S160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.1383410860392438,11.43811544298236,14.315251908920228,16.501230542486855,22.09802790974128,28.294285569482682,29.682360554700622,30.002237349976102,36.461746051073121,39.73240101246504,36.338716384182128,33.002461084973703,36.461746051073121,39.73240101246504,36.338716384182128,33.002461084973703,36.461746051073121,39.73240101246504,36.338716384182121,33.00246108497371,36.461746051073114,39.732401012465033,36.278440677967438,33.00246108497371,36.461746051073114,39.732401012465033,36.338716384182121,33.00246108497371,36.461746051073114,39.732401012465033,36.338716384182121,33.00246108497371,36.461746051073114,39.732401012465033,36.338716384182121,33.00246108497371,36.461746051073114,39.732401012465033,36.278440677967424,33.00246108497371,36.461746051073114,39.732401012465033,36.338716384182121,33.00246108497371,36.461746051073114,39.732401012465033,36.338716384182121,{"$f":"CE160","v":33.00246108497371},36.461746051073114,39.732401012465033,36.338716384182135,33.00246108497371,36.461746051073114,39.732401012465033,36.278440677967424,33.00246108497371,36.461746051073114,39.732401012465033,36.338716384182121,33.00246108497371,36.461746051073114,39.732401012465033,36.338716384182121,33.00246108497371,36.461746051073114,39.732401012465033,36.338716384182121,33.00246108497371,36.461746051073114,39.732401012465033,36.278440677967424,33.00246108497371,36.461746051073114,39.732401012465033,36.338716384182135,33.00246108497371,36.461746051073114,39.732401012465033,36.338716384182135,33.00246108497371,36.461746051073114,39.732401012465033,36.338716384182121,33.00246108497371,36.461746051073114,39.732401012465033,36.278440677967424,33.00246108497371,36.461746051073114,39.732401012465033,36.338716384182121,33.00246108497371,36.461746051073114,39.732401012465033,36.338716384182121,33.00246108497371,19.928484683784902,21.716089622197494,19.861241748439625,18.037782374378338,19.928484683784895,21.716089622197487,19.828297536540898,18.037782374378345,19.928484683784902,21.716089622197494,19.861241748439625,18.037782374378338,19.928484683784895,21.716089622197487,19.861241748439618,{"$f":"EQ160","v":18.037782374378345},{"$f":"ER160","v":19.928484683784902},{"$f":"ES160","v":21.716089622197494},{"$f":"ET160","v":19.861241748439625},{"$f":"EU160","v":18.037782374378338}]
[null,null,{"$f":"C164","v":"Accounts Payable"},null,null,null,null,null,null,"$m",null,null,null,null,null,null,null,{"$f":"R169","v":0},{"$f":"S169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.5001459835510644,10.24952654649165,10.317584612144017,10.321874668115802,10.326590334361935,10.35240681019784,10.399482424555986,10.425481130617376,10.430244130658371,10.456319740985014,10.525750937849196,10.53012754946576,10.534938358417541,10.561275704313584,10.631403821158445,10.635824363287828,10.640683461035321,10.66728516968791,10.738117201891349,10.74258211548881,10.747489986733827,13.838751667247408,13.901680776258445,13.936434978199088,13.942801997576014,13.977659002569956,14.070472307628314,14.076322815864335,14.082753744596449,14.11796062895794,14.21170555337028,14.217614786448603,14.224110266030044,14.259670541695122,14.354356436648974,14.36032498402388,14.366885662387844,14.402802876543811,14.468296901877586,14.504467644132276,14.511094175715614,15.154317479445176,15.254943935628745,15.261286947660192,15.268259240779962,15.30642988888191,15.408066389412509,{"$f":"CE169","v":15.414473069823904},15.421515347771901,15.460069136141328,15.562725819402257,15.569196807268952,15.576309772522272,15.615250546953577,15.686257949032305,15.725473593904884,15.732657955991769,15.771989600881748,15.876717472833326,15.883319018560076,15.890575494130713,14.376200461184677,14.471660128553783,14.477677450852555,14.48429174303034,14.520502472387914,14.616920322138194,14.622998043685861,14.629678727235031,14.666252924053117,14.732944938711164,14.769777301057944,14.776525042386041,14.813466354992007,14.911829519490787,14.918029864405334,14.92484533660901,14.962157449950531,15.061507940864507,15.0677705221289,15.074654405061054,15.112341041073709,15.212688768753519,15.219014211069009,15.225967191406609,15.264032109385122,15.333442411965583,15.37177601799549,15.37879878930806,15.417245786281335,15.519618117446285,15.526071181112584,15.533164443931396,15.571997355041226,15.675397254882519,15.681915091578936,15.6890795534669,15.728302252350568,15.83274003515305,15.839323295042927,15.846559670665147,15.88617606984181,15.958415454556951,15.998311493193343,16.005620504388432,16.045634555649404,16.152179462389125,16.15889554532567,16.166277921177731,16.206693615980672,16.314307973885018,{"$f":"EQ169","v":16.321091469924053},{"$f":"ER169","v":16.328547946835414},{"$f":"ES169","v":16.3693693167025},{"$f":"ET169","v":16.478063860454412},{"$f":"EU169","v":16.484915446259169}]
[null,null,"Net Working Capital Movement",null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R177:DS177)","v":1852.8548715208992},null,{"$f":"R175-R176","v":0},{"$f":"S175-S176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.3618048975118207,1.1885888964907103,3.9976672967762106,6.179355874371053,11.771437575379345,17.94187875928484,19.282878130144638,19.576756219358728,26.031501920414748,29.276081271480024,25.812965446332932,22.472333535507943,25.926807692655579,29.171125308151456,25.707312563023685,22.366636721685875,25.821062590037798,29.065115842777132,25.600599182290772,22.259878969484902,25.714256064339288,25.893649345217625,22.376759901708994,19.066026106774622,22.518944053497101,25.754742009895075,22.268244076553806,18.926138269109373,22.378992306476665,25.614440383507095,22.127010830811841,18.784846298525107,22.237635785043068,25.47273047076991,21.984359947533147,18.642136100949831,22.094860388685269,25.329598135921223,21.810143776089838,18.497993440841434,21.950651875357501,24.578083533019857,21.083772448553376,17.741174137313518,21.193486810293152,24.425971123583125,20.93064999476961,{"$f":"CE175-CE176","v":17.587988015149804},21.040230703301212,24.272331876323705,20.775990564779878,17.433264277704758,20.885436278550841,24.117150465511457,20.592182728935121,17.276987491068827,20.729088095081345,23.960411411583287,20.461998911348793,17.119142066413634,20.571170556942398,25.356200551280356,21.867056255628338,18.524783634121157,21.977454308042773,25.211898540077119,21.721796062043929,18.379463041287849,21.832067323838082,25.066148088411914,21.54549573925626,18.232683783915768,21.685221008687073,24.918934657473024,21.426886864691348,18.084431220568376,21.536900714464103,24.770243562514501,21.277208443317626,17.934690562844811,21.38709164601206,24.620059971391324,21.126027615428601,17.783446873904701,21.235778859666503,24.468368903079913,20.944998266001839,17.63068506697822,21.082947261765053,24.315155226183698,20.819098266735836,17.476389903861126,20.928581607141716,24.160403657423807,20.663319129299602,17.320545993394774,4.2394051303180014,5.9877873698469255,4.028501713286575,2.1984590793354108,4.0819250131197471,5.8299135523556771,3.8698820819839472,2.039470881185002,3.9228641793964698,5.6704550665480902,3.7090622860505,1.8788868290526679,3.762206762607164,5.5093960062168144,3.5469337745545992,{"$f":"EQ175-EQ176","v":1.7166909044542926},{"$f":"ER175-ER176","v":3.5999367369494877},{"$f":"ES175-ES176","v":5.3467203054949941},{"$f":"ET175-ET176","v":3.3831778879852124},{"$f":"EU175-EU176","v":1.5528669281191689}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Variable"]
[]
[null,null,"Total Earth Moved",null,null,null,null,null,null,"t",null,null,null,null,null,null,null,{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}},{"$f":"#REF!*1000","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,"$/t"]
[null,null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,"$m",null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(R478:IE478)","v":{"$error":"#REF!"}},null,{"$f":"$L478*R$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*S$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*T$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*U$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*V$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*W$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*X$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*Y$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*Z$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*AA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*AB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*AC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*AD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*AE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*AF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*AG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*AH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*AI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*AJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*AK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*AL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*AM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*AN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*AO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*AP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*AQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*AR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*AS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*AT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*AU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*AV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*AW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*AX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*AY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*AZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*BA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*BB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*BC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*BD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*BE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*BF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*BG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*BH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*BI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*BJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*BK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*BL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*BM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*BN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*BO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*BP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*BQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*BR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*BS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*BT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*BU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*BV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*BW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*BX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*BY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*BZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*CA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*CB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*CC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*CD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*CE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*CF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*CG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*CH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*CI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*CJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*CK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*CL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*CM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*CN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*CO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*CP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*CQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*CR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*CS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*CT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*CU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*CV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*CW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*CX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*CY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*CZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*DA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*DB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*DC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*DD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*DE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*DF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*DG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*DH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*DI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*DJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*DK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*DL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*DM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*DN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*DO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*DP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*DQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*DR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*DS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*DT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*DU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*DV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*DW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*DX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*DY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*DZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*EA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*EB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*EC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*ED$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*EE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*EF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*EG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*EH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*EI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*EJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*EK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*EL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*EM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*EN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*EO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*EP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*EQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*ER$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*ES$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*ET$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*EU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*EV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*EW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*EX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*EY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*EZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*FA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*FB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*FC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*FD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*FE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*FF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*FG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*FH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*FI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*FJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*FK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*FL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*FM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*FN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*FO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*FP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*FQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*FR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*FS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*FT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*FU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*FV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*FW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*FX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*FY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*FZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*GA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*GB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*GC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*GD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*GE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*GF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*GG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*GH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*GI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*GJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*GK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*GL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*GM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*GN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*GO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*GP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*GQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*GR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*GS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*GT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*GU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*GV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*GW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*GX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*GY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*GZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*HA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*HB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*HC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*HD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*HE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*HF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*HG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*HH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*HI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*HJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*HK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*HL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*HM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*HN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*HO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*HP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*HQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*HR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*HS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*HT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*HU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*HV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*HW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*HX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*HY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*HZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*IA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*IB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*IC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*ID$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L478*IE$476*#REF!/1000000","v":{"$error":"#REF!"}}]
[null,null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,"$m",null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"},null,{"$f":"$L479*R$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*S$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*T$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*U$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*V$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*W$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*X$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*Y$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*Z$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*AA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*AB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*AC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*AD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*AE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*AF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*AG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*AH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*AI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*AJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*AK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*AL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*AM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*AN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*AO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*AP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*AQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*AR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*AS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*AT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*AU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*AV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*AW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*AX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*AY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*AZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*BA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*BB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*BC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*BD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*BE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*BF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*BG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*BH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*BI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*BJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*BK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*BL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*BM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*BN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*BO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*BP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*BQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*BR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*BS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*BT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*BU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*BV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*BW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*BX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*BY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*BZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*CA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*CB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*CC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*CD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*CE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*CF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*CG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*CH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*CI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*CJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*CK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*CL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*CM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*CN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*CO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*CP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*CQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*CR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*CS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*CT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*CU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*CV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*CW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*CX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*CY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*CZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*DA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*DB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*DC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*DD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*DE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*DF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*DG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*DH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*DI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*DJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*DK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*DL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*DM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*DN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*DO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*DP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*DQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*DR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*DS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*DT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*DU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*DV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*DW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*DX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*DY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*DZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*EA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*EB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*EC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*ED$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*EE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*EF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*EG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*EH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*EI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*EJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*EK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*EL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*EM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*EN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*EO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*EP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*EQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*ER$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*ES$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*ET$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*EU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*EV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*EW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*EX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*EY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*EZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*FA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*FB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*FC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*FD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*FE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*FF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*FG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*FH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*FI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*FJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*FK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*FL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*FM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*FN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*FO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*FP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*FQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*FR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*FS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*FT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*FU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*FV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*FW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*FX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*FY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*FZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*GA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*GB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*GC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*GD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*GE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*GF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*GG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*GH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*GI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*GJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*GK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*GL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*GM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*GN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*GO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*GP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*GQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*GR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*GS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*GT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*GU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*GV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*GW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*GX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*GY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*GZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*HA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*HB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*HC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*HD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*HE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*HF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*HG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*HH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*HI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*HJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*HK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*HL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*HM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*HN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*HO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*HP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*HQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*HR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*HS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*HT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*HU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*HV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*HW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*HX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*HY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*HZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*IA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*IB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*IC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*ID$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L479*IE$476*#REF!/1000000","v":{"$error":"#REF!"}}]
[null,null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,"$m",null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"},null,{"$f":"$L480*R$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*S$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*T$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*U$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*V$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*W$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*X$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*Y$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*Z$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*AA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*AB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*AC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*AD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*AE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*AF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*AG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*AH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*AI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*AJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*AK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*AL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*AM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*AN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*AO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*AP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*AQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*AR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*AS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*AT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*AU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*AV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*AW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*AX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*AY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*AZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*BA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*BB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*BC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*BD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*BE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*BF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*BG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*BH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*BI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*BJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*BK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*BL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*BM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*BN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*BO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*BP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*BQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*BR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*BS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*BT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*BU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*BV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*BW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*BX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*BY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*BZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*CA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*CB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*CC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*CD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*CE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*CF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*CG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*CH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*CI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*CJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*CK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*CL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*CM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*CN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*CO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*CP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*CQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*CR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*CS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*CT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*CU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*CV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*CW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*CX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*CY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*CZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*DA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*DB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*DC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*DD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*DE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*DF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*DG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*DH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*DI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*DJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*DK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*DL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*DM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*DN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*DO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*DP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*DQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*DR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*DS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*DT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*DU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*DV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*DW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*DX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*DY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*DZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*EA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*EB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*EC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*ED$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*EE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*EF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*EG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*EH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*EI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*EJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*EK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*EL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*EM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*EN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*EO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*EP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*EQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*ER$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*ES$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*ET$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*EU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*EV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*EW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*EX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*EY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*EZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*FA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*FB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*FC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*FD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*FE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*FF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*FG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*FH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*FI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*FJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*FK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*FL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*FM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*FN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*FO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*FP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*FQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*FR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*FS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*FT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*FU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*FV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*FW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*FX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*FY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*FZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*GA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*GB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*GC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*GD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*GE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*GF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*GG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*GH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*GI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*GJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*GK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*GL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*GM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*GN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*GO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*GP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*GQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*GR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*GS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*GT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*GU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*GV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*GW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*GX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*GY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*GZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*HA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*HB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*HC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*HD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*HE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*HF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*HG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*HH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*HI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*HJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*HK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*HL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*HM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*HN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*HO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*HP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*HQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*HR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*HS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*HT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*HU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*HV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*HW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*HX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*HY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*HZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*IA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*IB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*IC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*ID$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L480*IE$476*#REF!/1000000","v":{"$error":"#REF!"}}]
[null,null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,"$m",null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"},null,{"$f":"$L481*R$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*S$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*T$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*U$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*V$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*W$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*X$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*Y$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*Z$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*AA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*AB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*AC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*AD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*AE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*AF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*AG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*AH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*AI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*AJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*AK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*AL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*AM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*AN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*AO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*AP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*AQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*AR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*AS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*AT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*AU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*AV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*AW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*AX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*AY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*AZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*BA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*BB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*BC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*BD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*BE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*BF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*BG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*BH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*BI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*BJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*BK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*BL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*BM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*BN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*BO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*BP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*BQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*BR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*BS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*BT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*BU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*BV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*BW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*BX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*BY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*BZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*CA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*CB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*CC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*CD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*CE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*CF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*CG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*CH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*CI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*CJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*CK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*CL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*CM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*CN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*CO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*CP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*CQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*CR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*CS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*CT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*CU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*CV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*CW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*CX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*CY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*CZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*DA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*DB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*DC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*DD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*DE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*DF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*DG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*DH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*DI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*DJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*DK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*DL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*DM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*DN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*DO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*DP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*DQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*DR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*DS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*DT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*DU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*DV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*DW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*DX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*DY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*DZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*EA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*EB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*EC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*ED$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*EE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*EF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*EG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*EH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*EI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*EJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*EK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*EL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*EM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*EN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*EO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*EP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*EQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*ER$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*ES$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*ET$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*EU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*EV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*EW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*EX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*EY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*EZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*FA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*FB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*FC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*FD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*FE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*FF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*FG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*FH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*FI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*FJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*FK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*FL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*FM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*FN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*FO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*FP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*FQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*FR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*FS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*FT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*FU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*FV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*FW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*FX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*FY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*FZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*GA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*GB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*GC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*GD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*GE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*GF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*GG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*GH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*GI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*GJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*GK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*GL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*GM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*GN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*GO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*GP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*GQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*GR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*GS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*GT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*GU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*GV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*GW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*GX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*GY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*GZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*HA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*HB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*HC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*HD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*HE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*HF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*HG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*HH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*HI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*HJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*HK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*HL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*HM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*HN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*HO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*HP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*HQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*HR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*HS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*HT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*HU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*HV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*HW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*HX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*HY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*HZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*IA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*IB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*IC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*ID$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L481*IE$476*#REF!/1000000","v":{"$error":"#REF!"}}]
[null,null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,"$m",null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"},null,{"$f":"$L482*R$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*S$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*T$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*U$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*V$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*W$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*X$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*Y$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*Z$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*AA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*AB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*AC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*AD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*AE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*AF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*AG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*AH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*AI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*AJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*AK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*AL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*AM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*AN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*AO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*AP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*AQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*AR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*AS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*AT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*AU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*AV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*AW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*AX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*AY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*AZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*BA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*BB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*BC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*BD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*BE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*BF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*BG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*BH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*BI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*BJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*BK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*BL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*BM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*BN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*BO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*BP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*BQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*BR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*BS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*BT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*BU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*BV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*BW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*BX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*BY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*BZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*CA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*CB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*CC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*CD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*CE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*CF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*CG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*CH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*CI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*CJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*CK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*CL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*CM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*CN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*CO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*CP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*CQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*CR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*CS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*CT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*CU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*CV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*CW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*CX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*CY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*CZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*DA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*DB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*DC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*DD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*DE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*DF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*DG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*DH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*DI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*DJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*DK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*DL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*DM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*DN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*DO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*DP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*DQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*DR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*DS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*DT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*DU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*DV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*DW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*DX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*DY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*DZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*EA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*EB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*EC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*ED$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*EE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*EF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*EG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*EH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*EI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*EJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*EK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*EL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*EM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*EN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*EO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*EP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*EQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*ER$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*ES$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*ET$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*EU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*EV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*EW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*EX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*EY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*EZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*FA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*FB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*FC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*FD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*FE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*FF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*FG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*FH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*FI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*FJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*FK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*FL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*FM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*FN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*FO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*FP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*FQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*FR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*FS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*FT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*FU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*FV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*FW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*FX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*FY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*FZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*GA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*GB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*GC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*GD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*GE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*GF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*GG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*GH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*GI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*GJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*GK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*GL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*GM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*GN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*GO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*GP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*GQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*GR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*GS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*GT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*GU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*GV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*GW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*GX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*GY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*GZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*HA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*HB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*HC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*HD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*HE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*HF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*HG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*HH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*HI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*HJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*HK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*HL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*HM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*HN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*HO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*HP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*HQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*HR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*HS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*HT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*HU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*HV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*HW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*HX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*HY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*HZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*IA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*IB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*IC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*ID$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L482*IE$476*#REF!/1000000","v":{"$error":"#REF!"}}]
[null,null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,"$m",null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"},null,{"$f":"$L483*R$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*S$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*T$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*U$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*V$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*W$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*X$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*Y$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*Z$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*AA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*AB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*AC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*AD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*AE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*AF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*AG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*AH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*AI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*AJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*AK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*AL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*AM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*AN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*AO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*AP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*AQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*AR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*AS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*AT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*AU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*AV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*AW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*AX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*AY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*AZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*BA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*BB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*BC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*BD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*BE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*BF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*BG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*BH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*BI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*BJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*BK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*BL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*BM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*BN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*BO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*BP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*BQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*BR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*BS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*BT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*BU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*BV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*BW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*BX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*BY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*BZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*CA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*CB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*CC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*CD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*CE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*CF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*CG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*CH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*CI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*CJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*CK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*CL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*CM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*CN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*CO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*CP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*CQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*CR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*CS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*CT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*CU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*CV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*CW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*CX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*CY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*CZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*DA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*DB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*DC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*DD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*DE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*DF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*DG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*DH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*DI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*DJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*DK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*DL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*DM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*DN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*DO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*DP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*DQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*DR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*DS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*DT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*DU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*DV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*DW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*DX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*DY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*DZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*EA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*EB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*EC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*ED$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*EE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*EF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*EG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*EH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*EI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*EJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*EK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*EL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*EM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*EN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*EO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*EP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*EQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*ER$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*ES$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*ET$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*EU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*EV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*EW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*EX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*EY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*EZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*FA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*FB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*FC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*FD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*FE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*FF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*FG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*FH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*FI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*FJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*FK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*FL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*FM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*FN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*FO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*FP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*FQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*FR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*FS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*FT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*FU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*FV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*FW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*FX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*FY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*FZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*GA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*GB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*GC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*GD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*GE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*GF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*GG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*GH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*GI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*GJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*GK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*GL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*GM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*GN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*GO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*GP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*GQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*GR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*GS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*GT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*GU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*GV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*GW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*GX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*GY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*GZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*HA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*HB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*HC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*HD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*HE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*HF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*HG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*HH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*HI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*HJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*HK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*HL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*HM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*HN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*HO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*HP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*HQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*HR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*HS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*HT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*HU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*HV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*HW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*HX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*HY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*HZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*IA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*IB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*IC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*ID$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L483*IE$476*#REF!/1000000","v":{"$error":"#REF!"}}]
[null,null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,"$m",null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"},null,{"$f":"$L484*R$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*S$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*T$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*U$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*V$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*W$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*X$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*Y$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*Z$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*AA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*AB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*AC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*AD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*AE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*AF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*AG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*AH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*AI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*AJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*AK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*AL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*AM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*AN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*AO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*AP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*AQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*AR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*AS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*AT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*AU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*AV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*AW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*AX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*AY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*AZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*BA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*BB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*BC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*BD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*BE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*BF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*BG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*BH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*BI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*BJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*BK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*BL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*BM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*BN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*BO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*BP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*BQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*BR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*BS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*BT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*BU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*BV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*BW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*BX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*BY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*BZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*CA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*CB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*CC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*CD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*CE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*CF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*CG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*CH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*CI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*CJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*CK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*CL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*CM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*CN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*CO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*CP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*CQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*CR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*CS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*CT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*CU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*CV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*CW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*CX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*CY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*CZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*DA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*DB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*DC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*DD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*DE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*DF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*DG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*DH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*DI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*DJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*DK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*DL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*DM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*DN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*DO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*DP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*DQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*DR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*DS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*DT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*DU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*DV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*DW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*DX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*DY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*DZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*EA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*EB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*EC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*ED$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*EE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*EF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*EG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*EH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*EI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*EJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*EK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*EL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*EM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*EN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*EO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*EP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*EQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*ER$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*ES$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*ET$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*EU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*EV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*EW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*EX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*EY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*EZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*FA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*FB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*FC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*FD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*FE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*FF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*FG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*FH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*FI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*FJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*FK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*FL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*FM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*FN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*FO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*FP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*FQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*FR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*FS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*FT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*FU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*FV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*FW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*FX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*FY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*FZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*GA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*GB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*GC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*GD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*GE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*GF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*GG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*GH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*GI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*GJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*GK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*GL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*GM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*GN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*GO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*GP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*GQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*GR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*GS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*GT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*GU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*GV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*GW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*GX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*GY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*GZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*HA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*HB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*HC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*HD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*HE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*HF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*HG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*HH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*HI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*HJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*HK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*HL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*HM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*HN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*HO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*HP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*HQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*HR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*HS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*HT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*HU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*HV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*HW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*HX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*HY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*HZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*IA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*IB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*IC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*ID$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L484*IE$476*#REF!/1000000","v":{"$error":"#REF!"}}]
[null,null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,"$m",null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"},null,{"$f":"$L485*R$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*S$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*T$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*U$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*V$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*W$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*X$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*Y$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*Z$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*AA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*AB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*AC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*AD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*AE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*AF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*AG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*AH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*AI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*AJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*AK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*AL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*AM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*AN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*AO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*AP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*AQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*AR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*AS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*AT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*AU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*AV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*AW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*AX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*AY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*AZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*BA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*BB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*BC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*BD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*BE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*BF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*BG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*BH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*BI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*BJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*BK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*BL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*BM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*BN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*BO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*BP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*BQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*BR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*BS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*BT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*BU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*BV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*BW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*BX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*BY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*BZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*CA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*CB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*CC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*CD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*CE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*CF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*CG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*CH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*CI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*CJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*CK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*CL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*CM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*CN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*CO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*CP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*CQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*CR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*CS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*CT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*CU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*CV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*CW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*CX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*CY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*CZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*DA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*DB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*DC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*DD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*DE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*DF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*DG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*DH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*DI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*DJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*DK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*DL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*DM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*DN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*DO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*DP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*DQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*DR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*DS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*DT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*DU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*DV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*DW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*DX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*DY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*DZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*EA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*EB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*EC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*ED$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*EE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*EF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*EG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*EH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*EI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*EJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*EK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*EL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*EM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*EN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*EO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*EP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*EQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*ER$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*ES$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*ET$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*EU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*EV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*EW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*EX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*EY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*EZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*FA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*FB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*FC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*FD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*FE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*FF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*FG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*FH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*FI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*FJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*FK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*FL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*FM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*FN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*FO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*FP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*FQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*FR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*FS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*FT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*FU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*FV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*FW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*FX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*FY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*FZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*GA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*GB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*GC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*GD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*GE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*GF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*GG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*GH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*GI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*GJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*GK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*GL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*GM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*GN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*GO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*GP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*GQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*GR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*GS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*GT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*GU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*GV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*GW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*GX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*GY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*GZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*HA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*HB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*HC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*HD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*HE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*HF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*HG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*HH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*HI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*HJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*HK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*HL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*HM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*HN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*HO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*HP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*HQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*HR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*HS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*HT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*HU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*HV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*HW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*HX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*HY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*HZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*IA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*IB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*IC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*ID$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L485*IE$476*#REF!/1000000","v":{"$error":"#REF!"}}]
[null,null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,"$m",null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"},null,{"$f":"$L486*R$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*S$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*T$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*U$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*V$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*W$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*X$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*Y$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*Z$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*AA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*AB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*AC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*AD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*AE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*AF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*AG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*AH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*AI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*AJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*AK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*AL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*AM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*AN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*AO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*AP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*AQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*AR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*AS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*AT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*AU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*AV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*AW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*AX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*AY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*AZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*BA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*BB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*BC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*BD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*BE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*BF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*BG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*BH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*BI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*BJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*BK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*BL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*BM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*BN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*BO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*BP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*BQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*BR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*BS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*BT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*BU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*BV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*BW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*BX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*BY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*BZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*CA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*CB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*CC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*CD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*CE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*CF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*CG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*CH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*CI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*CJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*CK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*CL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*CM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*CN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*CO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*CP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*CQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*CR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*CS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*CT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*CU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*CV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*CW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*CX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*CY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*CZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*DA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*DB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*DC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*DD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*DE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*DF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*DG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*DH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*DI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*DJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*DK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*DL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*DM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*DN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*DO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*DP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*DQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*DR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*DS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*DT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*DU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*DV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*DW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*DX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*DY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*DZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*EA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*EB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*EC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*ED$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*EE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*EF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*EG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*EH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*EI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*EJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*EK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*EL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*EM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*EN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*EO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*EP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*EQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*ER$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*ES$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*ET$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*EU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*EV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*EW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*EX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*EY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*EZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*FA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*FB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*FC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*FD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*FE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*FF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*FG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*FH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*FI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*FJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*FK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*FL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*FM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*FN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*FO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*FP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*FQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*FR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*FS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*FT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*FU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*FV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*FW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*FX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*FY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*FZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*GA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*GB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*GC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*GD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*GE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*GF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*GG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*GH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*GI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*GJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*GK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*GL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*GM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*GN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*GO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*GP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*GQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*GR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*GS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*GT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*GU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*GV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*GW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*GX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*GY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*GZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*HA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*HB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*HC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*HD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*HE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*HF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*HG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*HH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*HI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*HJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*HK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*HL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*HM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*HN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*HO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*HP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*HQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*HR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*HS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*HT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*HU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*HV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*HW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*HX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*HY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*HZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*IA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*IB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*IC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*ID$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L486*IE$476*#REF!/1000000","v":{"$error":"#REF!"}}]
[null,null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,"$m",null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"},null,{"$f":"$L487*R$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*S$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*T$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*U$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*V$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*W$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*X$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*Y$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*Z$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*AA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*AB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*AC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*AD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*AE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*AF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*AG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*AH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*AI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*AJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*AK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*AL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*AM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*AN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*AO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*AP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*AQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*AR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*AS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*AT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*AU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*AV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*AW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*AX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*AY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*AZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*BA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*BB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*BC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*BD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*BE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*BF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*BG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*BH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*BI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*BJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*BK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*BL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*BM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*BN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*BO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*BP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*BQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*BR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*BS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*BT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*BU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*BV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*BW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*BX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*BY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*BZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*CA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*CB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*CC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*CD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*CE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*CF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*CG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*CH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*CI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*CJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*CK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*CL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*CM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*CN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*CO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*CP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*CQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*CR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*CS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*CT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*CU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*CV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*CW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*CX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*CY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*CZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*DA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*DB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*DC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*DD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*DE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*DF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*DG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*DH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*DI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*DJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*DK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*DL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*DM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*DN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*DO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*DP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*DQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*DR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*DS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*DT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*DU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*DV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*DW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*DX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*DY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*DZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*EA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*EB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*EC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*ED$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*EE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*EF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*EG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*EH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*EI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*EJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*EK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*EL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*EM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*EN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*EO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*EP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*EQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*ER$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*ES$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*ET$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*EU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*EV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*EW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*EX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*EY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*EZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*FA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*FB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*FC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*FD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*FE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*FF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*FG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*FH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*FI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*FJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*FK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*FL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*FM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*FN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*FO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*FP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*FQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*FR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*FS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*FT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*FU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*FV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*FW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*FX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*FY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*FZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*GA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*GB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*GC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*GD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*GE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*GF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*GG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*GH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*GI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*GJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*GK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*GL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*GM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*GN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*GO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*GP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*GQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*GR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*GS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*GT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*GU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*GV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*GW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*GX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*GY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*GZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*HA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*HB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*HC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*HD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*HE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*HF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*HG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*HH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*HI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*HJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*HK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*HL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*HM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*HN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*HO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*HP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*HQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*HR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*HS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*HT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*HU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*HV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*HW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*HX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*HY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*HZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*IA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*IB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*IC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*ID$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L487*IE$476*#REF!/1000000","v":{"$error":"#REF!"}}]
[null,null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,"$m",null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"},null,{"$f":"$L488*R$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*S$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*T$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*U$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*V$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*W$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*X$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*Y$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*Z$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*AA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*AB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*AC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*AD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*AE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*AF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*AG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*AH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*AI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*AJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*AK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*AL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*AM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*AN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*AO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*AP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*AQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*AR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*AS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*AT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*AU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*AV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*AW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*AX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*AY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*AZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*BA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*BB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*BC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*BD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*BE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*BF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*BG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*BH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*BI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*BJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*BK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*BL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*BM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*BN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*BO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*BP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*BQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*BR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*BS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*BT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*BU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*BV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*BW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*BX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*BY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*BZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*CA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*CB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*CC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*CD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*CE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*CF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*CG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*CH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*CI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*CJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*CK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*CL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*CM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*CN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*CO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*CP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*CQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*CR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*CS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*CT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*CU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*CV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*CW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*CX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*CY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*CZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*DA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*DB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*DC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*DD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*DE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*DF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*DG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*DH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*DI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*DJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*DK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*DL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*DM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*DN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*DO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*DP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*DQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*DR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*DS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*DT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*DU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*DV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*DW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*DX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*DY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*DZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*EA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*EB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*EC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*ED$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*EE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*EF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*EG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*EH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*EI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*EJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*EK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*EL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*EM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*EN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*EO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*EP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*EQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*ER$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*ES$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*ET$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*EU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*EV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*EW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*EX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*EY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*EZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*FA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*FB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*FC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*FD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*FE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*FF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*FG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*FH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*FI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*FJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*FK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*FL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*FM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*FN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*FO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*FP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*FQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*FR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*FS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*FT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*FU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*FV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*FW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*FX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*FY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*FZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*GA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*GB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*GC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*GD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*GE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*GF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*GG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*GH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*GI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*GJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*GK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*GL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*GM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*GN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*GO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*GP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*GQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*GR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*GS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*GT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*GU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*GV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*GW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*GX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*GY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*GZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*HA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*HB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*HC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*HD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*HE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*HF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*HG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*HH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*HI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*HJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*HK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*HL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*HM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*HN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*HO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*HP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*HQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*HR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*HS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*HT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*HU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*HV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*HW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*HX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*HY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*HZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*IA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*IB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*IC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*ID$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L488*IE$476*#REF!/1000000","v":{"$error":"#REF!"}}]
[null,null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,"$m",null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"},null,{"$f":"$L489*R$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*S$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*T$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*U$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*V$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*W$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*X$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*Y$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*Z$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*AA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*AB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*AC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*AD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*AE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*AF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*AG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*AH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*AI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*AJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*AK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*AL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*AM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*AN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*AO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*AP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*AQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*AR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*AS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*AT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*AU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*AV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*AW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*AX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*AY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*AZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*BA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*BB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*BC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*BD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*BE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*BF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*BG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*BH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*BI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*BJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*BK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*BL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*BM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*BN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*BO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*BP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*BQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*BR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*BS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*BT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*BU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*BV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*BW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*BX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*BY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*BZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*CA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*CB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*CC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*CD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*CE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*CF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*CG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*CH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*CI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*CJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*CK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*CL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*CM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*CN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*CO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*CP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*CQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*CR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*CS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*CT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*CU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*CV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*CW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*CX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*CY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*CZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*DA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*DB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*DC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*DD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*DE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*DF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*DG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*DH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*DI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*DJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*DK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*DL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*DM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*DN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*DO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*DP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*DQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*DR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*DS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*DT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*DU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*DV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*DW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*DX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*DY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*DZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*EA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*EB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*EC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*ED$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*EE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*EF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*EG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*EH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*EI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*EJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*EK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*EL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*EM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*EN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*EO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*EP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*EQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*ER$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*ES$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*ET$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*EU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*EV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*EW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*EX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*EY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*EZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*FA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*FB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*FC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*FD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*FE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*FF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*FG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*FH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*FI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*FJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*FK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*FL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*FM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*FN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*FO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*FP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*FQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*FR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*FS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*FT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*FU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*FV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*FW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*FX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*FY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*FZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*GA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*GB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*GC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*GD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*GE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*GF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*GG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*GH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*GI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*GJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*GK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*GL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*GM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*GN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*GO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*GP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*GQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*GR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*GS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*GT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*GU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*GV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*GW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*GX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*GY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*GZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*HA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*HB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*HC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*HD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*HE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*HF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*HG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*HH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*HI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*HJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*HK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*HL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*HM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*HN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*HO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*HP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*HQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*HR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*HS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*HT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*HU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*HV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*HW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*HX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*HY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*HZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*IA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*IB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*IC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*ID$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L489*IE$476*#REF!/1000000","v":{"$error":"#REF!"}}]
[null,null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,"$m",null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"},null,{"$f":"$L490*R$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*S$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*T$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*U$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*V$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*W$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*X$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*Y$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*Z$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*AA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*AB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*AC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*AD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*AE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*AF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*AG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*AH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*AI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*AJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*AK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*AL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*AM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*AN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*AO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*AP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*AQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*AR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*AS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*AT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*AU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*AV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*AW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*AX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*AY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*AZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*BA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*BB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*BC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*BD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*BE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*BF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*BG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*BH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*BI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*BJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*BK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*BL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*BM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*BN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*BO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*BP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*BQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*BR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*BS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*BT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*BU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*BV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*BW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*BX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*BY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*BZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*CA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*CB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*CC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*CD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*CE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*CF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*CG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*CH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*CI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*CJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*CK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*CL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*CM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*CN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*CO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*CP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*CQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*CR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*CS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*CT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*CU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*CV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*CW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*CX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*CY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*CZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*DA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*DB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*DC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*DD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*DE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*DF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*DG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*DH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*DI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*DJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*DK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*DL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*DM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*DN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*DO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*DP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*DQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*DR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*DS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*DT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*DU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*DV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*DW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*DX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*DY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*DZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*EA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*EB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*EC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*ED$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*EE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*EF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*EG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*EH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*EI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*EJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*EK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*EL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*EM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*EN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*EO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*EP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*EQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*ER$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*ES$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*ET$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*EU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*EV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*EW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*EX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*EY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*EZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*FA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*FB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*FC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*FD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*FE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*FF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*FG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*FH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*FI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*FJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*FK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*FL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*FM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*FN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*FO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*FP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*FQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*FR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*FS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*FT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*FU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*FV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*FW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*FX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*FY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*FZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*GA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*GB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*GC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*GD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*GE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*GF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*GG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*GH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*GI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*GJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*GK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*GL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*GM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*GN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*GO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*GP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*GQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*GR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*GS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*GT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*GU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*GV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*GW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*GX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*GY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*GZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*HA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*HB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*HC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*HD$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*HE$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*HF$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*HG$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*HH$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*HI$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*HJ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*HK$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*HL$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*HM$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*HN$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*HO$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*HP$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*HQ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*HR$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*HS$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*HT$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*HU$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*HV$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*HW$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*HX$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*HY$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*HZ$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*IA$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*IB$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*IC$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*ID$476*#REF!/1000000","v":{"$error":"#REF!"}},{"$f":"$L490*IE$476*#REF!/1000000","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},null,{"$f":"SUM(R478:R490)","v":{"$error":"#REF!"}},{"$f":"SUM(S478:S490)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(CE478:CE490)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(EQ478:EQ490)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(HC478:HC490)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[null,"Fuel"]
[null,null,null,null,null,null,null,null,null,null,null,"$/t"]
[null,null,"Fuel Price",null,null,null,null,null,null,"$/l",null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"IFERROR(LOOKUP(R5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(S5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(T5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(U5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(V5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(W5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(X5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(Y5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(Z5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AA5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AB5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AC5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AD5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AE5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AF5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AG5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AH5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AI5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AJ5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AK5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AL5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AM5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AN5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AO5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AP5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AQ5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AR5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AS5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AT5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AU5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AV5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AW5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AX5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AY5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AZ5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BA5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BB5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BC5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BD5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BE5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BF5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BG5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BH5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BI5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BJ5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BK5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BL5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BM5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BN5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BO5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BP5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BQ5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BR5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BS5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BT5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BU5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BV5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BW5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BX5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BY5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BZ5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CA5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CB5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CC5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CD5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CE5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CF5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CG5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CH5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CI5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CJ5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CK5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CL5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CM5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CN5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CO5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CP5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CQ5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CR5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CS5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CT5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CU5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CV5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CW5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CX5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CY5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CZ5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DA5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DB5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DC5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DD5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DE5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DF5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DG5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DH5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DI5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DJ5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DK5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DL5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DM5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DN5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DO5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DP5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DQ5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DR5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DS5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DT5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DU5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DV5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DW5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DX5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DY5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DZ5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EA5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EB5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EC5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ED5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EE5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EF5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EG5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EH5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EI5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EK5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EL5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EM5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EN5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EO5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EP5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ER5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ES5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ET5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EU5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EV5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EW5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EX5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EY5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FA5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FB5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FC5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FD5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FE5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FF5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FG5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FH5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FI5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FK5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FL5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FM5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FN5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FO5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FP5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FR5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FS5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FT5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FU5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FV5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FW5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FX5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FY5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GA5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GB5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GC5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GD5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GE5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GF5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GG5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GH5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GI5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GK5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GL5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GM5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GN5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GO5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GP5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GR5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GS5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GT5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GU5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GV5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GW5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GX5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GY5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HA5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HB5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HC5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HD5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HE5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HF5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HG5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HH5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HI5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HK5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HL5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HM5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HN5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HO5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HP5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HR5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HS5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HT5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HU5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HV5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HW5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HX5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HY5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IA5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IB5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IC5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ID5,InputC!#REF!,InputC!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IE5,InputC!#REF!,InputC!#REF!),0)","v":0}]
[]
[null,null,"Total Earth Moved",null,null,null,null,null,null,"t",null,"l/t",null,null,null,{"$f":"SUM(R498:IE498)","v":{"$error":"#REF!"}},null,{"$f":"R476","v":{"$error":"#REF!"}},{"$f":"S476","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"CE476","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"EQ476","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"HC476","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Fuel Used",null,null,null,null,null,null,"l",null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"},null,{"$f":"$L499*R498","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$L499*CD498","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$L499*EP498","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$L499*HB498","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,"Fuel Cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R501:IE501)","v":{"$error":"#REF!"}},null,{"$f":"R499*R496/1000000","v":{"$error":"#REF!"}},{"$f":"S499*S496/1000000","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"CE499*CE496/1000000","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"EQ499*EQ496/1000000","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"HC499*HC496/1000000","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[null,"Summary"]
[]
[null,null,"Fixed",null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R506:IE506)","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"Variable",null,null,null,null,null,null,"$m",null,null,null,null,null,{"$error":"#REF!"},null,{"$f":"R491","v":{"$error":"#REF!"}},{"$f":"S491","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"CE491","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"EQ491","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"HC491","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Fuel",null,null,null,null,null,null,"$m",null,null,null,null,null,{"$error":"#REF!"},null,{"$f":"R501","v":{"$error":"#REF!"}},{"$f":"S501","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"CE501","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"EQ501","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"HC501","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},null,{"$f":"SUM(R506:R508)","v":{"$error":"#REF!"}},{"$f":"SUM(S506:S508)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(CE506:CE508)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(EQ506:EQ508)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(HC506:HC508)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["END SHEET"]

{"sheet":"CAPEX","index":12,"n_rows":63,"n_cols":239,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period Start:",null,{"$f":"Time!R17","v":"2021-01-01"},{"$f":"Time!S17","v":"2021-02-01"},{"$f":"Time!T17","v":"2021-03-01"},{"$f":"Time!U17","v":"2021-04-01"},{"$f":"Time!V17","v":"2021-05-01"},{"$f":"Time!W17","v":"2021-06-01"},{"$f":"Time!X17","v":"2021-07-01"},{"$f":"Time!Y17","v":"2021-08-01"},{"$f":"Time!Z17","v":"2021-09-01"},{"$f":"Time!AA17","v":"2021-10-01"},{"$f":"Time!AB17","v":"2021-11-01"},{"$f":"Time!AC17","v":"2021-12-01"},{"$f":"Time!AD17","v":"2022-01-01"},{"$f":"Time!AE17","v":"2022-02-01"},{"$f":"Time!AF17","v":"2022-03-01"},{"$f":"Time!AG17","v":"2022-04-01"},{"$f":"Time!AH17","v":"2022-05-01"},{"$f":"Time!AI17","v":"2022-06-01"},{"$f":"Time!AJ17","v":"2022-07-01"},{"$f":"Time!AK17","v":"2022-10-01"},{"$f":"Time!AL17","v":"2023-01-01"},{"$f":"Time!AM17","v":"2023-04-01"},{"$f":"Time!AN17","v":"2023-07-01"},{"$f":"Time!AO17","v":"2023-10-01"},{"$f":"Time!AP17","v":"2024-01-01"},{"$f":"Time!AQ17","v":"2024-04-01"},{"$f":"Time!AR17","v":"2024-07-01"},{"$f":"Time!AS17","v":"2024-10-01"},{"$f":"Time!AT17","v":"2025-01-01"},{"$f":"Time!AU17","v":"2025-04-01"},{"$f":"Time!AV17","v":"2025-07-01"},{"$f":"Time!AW17","v":"2025-10-01"},{"$f":"Time!AX17","v":"2026-01-01"},{"$f":"Time!AY17","v":"2026-04-01"},{"$f":"Time!AZ17","v":"2026-07-01"},{"$f":"Time!BA17","v":"2026-10-01"},{"$f":"Time!BB17","v":"2027-01-01"},{"$f":"Time!BC17","v":"2027-04-01"},{"$f":"Time!BD17","v":"2027-07-01"},{"$f":"Time!BE17","v":"2027-10-01"},{"$f":"Time!BF17","v":"2028-01-01"},{"$f":"Time!BG17","v":"2028-04-01"},{"$f":"Time!BH17","v":"2028-07-01"},{"$f":"Time!BI17","v":"2028-10-01"},{"$f":"Time!BJ17","v":"2029-01-01"},{"$f":"Time!BK17","v":"2029-04-01"},{"$f":"Time!BL17","v":"2029-07-01"},{"$f":"Time!BM17","v":"2029-10-01"},{"$f":"Time!BN17","v":"2030-01-01"},{"$f":"Time!BO17","v":"2030-04-01"},{"$f":"Time!BP17","v":"2030-07-01"},{"$f":"Time!BQ17","v":"2030-10-01"},{"$f":"Time!BR17","v":"2031-01-01"},{"$f":"Time!BS17","v":"2031-04-01"},{"$f":"Time!BT17","v":"2031-07-01"},{"$f":"Time!BU17","v":"2031-10-01"},{"$f":"Time!BV17","v":"2032-01-01"},{"$f":"Time!BW17","v":"2032-04-01"},{"$f":"Time!BX17","v":"2032-07-01"},{"$f":"Time!BY17","v":"2032-10-01"},{"$f":"Time!BZ17","v":"2033-01-01"},{"$f":"Time!CA17","v":"2033-04-01"},{"$f":"Time!CB17","v":"2033-07-01"},{"$f":"Time!CC17","v":"2033-10-01"},{"$f":"Time!CD17","v":"2034-01-01"},{"$f":"Time!CE17","v":"2034-04-01"},{"$f":"Time!CF17","v":"2034-07-01"},{"$f":"Time!CG17","v":"2034-10-01"},{"$f":"Time!CH17","v":"2035-01-01"},{"$f":"Time!CI17","v":"2035-04-01"},{"$f":"Time!CJ17","v":"2035-07-01"},{"$f":"Time!CK17","v":"2035-10-01"},{"$f":"Time!CL17","v":"2036-01-01"},{"$f":"Time!CM17","v":"2036-04-01"},{"$f":"Time!CN17","v":"2036-07-01"},{"$f":"Time!CO17","v":"2036-10-01"},{"$f":"Time!CP17","v":"2037-01-01"},{"$f":"Time!CQ17","v":"2037-04-01"},{"$f":"Time!CR17","v":"2037-07-01"},{"$f":"Time!CS17","v":"2037-10-01"},{"$f":"Time!CT17","v":"2038-01-01"},{"$f":"Time!CU17","v":"2038-04-01"},{"$f":"Time!CV17","v":"2038-07-01"},{"$f":"Time!CW17","v":"2038-10-01"},{"$f":"Time!CX17","v":"2039-01-01"},{"$f":"Time!CY17","v":"2039-04-01"},{"$f":"Time!CZ17","v":"2039-07-01"},{"$f":"Time!DA17","v":"2039-10-01"},{"$f":"Time!DB17","v":"2040-01-01"},{"$f":"Time!DC17","v":"2040-04-01"},{"$f":"Time!DD17","v":"2040-07-01"},{"$f":"Time!DE17","v":"2040-10-01"},{"$f":"Time!DF17","v":"2041-01-01"},{"$f":"Time!DG17","v":"2041-04-01"},{"$f":"Time!DH17","v":"2041-07-01"},{"$f":"Time!DI17","v":"2041-10-01"},{"$f":"Time!DJ17","v":"2042-01-01"},{"$f":"Time!DK17","v":"2042-04-01"},{"$f":"Time!DL17","v":"2042-07-01"},{"$f":"Time!DM17","v":"2042-10-01"},{"$f":"Time!DN17","v":"2043-01-01"},{"$f":"Time!DO17","v":"2043-04-01"},{"$f":"Time!DP17","v":"2043-07-01"},{"$f":"Time!DQ17","v":"2043-10-01"},{"$f":"Time!DR17","v":"2044-01-01"},{"$f":"Time!DS17","v":"2044-04-01"},{"$f":"Time!DT17","v":"2044-07-01"},{"$f":"Time!DU17","v":"2044-10-01"},{"$f":"Time!DV17","v":"2045-01-01"},{"$f":"Time!DW17","v":"2045-04-01"},{"$f":"Time!DX17","v":"2045-07-01"},{"$f":"Time!DY17","v":"2045-10-01"},{"$f":"Time!DZ17","v":"2046-01-01"},{"$f":"Time!EA17","v":"2046-04-01"},{"$f":"Time!EB17","v":"2046-07-01"},{"$f":"Time!EC17","v":"2046-10-01"},{"$f":"Time!ED17","v":"2047-01-01"},{"$f":"Time!EE17","v":"2047-04-01"},{"$f":"Time!EF17","v":"2047-07-01"},{"$f":"Time!EG17","v":"2047-10-01"},{"$f":"Time!EH17","v":"2048-01-01"},{"$f":"Time!EI17","v":"2048-04-01"},{"$f":"Time!EJ17","v":"2048-07-01"},{"$f":"Time!EK17","v":"2048-10-01"},{"$f":"Time!EL17","v":"2049-01-01"},{"$f":"Time!EM17","v":"2049-04-01"},{"$f":"Time!EN17","v":"2049-07-01"},{"$f":"Time!EO17","v":"2049-10-01"},{"$f":"Time!EP17","v":"2050-01-01"},{"$f":"Time!EQ17","v":"2050-04-01"},{"$f":"Time!ER17","v":"2050-07-01"},{"$f":"Time!ES17","v":"2050-10-01"},{"$f":"Time!ET17","v":"2051-01-01"},{"$f":"Time!EU17","v":"2051-04-01"},{"$f":"Time!EV17","v":"2051-07-01"},{"$f":"Time!EW17","v":"2051-10-01"},{"$f":"Time!EX17","v":"2052-01-01"},{"$f":"Time!EY17","v":"2052-04-01"},{"$f":"Time!EZ17","v":"2052-07-01"},{"$f":"Time!FA17","v":"2052-10-01"},{"$f":"Time!FB17","v":"2053-01-01"},{"$f":"Time!FC17","v":"2053-04-01"},{"$f":"Time!FD17","v":"2053-07-01"},{"$f":"Time!FE17","v":"2053-10-01"},{"$f":"Time!FF17","v":"2054-01-01"},{"$f":"Time!FG17","v":"2054-04-01"},{"$f":"Time!FH17","v":"2054-07-01"},{"$f":"Time!FI17","v":"2054-10-01"},{"$f":"Time!FJ17","v":"2055-01-01"},{"$f":"Time!FK17","v":"2055-04-01"},{"$f":"Time!FL17","v":"2055-07-01"},{"$f":"Time!FM17","v":"2055-10-01"},{"$f":"Time!FN17","v":"2056-01-01"},{"$f":"Time!FO17","v":"2056-04-01"},{"$f":"Time!FP17","v":"2056-07-01"},{"$f":"Time!FQ17","v":"2056-10-01"},{"$f":"Time!FR17","v":"2057-01-01"},{"$f":"Time!FS17","v":"2057-04-01"},{"$f":"Time!FT17","v":"2057-07-01"},{"$f":"Time!FU17","v":"2057-10-01"},{"$f":"Time!FV17","v":"2058-01-01"},{"$f":"Time!FW17","v":"2058-04-01"},{"$f":"Time!FX17","v":"2058-07-01"},{"$f":"Time!FY17","v":"2058-10-01"},{"$f":"Time!FZ17","v":"2059-01-01"},{"$f":"Time!GA17","v":"2059-04-01"},{"$f":"Time!GB17","v":"2059-07-01"},{"$f":"Time!GC17","v":"2059-10-01"},{"$f":"Time!GD17","v":"2060-01-01"},{"$f":"Time!GE17","v":"2060-04-01"},{"$f":"Time!GF17","v":"2060-07-01"},{"$f":"Time!GG17","v":"2060-10-01"},{"$f":"Time!GH17","v":"2061-01-01"},{"$f":"Time!GI17","v":"2061-04-01"},{"$f":"Time!GJ17","v":"2061-07-01"},{"$f":"Time!GK17","v":"2061-10-01"},{"$f":"Time!GL17","v":"2062-01-01"},{"$f":"Time!GM17","v":"2062-04-01"},{"$f":"Time!GN17","v":"2062-07-01"},{"$f":"Time!GO17","v":"2062-10-01"},{"$f":"Time!GP17","v":"2063-01-01"},{"$f":"Time!GQ17","v":"2063-04-01"},{"$f":"Time!GR17","v":"2063-07-01"},{"$f":"Time!GS17","v":"2063-10-01"},{"$f":"Time!GT17","v":"2064-01-01"},{"$f":"Time!GU17","v":"2064-04-01"},{"$f":"Time!GV17","v":"2064-07-01"},{"$f":"Time!GW17","v":"2064-10-01"},{"$f":"Time!GX17","v":"2065-01-01"},{"$f":"Time!GY17","v":"2065-04-01"},{"$f":"Time!GZ17","v":"2065-07-01"},{"$f":"Time!HA17","v":"2065-10-01"},{"$f":"Time!HB17","v":"2066-01-01"},{"$f":"Time!HC17","v":"2066-04-01"},{"$f":"Time!HD17","v":"2066-07-01"},{"$f":"Time!HE17","v":"2066-10-01"},{"$f":"Time!HF17","v":"2067-01-01"},{"$f":"Time!HG17","v":"2067-04-01"},{"$f":"Time!HH17","v":"2067-07-01"},{"$f":"Time!HI17","v":"2067-10-01"},{"$f":"Time!HJ17","v":"2068-01-01"},{"$f":"Time!HK17","v":"2068-04-01"},{"$f":"Time!HL17","v":"2068-07-01"},{"$f":"Time!HM17","v":"2068-10-01"},{"$f":"Time!HN17","v":"2069-01-01"},{"$f":"Time!HO17","v":"2069-04-01"},{"$f":"Time!HP17","v":"2069-07-01"},{"$f":"Time!HQ17","v":"2069-10-01"},{"$f":"Time!HR17","v":"2070-01-01"},{"$f":"Time!HS17","v":"2070-04-01"},{"$f":"Time!HT17","v":"2070-07-01"},{"$f":"Time!HU17","v":"2070-10-01"},{"$f":"Time!HV17","v":"2071-01-01"},{"$f":"Time!HW17","v":"2071-04-01"},{"$f":"Time!HX17","v":"2071-07-01"},{"$f":"Time!HY17","v":"2071-10-01"},{"$f":"Time!HZ17","v":"2072-01-01"},{"$f":"Time!IA17","v":"2072-04-01"},{"$f":"Time!IB17","v":"2072-07-01"},{"$f":"Time!IC17","v":"2072-10-01"},{"$f":"Time!ID17","v":"2073-01-01"},{"$f":"Time!IE17","v":"2073-04-01"},{"$f":"Time!IF17","v":"00:00:00"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period End:",null,{"$f":"Time!R18","v":"2021-01-31"},{"$f":"Time!S18","v":"2021-02-28"},{"$f":"Time!T18","v":"2021-03-31"},{"$f":"Time!U18","v":"2021-04-30"},{"$f":"Time!V18","v":"2021-05-31"},{"$f":"Time!W18","v":"2021-06-30"},{"$f":"Time!X18","v":"2021-07-31"},{"$f":"Time!Y18","v":"2021-08-31"},{"$f":"Time!Z18","v":"2021-09-30"},{"$f":"Time!AA18","v":"2021-10-31"},{"$f":"Time!AB18","v":"2021-11-30"},{"$f":"Time!AC18","v":"2021-12-31"},{"$f":"Time!AD18","v":"2022-01-31"},{"$f":"Time!AE18","v":"2022-02-28"},{"$f":"Time!AF18","v":"2022-03-31"},{"$f":"Time!AG18","v":"2022-04-30"},{"$f":"Time!AH18","v":"2022-05-31"},{"$f":"Time!AI18","v":"2022-06-30"},{"$f":"Time!AJ18","v":"2022-09-30"},{"$f":"Time!AK18","v":"2022-12-31"},{"$f":"Time!AL18","v":"2023-03-31"},{"$f":"Time!AM18","v":"2023-06-30"},{"$f":"Time!AN18","v":"2023-09-30"},{"$f":"Time!AO18","v":"2023-12-31"},{"$f":"Time!AP18","v":"2024-03-31"},{"$f":"Time!AQ18","v":"2024-06-30"},{"$f":"Time!AR18","v":"2024-09-30"},{"$f":"Time!AS18","v":"2024-12-31"},{"$f":"Time!AT18","v":"2025-03-31"},{"$f":"Time!AU18","v":"2025-06-30"},{"$f":"Time!AV18","v":"2025-09-30"},{"$f":"Time!AW18","v":"2025-12-31"},{"$f":"Time!AX18","v":"2026-03-31"},{"$f":"Time!AY18","v":"2026-06-30"},{"$f":"Time!AZ18","v":"2026-09-30"},{"$f":"Time!BA18","v":"2026-12-31"},{"$f":"Time!BB18","v":"2027-03-31"},{"$f":"Time!BC18","v":"2027-06-30"},{"$f":"Time!BD18","v":"2027-09-30"},{"$f":"Time!BE18","v":"2027-12-31"},{"$f":"Time!BF18","v":"2028-03-31"},{"$f":"Time!BG18","v":"2028-06-30"},{"$f":"Time!BH18","v":"2028-09-30"},{"$f":"Time!BI18","v":"2028-12-31"},{"$f":"Time!BJ18","v":"2029-03-31"},{"$f":"Time!BK18","v":"2029-06-30"},{"$f":"Time!BL18","v":"2029-09-30"},{"$f":"Time!BM18","v":"2029-12-31"},{"$f":"Time!BN18","v":"2030-03-31"},{"$f":"Time!BO18","v":"2030-06-30"},{"$f":"Time!BP18","v":"2030-09-30"},{"$f":"Time!BQ18","v":"2030-12-31"},{"$f":"Time!BR18","v":"2031-03-31"},{"$f":"Time!BS18","v":"2031-06-30"},{"$f":"Time!BT18","v":"2031-09-30"},{"$f":"Time!BU18","v":"2031-12-31"},{"$f":"Time!BV18","v":"2032-03-31"},{"$f":"Time!BW18","v":"2032-06-30"},{"$f":"Time!BX18","v":"2032-09-30"},{"$f":"Time!BY18","v":"2032-12-31"},{"$f":"Time!BZ18","v":"2033-03-31"},{"$f":"Time!CA18","v":"2033-06-30"},{"$f":"Time!CB18","v":"2033-09-30"},{"$f":"Time!CC18","v":"2033-12-31"},{"$f":"Time!CD18","v":"2034-03-31"},{"$f":"Time!CE18","v":"2034-06-30"},{"$f":"Time!CF18","v":"2034-09-30"},{"$f":"Time!CG18","v":"2034-12-31"},{"$f":"Time!CH18","v":"2035-03-31"},{"$f":"Time!CI18","v":"2035-06-30"},{"$f":"Time!CJ18","v":"2035-09-30"},{"$f":"Time!CK18","v":"2035-12-31"},{"$f":"Time!CL18","v":"2036-03-31"},{"$f":"Time!CM18","v":"2036-06-30"},{"$f":"Time!CN18","v":"2036-09-30"},{"$f":"Time!CO18","v":"2036-12-31"},{"$f":"Time!CP18","v":"2037-03-31"},{"$f":"Time!CQ18","v":"2037-06-30"},{"$f":"Time!CR18","v":"2037-09-30"},{"$f":"Time!CS18","v":"2037-12-31"},{"$f":"Time!CT18","v":"2038-03-31"},{"$f":"Time!CU18","v":"2038-06-30"},{"$f":"Time!CV18","v":"2038-09-30"},{"$f":"Time!CW18","v":"2038-12-31"},{"$f":"Time!CX18","v":"2039-03-31"},{"$f":"Time!CY18","v":"2039-06-30"},{"$f":"Time!CZ18","v":"2039-09-30"},{"$f":"Time!DA18","v":"2039-12-31"},{"$f":"Time!DB18","v":"2040-03-31"},{"$f":"Time!DC18","v":"2040-06-30"},{"$f":"Time!DD18","v":"2040-09-30"},{"$f":"Time!DE18","v":"2040-12-31"},{"$f":"Time!DF18","v":"2041-03-31"},{"$f":"Time!DG18","v":"2041-06-30"},{"$f":"Time!DH18","v":"2041-09-30"},{"$f":"Time!DI18","v":"2041-12-31"},{"$f":"Time!DJ18","v":"2042-03-31"},{"$f":"Time!DK18","v":"2042-06-30"},{"$f":"Time!DL18","v":"2042-09-30"},{"$f":"Time!DM18","v":"2042-12-31"},{"$f":"Time!DN18","v":"2043-03-31"},{"$f":"Time!DO18","v":"2043-06-30"},{"$f":"Time!DP18","v":"2043-09-30"},{"$f":"Time!DQ18","v":"2043-12-31"},{"$f":"Time!DR18","v":"2044-03-31"},{"$f":"Time!DS18","v":"2044-06-30"},{"$f":"Time!DT18","v":"2044-09-30"},{"$f":"Time!DU18","v":"2044-12-31"},{"$f":"Time!DV18","v":"2045-03-31"},{"$f":"Time!DW18","v":"2045-06-30"},{"$f":"Time!DX18","v":"2045-09-30"},{"$f":"Time!DY18","v":"2045-12-31"},{"$f":"Time!DZ18","v":"2046-03-31"},{"$f":"Time!EA18","v":"2046-06-30"},{"$f":"Time!EB18","v":"2046-09-30"},{"$f":"Time!EC18","v":"2046-12-31"},{"$f":"Time!ED18","v":"2047-03-31"},{"$f":"Time!EE18","v":"2047-06-30"},{"$f":"Time!EF18","v":"2047-09-30"},{"$f":"Time!EG18","v":"2047-12-31"},{"$f":"Time!EH18","v":"2048-03-31"},{"$f":"Time!EI18","v":"2048-06-30"},{"$f":"Time!EJ18","v":"2048-09-30"},{"$f":"Time!EK18","v":"2048-12-31"},{"$f":"Time!EL18","v":"2049-03-31"},{"$f":"Time!EM18","v":"2049-06-30"},{"$f":"Time!EN18","v":"2049-09-30"},{"$f":"Time!EO18","v":"2049-12-31"},{"$f":"Time!EP18","v":"2050-03-31"},{"$f":"Time!EQ18","v":"2050-06-30"},{"$f":"Time!ER18","v":"2050-09-30"},{"$f":"Time!ES18","v":"2050-12-31"},{"$f":"Time!ET18","v":"2051-03-31"},{"$f":"Time!EU18","v":"2051-06-30"},{"$f":"Time!EV18","v":"2051-09-30"},{"$f":"Time!EW18","v":"2051-12-31"},{"$f":"Time!EX18","v":"2052-03-31"},{"$f":"Time!EY18","v":"2052-06-30"},{"$f":"Time!EZ18","v":"2052-09-30"},{"$f":"Time!FA18","v":"2052-12-31"},{"$f":"Time!FB18","v":"2053-03-31"},{"$f":"Time!FC18","v":"2053-06-30"},{"$f":"Time!FD18","v":"2053-09-30"},{"$f":"Time!FE18","v":"2053-12-31"},{"$f":"Time!FF18","v":"2054-03-31"},{"$f":"Time!FG18","v":"2054-06-30"},{"$f":"Time!FH18","v":"2054-09-30"},{"$f":"Time!FI18","v":"2054-12-31"},{"$f":"Time!FJ18","v":"2055-03-31"},{"$f":"Time!FK18","v":"2055-06-30"},{"$f":"Time!FL18","v":"2055-09-30"},{"$f":"Time!FM18","v":"2055-12-31"},{"$f":"Time!FN18","v":"2056-03-31"},{"$f":"Time!FO18","v":"2056-06-30"},{"$f":"Time!FP18","v":"2056-09-30"},{"$f":"Time!FQ18","v":"2056-12-31"},{"$f":"Time!FR18","v":"2057-03-31"},{"$f":"Time!FS18","v":"2057-06-30"},{"$f":"Time!FT18","v":"2057-09-30"},{"$f":"Time!FU18","v":"2057-12-31"},{"$f":"Time!FV18","v":"2058-03-31"},{"$f":"Time!FW18","v":"2058-06-30"},{"$f":"Time!FX18","v":"2058-09-30"},{"$f":"Time!FY18","v":"2058-12-31"},{"$f":"Time!FZ18","v":"2059-03-31"},{"$f":"Time!GA18","v":"2059-06-30"},{"$f":"Time!GB18","v":"2059-09-30"},{"$f":"Time!GC18","v":"2059-12-31"},{"$f":"Time!GD18","v":"2060-03-31"},{"$f":"Time!GE18","v":"2060-06-30"},{"$f":"Time!GF18","v":"2060-09-30"},{"$f":"Time!GG18","v":"2060-12-31"},{"$f":"Time!GH18","v":"2061-03-31"},{"$f":"Time!GI18","v":"2061-06-30"},{"$f":"Time!GJ18","v":"2061-09-30"},{"$f":"Time!GK18","v":"2061-12-31"},{"$f":"Time!GL18","v":"2062-03-31"},{"$f":"Time!GM18","v":"2062-06-30"},{"$f":"Time!GN18","v":"2062-09-30"},{"$f":"Time!GO18","v":"2062-12-31"},{"$f":"Time!GP18","v":"2063-03-31"},{"$f":"Time!GQ18","v":"2063-06-30"},{"$f":"Time!GR18","v":"2063-09-30"},{"$f":"Time!GS18","v":"2063-12-31"},{"$f":"Time!GT18","v":"2064-03-31"},{"$f":"Time!GU18","v":"2064-06-30"},{"$f":"Time!GV18","v":"2064-09-30"},{"$f":"Time!GW18","v":"2064-12-31"},{"$f":"Time!GX18","v":"2065-03-31"},{"$f":"Time!GY18","v":"2065-06-30"},{"$f":"Time!GZ18","v":"2065-09-30"},{"$f":"Time!HA18","v":"2065-12-31"},{"$f":"Time!HB18","v":"2066-03-31"},{"$f":"Time!HC18","v":"2066-06-30"},{"$f":"Time!HD18","v":"2066-09-30"},{"$f":"Time!HE18","v":"2066-12-31"},{"$f":"Time!HF18","v":"2067-03-31"},{"$f":"Time!HG18","v":"2067-06-30"},{"$f":"Time!HH18","v":"2067-09-30"},{"$f":"Time!HI18","v":"2067-12-31"},{"$f":"Time!HJ18","v":"2068-03-31"},{"$f":"Time!HK18","v":"2068-06-30"},{"$f":"Time!HL18","v":"2068-09-30"},{"$f":"Time!HM18","v":"2068-12-31"},{"$f":"Time!HN18","v":"2069-03-31"},{"$f":"Time!HO18","v":"2069-06-30"},{"$f":"Time!HP18","v":"2069-09-30"},{"$f":"Time!HQ18","v":"2069-12-31"},{"$f":"Time!HR18","v":"2070-03-31"},{"$f":"Time!HS18","v":"2070-06-30"},{"$f":"Time!HT18","v":"2070-09-30"},{"$f":"Time!HU18","v":"2070-12-31"},{"$f":"Time!HV18","v":"2071-03-31"},{"$f":"Time!HW18","v":"2071-06-30"},{"$f":"Time!HX18","v":"2071-09-30"},{"$f":"Time!HY18","v":"2071-12-31"},{"$f":"Time!HZ18","v":"2072-03-31"},{"$f":"Time!IA18","v":"2072-06-30"},{"$f":"Time!IB18","v":"2072-09-30"},{"$f":"Time!IC18","v":"2072-12-31"},{"$f":"Time!ID18","v":"2073-03-31"},{"$f":"Time!IE18","v":"2073-06-30"},{"$f":"Time!IF18","v":"00:00:00"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year:",null,{"$f":"Time!R19","v":2021},{"$f":"Time!S19","v":2021},{"$f":"Time!T19","v":2021},{"$f":"Time!U19","v":2021},{"$f":"Time!V19","v":2021},{"$f":"Time!W19","v":2021},{"$f":"Time!X19","v":2021},{"$f":"Time!Y19","v":2021},{"$f":"Time!Z19","v":2021},{"$f":"Time!AA19","v":2021},{"$f":"Time!AB19","v":2021},{"$f":"Time!AC19","v":2021},{"$f":"Time!AD19","v":2022},{"$f":"Time!AE19","v":2022},{"$f":"Time!AF19","v":2022},{"$f":"Time!AG19","v":2022},{"$f":"Time!AH19","v":2022},{"$f":"Time!AI19","v":2022},{"$f":"Time!AJ19","v":2022},{"$f":"Time!AK19","v":2022},{"$f":"Time!AL19","v":2023},{"$f":"Time!AM19","v":2023},{"$f":"Time!AN19","v":2023},{"$f":"Time!AO19","v":2023},{"$f":"Time!AP19","v":2024},{"$f":"Time!AQ19","v":2024},{"$f":"Time!AR19","v":2024},{"$f":"Time!AS19","v":2024},{"$f":"Time!AT19","v":2025},{"$f":"Time!AU19","v":2025},{"$f":"Time!AV19","v":2025},{"$f":"Time!AW19","v":2025},{"$f":"Time!AX19","v":2026},{"$f":"Time!AY19","v":2026},{"$f":"Time!AZ19","v":2026},{"$f":"Time!BA19","v":2026},{"$f":"Time!BB19","v":2027},{"$f":"Time!BC19","v":2027},{"$f":"Time!BD19","v":2027},{"$f":"Time!BE19","v":2027},{"$f":"Time!BF19","v":2028},{"$f":"Time!BG19","v":2028},{"$f":"Time!BH19","v":2028},{"$f":"Time!BI19","v":2028},{"$f":"Time!BJ19","v":2029},{"$f":"Time!BK19","v":2029},{"$f":"Time!BL19","v":2029},{"$f":"Time!BM19","v":2029},{"$f":"Time!BN19","v":2030},{"$f":"Time!BO19","v":2030},{"$f":"Time!BP19","v":2030},{"$f":"Time!BQ19","v":2030},{"$f":"Time!BR19","v":2031},{"$f":"Time!BS19","v":2031},{"$f":"Time!BT19","v":2031},{"$f":"Time!BU19","v":2031},{"$f":"Time!BV19","v":2032},{"$f":"Time!BW19","v":2032},{"$f":"Time!BX19","v":2032},{"$f":"Time!BY19","v":2032},{"$f":"Time!BZ19","v":2033},{"$f":"Time!CA19","v":2033},{"$f":"Time!CB19","v":2033},{"$f":"Time!CC19","v":2033},{"$f":"Time!CD19","v":2034},{"$f":"Time!CE19","v":2034},{"$f":"Time!CF19","v":2034},{"$f":"Time!CG19","v":2034},{"$f":"Time!CH19","v":2035},{"$f":"Time!CI19","v":2035},{"$f":"Time!CJ19","v":2035},{"$f":"Time!CK19","v":2035},{"$f":"Time!CL19","v":2036},{"$f":"Time!CM19","v":2036},{"$f":"Time!CN19","v":2036},{"$f":"Time!CO19","v":2036},{"$f":"Time!CP19","v":2037},{"$f":"Time!CQ19","v":2037},{"$f":"Time!CR19","v":2037},{"$f":"Time!CS19","v":2037},{"$f":"Time!CT19","v":2038},{"$f":"Time!CU19","v":2038},{"$f":"Time!CV19","v":2038},{"$f":"Time!CW19","v":2038},{"$f":"Time!CX19","v":2039},{"$f":"Time!CY19","v":2039},{"$f":"Time!CZ19","v":2039},{"$f":"Time!DA19","v":2039},{"$f":"Time!DB19","v":2040},{"$f":"Time!DC19","v":2040},{"$f":"Time!DD19","v":2040},{"$f":"Time!DE19","v":2040},{"$f":"Time!DF19","v":2041},{"$f":"Time!DG19","v":2041},{"$f":"Time!DH19","v":2041},{"$f":"Time!DI19","v":2041},{"$f":"Time!DJ19","v":2042},{"$f":"Time!DK19","v":2042},{"$f":"Time!DL19","v":2042},{"$f":"Time!DM19","v":2042},{"$f":"Time!DN19","v":2043},{"$f":"Time!DO19","v":2043},{"$f":"Time!DP19","v":2043},{"$f":"Time!DQ19","v":2043},{"$f":"Time!DR19","v":2044},{"$f":"Time!DS19","v":2044},{"$f":"Time!DT19","v":2044},{"$f":"Time!DU19","v":2044},{"$f":"Time!DV19","v":2045},{"$f":"Time!DW19","v":2045},{"$f":"Time!DX19","v":2045},{"$f":"Time!DY19","v":2045},{"$f":"Time!DZ19","v":2046},{"$f":"Time!EA19","v":2046},{"$f":"Time!EB19","v":2046},{"$f":"Time!EC19","v":2046},{"$f":"Time!ED19","v":2047},{"$f":"Time!EE19","v":2047},{"$f":"Time!EF19","v":2047},{"$f":"Time!EG19","v":2047},{"$f":"Time!EH19","v":2048},{"$f":"Time!EI19","v":2048},{"$f":"Time!EJ19","v":2048},{"$f":"Time!EK19","v":2048},{"$f":"Time!EL19","v":2049},{"$f":"Time!EM19","v":2049},{"$f":"Time!EN19","v":2049},{"$f":"Time!EO19","v":2049},{"$f":"Time!EP19","v":2050},{"$f":"Time!EQ19","v":2050},{"$f":"Time!ER19","v":2050},{"$f":"Time!ES19","v":2050},{"$f":"Time!ET19","v":2051},{"$f":"Time!EU19","v":2051},{"$f":"Time!EV19","v":2051},{"$f":"Time!EW19","v":2051},{"$f":"Time!EX19","v":2052},{"$f":"Time!EY19","v":2052},{"$f":"Time!EZ19","v":2052},{"$f":"Time!FA19","v":2052},{"$f":"Time!FB19","v":2053},{"$f":"Time!FC19","v":2053},{"$f":"Time!FD19","v":2053},{"$f":"Time!FE19","v":2053},{"$f":"Time!FF19","v":2054},{"$f":"Time!FG19","v":2054},{"$f":"Time!FH19","v":2054},{"$f":"Time!FI19","v":2054},{"$f":"Time!FJ19","v":2055},{"$f":"Time!FK19","v":2055},{"$f":"Time!FL19","v":2055},{"$f":"Time!FM19","v":2055},{"$f":"Time!FN19","v":2056},{"$f":"Time!FO19","v":2056},{"$f":"Time!FP19","v":2056},{"$f":"Time!FQ19","v":2056},{"$f":"Time!FR19","v":2057},{"$f":"Time!FS19","v":2057},{"$f":"Time!FT19","v":2057},{"$f":"Time!FU19","v":2057},{"$f":"Time!FV19","v":2058},{"$f":"Time!FW19","v":2058},{"$f":"Time!FX19","v":2058},{"$f":"Time!FY19","v":2058},{"$f":"Time!FZ19","v":2059},{"$f":"Time!GA19","v":2059},{"$f":"Time!GB19","v":2059},{"$f":"Time!GC19","v":2059},{"$f":"Time!GD19","v":2060},{"$f":"Time!GE19","v":2060},{"$f":"Time!GF19","v":2060},{"$f":"Time!GG19","v":2060},{"$f":"Time!GH19","v":2061},{"$f":"Time!GI19","v":2061},{"$f":"Time!GJ19","v":2061},{"$f":"Time!GK19","v":2061},{"$f":"Time!GL19","v":2062},{"$f":"Time!GM19","v":2062},{"$f":"Time!GN19","v":2062},{"$f":"Time!GO19","v":2062},{"$f":"Time!GP19","v":2063},{"$f":"Time!GQ19","v":2063},{"$f":"Time!GR19","v":2063},{"$f":"Time!GS19","v":2063},{"$f":"Time!GT19","v":2064},{"$f":"Time!GU19","v":2064},{"$f":"Time!GV19","v":2064},{"$f":"Time!GW19","v":2064},{"$f":"Time!GX19","v":2065},{"$f":"Time!GY19","v":2065},{"$f":"Time!GZ19","v":2065},{"$f":"Time!HA19","v":2065},{"$f":"Time!HB19","v":2066},{"$f":"Time!HC19","v":2066},{"$f":"Time!HD19","v":2066},{"$f":"Time!HE19","v":2066},{"$f":"Time!HF19","v":2067},{"$f":"Time!HG19","v":2067},{"$f":"Time!HH19","v":2067},{"$f":"Time!HI19","v":2067},{"$f":"Time!HJ19","v":2068},{"$f":"Time!HK19","v":2068},{"$f":"Time!HL19","v":2068},{"$f":"Time!HM19","v":2068},{"$f":"Time!HN19","v":2069},{"$f":"Time!HO19","v":2069},{"$f":"Time!HP19","v":2069},{"$f":"Time!HQ19","v":2069},{"$f":"Time!HR19","v":2070},{"$f":"Time!HS19","v":2070},{"$f":"Time!HT19","v":2070},{"$f":"Time!HU19","v":2070},{"$f":"Time!HV19","v":2071},{"$f":"Time!HW19","v":2071},{"$f":"Time!HX19","v":2071},{"$f":"Time!HY19","v":2071},{"$f":"Time!HZ19","v":2072},{"$f":"Time!IA19","v":2072},{"$f":"Time!IB19","v":2072},{"$f":"Time!IC19","v":2072},{"$f":"Time!ID19","v":2073},{"$f":"Time!IE19","v":2073},{"$f":"Time!IF19","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year #:",null,{"$f":"Time!R21","v":1},{"$f":"Time!S21","v":1},{"$f":"Time!T21","v":1},{"$f":"Time!U21","v":1},{"$f":"Time!V21","v":1},{"$f":"Time!W21","v":1},{"$f":"Time!X21","v":1},{"$f":"Time!Y21","v":1},{"$f":"Time!Z21","v":1},{"$f":"Time!AA21","v":1},{"$f":"Time!AB21","v":1},{"$f":"Time!AC21","v":1},{"$f":"Time!AD21","v":2},{"$f":"Time!AE21","v":2},{"$f":"Time!AF21","v":2},{"$f":"Time!AG21","v":2},{"$f":"Time!AH21","v":2},{"$f":"Time!AI21","v":2},{"$f":"Time!AJ21","v":2},{"$f":"Time!AK21","v":2},{"$f":"Time!AL21","v":3},{"$f":"Time!AM21","v":3},{"$f":"Time!AN21","v":3},{"$f":"Time!AO21","v":3},{"$f":"Time!AP21","v":4},{"$f":"Time!AQ21","v":4},{"$f":"Time!AR21","v":4},{"$f":"Time!AS21","v":4},{"$f":"Time!AT21","v":5},{"$f":"Time!AU21","v":5},{"$f":"Time!AV21","v":5},{"$f":"Time!AW21","v":5},{"$f":"Time!AX21","v":6},{"$f":"Time!AY21","v":6},{"$f":"Time!AZ21","v":6},{"$f":"Time!BA21","v":6},{"$f":"Time!BB21","v":7},{"$f":"Time!BC21","v":7},{"$f":"Time!BD21","v":7},{"$f":"Time!BE21","v":7},{"$f":"Time!BF21","v":8},{"$f":"Time!BG21","v":8},{"$f":"Time!BH21","v":8},{"$f":"Time!BI21","v":8},{"$f":"Time!BJ21","v":9},{"$f":"Time!BK21","v":9},{"$f":"Time!BL21","v":9},{"$f":"Time!BM21","v":9},{"$f":"Time!BN21","v":10},{"$f":"Time!BO21","v":10},{"$f":"Time!BP21","v":10},{"$f":"Time!BQ21","v":10},{"$f":"Time!BR21","v":11},{"$f":"Time!BS21","v":11},{"$f":"Time!BT21","v":11},{"$f":"Time!BU21","v":11},{"$f":"Time!BV21","v":12},{"$f":"Time!BW21","v":12},{"$f":"Time!BX21","v":12},{"$f":"Time!BY21","v":12},{"$f":"Time!BZ21","v":13},{"$f":"Time!CA21","v":13},{"$f":"Time!CB21","v":13},{"$f":"Time!CC21","v":13},{"$f":"Time!CD21","v":14},{"$f":"Time!CE21","v":14},{"$f":"Time!CF21","v":14},{"$f":"Time!CG21","v":14},{"$f":"Time!CH21","v":15},{"$f":"Time!CI21","v":15},{"$f":"Time!CJ21","v":15},{"$f":"Time!CK21","v":15},{"$f":"Time!CL21","v":16},{"$f":"Time!CM21","v":16},{"$f":"Time!CN21","v":16},{"$f":"Time!CO21","v":16},{"$f":"Time!CP21","v":17},{"$f":"Time!CQ21","v":17},{"$f":"Time!CR21","v":17},{"$f":"Time!CS21","v":17},{"$f":"Time!CT21","v":18},{"$f":"Time!CU21","v":18},{"$f":"Time!CV21","v":18},{"$f":"Time!CW21","v":18},{"$f":"Time!CX21","v":19},{"$f":"Time!CY21","v":19},{"$f":"Time!CZ21","v":19},{"$f":"Time!DA21","v":19},{"$f":"Time!DB21","v":20},{"$f":"Time!DC21","v":20},{"$f":"Time!DD21","v":20},{"$f":"Time!DE21","v":20},{"$f":"Time!DF21","v":21},{"$f":"Time!DG21","v":21},{"$f":"Time!DH21","v":21},{"$f":"Time!DI21","v":21},{"$f":"Time!DJ21","v":22},{"$f":"Time!DK21","v":22},{"$f":"Time!DL21","v":22},{"$f":"Time!DM21","v":22},{"$f":"Time!DN21","v":23},{"$f":"Time!DO21","v":23},{"$f":"Time!DP21","v":23},{"$f":"Time!DQ21","v":23},{"$f":"Time!DR21","v":24},{"$f":"Time!DS21","v":24},{"$f":"Time!DT21","v":24},{"$f":"Time!DU21","v":24},{"$f":"Time!DV21","v":25},{"$f":"Time!DW21","v":25},{"$f":"Time!DX21","v":25},{"$f":"Time!DY21","v":25},{"$f":"Time!DZ21","v":26},{"$f":"Time!EA21","v":26},{"$f":"Time!EB21","v":26},{"$f":"Time!EC21","v":26},{"$f":"Time!ED21","v":27},{"$f":"Time!EE21","v":27},{"$f":"Time!EF21","v":27},{"$f":"Time!EG21","v":27},{"$f":"Time!EH21","v":28},{"$f":"Time!EI21","v":28},{"$f":"Time!EJ21","v":28},{"$f":"Time!EK21","v":28},{"$f":"Time!EL21","v":29},{"$f":"Time!EM21","v":29},{"$f":"Time!EN21","v":29},{"$f":"Time!EO21","v":29},{"$f":"Time!EP21","v":30},{"$f":"Time!EQ21","v":30},{"$f":"Time!ER21","v":30},{"$f":"Time!ES21","v":30},{"$f":"Time!ET21","v":31},{"$f":"Time!EU21","v":31},{"$f":"Time!EV21","v":31},{"$f":"Time!EW21","v":31},{"$f":"Time!EX21","v":32},{"$f":"Time!EY21","v":32},{"$f":"Time!EZ21","v":32},{"$f":"Time!FA21","v":32},{"$f":"Time!FB21","v":33},{"$f":"Time!FC21","v":33},{"$f":"Time!FD21","v":33},{"$f":"Time!FE21","v":33},{"$f":"Time!FF21","v":34},{"$f":"Time!FG21","v":34},{"$f":"Time!FH21","v":34},{"$f":"Time!FI21","v":34},{"$f":"Time!FJ21","v":35},{"$f":"Time!FK21","v":35},{"$f":"Time!FL21","v":35},{"$f":"Time!FM21","v":35},{"$f":"Time!FN21","v":36},{"$f":"Time!FO21","v":36},{"$f":"Time!FP21","v":36},{"$f":"Time!FQ21","v":36},{"$f":"Time!FR21","v":37},{"$f":"Time!FS21","v":37},{"$f":"Time!FT21","v":37},{"$f":"Time!FU21","v":37},{"$f":"Time!FV21","v":38},{"$f":"Time!FW21","v":38},{"$f":"Time!FX21","v":38},{"$f":"Time!FY21","v":38},{"$f":"Time!FZ21","v":39},{"$f":"Time!GA21","v":39},{"$f":"Time!GB21","v":39},{"$f":"Time!GC21","v":39},{"$f":"Time!GD21","v":40},{"$f":"Time!GE21","v":40},{"$f":"Time!GF21","v":40},{"$f":"Time!GG21","v":40},{"$f":"Time!GH21","v":41},{"$f":"Time!GI21","v":41},{"$f":"Time!GJ21","v":41},{"$f":"Time!GK21","v":41},{"$f":"Time!GL21","v":42},{"$f":"Time!GM21","v":42},{"$f":"Time!GN21","v":42},{"$f":"Time!GO21","v":42},{"$f":"Time!GP21","v":43},{"$f":"Time!GQ21","v":43},{"$f":"Time!GR21","v":43},{"$f":"Time!GS21","v":43},{"$f":"Time!GT21","v":44},{"$f":"Time!GU21","v":44},{"$f":"Time!GV21","v":44},{"$f":"Time!GW21","v":44},{"$f":"Time!GX21","v":45},{"$f":"Time!GY21","v":45},{"$f":"Time!GZ21","v":45},{"$f":"Time!HA21","v":45},{"$f":"Time!HB21","v":46},{"$f":"Time!HC21","v":46},{"$f":"Time!HD21","v":46},{"$f":"Time!HE21","v":46},{"$f":"Time!HF21","v":47},{"$f":"Time!HG21","v":47},{"$f":"Time!HH21","v":47},{"$f":"Time!HI21","v":47},{"$f":"Time!HJ21","v":48},{"$f":"Time!HK21","v":48},{"$f":"Time!HL21","v":48},{"$f":"Time!HM21","v":48},{"$f":"Time!HN21","v":49},{"$f":"Time!HO21","v":49},{"$f":"Time!HP21","v":49},{"$f":"Time!HQ21","v":49},{"$f":"Time!HR21","v":50},{"$f":"Time!HS21","v":50},{"$f":"Time!HT21","v":50},{"$f":"Time!HU21","v":50},{"$f":"Time!HV21","v":51},{"$f":"Time!HW21","v":51},{"$f":"Time!HX21","v":51},{"$f":"Time!HY21","v":51},{"$f":"Time!HZ21","v":52},{"$f":"Time!IA21","v":52},{"$f":"Time!IB21","v":52},{"$f":"Time!IC21","v":52},{"$f":"Time!ID21","v":53},{"$f":"Time!IE21","v":53},{"$f":"Time!IF21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Phase:",null,{"$f":"Time!R26","v":"Const"},{"$f":"Time!S26","v":"Const"},{"$f":"Time!T26","v":"Const"},{"$f":"Time!U26","v":"Const"},{"$f":"Time!V26","v":"Const"},{"$f":"Time!W26","v":"Const"},{"$f":"Time!X26","v":"Const"},{"$f":"Time!Y26","v":"Const"},{"$f":"Time!Z26","v":"Const"},{"$f":"Time!AA26","v":"Const"},{"$f":"Time!AB26","v":"Const"},{"$f":"Time!AC26","v":"Const"},{"$f":"Time!AD26","v":"Const"},{"$f":"Time!AE26","v":"Const"},{"$f":"Time!AF26","v":"Const"},{"$f":"Time!AG26","v":"Const"},{"$f":"Time!AH26","v":"Const"},{"$f":"Time!AI26","v":"Const"},{"$f":"Time!AJ26","v":"Ops"},{"$f":"Time!AK26","v":"Ops"},{"$f":"Time!AL26","v":"Ops"},{"$f":"Time!AM26","v":"Ops"},{"$f":"Time!AN26","v":"Ops"},{"$f":"Time!AO26","v":"Ops"},{"$f":"Time!AP26","v":"Ops"},{"$f":"Time!AQ26","v":"Ops"},{"$f":"Time!AR26","v":"Ops"},{"$f":"Time!AS26","v":"Ops"},{"$f":"Time!AT26","v":"Ops"},{"$f":"Time!AU26","v":"Ops"},{"$f":"Time!AV26","v":"Ops"},{"$f":"Time!AW26","v":"Ops"},{"$f":"Time!AX26","v":"Ops"},{"$f":"Time!AY26","v":"Ops"},{"$f":"Time!AZ26","v":"Ops"},{"$f":"Time!BA26","v":"Ops"},{"$f":"Time!BB26","v":"Ops"},{"$f":"Time!BC26","v":"Ops"},{"$f":"Time!BD26","v":"Ops"},{"$f":"Time!BE26","v":"Ops"},{"$f":"Time!BF26","v":"Ops"},{"$f":"Time!BG26","v":"Ops"},{"$f":"Time!BH26","v":"Ops"},{"$f":"Time!BI26","v":"Ops"},{"$f":"Time!BJ26","v":"Ops"},{"$f":"Time!BK26","v":"Ops"},{"$f":"Time!BL26","v":"Ops"},{"$f":"Time!BM26","v":"Ops"},{"$f":"Time!BN26","v":"Ops"},{"$f":"Time!BO26","v":"Ops"},{"$f":"Time!BP26","v":"Ops"},{"$f":"Time!BQ26","v":"Ops"},{"$f":"Time!BR26","v":"Ops"},{"$f":"Time!BS26","v":"Ops"},{"$f":"Time!BT26","v":"Ops"},{"$f":"Time!BU26","v":"Ops"},{"$f":"Time!BV26","v":"Ops"},{"$f":"Time!BW26","v":"Ops"},{"$f":"Time!BX26","v":"Ops"},{"$f":"Time!BY26","v":"Ops"},{"$f":"Time!BZ26","v":"Ops"},{"$f":"Time!CA26","v":"Ops"},{"$f":"Time!CB26","v":"Ops"},{"$f":"Time!CC26","v":"Ops"},{"$f":"Time!CD26","v":"Ops"},{"$f":"Time!CE26","v":"Ops"},{"$f":"Time!CF26","v":"Ops"},{"$f":"Time!CG26","v":"Ops"},{"$f":"Time!CH26","v":"Ops"},{"$f":"Time!CI26","v":"Ops"},{"$f":"Time!CJ26","v":"Ops"},{"$f":"Time!CK26","v":"Ops"},{"$f":"Time!CL26","v":"Ops"},{"$f":"Time!CM26","v":"Ops"},{"$f":"Time!CN26","v":"Ops"},{"$f":"Time!CO26","v":"Ops"},{"$f":"Time!CP26","v":"Ops"},{"$f":"Time!CQ26","v":"Ops"},{"$f":"Time!CR26","v":"Ops"},{"$f":"Time!CS26","v":"Ops"},{"$f":"Time!CT26","v":"Ops"},{"$f":"Time!CU26","v":"Ops"},{"$f":"Time!CV26","v":"Ops"},{"$f":"Time!CW26","v":"Ops"},{"$f":"Time!CX26","v":"Ops"},{"$f":"Time!CY26","v":"Ops"},{"$f":"Time!CZ26","v":"Ops"},{"$f":"Time!DA26","v":"Ops"},{"$f":"Time!DB26","v":"Ops"},{"$f":"Time!DC26","v":"Ops"},{"$f":"Time!DD26","v":"Ops"},{"$f":"Time!DE26","v":"Ops"},{"$f":"Time!DF26","v":"Ops"},{"$f":"Time!DG26","v":"Ops"},{"$f":"Time!DH26","v":"Ops"},{"$f":"Time!DI26","v":"Ops"},{"$f":"Time!DJ26","v":"Ops"},{"$f":"Time!DK26","v":"Ops"},{"$f":"Time!DL26","v":"Ops"},{"$f":"Time!DM26","v":"Ops"},{"$f":"Time!DN26","v":"Ops"},{"$f":"Time!DO26","v":"Ops"},{"$f":"Time!DP26","v":"Ops"},{"$f":"Time!DQ26","v":"Ops"},{"$f":"Time!DR26","v":"Ops"},{"$f":"Time!DS26","v":"Ops"},{"$f":"Time!DT26","v":"Ops"},{"$f":"Time!DU26","v":"Ops"},{"$f":"Time!DV26","v":"Ops"},{"$f":"Time!DW26","v":"Ops"},{"$f":"Time!DX26","v":"Ops"},{"$f":"Time!DY26","v":"Ops"},{"$f":"Time!DZ26","v":"Ops"},{"$f":"Time!EA26","v":"Ops"},{"$f":"Time!EB26","v":"Ops"},{"$f":"Time!EC26","v":"Ops"},{"$f":"Time!ED26","v":"Ops"},{"$f":"Time!EE26","v":"Ops"},{"$f":"Time!EF26","v":"Ops"},{"$f":"Time!EG26","v":"Ops"},{"$f":"Time!EH26","v":"Ops"},{"$f":"Time!EI26","v":"Ops"},{"$f":"Time!EJ26","v":"Ops"},{"$f":"Time!EK26","v":"Ops"},{"$f":"Time!EL26","v":"Ops"},{"$f":"Time!EM26","v":"Ops"},{"$f":"Time!EN26","v":"Ops"},{"$f":"Time!EO26","v":"Ops"},{"$f":"Time!EP26","v":"Ops"},{"$f":"Time!EQ26","v":"Ops"},{"$f":"Time!ER26","v":"Ops"},{"$f":"Time!ES26","v":"Ops"},{"$f":"Time!ET26","v":"Ops"},{"$f":"Time!EU26","v":"Ops"},{"$f":"Time!EV26","v":"Ops"},{"$f":"Time!EW26","v":"Ops"},{"$f":"Time!EX26","v":"Ops"},{"$f":"Time!EY26","v":"Ops"},{"$f":"Time!EZ26","v":"Ops"},{"$f":"Time!FA26","v":"Ops"},{"$f":"Time!FB26","v":"Ops"},{"$f":"Time!FC26","v":"Ops"},{"$f":"Time!FD26","v":"Ops"},{"$f":"Time!FE26","v":"Ops"},{"$f":"Time!FF26","v":"Ops"},{"$f":"Time!FG26","v":"Ops"},{"$f":"Time!FH26","v":"Ops"},{"$f":"Time!FI26","v":"Ops"},{"$f":"Time!FJ26","v":"Ops"},{"$f":"Time!FK26","v":"Ops"},{"$f":"Time!FL26","v":"Ops"},{"$f":"Time!FM26","v":"Ops"},{"$f":"Time!FN26","v":"Ops"},{"$f":"Time!FO26","v":"Ops"},{"$f":"Time!FP26","v":"Ops"},{"$f":"Time!FQ26","v":"Ops"},{"$f":"Time!FR26","v":"Ops"},{"$f":"Time!FS26","v":"Ops"},{"$f":"Time!FT26","v":""},{"$f":"Time!FU26","v":""},{"$f":"Time!FV26","v":""},{"$f":"Time!FW26","v":""},{"$f":"Time!FX26","v":""},{"$f":"Time!FY26","v":""},{"$f":"Time!FZ26","v":""},{"$f":"Time!GA26","v":""},{"$f":"Time!GB26","v":""},{"$f":"Time!GC26","v":""},{"$f":"Time!GD26","v":""},{"$f":"Time!GE26","v":""},{"$f":"Time!GF26","v":""},{"$f":"Time!GG26","v":""},{"$f":"Time!GH26","v":""},{"$f":"Time!GI26","v":""},{"$f":"Time!GJ26","v":""},{"$f":"Time!GK26","v":""},{"$f":"Time!GL26","v":""},{"$f":"Time!GM26","v":""},{"$f":"Time!GN26","v":""},{"$f":"Time!GO26","v":""},{"$f":"Time!GP26","v":""},{"$f":"Time!GQ26","v":""},{"$f":"Time!GR26","v":""},{"$f":"Time!GS26","v":""},{"$f":"Time!GT26","v":""},{"$f":"Time!GU26","v":""},{"$f":"Time!GV26","v":""},{"$f":"Time!GW26","v":""},{"$f":"Time!GX26","v":""},{"$f":"Time!GY26","v":""},{"$f":"Time!GZ26","v":""},{"$f":"Time!HA26","v":""},{"$f":"Time!HB26","v":""},{"$f":"Time!HC26","v":""},{"$f":"Time!HD26","v":""},{"$f":"Time!HE26","v":""},{"$f":"Time!HF26","v":""},{"$f":"Time!HG26","v":""},{"$f":"Time!HH26","v":""},{"$f":"Time!HI26","v":""},{"$f":"Time!HJ26","v":""},{"$f":"Time!HK26","v":""},{"$f":"Time!HL26","v":""},{"$f":"Time!HM26","v":""},{"$f":"Time!HN26","v":""},{"$f":"Time!HO26","v":""},{"$f":"Time!HP26","v":""},{"$f":"Time!HQ26","v":""},{"$f":"Time!HR26","v":""},{"$f":"Time!HS26","v":""},{"$f":"Time!HT26","v":""},{"$f":"Time!HU26","v":""},{"$f":"Time!HV26","v":""},{"$f":"Time!HW26","v":""},{"$f":"Time!HX26","v":""},{"$f":"Time!HY26","v":""},{"$f":"Time!HZ26","v":""},{"$f":"Time!IA26","v":""},{"$f":"Time!IB26","v":""},{"$f":"Time!IC26","v":""},{"$f":"Time!ID26","v":""},{"$f":"Time!IE26","v":""},{"$f":"Time!IF26","v":0}]
[]
["Development CAPEX"]
[]
[null,{"$f":"\"\"","v":""},"EPC Costs"]
[null,null,null,null,null,null,null,null,null,null,null,"CAPEX"]
[null,null,{"$f":"InputC!C82","v":"BoP Contract"},null,null,null,null,null,null,"$m",null,{"$f":"InputC!L82","v":230},null,null,{"$f":"SUMIF($7:$7,\"Const\",13:13)","v":229.99999999999991},null,{"$f":"$L13*InputT!S24","v":13.799999999999999},{"$f":"$L13*InputT!T24","v":13.799999999999999},{"$f":"$L13*InputT!U24","v":13.799999999999999},{"$f":"$L13*InputT!V24","v":16.100000000000001},{"$f":"$L13*InputT!W24","v":16.100000000000001},{"$f":"$L13*InputT!X24","v":16.100000000000001},{"$f":"$L13*InputT!Y24","v":16.100000000000001},{"$f":"$L13*InputT!Z24","v":16.100000000000001},{"$f":"$L13*InputT!AA24","v":16.100000000000001},{"$f":"$L13*InputT!AB24","v":9.2000000000000011},{"$f":"$L13*InputT!AC24","v":9.2000000000000011},{"$f":"$L13*InputT!AD24","v":9.2000000000000011},{"$f":"$L13*InputT!AE24","v":9.2000000000000011},{"$f":"$L13*InputT!AF24","v":9.2000000000000011},{"$f":"$L13*InputT!AG24","v":11.5},{"$f":"$L13*InputT!AH24","v":11.5},{"$f":"$L13*InputT!AI24","v":11.5},{"$f":"$L13*InputT!AJ24","v":11.5},{"$f":"$L13*InputT!AK24","v":0},{"$f":"$L13*InputT!AL24","v":0},{"$f":"$L13*InputT!AM24","v":0},{"$f":"$L13*InputT!AN24","v":0},{"$f":"$L13*InputT!AO24","v":0},{"$f":"$L13*InputT!AP24","v":0},{"$f":"$L13*InputT!AQ24","v":0},{"$f":"$L13*InputT!AR24","v":0},{"$f":"$L13*InputT!AS24","v":0},{"$f":"$L13*InputT!AT24","v":0},{"$f":"$L13*InputT!AU24","v":0},{"$f":"$L13*InputT!AV24","v":0},{"$f":"$L13*InputT!AW24","v":0},{"$f":"$L13*InputT!AX24","v":0},{"$f":"$L13*InputT!AY24","v":0},{"$f":"$L13*InputT!AZ24","v":0},{"$f":"$L13*InputT!BA24","v":0},{"$f":"$L13*InputT!BB24","v":0},{"$f":"$L13*InputT!BC24","v":0},{"$f":"$L13*InputT!BD24","v":0},{"$f":"$L13*InputT!BE24","v":0},{"$f":"$L13*InputT!BF24","v":0},{"$f":"$L13*InputT!BG24","v":0},{"$f":"$L13*InputT!BH24","v":0},{"$f":"$L13*InputT!BI24","v":0},{"$f":"$L13*InputT!BJ24","v":0},{"$f":"$L13*InputT!BK24","v":0},{"$f":"$L13*InputT!BL24","v":0},{"$f":"$L13*InputT!BM24","v":0},{"$f":"$L13*InputT!BN24","v":0},{"$f":"$L13*InputT!BO24","v":0},{"$f":"$L13*InputT!BP24","v":0},{"$f":"$L13*InputT!BQ24","v":0},{"$f":"$L13*InputT!BR24","v":0},{"$f":"$L13*InputT!BS24","v":0},{"$f":"$L13*InputT!BT24","v":0},{"$f":"$L13*InputT!BU24","v":0},{"$f":"$L13*InputT!BV24","v":0},{"$f":"$L13*InputT!BW24","v":0},{"$f":"$L13*InputT!BX24","v":0},{"$f":"$L13*InputT!BY24","v":0},{"$f":"$L13*InputT!BZ24","v":0},{"$f":"$L13*InputT!CA24","v":0},{"$f":"$L13*InputT!CB24","v":0},{"$f":"$L13*InputT!CC24","v":0},{"$f":"$L13*InputT!CD24","v":0},{"$f":"$L13*InputT!CE24","v":0},{"$f":"$L13*InputT!CF24","v":0},{"$f":"$L13*InputT!CG24","v":0},{"$f":"$L13*InputT!CH24","v":0},{"$f":"$L13*InputT!CI24","v":0},{"$f":"$L13*InputT!CJ24","v":0},{"$f":"$L13*InputT!CK24","v":0},{"$f":"$L13*InputT!CL24","v":0},{"$f":"$L13*InputT!CM24","v":0},{"$f":"$L13*InputT!CN24","v":0},{"$f":"$L13*InputT!CO24","v":0},{"$f":"$L13*InputT!CP24","v":0},{"$f":"$L13*InputT!CQ24","v":0},{"$f":"$L13*InputT!CR24","v":0},{"$f":"$L13*InputT!CS24","v":0},{"$f":"$L13*InputT!CT24","v":0},{"$f":"$L13*InputT!CU24","v":0},{"$f":"$L13*InputT!CV24","v":0},{"$f":"$L13*InputT!CW24","v":0},{"$f":"$L13*InputT!CX24","v":0},{"$f":"$L13*InputT!CY24","v":0},{"$f":"$L13*InputT!CZ24","v":0},{"$f":"$L13*InputT!DA24","v":0},{"$f":"$L13*InputT!DB24","v":0},{"$f":"$L13*InputT!DC24","v":0},{"$f":"$L13*InputT!DD24","v":0},{"$f":"$L13*InputT!DE24","v":0},{"$f":"$L13*InputT!DF24","v":0},{"$f":"$L13*InputT!DG24","v":0},{"$f":"$L13*InputT!DH24","v":0},{"$f":"$L13*InputT!DI24","v":0},{"$f":"$L13*InputT!DJ24","v":0},{"$f":"$L13*InputT!DK24","v":0},{"$f":"$L13*InputT!DL24","v":0},{"$f":"$L13*InputT!DM24","v":0},{"$f":"$L13*InputT!DN24","v":0},{"$f":"$L13*InputT!DO24","v":0},{"$f":"$L13*InputT!DP24","v":0},{"$f":"$L13*InputT!DQ24","v":0},{"$f":"$L13*InputT!DR24","v":0},{"$f":"$L13*InputT!DS24","v":0},{"$f":"$L13*InputT!DT24","v":0},{"$f":"$L13*InputT!DU24","v":0},{"$f":"$L13*InputT!DV24","v":0},{"$f":"$L13*InputT!DW24","v":0},{"$f":"$L13*InputT!DX24","v":0},{"$f":"$L13*InputT!DY24","v":0},{"$f":"$L13*InputT!DZ24","v":0},{"$f":"$L13*InputT!EA24","v":0},{"$f":"$L13*InputT!EB24","v":0},{"$f":"$L13*InputT!EC24","v":0},{"$f":"$L13*InputT!ED24","v":0},{"$f":"$L13*InputT!EE24","v":0},{"$f":"$L13*InputT!EF24","v":0},{"$f":"$L13*InputT!EG24","v":0},{"$f":"$L13*InputT!EH24","v":0},{"$f":"$L13*InputT!EI24","v":0},{"$f":"$L13*InputT!EJ24","v":0},{"$f":"$L13*InputT!EK24","v":0},{"$f":"$L13*InputT!EL24","v":0},{"$f":"$L13*InputT!EM24","v":0},{"$f":"$L13*InputT!EN24","v":0},{"$f":"$L13*InputT!EO24","v":0},{"$f":"$L13*InputT!EP24","v":0},{"$f":"$L13*InputT!EQ24","v":0},{"$f":"$L13*InputT!ER24","v":0},{"$f":"$L13*InputT!ES24","v":0},{"$f":"$L13*InputT!ET24","v":0},{"$f":"$L13*InputT!EU24","v":0},{"$f":"$L13*InputT!EV24","v":0},{"$f":"$L13*InputT!EW24","v":0},{"$f":"$L13*InputT!EX24","v":0},{"$f":"$L13*InputT!EY24","v":0},{"$f":"$L13*InputT!EZ24","v":0},{"$f":"$L13*InputT!FA24","v":0},{"$f":"$L13*InputT!FB24","v":0},{"$f":"$L13*InputT!FC24","v":0},{"$f":"$L13*InputT!FD24","v":0},{"$f":"$L13*InputT!FE24","v":0},{"$f":"$L13*InputT!FF24","v":0},{"$f":"$L13*InputT!FG24","v":0},{"$f":"$L13*InputT!FH24","v":0},{"$f":"$L13*InputT!FI24","v":0},{"$f":"$L13*InputT!FJ24","v":0},{"$f":"$L13*InputT!FK24","v":0},{"$f":"$L13*InputT!FL24","v":0},{"$f":"$L13*InputT!FM24","v":0},{"$f":"$L13*InputT!FN24","v":0},{"$f":"$L13*InputT!FO24","v":0},{"$f":"$L13*InputT!FP24","v":0},{"$f":"$L13*InputT!FQ24","v":0},{"$f":"$L13*InputT!FR24","v":0},{"$f":"$L13*InputT!FS24","v":0},{"$f":"$L13*InputT!FT24","v":0},{"$f":"$L13*InputT!FU24","v":0},{"$f":"$L13*InputT!FV24","v":0},{"$f":"$L13*InputT!FW24","v":0},{"$f":"$L13*InputT!FX24","v":0},{"$f":"$L13*InputT!FY24","v":0},{"$f":"$L13*InputT!FZ24","v":0},{"$f":"$L13*InputT!GA24","v":0},{"$f":"$L13*InputT!GB24","v":0},{"$f":"$L13*InputT!GC24","v":0},{"$f":"$L13*InputT!GD24","v":0},{"$f":"$L13*InputT!GE24","v":0},{"$f":"$L13*InputT!GF24","v":0},{"$f":"$L13*InputT!GG24","v":0},{"$f":"$L13*InputT!GH24","v":0},{"$f":"$L13*InputT!GI24","v":0},{"$f":"$L13*InputT!GJ24","v":0},{"$f":"$L13*InputT!GK24","v":0},{"$f":"$L13*InputT!GL24","v":0},{"$f":"$L13*InputT!GM24","v":0},{"$f":"$L13*InputT!GN24","v":0},{"$f":"$L13*InputT!GO24","v":0},{"$f":"$L13*InputT!GP24","v":0},{"$f":"$L13*InputT!GQ24","v":0},{"$f":"$L13*InputT!GR24","v":0},{"$f":"$L13*InputT!GS24","v":0},{"$f":"$L13*InputT!GT24","v":0},{"$f":"$L13*InputT!GU24","v":0},{"$f":"$L13*InputT!GV24","v":0},{"$f":"$L13*InputT!GW24","v":0},{"$f":"$L13*InputT!GX24","v":0},{"$f":"$L13*InputT!GY24","v":0},{"$f":"$L13*InputT!GZ24","v":0},{"$f":"$L13*InputT!HA24","v":0},{"$f":"$L13*InputT!HB24","v":0},{"$f":"$L13*InputT!HC24","v":0},{"$f":"$L13*InputT!HD24","v":0},{"$f":"$L13*InputT!HE24","v":0},{"$f":"$L13*InputT!HF24","v":0},{"$f":"$L13*InputT!HG24","v":0},{"$f":"$L13*InputT!HH24","v":0},{"$f":"$L13*InputT!HI24","v":0},{"$f":"$L13*InputT!HJ24","v":0},{"$f":"$L13*InputT!HK24","v":0},{"$f":"$L13*InputT!HL24","v":0},{"$f":"$L13*InputT!HM24","v":0},{"$f":"$L13*InputT!HN24","v":0},{"$f":"$L13*InputT!HO24","v":0},{"$f":"$L13*InputT!HP24","v":0},{"$f":"$L13*InputT!HQ24","v":0},{"$f":"$L13*InputT!HR24","v":0},{"$f":"$L13*InputT!HS24","v":0},{"$f":"$L13*InputT!HT24","v":0},{"$f":"$L13*InputT!HU24","v":0},{"$f":"$L13*InputT!HV24","v":0},{"$f":"$L13*InputT!HW24","v":0},{"$f":"$L13*InputT!HX24","v":0},{"$f":"$L13*InputT!HY24","v":0},{"$f":"$L13*InputT!HZ24","v":0},{"$f":"$L13*InputT!IA24","v":0},{"$f":"$L13*InputT!IB24","v":0},{"$f":"$L13*InputT!IC24","v":0},{"$f":"$L13*InputT!ID24","v":0},{"$f":"$L13*InputT!IE24","v":0},{"$f":"$L13*InputT!IF24","v":0},{"$f":"$L13*InputT!IG24","v":0}]
[null,null,{"$f":"InputC!C83","v":"TSA"},null,null,null,null,null,null,"$m",null,{"$f":"InputC!L83","v":335.71264800472727},null,null,0,null,{"$f":"$L14*InputT!S25","v":0},{"$f":"$L14*InputT!T25","v":0},{"$f":"$L14*InputT!U25","v":0},{"$f":"$L14*InputT!V25","v":0},{"$f":"$L14*InputT!W25","v":0},{"$f":"$L14*InputT!X25","v":0},{"$f":"$L14*InputT!Y25","v":0},{"$f":"$L14*InputT!Z25","v":0},{"$f":"$L14*InputT!AA25","v":0},{"$f":"$L14*InputT!AB25","v":0},{"$f":"$L14*InputT!AC25","v":0},{"$f":"$L14*InputT!AD25","v":0},{"$f":"$L14*InputT!AE25","v":0},{"$f":"$L14*InputT!AF25","v":0},{"$f":"$L14*InputT!AG25","v":0},{"$f":"$L14*InputT!AH25","v":0},{"$f":"$L14*InputT!AI25","v":0},{"$f":"$L14*InputT!AJ25","v":0},{"$f":"$L14*InputT!AK25","v":0},{"$f":"$L14*InputT!AL25","v":0},{"$f":"$L14*InputT!AM25","v":0},{"$f":"$L14*InputT!AN25","v":0},{"$f":"$L14*InputT!AO25","v":0},{"$f":"$L14*InputT!AP25","v":0},{"$f":"$L14*InputT!AQ25","v":0},{"$f":"$L14*InputT!AR25","v":0},{"$f":"$L14*InputT!AS25","v":0},{"$f":"$L14*InputT!AT25","v":0},{"$f":"$L14*InputT!AU25","v":0},{"$f":"$L14*InputT!AV25","v":0},{"$f":"$L14*InputT!AW25","v":0},{"$f":"$L14*InputT!AX25","v":0},{"$f":"$L14*InputT!AY25","v":0},{"$f":"$L14*InputT!AZ25","v":0},{"$f":"$L14*InputT!BA25","v":0},{"$f":"$L14*InputT!BB25","v":0},{"$f":"$L14*InputT!BC25","v":0},{"$f":"$L14*InputT!BD25","v":0},{"$f":"$L14*InputT!BE25","v":0},{"$f":"$L14*InputT!BF25","v":0},{"$f":"$L14*InputT!BG25","v":0},{"$f":"$L14*InputT!BH25","v":0},{"$f":"$L14*InputT!BI25","v":0},{"$f":"$L14*InputT!BJ25","v":0},{"$f":"$L14*InputT!BK25","v":0},{"$f":"$L14*InputT!BL25","v":0},{"$f":"$L14*InputT!BM25","v":0},{"$f":"$L14*InputT!BN25","v":0},{"$f":"$L14*InputT!BO25","v":0},{"$f":"$L14*InputT!BP25","v":0},{"$f":"$L14*InputT!BQ25","v":0},{"$f":"$L14*InputT!BR25","v":0},{"$f":"$L14*InputT!BS25","v":0},{"$f":"$L14*InputT!BT25","v":0},{"$f":"$L14*InputT!BU25","v":0},{"$f":"$L14*InputT!BV25","v":0},{"$f":"$L14*InputT!BW25","v":0},{"$f":"$L14*InputT!BX25","v":0},{"$f":"$L14*InputT!BY25","v":0},{"$f":"$L14*InputT!BZ25","v":0},{"$f":"$L14*InputT!CA25","v":0},{"$f":"$L14*InputT!CB25","v":0},{"$f":"$L14*InputT!CC25","v":0},{"$f":"$L14*InputT!CD25","v":0},{"$f":"$L14*InputT!CE25","v":0},{"$f":"$L14*InputT!CF25","v":0},{"$f":"$L14*InputT!CG25","v":0},{"$f":"$L14*InputT!CH25","v":0},{"$f":"$L14*InputT!CI25","v":0},{"$f":"$L14*InputT!CJ25","v":0},{"$f":"$L14*InputT!CK25","v":0},{"$f":"$L14*InputT!CL25","v":0},{"$f":"$L14*InputT!CM25","v":0},{"$f":"$L14*InputT!CN25","v":0},{"$f":"$L14*InputT!CO25","v":0},{"$f":"$L14*InputT!CP25","v":0},{"$f":"$L14*InputT!CQ25","v":0},{"$f":"$L14*InputT!CR25","v":0},{"$f":"$L14*InputT!CS25","v":0},{"$f":"$L14*InputT!CT25","v":0},{"$f":"$L14*InputT!CU25","v":0},{"$f":"$L14*InputT!CV25","v":0},{"$f":"$L14*InputT!CW25","v":0},{"$f":"$L14*InputT!CX25","v":0},{"$f":"$L14*InputT!CY25","v":0},{"$f":"$L14*InputT!CZ25","v":0},{"$f":"$L14*InputT!DA25","v":0},{"$f":"$L14*InputT!DB25","v":0},{"$f":"$L14*InputT!DC25","v":0},{"$f":"$L14*InputT!DD25","v":0},{"$f":"$L14*InputT!DE25","v":0},{"$f":"$L14*InputT!DF25","v":0},{"$f":"$L14*InputT!DG25","v":0},{"$f":"$L14*InputT!DH25","v":0},{"$f":"$L14*InputT!DI25","v":0},{"$f":"$L14*InputT!DJ25","v":0},{"$f":"$L14*InputT!DK25","v":0},{"$f":"$L14*InputT!DL25","v":0},{"$f":"$L14*InputT!DM25","v":0},{"$f":"$L14*InputT!DN25","v":0},{"$f":"$L14*InputT!DO25","v":0},{"$f":"$L14*InputT!DP25","v":0},{"$f":"$L14*InputT!DQ25","v":0},{"$f":"$L14*InputT!DR25","v":0},{"$f":"$L14*InputT!DS25","v":0},{"$f":"$L14*InputT!DT25","v":0},{"$f":"$L14*InputT!DU25","v":0},{"$f":"$L14*InputT!DV25","v":0},{"$f":"$L14*InputT!DW25","v":0},{"$f":"$L14*InputT!DX25","v":0},{"$f":"$L14*InputT!DY25","v":0},{"$f":"$L14*InputT!DZ25","v":0},{"$f":"$L14*InputT!EA25","v":0},{"$f":"$L14*InputT!EB25","v":0},{"$f":"$L14*InputT!EC25","v":0},{"$f":"$L14*InputT!ED25","v":0},{"$f":"$L14*InputT!EE25","v":0},{"$f":"$L14*InputT!EF25","v":0},{"$f":"$L14*InputT!EG25","v":0},{"$f":"$L14*InputT!EH25","v":0},{"$f":"$L14*InputT!EI25","v":0},{"$f":"$L14*InputT!EJ25","v":0},{"$f":"$L14*InputT!EK25","v":0},{"$f":"$L14*InputT!EL25","v":0},{"$f":"$L14*InputT!EM25","v":0},{"$f":"$L14*InputT!EN25","v":0},{"$f":"$L14*InputT!EO25","v":0},{"$f":"$L14*InputT!EP25","v":0},{"$f":"$L14*InputT!EQ25","v":0},{"$f":"$L14*InputT!ER25","v":0},{"$f":"$L14*InputT!ES25","v":0},{"$f":"$L14*InputT!ET25","v":0},{"$f":"$L14*InputT!EU25","v":0},{"$f":"$L14*InputT!EV25","v":0},{"$f":"$L14*InputT!EW25","v":0},{"$f":"$L14*InputT!EX25","v":0},{"$f":"$L14*InputT!EY25","v":0},{"$f":"$L14*InputT!EZ25","v":0},{"$f":"$L14*InputT!FA25","v":0},{"$f":"$L14*InputT!FB25","v":0},{"$f":"$L14*InputT!FC25","v":0},{"$f":"$L14*InputT!FD25","v":0},{"$f":"$L14*InputT!FE25","v":0},{"$f":"$L14*InputT!FF25","v":0},{"$f":"$L14*InputT!FG25","v":0},{"$f":"$L14*InputT!FH25","v":0},{"$f":"$L14*InputT!FI25","v":0},{"$f":"$L14*InputT!FJ25","v":0},{"$f":"$L14*InputT!FK25","v":0},{"$f":"$L14*InputT!FL25","v":0},{"$f":"$L14*InputT!FM25","v":0},{"$f":"$L14*InputT!FN25","v":0},{"$f":"$L14*InputT!FO25","v":0},{"$f":"$L14*InputT!FP25","v":0},{"$f":"$L14*InputT!FQ25","v":0},{"$f":"$L14*InputT!FR25","v":0},{"$f":"$L14*InputT!FS25","v":0},{"$f":"$L14*InputT!FT25","v":0},{"$f":"$L14*InputT!FU25","v":0},{"$f":"$L14*InputT!FV25","v":0},{"$f":"$L14*InputT!FW25","v":0},{"$f":"$L14*InputT!FX25","v":0},{"$f":"$L14*InputT!FY25","v":0},{"$f":"$L14*InputT!FZ25","v":0},{"$f":"$L14*InputT!GA25","v":0},{"$f":"$L14*InputT!GB25","v":0},{"$f":"$L14*InputT!GC25","v":0},{"$f":"$L14*InputT!GD25","v":0},{"$f":"$L14*InputT!GE25","v":0},{"$f":"$L14*InputT!GF25","v":0},{"$f":"$L14*InputT!GG25","v":0},{"$f":"$L14*InputT!GH25","v":0},{"$f":"$L14*InputT!GI25","v":0},{"$f":"$L14*InputT!GJ25","v":0},{"$f":"$L14*InputT!GK25","v":0},{"$f":"$L14*InputT!GL25","v":0},{"$f":"$L14*InputT!GM25","v":0},{"$f":"$L14*InputT!GN25","v":0},{"$f":"$L14*InputT!GO25","v":0},{"$f":"$L14*InputT!GP25","v":0},{"$f":"$L14*InputT!GQ25","v":0},{"$f":"$L14*InputT!GR25","v":0},{"$f":"$L14*InputT!GS25","v":0},{"$f":"$L14*InputT!GT25","v":0},{"$f":"$L14*InputT!GU25","v":0},{"$f":"$L14*InputT!GV25","v":0},{"$f":"$L14*InputT!GW25","v":0},{"$f":"$L14*InputT!GX25","v":0},{"$f":"$L14*InputT!GY25","v":0},{"$f":"$L14*InputT!GZ25","v":0},{"$f":"$L14*InputT!HA25","v":0},{"$f":"$L14*InputT!HB25","v":0},{"$f":"$L14*InputT!HC25","v":0},{"$f":"$L14*InputT!HD25","v":0},{"$f":"$L14*InputT!HE25","v":0},{"$f":"$L14*InputT!HF25","v":0},{"$f":"$L14*InputT!HG25","v":0},{"$f":"$L14*InputT!HH25","v":0},{"$f":"$L14*InputT!HI25","v":0},{"$f":"$L14*InputT!HJ25","v":0},{"$f":"$L14*InputT!HK25","v":0},{"$f":"$L14*InputT!HL25","v":0},{"$f":"$L14*InputT!HM25","v":0},{"$f":"$L14*InputT!HN25","v":0},{"$f":"$L14*InputT!HO25","v":0},{"$f":"$L14*InputT!HP25","v":0},{"$f":"$L14*InputT!HQ25","v":0},{"$f":"$L14*InputT!HR25","v":0},{"$f":"$L14*InputT!HS25","v":0},{"$f":"$L14*InputT!HT25","v":0},{"$f":"$L14*InputT!HU25","v":0},{"$f":"$L14*InputT!HV25","v":0},{"$f":"$L14*InputT!HW25","v":0},{"$f":"$L14*InputT!HX25","v":0},{"$f":"$L14*InputT!HY25","v":0},{"$f":"$L14*InputT!HZ25","v":0},{"$f":"$L14*InputT!IA25","v":0},{"$f":"$L14*InputT!IB25","v":0},{"$f":"$L14*InputT!IC25","v":0},{"$f":"$L14*InputT!ID25","v":0},{"$f":"$L14*InputT!IE25","v":0},{"$f":"$L14*InputT!IF25","v":0},{"$f":"$L14*InputT!IG25","v":0}]
[null,null,{"$f":"InputC!C84","v":"Cons Insurance"},null,null,null,null,null,null,"$m",null,{"$f":"InputC!L84","v":6.0279158831999986},null,null,0,null,{"$f":"$L15*InputT!S26","v":0},{"$f":"$L15*InputT!T26","v":0},{"$f":"$L15*InputT!U26","v":0},{"$f":"$L15*InputT!V26","v":0},{"$f":"$L15*InputT!W26","v":0},{"$f":"$L15*InputT!X26","v":0},{"$f":"$L15*InputT!Y26","v":0},{"$f":"$L15*InputT!Z26","v":0},{"$f":"$L15*InputT!AA26","v":0},{"$f":"$L15*InputT!AB26","v":0},{"$f":"$L15*InputT!AC26","v":0},{"$f":"$L15*InputT!AD26","v":0},{"$f":"$L15*InputT!AE26","v":0},{"$f":"$L15*InputT!AF26","v":0},{"$f":"$L15*InputT!AG26","v":0},{"$f":"$L15*InputT!AH26","v":0},{"$f":"$L15*InputT!AI26","v":0},{"$f":"$L15*InputT!AJ26","v":0},{"$f":"$L15*InputT!AK26","v":0},{"$f":"$L15*InputT!AL26","v":0},{"$f":"$L15*InputT!AM26","v":0},{"$f":"$L15*InputT!AN26","v":0},{"$f":"$L15*InputT!AO26","v":0},{"$f":"$L15*InputT!AP26","v":0},{"$f":"$L15*InputT!AQ26","v":0},{"$f":"$L15*InputT!AR26","v":0},{"$f":"$L15*InputT!AS26","v":0},{"$f":"$L15*InputT!AT26","v":0},{"$f":"$L15*InputT!AU26","v":0},{"$f":"$L15*InputT!AV26","v":0},{"$f":"$L15*InputT!AW26","v":0},{"$f":"$L15*InputT!AX26","v":0},{"$f":"$L15*InputT!AY26","v":0},{"$f":"$L15*InputT!AZ26","v":0},{"$f":"$L15*InputT!BA26","v":0},{"$f":"$L15*InputT!BB26","v":0},{"$f":"$L15*InputT!BC26","v":0},{"$f":"$L15*InputT!BD26","v":0},{"$f":"$L15*InputT!BE26","v":0},{"$f":"$L15*InputT!BF26","v":0},{"$f":"$L15*InputT!BG26","v":0},{"$f":"$L15*InputT!BH26","v":0},{"$f":"$L15*InputT!BI26","v":0},{"$f":"$L15*InputT!BJ26","v":0},{"$f":"$L15*InputT!BK26","v":0},{"$f":"$L15*InputT!BL26","v":0},{"$f":"$L15*InputT!BM26","v":0},{"$f":"$L15*InputT!BN26","v":0},{"$f":"$L15*InputT!BO26","v":0},{"$f":"$L15*InputT!BP26","v":0},{"$f":"$L15*InputT!BQ26","v":0},{"$f":"$L15*InputT!BR26","v":0},{"$f":"$L15*InputT!BS26","v":0},{"$f":"$L15*InputT!BT26","v":0},{"$f":"$L15*InputT!BU26","v":0},{"$f":"$L15*InputT!BV26","v":0},{"$f":"$L15*InputT!BW26","v":0},{"$f":"$L15*InputT!BX26","v":0},{"$f":"$L15*InputT!BY26","v":0},{"$f":"$L15*InputT!BZ26","v":0},{"$f":"$L15*InputT!CA26","v":0},{"$f":"$L15*InputT!CB26","v":0},{"$f":"$L15*InputT!CC26","v":0},{"$f":"$L15*InputT!CD26","v":0},{"$f":"$L15*InputT!CE26","v":0},{"$f":"$L15*InputT!CF26","v":0},{"$f":"$L15*InputT!CG26","v":0},{"$f":"$L15*InputT!CH26","v":0},{"$f":"$L15*InputT!CI26","v":0},{"$f":"$L15*InputT!CJ26","v":0},{"$f":"$L15*InputT!CK26","v":0},{"$f":"$L15*InputT!CL26","v":0},{"$f":"$L15*InputT!CM26","v":0},{"$f":"$L15*InputT!CN26","v":0},{"$f":"$L15*InputT!CO26","v":0},{"$f":"$L15*InputT!CP26","v":0},{"$f":"$L15*InputT!CQ26","v":0},{"$f":"$L15*InputT!CR26","v":0},{"$f":"$L15*InputT!CS26","v":0},{"$f":"$L15*InputT!CT26","v":0},{"$f":"$L15*InputT!CU26","v":0},{"$f":"$L15*InputT!CV26","v":0},{"$f":"$L15*InputT!CW26","v":0},{"$f":"$L15*InputT!CX26","v":0},{"$f":"$L15*InputT!CY26","v":0},{"$f":"$L15*InputT!CZ26","v":0},{"$f":"$L15*InputT!DA26","v":0},{"$f":"$L15*InputT!DB26","v":0},{"$f":"$L15*InputT!DC26","v":0},{"$f":"$L15*InputT!DD26","v":0},{"$f":"$L15*InputT!DE26","v":0},{"$f":"$L15*InputT!DF26","v":0},{"$f":"$L15*InputT!DG26","v":0},{"$f":"$L15*InputT!DH26","v":0},{"$f":"$L15*InputT!DI26","v":0},{"$f":"$L15*InputT!DJ26","v":0},{"$f":"$L15*InputT!DK26","v":0},{"$f":"$L15*InputT!DL26","v":0},{"$f":"$L15*InputT!DM26","v":0},{"$f":"$L15*InputT!DN26","v":0},{"$f":"$L15*InputT!DO26","v":0},{"$f":"$L15*InputT!DP26","v":0},{"$f":"$L15*InputT!DQ26","v":0},{"$f":"$L15*InputT!DR26","v":0},{"$f":"$L15*InputT!DS26","v":0},{"$f":"$L15*InputT!DT26","v":0},{"$f":"$L15*InputT!DU26","v":0},{"$f":"$L15*InputT!DV26","v":0},{"$f":"$L15*InputT!DW26","v":0},{"$f":"$L15*InputT!DX26","v":0},{"$f":"$L15*InputT!DY26","v":0},{"$f":"$L15*InputT!DZ26","v":0},{"$f":"$L15*InputT!EA26","v":0},{"$f":"$L15*InputT!EB26","v":0},{"$f":"$L15*InputT!EC26","v":0},{"$f":"$L15*InputT!ED26","v":0},{"$f":"$L15*InputT!EE26","v":0},{"$f":"$L15*InputT!EF26","v":0},{"$f":"$L15*InputT!EG26","v":0},{"$f":"$L15*InputT!EH26","v":0},{"$f":"$L15*InputT!EI26","v":0},{"$f":"$L15*InputT!EJ26","v":0},{"$f":"$L15*InputT!EK26","v":0},{"$f":"$L15*InputT!EL26","v":0},{"$f":"$L15*InputT!EM26","v":0},{"$f":"$L15*InputT!EN26","v":0},{"$f":"$L15*InputT!EO26","v":0},{"$f":"$L15*InputT!EP26","v":0},{"$f":"$L15*InputT!EQ26","v":0},{"$f":"$L15*InputT!ER26","v":0},{"$f":"$L15*InputT!ES26","v":0},{"$f":"$L15*InputT!ET26","v":0},{"$f":"$L15*InputT!EU26","v":0},{"$f":"$L15*InputT!EV26","v":0},{"$f":"$L15*InputT!EW26","v":0},{"$f":"$L15*InputT!EX26","v":0},{"$f":"$L15*InputT!EY26","v":0},{"$f":"$L15*InputT!EZ26","v":0},{"$f":"$L15*InputT!FA26","v":0},{"$f":"$L15*InputT!FB26","v":0},{"$f":"$L15*InputT!FC26","v":0},{"$f":"$L15*InputT!FD26","v":0},{"$f":"$L15*InputT!FE26","v":0},{"$f":"$L15*InputT!FF26","v":0},{"$f":"$L15*InputT!FG26","v":0},{"$f":"$L15*InputT!FH26","v":0},{"$f":"$L15*InputT!FI26","v":0},{"$f":"$L15*InputT!FJ26","v":0},{"$f":"$L15*InputT!FK26","v":0},{"$f":"$L15*InputT!FL26","v":0},{"$f":"$L15*InputT!FM26","v":0},{"$f":"$L15*InputT!FN26","v":0},{"$f":"$L15*InputT!FO26","v":0},{"$f":"$L15*InputT!FP26","v":0},{"$f":"$L15*InputT!FQ26","v":0},{"$f":"$L15*InputT!FR26","v":0},{"$f":"$L15*InputT!FS26","v":0},{"$f":"$L15*InputT!FT26","v":0},{"$f":"$L15*InputT!FU26","v":0},{"$f":"$L15*InputT!FV26","v":0},{"$f":"$L15*InputT!FW26","v":0},{"$f":"$L15*InputT!FX26","v":0},{"$f":"$L15*InputT!FY26","v":0},{"$f":"$L15*InputT!FZ26","v":0},{"$f":"$L15*InputT!GA26","v":0},{"$f":"$L15*InputT!GB26","v":0},{"$f":"$L15*InputT!GC26","v":0},{"$f":"$L15*InputT!GD26","v":0},{"$f":"$L15*InputT!GE26","v":0},{"$f":"$L15*InputT!GF26","v":0},{"$f":"$L15*InputT!GG26","v":0},{"$f":"$L15*InputT!GH26","v":0},{"$f":"$L15*InputT!GI26","v":0},{"$f":"$L15*InputT!GJ26","v":0},{"$f":"$L15*InputT!GK26","v":0},{"$f":"$L15*InputT!GL26","v":0},{"$f":"$L15*InputT!GM26","v":0},{"$f":"$L15*InputT!GN26","v":0},{"$f":"$L15*InputT!GO26","v":0},{"$f":"$L15*InputT!GP26","v":0},{"$f":"$L15*InputT!GQ26","v":0},{"$f":"$L15*InputT!GR26","v":0},{"$f":"$L15*InputT!GS26","v":0},{"$f":"$L15*InputT!GT26","v":0},{"$f":"$L15*InputT!GU26","v":0},{"$f":"$L15*InputT!GV26","v":0},{"$f":"$L15*InputT!GW26","v":0},{"$f":"$L15*InputT!GX26","v":0},{"$f":"$L15*InputT!GY26","v":0},{"$f":"$L15*InputT!GZ26","v":0},{"$f":"$L15*InputT!HA26","v":0},{"$f":"$L15*InputT!HB26","v":0},{"$f":"$L15*InputT!HC26","v":0},{"$f":"$L15*InputT!HD26","v":0},{"$f":"$L15*InputT!HE26","v":0},{"$f":"$L15*InputT!HF26","v":0},{"$f":"$L15*InputT!HG26","v":0},{"$f":"$L15*InputT!HH26","v":0},{"$f":"$L15*InputT!HI26","v":0},{"$f":"$L15*InputT!HJ26","v":0},{"$f":"$L15*InputT!HK26","v":0},{"$f":"$L15*InputT!HL26","v":0},{"$f":"$L15*InputT!HM26","v":0},{"$f":"$L15*InputT!HN26","v":0},{"$f":"$L15*InputT!HO26","v":0},{"$f":"$L15*InputT!HP26","v":0},{"$f":"$L15*InputT!HQ26","v":0},{"$f":"$L15*InputT!HR26","v":0},{"$f":"$L15*InputT!HS26","v":0},{"$f":"$L15*InputT!HT26","v":0},{"$f":"$L15*InputT!HU26","v":0},{"$f":"$L15*InputT!HV26","v":0},{"$f":"$L15*InputT!HW26","v":0},{"$f":"$L15*InputT!HX26","v":0},{"$f":"$L15*InputT!HY26","v":0},{"$f":"$L15*InputT!HZ26","v":0},{"$f":"$L15*InputT!IA26","v":0},{"$f":"$L15*InputT!IB26","v":0},{"$f":"$L15*InputT!IC26","v":0},{"$f":"$L15*InputT!ID26","v":0},{"$f":"$L15*InputT!IE26","v":0},{"$f":"$L15*InputT!IF26","v":0},{"$f":"$L15*InputT!IG26","v":0}]
[null,null,{"$f":"InputC!C85","v":"Transaction Costs"},null,null,null,null,null,null,"$m",null,{"$f":"InputC!L85","v":0},null,null,0,null,{"$f":"$L16*InputT!S27","v":0},{"$f":"$L16*InputT!T27","v":0},{"$f":"$L16*InputT!U27","v":0},{"$f":"$L16*InputT!V27","v":0},{"$f":"$L16*InputT!W27","v":0},{"$f":"$L16*InputT!X27","v":0},{"$f":"$L16*InputT!Y27","v":0},{"$f":"$L16*InputT!Z27","v":0},{"$f":"$L16*InputT!AA27","v":0},{"$f":"$L16*InputT!AB27","v":0},{"$f":"$L16*InputT!AC27","v":0},{"$f":"$L16*InputT!AD27","v":0},{"$f":"$L16*InputT!AE27","v":0},{"$f":"$L16*InputT!AF27","v":0},{"$f":"$L16*InputT!AG27","v":0},{"$f":"$L16*InputT!AH27","v":0},{"$f":"$L16*InputT!AI27","v":0},{"$f":"$L16*InputT!AJ27","v":0},{"$f":"$L16*InputT!AK27","v":0},{"$f":"$L16*InputT!AL27","v":0},{"$f":"$L16*InputT!AM27","v":0},{"$f":"$L16*InputT!AN27","v":0},{"$f":"$L16*InputT!AO27","v":0},{"$f":"$L16*InputT!AP27","v":0},{"$f":"$L16*InputT!AQ27","v":0},{"$f":"$L16*InputT!AR27","v":0},{"$f":"$L16*InputT!AS27","v":0},{"$f":"$L16*InputT!AT27","v":0},{"$f":"$L16*InputT!AU27","v":0},{"$f":"$L16*InputT!AV27","v":0},{"$f":"$L16*InputT!AW27","v":0},{"$f":"$L16*InputT!AX27","v":0},{"$f":"$L16*InputT!AY27","v":0},{"$f":"$L16*InputT!AZ27","v":0},{"$f":"$L16*InputT!BA27","v":0},{"$f":"$L16*InputT!BB27","v":0},{"$f":"$L16*InputT!BC27","v":0},{"$f":"$L16*InputT!BD27","v":0},{"$f":"$L16*InputT!BE27","v":0},{"$f":"$L16*InputT!BF27","v":0},{"$f":"$L16*InputT!BG27","v":0},{"$f":"$L16*InputT!BH27","v":0},{"$f":"$L16*InputT!BI27","v":0},{"$f":"$L16*InputT!BJ27","v":0},{"$f":"$L16*InputT!BK27","v":0},{"$f":"$L16*InputT!BL27","v":0},{"$f":"$L16*InputT!BM27","v":0},{"$f":"$L16*InputT!BN27","v":0},{"$f":"$L16*InputT!BO27","v":0},{"$f":"$L16*InputT!BP27","v":0},{"$f":"$L16*InputT!BQ27","v":0},{"$f":"$L16*InputT!BR27","v":0},{"$f":"$L16*InputT!BS27","v":0},{"$f":"$L16*InputT!BT27","v":0},{"$f":"$L16*InputT!BU27","v":0},{"$f":"$L16*InputT!BV27","v":0},{"$f":"$L16*InputT!BW27","v":0},{"$f":"$L16*InputT!BX27","v":0},{"$f":"$L16*InputT!BY27","v":0},{"$f":"$L16*InputT!BZ27","v":0},{"$f":"$L16*InputT!CA27","v":0},{"$f":"$L16*InputT!CB27","v":0},{"$f":"$L16*InputT!CC27","v":0},{"$f":"$L16*InputT!CD27","v":0},{"$f":"$L16*InputT!CE27","v":0},{"$f":"$L16*InputT!CF27","v":0},{"$f":"$L16*InputT!CG27","v":0},{"$f":"$L16*InputT!CH27","v":0},{"$f":"$L16*InputT!CI27","v":0},{"$f":"$L16*InputT!CJ27","v":0},{"$f":"$L16*InputT!CK27","v":0},{"$f":"$L16*InputT!CL27","v":0},{"$f":"$L16*InputT!CM27","v":0},{"$f":"$L16*InputT!CN27","v":0},{"$f":"$L16*InputT!CO27","v":0},{"$f":"$L16*InputT!CP27","v":0},{"$f":"$L16*InputT!CQ27","v":0},{"$f":"$L16*InputT!CR27","v":0},{"$f":"$L16*InputT!CS27","v":0},{"$f":"$L16*InputT!CT27","v":0},{"$f":"$L16*InputT!CU27","v":0},{"$f":"$L16*InputT!CV27","v":0},{"$f":"$L16*InputT!CW27","v":0},{"$f":"$L16*InputT!CX27","v":0},{"$f":"$L16*InputT!CY27","v":0},{"$f":"$L16*InputT!CZ27","v":0},{"$f":"$L16*InputT!DA27","v":0},{"$f":"$L16*InputT!DB27","v":0},{"$f":"$L16*InputT!DC27","v":0},{"$f":"$L16*InputT!DD27","v":0},{"$f":"$L16*InputT!DE27","v":0},{"$f":"$L16*InputT!DF27","v":0},{"$f":"$L16*InputT!DG27","v":0},{"$f":"$L16*InputT!DH27","v":0},{"$f":"$L16*InputT!DI27","v":0},{"$f":"$L16*InputT!DJ27","v":0},{"$f":"$L16*InputT!DK27","v":0},{"$f":"$L16*InputT!DL27","v":0},{"$f":"$L16*InputT!DM27","v":0},{"$f":"$L16*InputT!DN27","v":0},{"$f":"$L16*InputT!DO27","v":0},{"$f":"$L16*InputT!DP27","v":0},{"$f":"$L16*InputT!DQ27","v":0},{"$f":"$L16*InputT!DR27","v":0},{"$f":"$L16*InputT!DS27","v":0},{"$f":"$L16*InputT!DT27","v":0},{"$f":"$L16*InputT!DU27","v":0},{"$f":"$L16*InputT!DV27","v":0},{"$f":"$L16*InputT!DW27","v":0},{"$f":"$L16*InputT!DX27","v":0},{"$f":"$L16*InputT!DY27","v":0},{"$f":"$L16*InputT!DZ27","v":0},{"$f":"$L16*InputT!EA27","v":0},{"$f":"$L16*InputT!EB27","v":0},{"$f":"$L16*InputT!EC27","v":0},{"$f":"$L16*InputT!ED27","v":0},{"$f":"$L16*InputT!EE27","v":0},{"$f":"$L16*InputT!EF27","v":0},{"$f":"$L16*InputT!EG27","v":0},{"$f":"$L16*InputT!EH27","v":0},{"$f":"$L16*InputT!EI27","v":0},{"$f":"$L16*InputT!EJ27","v":0},{"$f":"$L16*InputT!EK27","v":0},{"$f":"$L16*InputT!EL27","v":0},{"$f":"$L16*InputT!EM27","v":0},{"$f":"$L16*InputT!EN27","v":0},{"$f":"$L16*InputT!EO27","v":0},{"$f":"$L16*InputT!EP27","v":0},{"$f":"$L16*InputT!EQ27","v":0},{"$f":"$L16*InputT!ER27","v":0},{"$f":"$L16*InputT!ES27","v":0},{"$f":"$L16*InputT!ET27","v":0},{"$f":"$L16*InputT!EU27","v":0},{"$f":"$L16*InputT!EV27","v":0},{"$f":"$L16*InputT!EW27","v":0},{"$f":"$L16*InputT!EX27","v":0},{"$f":"$L16*InputT!EY27","v":0},{"$f":"$L16*InputT!EZ27","v":0},{"$f":"$L16*InputT!FA27","v":0},{"$f":"$L16*InputT!FB27","v":0},{"$f":"$L16*InputT!FC27","v":0},{"$f":"$L16*InputT!FD27","v":0},{"$f":"$L16*InputT!FE27","v":0},{"$f":"$L16*InputT!FF27","v":0},{"$f":"$L16*InputT!FG27","v":0},{"$f":"$L16*InputT!FH27","v":0},{"$f":"$L16*InputT!FI27","v":0},{"$f":"$L16*InputT!FJ27","v":0},{"$f":"$L16*InputT!FK27","v":0},{"$f":"$L16*InputT!FL27","v":0},{"$f":"$L16*InputT!FM27","v":0},{"$f":"$L16*InputT!FN27","v":0},{"$f":"$L16*InputT!FO27","v":0},{"$f":"$L16*InputT!FP27","v":0},{"$f":"$L16*InputT!FQ27","v":0},{"$f":"$L16*InputT!FR27","v":0},{"$f":"$L16*InputT!FS27","v":0},{"$f":"$L16*InputT!FT27","v":0},{"$f":"$L16*InputT!FU27","v":0},{"$f":"$L16*InputT!FV27","v":0},{"$f":"$L16*InputT!FW27","v":0},{"$f":"$L16*InputT!FX27","v":0},{"$f":"$L16*InputT!FY27","v":0},{"$f":"$L16*InputT!FZ27","v":0},{"$f":"$L16*InputT!GA27","v":0},{"$f":"$L16*InputT!GB27","v":0},{"$f":"$L16*InputT!GC27","v":0},{"$f":"$L16*InputT!GD27","v":0},{"$f":"$L16*InputT!GE27","v":0},{"$f":"$L16*InputT!GF27","v":0},{"$f":"$L16*InputT!GG27","v":0},{"$f":"$L16*InputT!GH27","v":0},{"$f":"$L16*InputT!GI27","v":0},{"$f":"$L16*InputT!GJ27","v":0},{"$f":"$L16*InputT!GK27","v":0},{"$f":"$L16*InputT!GL27","v":0},{"$f":"$L16*InputT!GM27","v":0},{"$f":"$L16*InputT!GN27","v":0},{"$f":"$L16*InputT!GO27","v":0},{"$f":"$L16*InputT!GP27","v":0},{"$f":"$L16*InputT!GQ27","v":0},{"$f":"$L16*InputT!GR27","v":0},{"$f":"$L16*InputT!GS27","v":0},{"$f":"$L16*InputT!GT27","v":0},{"$f":"$L16*InputT!GU27","v":0},{"$f":"$L16*InputT!GV27","v":0},{"$f":"$L16*InputT!GW27","v":0},{"$f":"$L16*InputT!GX27","v":0},{"$f":"$L16*InputT!GY27","v":0},{"$f":"$L16*InputT!GZ27","v":0},{"$f":"$L16*InputT!HA27","v":0},{"$f":"$L16*InputT!HB27","v":0},{"$f":"$L16*InputT!HC27","v":0},{"$f":"$L16*InputT!HD27","v":0},{"$f":"$L16*InputT!HE27","v":0},{"$f":"$L16*InputT!HF27","v":0},{"$f":"$L16*InputT!HG27","v":0},{"$f":"$L16*InputT!HH27","v":0},{"$f":"$L16*InputT!HI27","v":0},{"$f":"$L16*InputT!HJ27","v":0},{"$f":"$L16*InputT!HK27","v":0},{"$f":"$L16*InputT!HL27","v":0},{"$f":"$L16*InputT!HM27","v":0},{"$f":"$L16*InputT!HN27","v":0},{"$f":"$L16*InputT!HO27","v":0},{"$f":"$L16*InputT!HP27","v":0},{"$f":"$L16*InputT!HQ27","v":0},{"$f":"$L16*InputT!HR27","v":0},{"$f":"$L16*InputT!HS27","v":0},{"$f":"$L16*InputT!HT27","v":0},{"$f":"$L16*InputT!HU27","v":0},{"$f":"$L16*InputT!HV27","v":0},{"$f":"$L16*InputT!HW27","v":0},{"$f":"$L16*InputT!HX27","v":0},{"$f":"$L16*InputT!HY27","v":0},{"$f":"$L16*InputT!HZ27","v":0},{"$f":"$L16*InputT!IA27","v":0},{"$f":"$L16*InputT!IB27","v":0},{"$f":"$L16*InputT!IC27","v":0},{"$f":"$L16*InputT!ID27","v":0},{"$f":"$L16*InputT!IE27","v":0},{"$f":"$L16*InputT!IF27","v":0},{"$f":"$L16*InputT!IG27","v":0}]
[null,null,{"$f":"InputC!C86","v":"Project Company Costs"},null,null,null,null,null,null,"$m",null,{"$f":"InputC!L86","v":50.84632337184491},null,null,0,null,{"$f":"$L17*InputT!S28","v":0},{"$f":"$L17*InputT!T28","v":0},{"$f":"$L17*InputT!U28","v":0},{"$f":"$L17*InputT!V28","v":0},{"$f":"$L17*InputT!W28","v":0},{"$f":"$L17*InputT!X28","v":0},{"$f":"$L17*InputT!Y28","v":0},{"$f":"$L17*InputT!Z28","v":0},{"$f":"$L17*InputT!AA28","v":0},{"$f":"$L17*InputT!AB28","v":0},{"$f":"$L17*InputT!AC28","v":0},{"$f":"$L17*InputT!AD28","v":0},{"$f":"$L17*InputT!AE28","v":0},{"$f":"$L17*InputT!AF28","v":0},{"$f":"$L17*InputT!AG28","v":0},{"$f":"$L17*InputT!AH28","v":0},{"$f":"$L17*InputT!AI28","v":0},{"$f":"$L17*InputT!AJ28","v":0},{"$f":"$L17*InputT!AK28","v":0},{"$f":"$L17*InputT!AL28","v":0},{"$f":"$L17*InputT!AM28","v":0},{"$f":"$L17*InputT!AN28","v":0},{"$f":"$L17*InputT!AO28","v":0},{"$f":"$L17*InputT!AP28","v":0},{"$f":"$L17*InputT!AQ28","v":0},{"$f":"$L17*InputT!AR28","v":0},{"$f":"$L17*InputT!AS28","v":0},{"$f":"$L17*InputT!AT28","v":0},{"$f":"$L17*InputT!AU28","v":0},{"$f":"$L17*InputT!AV28","v":0},{"$f":"$L17*InputT!AW28","v":0},{"$f":"$L17*InputT!AX28","v":0},{"$f":"$L17*InputT!AY28","v":0},{"$f":"$L17*InputT!AZ28","v":0},{"$f":"$L17*InputT!BA28","v":0},{"$f":"$L17*InputT!BB28","v":0},{"$f":"$L17*InputT!BC28","v":0},{"$f":"$L17*InputT!BD28","v":0},{"$f":"$L17*InputT!BE28","v":0},{"$f":"$L17*InputT!BF28","v":0},{"$f":"$L17*InputT!BG28","v":0},{"$f":"$L17*InputT!BH28","v":0},{"$f":"$L17*InputT!BI28","v":0},{"$f":"$L17*InputT!BJ28","v":0},{"$f":"$L17*InputT!BK28","v":0},{"$f":"$L17*InputT!BL28","v":0},{"$f":"$L17*InputT!BM28","v":0},{"$f":"$L17*InputT!BN28","v":0},{"$f":"$L17*InputT!BO28","v":0},{"$f":"$L17*InputT!BP28","v":0},{"$f":"$L17*InputT!BQ28","v":0},{"$f":"$L17*InputT!BR28","v":0},{"$f":"$L17*InputT!BS28","v":0},{"$f":"$L17*InputT!BT28","v":0},{"$f":"$L17*InputT!BU28","v":0},{"$f":"$L17*InputT!BV28","v":0},{"$f":"$L17*InputT!BW28","v":0},{"$f":"$L17*InputT!BX28","v":0},{"$f":"$L17*InputT!BY28","v":0},{"$f":"$L17*InputT!BZ28","v":0},{"$f":"$L17*InputT!CA28","v":0},{"$f":"$L17*InputT!CB28","v":0},{"$f":"$L17*InputT!CC28","v":0},{"$f":"$L17*InputT!CD28","v":0},{"$f":"$L17*InputT!CE28","v":0},{"$f":"$L17*InputT!CF28","v":0},{"$f":"$L17*InputT!CG28","v":0},{"$f":"$L17*InputT!CH28","v":0},{"$f":"$L17*InputT!CI28","v":0},{"$f":"$L17*InputT!CJ28","v":0},{"$f":"$L17*InputT!CK28","v":0},{"$f":"$L17*InputT!CL28","v":0},{"$f":"$L17*InputT!CM28","v":0},{"$f":"$L17*InputT!CN28","v":0},{"$f":"$L17*InputT!CO28","v":0},{"$f":"$L17*InputT!CP28","v":0},{"$f":"$L17*InputT!CQ28","v":0},{"$f":"$L17*InputT!CR28","v":0},{"$f":"$L17*InputT!CS28","v":0},{"$f":"$L17*InputT!CT28","v":0},{"$f":"$L17*InputT!CU28","v":0},{"$f":"$L17*InputT!CV28","v":0},{"$f":"$L17*InputT!CW28","v":0},{"$f":"$L17*InputT!CX28","v":0},{"$f":"$L17*InputT!CY28","v":0},{"$f":"$L17*InputT!CZ28","v":0},{"$f":"$L17*InputT!DA28","v":0},{"$f":"$L17*InputT!DB28","v":0},{"$f":"$L17*InputT!DC28","v":0},{"$f":"$L17*InputT!DD28","v":0},{"$f":"$L17*InputT!DE28","v":0},{"$f":"$L17*InputT!DF28","v":0},{"$f":"$L17*InputT!DG28","v":0},{"$f":"$L17*InputT!DH28","v":0},{"$f":"$L17*InputT!DI28","v":0},{"$f":"$L17*InputT!DJ28","v":0},{"$f":"$L17*InputT!DK28","v":0},{"$f":"$L17*InputT!DL28","v":0},{"$f":"$L17*InputT!DM28","v":0},{"$f":"$L17*InputT!DN28","v":0},{"$f":"$L17*InputT!DO28","v":0},{"$f":"$L17*InputT!DP28","v":0},{"$f":"$L17*InputT!DQ28","v":0},{"$f":"$L17*InputT!DR28","v":0},{"$f":"$L17*InputT!DS28","v":0},{"$f":"$L17*InputT!DT28","v":0},{"$f":"$L17*InputT!DU28","v":0},{"$f":"$L17*InputT!DV28","v":0},{"$f":"$L17*InputT!DW28","v":0},{"$f":"$L17*InputT!DX28","v":0},{"$f":"$L17*InputT!DY28","v":0},{"$f":"$L17*InputT!DZ28","v":0},{"$f":"$L17*InputT!EA28","v":0},{"$f":"$L17*InputT!EB28","v":0},{"$f":"$L17*InputT!EC28","v":0},{"$f":"$L17*InputT!ED28","v":0},{"$f":"$L17*InputT!EE28","v":0},{"$f":"$L17*InputT!EF28","v":0},{"$f":"$L17*InputT!EG28","v":0},{"$f":"$L17*InputT!EH28","v":0},{"$f":"$L17*InputT!EI28","v":0},{"$f":"$L17*InputT!EJ28","v":0},{"$f":"$L17*InputT!EK28","v":0},{"$f":"$L17*InputT!EL28","v":0},{"$f":"$L17*InputT!EM28","v":0},{"$f":"$L17*InputT!EN28","v":0},{"$f":"$L17*InputT!EO28","v":0},{"$f":"$L17*InputT!EP28","v":0},{"$f":"$L17*InputT!EQ28","v":0},{"$f":"$L17*InputT!ER28","v":0},{"$f":"$L17*InputT!ES28","v":0},{"$f":"$L17*InputT!ET28","v":0},{"$f":"$L17*InputT!EU28","v":0},{"$f":"$L17*InputT!EV28","v":0},{"$f":"$L17*InputT!EW28","v":0},{"$f":"$L17*InputT!EX28","v":0},{"$f":"$L17*InputT!EY28","v":0},{"$f":"$L17*InputT!EZ28","v":0},{"$f":"$L17*InputT!FA28","v":0},{"$f":"$L17*InputT!FB28","v":0},{"$f":"$L17*InputT!FC28","v":0},{"$f":"$L17*InputT!FD28","v":0},{"$f":"$L17*InputT!FE28","v":0},{"$f":"$L17*InputT!FF28","v":0},{"$f":"$L17*InputT!FG28","v":0},{"$f":"$L17*InputT!FH28","v":0},{"$f":"$L17*InputT!FI28","v":0},{"$f":"$L17*InputT!FJ28","v":0},{"$f":"$L17*InputT!FK28","v":0},{"$f":"$L17*InputT!FL28","v":0},{"$f":"$L17*InputT!FM28","v":0},{"$f":"$L17*InputT!FN28","v":0},{"$f":"$L17*InputT!FO28","v":0},{"$f":"$L17*InputT!FP28","v":0},{"$f":"$L17*InputT!FQ28","v":0},{"$f":"$L17*InputT!FR28","v":0},{"$f":"$L17*InputT!FS28","v":0},{"$f":"$L17*InputT!FT28","v":0},{"$f":"$L17*InputT!FU28","v":0},{"$f":"$L17*InputT!FV28","v":0},{"$f":"$L17*InputT!FW28","v":0},{"$f":"$L17*InputT!FX28","v":0},{"$f":"$L17*InputT!FY28","v":0},{"$f":"$L17*InputT!FZ28","v":0},{"$f":"$L17*InputT!GA28","v":0},{"$f":"$L17*InputT!GB28","v":0},{"$f":"$L17*InputT!GC28","v":0},{"$f":"$L17*InputT!GD28","v":0},{"$f":"$L17*InputT!GE28","v":0},{"$f":"$L17*InputT!GF28","v":0},{"$f":"$L17*InputT!GG28","v":0},{"$f":"$L17*InputT!GH28","v":0},{"$f":"$L17*InputT!GI28","v":0},{"$f":"$L17*InputT!GJ28","v":0},{"$f":"$L17*InputT!GK28","v":0},{"$f":"$L17*InputT!GL28","v":0},{"$f":"$L17*InputT!GM28","v":0},{"$f":"$L17*InputT!GN28","v":0},{"$f":"$L17*InputT!GO28","v":0},{"$f":"$L17*InputT!GP28","v":0},{"$f":"$L17*InputT!GQ28","v":0},{"$f":"$L17*InputT!GR28","v":0},{"$f":"$L17*InputT!GS28","v":0},{"$f":"$L17*InputT!GT28","v":0},{"$f":"$L17*InputT!GU28","v":0},{"$f":"$L17*InputT!GV28","v":0},{"$f":"$L17*InputT!GW28","v":0},{"$f":"$L17*InputT!GX28","v":0},{"$f":"$L17*InputT!GY28","v":0},{"$f":"$L17*InputT!GZ28","v":0},{"$f":"$L17*InputT!HA28","v":0},{"$f":"$L17*InputT!HB28","v":0},{"$f":"$L17*InputT!HC28","v":0},{"$f":"$L17*InputT!HD28","v":0},{"$f":"$L17*InputT!HE28","v":0},{"$f":"$L17*InputT!HF28","v":0},{"$f":"$L17*InputT!HG28","v":0},{"$f":"$L17*InputT!HH28","v":0},{"$f":"$L17*InputT!HI28","v":0},{"$f":"$L17*InputT!HJ28","v":0},{"$f":"$L17*InputT!HK28","v":0},{"$f":"$L17*InputT!HL28","v":0},{"$f":"$L17*InputT!HM28","v":0},{"$f":"$L17*InputT!HN28","v":0},{"$f":"$L17*InputT!HO28","v":0},{"$f":"$L17*InputT!HP28","v":0},{"$f":"$L17*InputT!HQ28","v":0},{"$f":"$L17*InputT!HR28","v":0},{"$f":"$L17*InputT!HS28","v":0},{"$f":"$L17*InputT!HT28","v":0},{"$f":"$L17*InputT!HU28","v":0},{"$f":"$L17*InputT!HV28","v":0},{"$f":"$L17*InputT!HW28","v":0},{"$f":"$L17*InputT!HX28","v":0},{"$f":"$L17*InputT!HY28","v":0},{"$f":"$L17*InputT!HZ28","v":0},{"$f":"$L17*InputT!IA28","v":0},{"$f":"$L17*InputT!IB28","v":0},{"$f":"$L17*InputT!IC28","v":0},{"$f":"$L17*InputT!ID28","v":0},{"$f":"$L17*InputT!IE28","v":0},{"$f":"$L17*InputT!IF28","v":0},{"$f":"$L17*InputT!IG28","v":0}]
[null,null,{"$f":"InputC!C87","v":"Capex linked to D3 move"},null,null,null,null,null,null,"$m",null,{"$f":"InputC!L87","v":4.3552627500000005},null,null,0,null,{"$f":"$L18*InputT!S29","v":0},{"$f":"$L18*InputT!T29","v":0},{"$f":"$L18*InputT!U29","v":0},{"$f":"$L18*InputT!V29","v":0},{"$f":"$L18*InputT!W29","v":0},{"$f":"$L18*InputT!X29","v":0},{"$f":"$L18*InputT!Y29","v":0},{"$f":"$L18*InputT!Z29","v":0},{"$f":"$L18*InputT!AA29","v":0},{"$f":"$L18*InputT!AB29","v":0},{"$f":"$L18*InputT!AC29","v":0},{"$f":"$L18*InputT!AD29","v":0},{"$f":"$L18*InputT!AE29","v":0},{"$f":"$L18*InputT!AF29","v":0},{"$f":"$L18*InputT!AG29","v":0},{"$f":"$L18*InputT!AH29","v":0},{"$f":"$L18*InputT!AI29","v":0},{"$f":"$L18*InputT!AJ29","v":0},{"$f":"$L18*InputT!AK29","v":0},{"$f":"$L18*InputT!AL29","v":0},{"$f":"$L18*InputT!AM29","v":0},{"$f":"$L18*InputT!AN29","v":0},{"$f":"$L18*InputT!AO29","v":0},{"$f":"$L18*InputT!AP29","v":0},{"$f":"$L18*InputT!AQ29","v":0},{"$f":"$L18*InputT!AR29","v":0},{"$f":"$L18*InputT!AS29","v":0},{"$f":"$L18*InputT!AT29","v":0},{"$f":"$L18*InputT!AU29","v":0},{"$f":"$L18*InputT!AV29","v":0},{"$f":"$L18*InputT!AW29","v":0},{"$f":"$L18*InputT!AX29","v":0},{"$f":"$L18*InputT!AY29","v":0},{"$f":"$L18*InputT!AZ29","v":0},{"$f":"$L18*InputT!BA29","v":0},{"$f":"$L18*InputT!BB29","v":0},{"$f":"$L18*InputT!BC29","v":0},{"$f":"$L18*InputT!BD29","v":0},{"$f":"$L18*InputT!BE29","v":0},{"$f":"$L18*InputT!BF29","v":0},{"$f":"$L18*InputT!BG29","v":0},{"$f":"$L18*InputT!BH29","v":0},{"$f":"$L18*InputT!BI29","v":0},{"$f":"$L18*InputT!BJ29","v":0},{"$f":"$L18*InputT!BK29","v":0},{"$f":"$L18*InputT!BL29","v":0},{"$f":"$L18*InputT!BM29","v":0},{"$f":"$L18*InputT!BN29","v":0},{"$f":"$L18*InputT!BO29","v":0},{"$f":"$L18*InputT!BP29","v":0},{"$f":"$L18*InputT!BQ29","v":0},{"$f":"$L18*InputT!BR29","v":0},{"$f":"$L18*InputT!BS29","v":0},{"$f":"$L18*InputT!BT29","v":0},{"$f":"$L18*InputT!BU29","v":0},{"$f":"$L18*InputT!BV29","v":0},{"$f":"$L18*InputT!BW29","v":0},{"$f":"$L18*InputT!BX29","v":0},{"$f":"$L18*InputT!BY29","v":0},{"$f":"$L18*InputT!BZ29","v":0},{"$f":"$L18*InputT!CA29","v":0},{"$f":"$L18*InputT!CB29","v":0},{"$f":"$L18*InputT!CC29","v":0},{"$f":"$L18*InputT!CD29","v":0},{"$f":"$L18*InputT!CE29","v":0},{"$f":"$L18*InputT!CF29","v":0},{"$f":"$L18*InputT!CG29","v":0},{"$f":"$L18*InputT!CH29","v":0},{"$f":"$L18*InputT!CI29","v":0},{"$f":"$L18*InputT!CJ29","v":0},{"$f":"$L18*InputT!CK29","v":0},{"$f":"$L18*InputT!CL29","v":0},{"$f":"$L18*InputT!CM29","v":0},{"$f":"$L18*InputT!CN29","v":0},{"$f":"$L18*InputT!CO29","v":0},{"$f":"$L18*InputT!CP29","v":0},{"$f":"$L18*InputT!CQ29","v":0},{"$f":"$L18*InputT!CR29","v":0},{"$f":"$L18*InputT!CS29","v":0},{"$f":"$L18*InputT!CT29","v":0},{"$f":"$L18*InputT!CU29","v":0},{"$f":"$L18*InputT!CV29","v":0},{"$f":"$L18*InputT!CW29","v":0},{"$f":"$L18*InputT!CX29","v":0},{"$f":"$L18*InputT!CY29","v":0},{"$f":"$L18*InputT!CZ29","v":0},{"$f":"$L18*InputT!DA29","v":0},{"$f":"$L18*InputT!DB29","v":0},{"$f":"$L18*InputT!DC29","v":0},{"$f":"$L18*InputT!DD29","v":0},{"$f":"$L18*InputT!DE29","v":0},{"$f":"$L18*InputT!DF29","v":0},{"$f":"$L18*InputT!DG29","v":0},{"$f":"$L18*InputT!DH29","v":0},{"$f":"$L18*InputT!DI29","v":0},{"$f":"$L18*InputT!DJ29","v":0},{"$f":"$L18*InputT!DK29","v":0},{"$f":"$L18*InputT!DL29","v":0},{"$f":"$L18*InputT!DM29","v":0},{"$f":"$L18*InputT!DN29","v":0},{"$f":"$L18*InputT!DO29","v":0},{"$f":"$L18*InputT!DP29","v":0},{"$f":"$L18*InputT!DQ29","v":0},{"$f":"$L18*InputT!DR29","v":0},{"$f":"$L18*InputT!DS29","v":0},{"$f":"$L18*InputT!DT29","v":0},{"$f":"$L18*InputT!DU29","v":0},{"$f":"$L18*InputT!DV29","v":0},{"$f":"$L18*InputT!DW29","v":0},{"$f":"$L18*InputT!DX29","v":0},{"$f":"$L18*InputT!DY29","v":0},{"$f":"$L18*InputT!DZ29","v":0},{"$f":"$L18*InputT!EA29","v":0},{"$f":"$L18*InputT!EB29","v":0},{"$f":"$L18*InputT!EC29","v":0},{"$f":"$L18*InputT!ED29","v":0},{"$f":"$L18*InputT!EE29","v":0},{"$f":"$L18*InputT!EF29","v":0},{"$f":"$L18*InputT!EG29","v":0},{"$f":"$L18*InputT!EH29","v":0},{"$f":"$L18*InputT!EI29","v":0},{"$f":"$L18*InputT!EJ29","v":0},{"$f":"$L18*InputT!EK29","v":0},{"$f":"$L18*InputT!EL29","v":0},{"$f":"$L18*InputT!EM29","v":0},{"$f":"$L18*InputT!EN29","v":0},{"$f":"$L18*InputT!EO29","v":0},{"$f":"$L18*InputT!EP29","v":0},{"$f":"$L18*InputT!EQ29","v":0},{"$f":"$L18*InputT!ER29","v":0},{"$f":"$L18*InputT!ES29","v":0},{"$f":"$L18*InputT!ET29","v":0},{"$f":"$L18*InputT!EU29","v":0},{"$f":"$L18*InputT!EV29","v":0},{"$f":"$L18*InputT!EW29","v":0},{"$f":"$L18*InputT!EX29","v":0},{"$f":"$L18*InputT!EY29","v":0},{"$f":"$L18*InputT!EZ29","v":0},{"$f":"$L18*InputT!FA29","v":0},{"$f":"$L18*InputT!FB29","v":0},{"$f":"$L18*InputT!FC29","v":0},{"$f":"$L18*InputT!FD29","v":0},{"$f":"$L18*InputT!FE29","v":0},{"$f":"$L18*InputT!FF29","v":0},{"$f":"$L18*InputT!FG29","v":0},{"$f":"$L18*InputT!FH29","v":0},{"$f":"$L18*InputT!FI29","v":0},{"$f":"$L18*InputT!FJ29","v":0},{"$f":"$L18*InputT!FK29","v":0},{"$f":"$L18*InputT!FL29","v":0},{"$f":"$L18*InputT!FM29","v":0},{"$f":"$L18*InputT!FN29","v":0},{"$f":"$L18*InputT!FO29","v":0},{"$f":"$L18*InputT!FP29","v":0},{"$f":"$L18*InputT!FQ29","v":0},{"$f":"$L18*InputT!FR29","v":0},{"$f":"$L18*InputT!FS29","v":0},{"$f":"$L18*InputT!FT29","v":0},{"$f":"$L18*InputT!FU29","v":0},{"$f":"$L18*InputT!FV29","v":0},{"$f":"$L18*InputT!FW29","v":0},{"$f":"$L18*InputT!FX29","v":0},{"$f":"$L18*InputT!FY29","v":0},{"$f":"$L18*InputT!FZ29","v":0},{"$f":"$L18*InputT!GA29","v":0},{"$f":"$L18*InputT!GB29","v":0},{"$f":"$L18*InputT!GC29","v":0},{"$f":"$L18*InputT!GD29","v":0},{"$f":"$L18*InputT!GE29","v":0},{"$f":"$L18*InputT!GF29","v":0},{"$f":"$L18*InputT!GG29","v":0},{"$f":"$L18*InputT!GH29","v":0},{"$f":"$L18*InputT!GI29","v":0},{"$f":"$L18*InputT!GJ29","v":0},{"$f":"$L18*InputT!GK29","v":0},{"$f":"$L18*InputT!GL29","v":0},{"$f":"$L18*InputT!GM29","v":0},{"$f":"$L18*InputT!GN29","v":0},{"$f":"$L18*InputT!GO29","v":0},{"$f":"$L18*InputT!GP29","v":0},{"$f":"$L18*InputT!GQ29","v":0},{"$f":"$L18*InputT!GR29","v":0},{"$f":"$L18*InputT!GS29","v":0},{"$f":"$L18*InputT!GT29","v":0},{"$f":"$L18*InputT!GU29","v":0},{"$f":"$L18*InputT!GV29","v":0},{"$f":"$L18*InputT!GW29","v":0},{"$f":"$L18*InputT!GX29","v":0},{"$f":"$L18*InputT!GY29","v":0},{"$f":"$L18*InputT!GZ29","v":0},{"$f":"$L18*InputT!HA29","v":0},{"$f":"$L18*InputT!HB29","v":0},{"$f":"$L18*InputT!HC29","v":0},{"$f":"$L18*InputT!HD29","v":0},{"$f":"$L18*InputT!HE29","v":0},{"$f":"$L18*InputT!HF29","v":0},{"$f":"$L18*InputT!HG29","v":0},{"$f":"$L18*InputT!HH29","v":0},{"$f":"$L18*InputT!HI29","v":0},{"$f":"$L18*InputT!HJ29","v":0},{"$f":"$L18*InputT!HK29","v":0},{"$f":"$L18*InputT!HL29","v":0},{"$f":"$L18*InputT!HM29","v":0},{"$f":"$L18*InputT!HN29","v":0},{"$f":"$L18*InputT!HO29","v":0},{"$f":"$L18*InputT!HP29","v":0},{"$f":"$L18*InputT!HQ29","v":0},{"$f":"$L18*InputT!HR29","v":0},{"$f":"$L18*InputT!HS29","v":0},{"$f":"$L18*InputT!HT29","v":0},{"$f":"$L18*InputT!HU29","v":0},{"$f":"$L18*InputT!HV29","v":0},{"$f":"$L18*InputT!HW29","v":0},{"$f":"$L18*InputT!HX29","v":0},{"$f":"$L18*InputT!HY29","v":0},{"$f":"$L18*InputT!HZ29","v":0},{"$f":"$L18*InputT!IA29","v":0},{"$f":"$L18*InputT!IB29","v":0},{"$f":"$L18*InputT!IC29","v":0},{"$f":"$L18*InputT!ID29","v":0},{"$f":"$L18*InputT!IE29","v":0},{"$f":"$L18*InputT!IF29","v":0},{"$f":"$L18*InputT!IG29","v":0}]
[null,null,{"$f":"InputC!C86","v":"Project Company Costs"},null,null,null,null,null,null,"$m",null,{"$f":"InputC!L88","v":15.899342756805495},null,null,0,null,{"$f":"$L19*InputT!S30","v":0},{"$f":"$L19*InputT!T30","v":0},{"$f":"$L19*InputT!U30","v":0},{"$f":"$L19*InputT!V30","v":0},{"$f":"$L19*InputT!W30","v":0},{"$f":"$L19*InputT!X30","v":0},{"$f":"$L19*InputT!Y30","v":0},{"$f":"$L19*InputT!Z30","v":0},{"$f":"$L19*InputT!AA30","v":0},{"$f":"$L19*InputT!AB30","v":0},{"$f":"$L19*InputT!AC30","v":0},{"$f":"$L19*InputT!AD30","v":0},{"$f":"$L19*InputT!AE30","v":0},{"$f":"$L19*InputT!AF30","v":0},{"$f":"$L19*InputT!AG30","v":0},{"$f":"$L19*InputT!AH30","v":0},{"$f":"$L19*InputT!AI30","v":0},{"$f":"$L19*InputT!AJ30","v":0},{"$f":"$L19*InputT!AK30","v":0},{"$f":"$L19*InputT!AL30","v":0},{"$f":"$L19*InputT!AM30","v":0},{"$f":"$L19*InputT!AN30","v":0},{"$f":"$L19*InputT!AO30","v":0},{"$f":"$L19*InputT!AP30","v":0},{"$f":"$L19*InputT!AQ30","v":0},{"$f":"$L19*InputT!AR30","v":0},{"$f":"$L19*InputT!AS30","v":0},{"$f":"$L19*InputT!AT30","v":0},{"$f":"$L19*InputT!AU30","v":0},{"$f":"$L19*InputT!AV30","v":0},{"$f":"$L19*InputT!AW30","v":0},{"$f":"$L19*InputT!AX30","v":0},{"$f":"$L19*InputT!AY30","v":0},{"$f":"$L19*InputT!AZ30","v":0},{"$f":"$L19*InputT!BA30","v":0},{"$f":"$L19*InputT!BB30","v":0},{"$f":"$L19*InputT!BC30","v":0},{"$f":"$L19*InputT!BD30","v":0},{"$f":"$L19*InputT!BE30","v":0},{"$f":"$L19*InputT!BF30","v":0},{"$f":"$L19*InputT!BG30","v":0},{"$f":"$L19*InputT!BH30","v":0},{"$f":"$L19*InputT!BI30","v":0},{"$f":"$L19*InputT!BJ30","v":0},{"$f":"$L19*InputT!BK30","v":0},{"$f":"$L19*InputT!BL30","v":0},{"$f":"$L19*InputT!BM30","v":0},{"$f":"$L19*InputT!BN30","v":0},{"$f":"$L19*InputT!BO30","v":0},{"$f":"$L19*InputT!BP30","v":0},{"$f":"$L19*InputT!BQ30","v":0},{"$f":"$L19*InputT!BR30","v":0},{"$f":"$L19*InputT!BS30","v":0},{"$f":"$L19*InputT!BT30","v":0},{"$f":"$L19*InputT!BU30","v":0},{"$f":"$L19*InputT!BV30","v":0},{"$f":"$L19*InputT!BW30","v":0},{"$f":"$L19*InputT!BX30","v":0},{"$f":"$L19*InputT!BY30","v":0},{"$f":"$L19*InputT!BZ30","v":0},{"$f":"$L19*InputT!CA30","v":0},{"$f":"$L19*InputT!CB30","v":0},{"$f":"$L19*InputT!CC30","v":0},{"$f":"$L19*InputT!CD30","v":0},{"$f":"$L19*InputT!CE30","v":0},{"$f":"$L19*InputT!CF30","v":0},{"$f":"$L19*InputT!CG30","v":0},{"$f":"$L19*InputT!CH30","v":0},{"$f":"$L19*InputT!CI30","v":0},{"$f":"$L19*InputT!CJ30","v":0},{"$f":"$L19*InputT!CK30","v":0},{"$f":"$L19*InputT!CL30","v":0},{"$f":"$L19*InputT!CM30","v":0},{"$f":"$L19*InputT!CN30","v":0},{"$f":"$L19*InputT!CO30","v":0},{"$f":"$L19*InputT!CP30","v":0},{"$f":"$L19*InputT!CQ30","v":0},{"$f":"$L19*InputT!CR30","v":0},{"$f":"$L19*InputT!CS30","v":0},{"$f":"$L19*InputT!CT30","v":0},{"$f":"$L19*InputT!CU30","v":0},{"$f":"$L19*InputT!CV30","v":0},{"$f":"$L19*InputT!CW30","v":0},{"$f":"$L19*InputT!CX30","v":0},{"$f":"$L19*InputT!CY30","v":0},{"$f":"$L19*InputT!CZ30","v":0},{"$f":"$L19*InputT!DA30","v":0},{"$f":"$L19*InputT!DB30","v":0},{"$f":"$L19*InputT!DC30","v":0},{"$f":"$L19*InputT!DD30","v":0},{"$f":"$L19*InputT!DE30","v":0},{"$f":"$L19*InputT!DF30","v":0},{"$f":"$L19*InputT!DG30","v":0},{"$f":"$L19*InputT!DH30","v":0},{"$f":"$L19*InputT!DI30","v":0},{"$f":"$L19*InputT!DJ30","v":0},{"$f":"$L19*InputT!DK30","v":0},{"$f":"$L19*InputT!DL30","v":0},{"$f":"$L19*InputT!DM30","v":0},{"$f":"$L19*InputT!DN30","v":0},{"$f":"$L19*InputT!DO30","v":0},{"$f":"$L19*InputT!DP30","v":0},{"$f":"$L19*InputT!DQ30","v":0},{"$f":"$L19*InputT!DR30","v":0},{"$f":"$L19*InputT!DS30","v":0},{"$f":"$L19*InputT!DT30","v":0},{"$f":"$L19*InputT!DU30","v":0},{"$f":"$L19*InputT!DV30","v":0},{"$f":"$L19*InputT!DW30","v":0},{"$f":"$L19*InputT!DX30","v":0},{"$f":"$L19*InputT!DY30","v":0},{"$f":"$L19*InputT!DZ30","v":0},{"$f":"$L19*InputT!EA30","v":0},{"$f":"$L19*InputT!EB30","v":0},{"$f":"$L19*InputT!EC30","v":0},{"$f":"$L19*InputT!ED30","v":0},{"$f":"$L19*InputT!EE30","v":0},{"$f":"$L19*InputT!EF30","v":0},{"$f":"$L19*InputT!EG30","v":0},{"$f":"$L19*InputT!EH30","v":0},{"$f":"$L19*InputT!EI30","v":0},{"$f":"$L19*InputT!EJ30","v":0},{"$f":"$L19*InputT!EK30","v":0},{"$f":"$L19*InputT!EL30","v":0},{"$f":"$L19*InputT!EM30","v":0},{"$f":"$L19*InputT!EN30","v":0},{"$f":"$L19*InputT!EO30","v":0},{"$f":"$L19*InputT!EP30","v":0},{"$f":"$L19*InputT!EQ30","v":0},{"$f":"$L19*InputT!ER30","v":0},{"$f":"$L19*InputT!ES30","v":0},{"$f":"$L19*InputT!ET30","v":0},{"$f":"$L19*InputT!EU30","v":0},{"$f":"$L19*InputT!EV30","v":0},{"$f":"$L19*InputT!EW30","v":0},{"$f":"$L19*InputT!EX30","v":0},{"$f":"$L19*InputT!EY30","v":0},{"$f":"$L19*InputT!EZ30","v":0},{"$f":"$L19*InputT!FA30","v":0},{"$f":"$L19*InputT!FB30","v":0},{"$f":"$L19*InputT!FC30","v":0},{"$f":"$L19*InputT!FD30","v":0},{"$f":"$L19*InputT!FE30","v":0},{"$f":"$L19*InputT!FF30","v":0},{"$f":"$L19*InputT!FG30","v":0},{"$f":"$L19*InputT!FH30","v":0},{"$f":"$L19*InputT!FI30","v":0},{"$f":"$L19*InputT!FJ30","v":0},{"$f":"$L19*InputT!FK30","v":0},{"$f":"$L19*InputT!FL30","v":0},{"$f":"$L19*InputT!FM30","v":0},{"$f":"$L19*InputT!FN30","v":0},{"$f":"$L19*InputT!FO30","v":0},{"$f":"$L19*InputT!FP30","v":0},{"$f":"$L19*InputT!FQ30","v":0},{"$f":"$L19*InputT!FR30","v":0},{"$f":"$L19*InputT!FS30","v":0},{"$f":"$L19*InputT!FT30","v":0},{"$f":"$L19*InputT!FU30","v":0},{"$f":"$L19*InputT!FV30","v":0},{"$f":"$L19*InputT!FW30","v":0},{"$f":"$L19*InputT!FX30","v":0},{"$f":"$L19*InputT!FY30","v":0},{"$f":"$L19*InputT!FZ30","v":0},{"$f":"$L19*InputT!GA30","v":0},{"$f":"$L19*InputT!GB30","v":0},{"$f":"$L19*InputT!GC30","v":0},{"$f":"$L19*InputT!GD30","v":0},{"$f":"$L19*InputT!GE30","v":0},{"$f":"$L19*InputT!GF30","v":0},{"$f":"$L19*InputT!GG30","v":0},{"$f":"$L19*InputT!GH30","v":0},{"$f":"$L19*InputT!GI30","v":0},{"$f":"$L19*InputT!GJ30","v":0},{"$f":"$L19*InputT!GK30","v":0},{"$f":"$L19*InputT!GL30","v":0},{"$f":"$L19*InputT!GM30","v":0},{"$f":"$L19*InputT!GN30","v":0},{"$f":"$L19*InputT!GO30","v":0},{"$f":"$L19*InputT!GP30","v":0},{"$f":"$L19*InputT!GQ30","v":0},{"$f":"$L19*InputT!GR30","v":0},{"$f":"$L19*InputT!GS30","v":0},{"$f":"$L19*InputT!GT30","v":0},{"$f":"$L19*InputT!GU30","v":0},{"$f":"$L19*InputT!GV30","v":0},{"$f":"$L19*InputT!GW30","v":0},{"$f":"$L19*InputT!GX30","v":0},{"$f":"$L19*InputT!GY30","v":0},{"$f":"$L19*InputT!GZ30","v":0},{"$f":"$L19*InputT!HA30","v":0},{"$f":"$L19*InputT!HB30","v":0},{"$f":"$L19*InputT!HC30","v":0},{"$f":"$L19*InputT!HD30","v":0},{"$f":"$L19*InputT!HE30","v":0},{"$f":"$L19*InputT!HF30","v":0},{"$f":"$L19*InputT!HG30","v":0},{"$f":"$L19*InputT!HH30","v":0},{"$f":"$L19*InputT!HI30","v":0},{"$f":"$L19*InputT!HJ30","v":0},{"$f":"$L19*InputT!HK30","v":0},{"$f":"$L19*InputT!HL30","v":0},{"$f":"$L19*InputT!HM30","v":0},{"$f":"$L19*InputT!HN30","v":0},{"$f":"$L19*InputT!HO30","v":0},{"$f":"$L19*InputT!HP30","v":0},{"$f":"$L19*InputT!HQ30","v":0},{"$f":"$L19*InputT!HR30","v":0},{"$f":"$L19*InputT!HS30","v":0},{"$f":"$L19*InputT!HT30","v":0},{"$f":"$L19*InputT!HU30","v":0},{"$f":"$L19*InputT!HV30","v":0},{"$f":"$L19*InputT!HW30","v":0},{"$f":"$L19*InputT!HX30","v":0},{"$f":"$L19*InputT!HY30","v":0},{"$f":"$L19*InputT!HZ30","v":0},{"$f":"$L19*InputT!IA30","v":0},{"$f":"$L19*InputT!IB30","v":0},{"$f":"$L19*InputT!IC30","v":0},{"$f":"$L19*InputT!ID30","v":0},{"$f":"$L19*InputT!IE30","v":0},{"$f":"$L19*InputT!IF30","v":0},{"$f":"$L19*InputT!IG30","v":0}]
[null,null,{"$f":"InputC!C87","v":"Capex linked to D3 move"},null,null,null,null,null,null,"$m",null,{"$f":"InputC!L89","v":0},null,null,0,null,{"$f":"$L20*InputT!S31","v":0},{"$f":"$L20*InputT!T31","v":0},{"$f":"$L20*InputT!U31","v":0},{"$f":"$L20*InputT!V31","v":0},{"$f":"$L20*InputT!W31","v":0},{"$f":"$L20*InputT!X31","v":0},{"$f":"$L20*InputT!Y31","v":0},{"$f":"$L20*InputT!Z31","v":0},{"$f":"$L20*InputT!AA31","v":0},{"$f":"$L20*InputT!AB31","v":0},{"$f":"$L20*InputT!AC31","v":0},{"$f":"$L20*InputT!AD31","v":0},{"$f":"$L20*InputT!AE31","v":0},{"$f":"$L20*InputT!AF31","v":0},{"$f":"$L20*InputT!AG31","v":0},{"$f":"$L20*InputT!AH31","v":0},{"$f":"$L20*InputT!AI31","v":0},{"$f":"$L20*InputT!AJ31","v":0},{"$f":"$L20*InputT!AK31","v":0},{"$f":"$L20*InputT!AL31","v":0},{"$f":"$L20*InputT!AM31","v":0},{"$f":"$L20*InputT!AN31","v":0},{"$f":"$L20*InputT!AO31","v":0},{"$f":"$L20*InputT!AP31","v":0},{"$f":"$L20*InputT!AQ31","v":0},{"$f":"$L20*InputT!AR31","v":0},{"$f":"$L20*InputT!AS31","v":0},{"$f":"$L20*InputT!AT31","v":0},{"$f":"$L20*InputT!AU31","v":0},{"$f":"$L20*InputT!AV31","v":0},{"$f":"$L20*InputT!AW31","v":0},{"$f":"$L20*InputT!AX31","v":0},{"$f":"$L20*InputT!AY31","v":0},{"$f":"$L20*InputT!AZ31","v":0},{"$f":"$L20*InputT!BA31","v":0},{"$f":"$L20*InputT!BB31","v":0},{"$f":"$L20*InputT!BC31","v":0},{"$f":"$L20*InputT!BD31","v":0},{"$f":"$L20*InputT!BE31","v":0},{"$f":"$L20*InputT!BF31","v":0},{"$f":"$L20*InputT!BG31","v":0},{"$f":"$L20*InputT!BH31","v":0},{"$f":"$L20*InputT!BI31","v":0},{"$f":"$L20*InputT!BJ31","v":0},{"$f":"$L20*InputT!BK31","v":0},{"$f":"$L20*InputT!BL31","v":0},{"$f":"$L20*InputT!BM31","v":0},{"$f":"$L20*InputT!BN31","v":0},{"$f":"$L20*InputT!BO31","v":0},{"$f":"$L20*InputT!BP31","v":0},{"$f":"$L20*InputT!BQ31","v":0},{"$f":"$L20*InputT!BR31","v":0},{"$f":"$L20*InputT!BS31","v":0},{"$f":"$L20*InputT!BT31","v":0},{"$f":"$L20*InputT!BU31","v":0},{"$f":"$L20*InputT!BV31","v":0},{"$f":"$L20*InputT!BW31","v":0},{"$f":"$L20*InputT!BX31","v":0},{"$f":"$L20*InputT!BY31","v":0},{"$f":"$L20*InputT!BZ31","v":0},{"$f":"$L20*InputT!CA31","v":0},{"$f":"$L20*InputT!CB31","v":0},{"$f":"$L20*InputT!CC31","v":0},{"$f":"$L20*InputT!CD31","v":0},{"$f":"$L20*InputT!CE31","v":0},{"$f":"$L20*InputT!CF31","v":0},{"$f":"$L20*InputT!CG31","v":0},{"$f":"$L20*InputT!CH31","v":0},{"$f":"$L20*InputT!CI31","v":0},{"$f":"$L20*InputT!CJ31","v":0},{"$f":"$L20*InputT!CK31","v":0},{"$f":"$L20*InputT!CL31","v":0},{"$f":"$L20*InputT!CM31","v":0},{"$f":"$L20*InputT!CN31","v":0},{"$f":"$L20*InputT!CO31","v":0},{"$f":"$L20*InputT!CP31","v":0},{"$f":"$L20*InputT!CQ31","v":0},{"$f":"$L20*InputT!CR31","v":0},{"$f":"$L20*InputT!CS31","v":0},{"$f":"$L20*InputT!CT31","v":0},{"$f":"$L20*InputT!CU31","v":0},{"$f":"$L20*InputT!CV31","v":0},{"$f":"$L20*InputT!CW31","v":0},{"$f":"$L20*InputT!CX31","v":0},{"$f":"$L20*InputT!CY31","v":0},{"$f":"$L20*InputT!CZ31","v":0},{"$f":"$L20*InputT!DA31","v":0},{"$f":"$L20*InputT!DB31","v":0},{"$f":"$L20*InputT!DC31","v":0},{"$f":"$L20*InputT!DD31","v":0},{"$f":"$L20*InputT!DE31","v":0},{"$f":"$L20*InputT!DF31","v":0},{"$f":"$L20*InputT!DG31","v":0},{"$f":"$L20*InputT!DH31","v":0},{"$f":"$L20*InputT!DI31","v":0},{"$f":"$L20*InputT!DJ31","v":0},{"$f":"$L20*InputT!DK31","v":0},{"$f":"$L20*InputT!DL31","v":0},{"$f":"$L20*InputT!DM31","v":0},{"$f":"$L20*InputT!DN31","v":0},{"$f":"$L20*InputT!DO31","v":0},{"$f":"$L20*InputT!DP31","v":0},{"$f":"$L20*InputT!DQ31","v":0},{"$f":"$L20*InputT!DR31","v":0},{"$f":"$L20*InputT!DS31","v":0},{"$f":"$L20*InputT!DT31","v":0},{"$f":"$L20*InputT!DU31","v":0},{"$f":"$L20*InputT!DV31","v":0},{"$f":"$L20*InputT!DW31","v":0},{"$f":"$L20*InputT!DX31","v":0},{"$f":"$L20*InputT!DY31","v":0},{"$f":"$L20*InputT!DZ31","v":0},{"$f":"$L20*InputT!EA31","v":0},{"$f":"$L20*InputT!EB31","v":0},{"$f":"$L20*InputT!EC31","v":0},{"$f":"$L20*InputT!ED31","v":0},{"$f":"$L20*InputT!EE31","v":0},{"$f":"$L20*InputT!EF31","v":0},{"$f":"$L20*InputT!EG31","v":0},{"$f":"$L20*InputT!EH31","v":0},{"$f":"$L20*InputT!EI31","v":0},{"$f":"$L20*InputT!EJ31","v":0},{"$f":"$L20*InputT!EK31","v":0},{"$f":"$L20*InputT!EL31","v":0},{"$f":"$L20*InputT!EM31","v":0},{"$f":"$L20*InputT!EN31","v":0},{"$f":"$L20*InputT!EO31","v":0},{"$f":"$L20*InputT!EP31","v":0},{"$f":"$L20*InputT!EQ31","v":0},{"$f":"$L20*InputT!ER31","v":0},{"$f":"$L20*InputT!ES31","v":0},{"$f":"$L20*InputT!ET31","v":0},{"$f":"$L20*InputT!EU31","v":0},{"$f":"$L20*InputT!EV31","v":0},{"$f":"$L20*InputT!EW31","v":0},{"$f":"$L20*InputT!EX31","v":0},{"$f":"$L20*InputT!EY31","v":0},{"$f":"$L20*InputT!EZ31","v":0},{"$f":"$L20*InputT!FA31","v":0},{"$f":"$L20*InputT!FB31","v":0},{"$f":"$L20*InputT!FC31","v":0},{"$f":"$L20*InputT!FD31","v":0},{"$f":"$L20*InputT!FE31","v":0},{"$f":"$L20*InputT!FF31","v":0},{"$f":"$L20*InputT!FG31","v":0},{"$f":"$L20*InputT!FH31","v":0},{"$f":"$L20*InputT!FI31","v":0},{"$f":"$L20*InputT!FJ31","v":0},{"$f":"$L20*InputT!FK31","v":0},{"$f":"$L20*InputT!FL31","v":0},{"$f":"$L20*InputT!FM31","v":0},{"$f":"$L20*InputT!FN31","v":0},{"$f":"$L20*InputT!FO31","v":0},{"$f":"$L20*InputT!FP31","v":0},{"$f":"$L20*InputT!FQ31","v":0},{"$f":"$L20*InputT!FR31","v":0},{"$f":"$L20*InputT!FS31","v":0},{"$f":"$L20*InputT!FT31","v":0},{"$f":"$L20*InputT!FU31","v":0},{"$f":"$L20*InputT!FV31","v":0},{"$f":"$L20*InputT!FW31","v":0},{"$f":"$L20*InputT!FX31","v":0},{"$f":"$L20*InputT!FY31","v":0},{"$f":"$L20*InputT!FZ31","v":0},{"$f":"$L20*InputT!GA31","v":0},{"$f":"$L20*InputT!GB31","v":0},{"$f":"$L20*InputT!GC31","v":0},{"$f":"$L20*InputT!GD31","v":0},{"$f":"$L20*InputT!GE31","v":0},{"$f":"$L20*InputT!GF31","v":0},{"$f":"$L20*InputT!GG31","v":0},{"$f":"$L20*InputT!GH31","v":0},{"$f":"$L20*InputT!GI31","v":0},{"$f":"$L20*InputT!GJ31","v":0},{"$f":"$L20*InputT!GK31","v":0},{"$f":"$L20*InputT!GL31","v":0},{"$f":"$L20*InputT!GM31","v":0},{"$f":"$L20*InputT!GN31","v":0},{"$f":"$L20*InputT!GO31","v":0},{"$f":"$L20*InputT!GP31","v":0},{"$f":"$L20*InputT!GQ31","v":0},{"$f":"$L20*InputT!GR31","v":0},{"$f":"$L20*InputT!GS31","v":0},{"$f":"$L20*InputT!GT31","v":0},{"$f":"$L20*InputT!GU31","v":0},{"$f":"$L20*InputT!GV31","v":0},{"$f":"$L20*InputT!GW31","v":0},{"$f":"$L20*InputT!GX31","v":0},{"$f":"$L20*InputT!GY31","v":0},{"$f":"$L20*InputT!GZ31","v":0},{"$f":"$L20*InputT!HA31","v":0},{"$f":"$L20*InputT!HB31","v":0},{"$f":"$L20*InputT!HC31","v":0},{"$f":"$L20*InputT!HD31","v":0},{"$f":"$L20*InputT!HE31","v":0},{"$f":"$L20*InputT!HF31","v":0},{"$f":"$L20*InputT!HG31","v":0},{"$f":"$L20*InputT!HH31","v":0},{"$f":"$L20*InputT!HI31","v":0},{"$f":"$L20*InputT!HJ31","v":0},{"$f":"$L20*InputT!HK31","v":0},{"$f":"$L20*InputT!HL31","v":0},{"$f":"$L20*InputT!HM31","v":0},{"$f":"$L20*InputT!HN31","v":0},{"$f":"$L20*InputT!HO31","v":0},{"$f":"$L20*InputT!HP31","v":0},{"$f":"$L20*InputT!HQ31","v":0},{"$f":"$L20*InputT!HR31","v":0},{"$f":"$L20*InputT!HS31","v":0},{"$f":"$L20*InputT!HT31","v":0},{"$f":"$L20*InputT!HU31","v":0},{"$f":"$L20*InputT!HV31","v":0},{"$f":"$L20*InputT!HW31","v":0},{"$f":"$L20*InputT!HX31","v":0},{"$f":"$L20*InputT!HY31","v":0},{"$f":"$L20*InputT!HZ31","v":0},{"$f":"$L20*InputT!IA31","v":0},{"$f":"$L20*InputT!IB31","v":0},{"$f":"$L20*InputT!IC31","v":0},{"$f":"$L20*InputT!ID31","v":0},{"$f":"$L20*InputT!IE31","v":0},{"$f":"$L20*InputT!IF31","v":0},{"$f":"$L20*InputT!IG31","v":0}]
[null,null,{"$f":"InputC!C88","v":"Others - TSA"},null,null,null,null,null,null,"$m",null,{"$f":"InputC!L90","v":0.74026858479526625},null,null,0,null,{"$f":"$L21*InputT!S32","v":0},{"$f":"$L21*InputT!T32","v":0},{"$f":"$L21*InputT!U32","v":0},{"$f":"$L21*InputT!V32","v":0},{"$f":"$L21*InputT!W32","v":0},{"$f":"$L21*InputT!X32","v":0},{"$f":"$L21*InputT!Y32","v":0},{"$f":"$L21*InputT!Z32","v":0},{"$f":"$L21*InputT!AA32","v":0},{"$f":"$L21*InputT!AB32","v":0},{"$f":"$L21*InputT!AC32","v":0},{"$f":"$L21*InputT!AD32","v":0},{"$f":"$L21*InputT!AE32","v":0},{"$f":"$L21*InputT!AF32","v":0},{"$f":"$L21*InputT!AG32","v":0},{"$f":"$L21*InputT!AH32","v":0},{"$f":"$L21*InputT!AI32","v":0},{"$f":"$L21*InputT!AJ32","v":0},{"$f":"$L21*InputT!AK32","v":0},{"$f":"$L21*InputT!AL32","v":0},{"$f":"$L21*InputT!AM32","v":0},{"$f":"$L21*InputT!AN32","v":0},{"$f":"$L21*InputT!AO32","v":0},{"$f":"$L21*InputT!AP32","v":0},{"$f":"$L21*InputT!AQ32","v":0},{"$f":"$L21*InputT!AR32","v":0},{"$f":"$L21*InputT!AS32","v":0},{"$f":"$L21*InputT!AT32","v":0},{"$f":"$L21*InputT!AU32","v":0},{"$f":"$L21*InputT!AV32","v":0},{"$f":"$L21*InputT!AW32","v":0},{"$f":"$L21*InputT!AX32","v":0},{"$f":"$L21*InputT!AY32","v":0},{"$f":"$L21*InputT!AZ32","v":0},{"$f":"$L21*InputT!BA32","v":0},{"$f":"$L21*InputT!BB32","v":0},{"$f":"$L21*InputT!BC32","v":0},{"$f":"$L21*InputT!BD32","v":0},{"$f":"$L21*InputT!BE32","v":0},{"$f":"$L21*InputT!BF32","v":0},{"$f":"$L21*InputT!BG32","v":0},{"$f":"$L21*InputT!BH32","v":0},{"$f":"$L21*InputT!BI32","v":0},{"$f":"$L21*InputT!BJ32","v":0},{"$f":"$L21*InputT!BK32","v":0},{"$f":"$L21*InputT!BL32","v":0},{"$f":"$L21*InputT!BM32","v":0},{"$f":"$L21*InputT!BN32","v":0},{"$f":"$L21*InputT!BO32","v":0},{"$f":"$L21*InputT!BP32","v":0},{"$f":"$L21*InputT!BQ32","v":0},{"$f":"$L21*InputT!BR32","v":0},{"$f":"$L21*InputT!BS32","v":0},{"$f":"$L21*InputT!BT32","v":0},{"$f":"$L21*InputT!BU32","v":0},{"$f":"$L21*InputT!BV32","v":0},{"$f":"$L21*InputT!BW32","v":0},{"$f":"$L21*InputT!BX32","v":0},{"$f":"$L21*InputT!BY32","v":0},{"$f":"$L21*InputT!BZ32","v":0},{"$f":"$L21*InputT!CA32","v":0},{"$f":"$L21*InputT!CB32","v":0},{"$f":"$L21*InputT!CC32","v":0},{"$f":"$L21*InputT!CD32","v":0},{"$f":"$L21*InputT!CE32","v":0},{"$f":"$L21*InputT!CF32","v":0},{"$f":"$L21*InputT!CG32","v":0},{"$f":"$L21*InputT!CH32","v":0},{"$f":"$L21*InputT!CI32","v":0},{"$f":"$L21*InputT!CJ32","v":0},{"$f":"$L21*InputT!CK32","v":0},{"$f":"$L21*InputT!CL32","v":0},{"$f":"$L21*InputT!CM32","v":0},{"$f":"$L21*InputT!CN32","v":0},{"$f":"$L21*InputT!CO32","v":0},{"$f":"$L21*InputT!CP32","v":0},{"$f":"$L21*InputT!CQ32","v":0},{"$f":"$L21*InputT!CR32","v":0},{"$f":"$L21*InputT!CS32","v":0},{"$f":"$L21*InputT!CT32","v":0},{"$f":"$L21*InputT!CU32","v":0},{"$f":"$L21*InputT!CV32","v":0},{"$f":"$L21*InputT!CW32","v":0},{"$f":"$L21*InputT!CX32","v":0},{"$f":"$L21*InputT!CY32","v":0},{"$f":"$L21*InputT!CZ32","v":0},{"$f":"$L21*InputT!DA32","v":0},{"$f":"$L21*InputT!DB32","v":0},{"$f":"$L21*InputT!DC32","v":0},{"$f":"$L21*InputT!DD32","v":0},{"$f":"$L21*InputT!DE32","v":0},{"$f":"$L21*InputT!DF32","v":0},{"$f":"$L21*InputT!DG32","v":0},{"$f":"$L21*InputT!DH32","v":0},{"$f":"$L21*InputT!DI32","v":0},{"$f":"$L21*InputT!DJ32","v":0},{"$f":"$L21*InputT!DK32","v":0},{"$f":"$L21*InputT!DL32","v":0},{"$f":"$L21*InputT!DM32","v":0},{"$f":"$L21*InputT!DN32","v":0},{"$f":"$L21*InputT!DO32","v":0},{"$f":"$L21*InputT!DP32","v":0},{"$f":"$L21*InputT!DQ32","v":0},{"$f":"$L21*InputT!DR32","v":0},{"$f":"$L21*InputT!DS32","v":0},{"$f":"$L21*InputT!DT32","v":0},{"$f":"$L21*InputT!DU32","v":0},{"$f":"$L21*InputT!DV32","v":0},{"$f":"$L21*InputT!DW32","v":0},{"$f":"$L21*InputT!DX32","v":0},{"$f":"$L21*InputT!DY32","v":0},{"$f":"$L21*InputT!DZ32","v":0},{"$f":"$L21*InputT!EA32","v":0},{"$f":"$L21*InputT!EB32","v":0},{"$f":"$L21*InputT!EC32","v":0},{"$f":"$L21*InputT!ED32","v":0},{"$f":"$L21*InputT!EE32","v":0},{"$f":"$L21*InputT!EF32","v":0},{"$f":"$L21*InputT!EG32","v":0},{"$f":"$L21*InputT!EH32","v":0},{"$f":"$L21*InputT!EI32","v":0},{"$f":"$L21*InputT!EJ32","v":0},{"$f":"$L21*InputT!EK32","v":0},{"$f":"$L21*InputT!EL32","v":0},{"$f":"$L21*InputT!EM32","v":0},{"$f":"$L21*InputT!EN32","v":0},{"$f":"$L21*InputT!EO32","v":0},{"$f":"$L21*InputT!EP32","v":0},{"$f":"$L21*InputT!EQ32","v":0},{"$f":"$L21*InputT!ER32","v":0},{"$f":"$L21*InputT!ES32","v":0},{"$f":"$L21*InputT!ET32","v":0},{"$f":"$L21*InputT!EU32","v":0},{"$f":"$L21*InputT!EV32","v":0},{"$f":"$L21*InputT!EW32","v":0},{"$f":"$L21*InputT!EX32","v":0},{"$f":"$L21*InputT!EY32","v":0},{"$f":"$L21*InputT!EZ32","v":0},{"$f":"$L21*InputT!FA32","v":0},{"$f":"$L21*InputT!FB32","v":0},{"$f":"$L21*InputT!FC32","v":0},{"$f":"$L21*InputT!FD32","v":0},{"$f":"$L21*InputT!FE32","v":0},{"$f":"$L21*InputT!FF32","v":0},{"$f":"$L21*InputT!FG32","v":0},{"$f":"$L21*InputT!FH32","v":0},{"$f":"$L21*InputT!FI32","v":0},{"$f":"$L21*InputT!FJ32","v":0},{"$f":"$L21*InputT!FK32","v":0},{"$f":"$L21*InputT!FL32","v":0},{"$f":"$L21*InputT!FM32","v":0},{"$f":"$L21*InputT!FN32","v":0},{"$f":"$L21*InputT!FO32","v":0},{"$f":"$L21*InputT!FP32","v":0},{"$f":"$L21*InputT!FQ32","v":0},{"$f":"$L21*InputT!FR32","v":0},{"$f":"$L21*InputT!FS32","v":0},{"$f":"$L21*InputT!FT32","v":0},{"$f":"$L21*InputT!FU32","v":0},{"$f":"$L21*InputT!FV32","v":0},{"$f":"$L21*InputT!FW32","v":0},{"$f":"$L21*InputT!FX32","v":0},{"$f":"$L21*InputT!FY32","v":0},{"$f":"$L21*InputT!FZ32","v":0},{"$f":"$L21*InputT!GA32","v":0},{"$f":"$L21*InputT!GB32","v":0},{"$f":"$L21*InputT!GC32","v":0},{"$f":"$L21*InputT!GD32","v":0},{"$f":"$L21*InputT!GE32","v":0},{"$f":"$L21*InputT!GF32","v":0},{"$f":"$L21*InputT!GG32","v":0},{"$f":"$L21*InputT!GH32","v":0},{"$f":"$L21*InputT!GI32","v":0},{"$f":"$L21*InputT!GJ32","v":0},{"$f":"$L21*InputT!GK32","v":0},{"$f":"$L21*InputT!GL32","v":0},{"$f":"$L21*InputT!GM32","v":0},{"$f":"$L21*InputT!GN32","v":0},{"$f":"$L21*InputT!GO32","v":0},{"$f":"$L21*InputT!GP32","v":0},{"$f":"$L21*InputT!GQ32","v":0},{"$f":"$L21*InputT!GR32","v":0},{"$f":"$L21*InputT!GS32","v":0},{"$f":"$L21*InputT!GT32","v":0},{"$f":"$L21*InputT!GU32","v":0},{"$f":"$L21*InputT!GV32","v":0},{"$f":"$L21*InputT!GW32","v":0},{"$f":"$L21*InputT!GX32","v":0},{"$f":"$L21*InputT!GY32","v":0},{"$f":"$L21*InputT!GZ32","v":0},{"$f":"$L21*InputT!HA32","v":0},{"$f":"$L21*InputT!HB32","v":0},{"$f":"$L21*InputT!HC32","v":0},{"$f":"$L21*InputT!HD32","v":0},{"$f":"$L21*InputT!HE32","v":0},{"$f":"$L21*InputT!HF32","v":0},{"$f":"$L21*InputT!HG32","v":0},{"$f":"$L21*InputT!HH32","v":0},{"$f":"$L21*InputT!HI32","v":0},{"$f":"$L21*InputT!HJ32","v":0},{"$f":"$L21*InputT!HK32","v":0},{"$f":"$L21*InputT!HL32","v":0},{"$f":"$L21*InputT!HM32","v":0},{"$f":"$L21*InputT!HN32","v":0},{"$f":"$L21*InputT!HO32","v":0},{"$f":"$L21*InputT!HP32","v":0},{"$f":"$L21*InputT!HQ32","v":0},{"$f":"$L21*InputT!HR32","v":0},{"$f":"$L21*InputT!HS32","v":0},{"$f":"$L21*InputT!HT32","v":0},{"$f":"$L21*InputT!HU32","v":0},{"$f":"$L21*InputT!HV32","v":0},{"$f":"$L21*InputT!HW32","v":0},{"$f":"$L21*InputT!HX32","v":0},{"$f":"$L21*InputT!HY32","v":0},{"$f":"$L21*InputT!HZ32","v":0},{"$f":"$L21*InputT!IA32","v":0},{"$f":"$L21*InputT!IB32","v":0},{"$f":"$L21*InputT!IC32","v":0},{"$f":"$L21*InputT!ID32","v":0},{"$f":"$L21*InputT!IE32","v":0},{"$f":"$L21*InputT!IF32","v":0},{"$f":"$L21*InputT!IG32","v":0}]
[null,null,{"$f":"InputC!C91","v":"Advisory Fee"},null,null,null,null,null,null,"$m",null,{"$f":"InputC!L91","v":1.5524111520000001},null,null,0,null,{"$f":"$L22*InputT!S33","v":0},{"$f":"$L22*InputT!T33","v":0},{"$f":"$L22*InputT!U33","v":0},{"$f":"$L22*InputT!V33","v":0},{"$f":"$L22*InputT!W33","v":0},{"$f":"$L22*InputT!X33","v":0},{"$f":"$L22*InputT!Y33","v":0},{"$f":"$L22*InputT!Z33","v":0},{"$f":"$L22*InputT!AA33","v":0},{"$f":"$L22*InputT!AB33","v":0},{"$f":"$L22*InputT!AC33","v":0},{"$f":"$L22*InputT!AD33","v":0},{"$f":"$L22*InputT!AE33","v":0},{"$f":"$L22*InputT!AF33","v":0},{"$f":"$L22*InputT!AG33","v":0},{"$f":"$L22*InputT!AH33","v":0},{"$f":"$L22*InputT!AI33","v":0},{"$f":"$L22*InputT!AJ33","v":0},{"$f":"$L22*InputT!AK33","v":0},{"$f":"$L22*InputT!AL33","v":0},{"$f":"$L22*InputT!AM33","v":0},{"$f":"$L22*InputT!AN33","v":0},{"$f":"$L22*InputT!AO33","v":0},{"$f":"$L22*InputT!AP33","v":0},{"$f":"$L22*InputT!AQ33","v":0},{"$f":"$L22*InputT!AR33","v":0},{"$f":"$L22*InputT!AS33","v":0},{"$f":"$L22*InputT!AT33","v":0},{"$f":"$L22*InputT!AU33","v":0},{"$f":"$L22*InputT!AV33","v":0},{"$f":"$L22*InputT!AW33","v":0},{"$f":"$L22*InputT!AX33","v":0},{"$f":"$L22*InputT!AY33","v":0},{"$f":"$L22*InputT!AZ33","v":0},{"$f":"$L22*InputT!BA33","v":0},{"$f":"$L22*InputT!BB33","v":0},{"$f":"$L22*InputT!BC33","v":0},{"$f":"$L22*InputT!BD33","v":0},{"$f":"$L22*InputT!BE33","v":0},{"$f":"$L22*InputT!BF33","v":0},{"$f":"$L22*InputT!BG33","v":0},{"$f":"$L22*InputT!BH33","v":0},{"$f":"$L22*InputT!BI33","v":0},{"$f":"$L22*InputT!BJ33","v":0},{"$f":"$L22*InputT!BK33","v":0},{"$f":"$L22*InputT!BL33","v":0},{"$f":"$L22*InputT!BM33","v":0},{"$f":"$L22*InputT!BN33","v":0},{"$f":"$L22*InputT!BO33","v":0},{"$f":"$L22*InputT!BP33","v":0},{"$f":"$L22*InputT!BQ33","v":0},{"$f":"$L22*InputT!BR33","v":0},{"$f":"$L22*InputT!BS33","v":0},{"$f":"$L22*InputT!BT33","v":0},{"$f":"$L22*InputT!BU33","v":0},{"$f":"$L22*InputT!BV33","v":0},{"$f":"$L22*InputT!BW33","v":0},{"$f":"$L22*InputT!BX33","v":0},{"$f":"$L22*InputT!BY33","v":0},{"$f":"$L22*InputT!BZ33","v":0},{"$f":"$L22*InputT!CA33","v":0},{"$f":"$L22*InputT!CB33","v":0},{"$f":"$L22*InputT!CC33","v":0},{"$f":"$L22*InputT!CD33","v":0},{"$f":"$L22*InputT!CE33","v":0},{"$f":"$L22*InputT!CF33","v":0},{"$f":"$L22*InputT!CG33","v":0},{"$f":"$L22*InputT!CH33","v":0},{"$f":"$L22*InputT!CI33","v":0},{"$f":"$L22*InputT!CJ33","v":0},{"$f":"$L22*InputT!CK33","v":0},{"$f":"$L22*InputT!CL33","v":0},{"$f":"$L22*InputT!CM33","v":0},{"$f":"$L22*InputT!CN33","v":0},{"$f":"$L22*InputT!CO33","v":0},{"$f":"$L22*InputT!CP33","v":0},{"$f":"$L22*InputT!CQ33","v":0},{"$f":"$L22*InputT!CR33","v":0},{"$f":"$L22*InputT!CS33","v":0},{"$f":"$L22*InputT!CT33","v":0},{"$f":"$L22*InputT!CU33","v":0},{"$f":"$L22*InputT!CV33","v":0},{"$f":"$L22*InputT!CW33","v":0},{"$f":"$L22*InputT!CX33","v":0},{"$f":"$L22*InputT!CY33","v":0},{"$f":"$L22*InputT!CZ33","v":0},{"$f":"$L22*InputT!DA33","v":0},{"$f":"$L22*InputT!DB33","v":0},{"$f":"$L22*InputT!DC33","v":0},{"$f":"$L22*InputT!DD33","v":0},{"$f":"$L22*InputT!DE33","v":0},{"$f":"$L22*InputT!DF33","v":0},{"$f":"$L22*InputT!DG33","v":0},{"$f":"$L22*InputT!DH33","v":0},{"$f":"$L22*InputT!DI33","v":0},{"$f":"$L22*InputT!DJ33","v":0},{"$f":"$L22*InputT!DK33","v":0},{"$f":"$L22*InputT!DL33","v":0},{"$f":"$L22*InputT!DM33","v":0},{"$f":"$L22*InputT!DN33","v":0},{"$f":"$L22*InputT!DO33","v":0},{"$f":"$L22*InputT!DP33","v":0},{"$f":"$L22*InputT!DQ33","v":0},{"$f":"$L22*InputT!DR33","v":0},{"$f":"$L22*InputT!DS33","v":0},{"$f":"$L22*InputT!DT33","v":0},{"$f":"$L22*InputT!DU33","v":0},{"$f":"$L22*InputT!DV33","v":0},{"$f":"$L22*InputT!DW33","v":0},{"$f":"$L22*InputT!DX33","v":0},{"$f":"$L22*InputT!DY33","v":0},{"$f":"$L22*InputT!DZ33","v":0},{"$f":"$L22*InputT!EA33","v":0},{"$f":"$L22*InputT!EB33","v":0},{"$f":"$L22*InputT!EC33","v":0},{"$f":"$L22*InputT!ED33","v":0},{"$f":"$L22*InputT!EE33","v":0},{"$f":"$L22*InputT!EF33","v":0},{"$f":"$L22*InputT!EG33","v":0},{"$f":"$L22*InputT!EH33","v":0},{"$f":"$L22*InputT!EI33","v":0},{"$f":"$L22*InputT!EJ33","v":0},{"$f":"$L22*InputT!EK33","v":0},{"$f":"$L22*InputT!EL33","v":0},{"$f":"$L22*InputT!EM33","v":0},{"$f":"$L22*InputT!EN33","v":0},{"$f":"$L22*InputT!EO33","v":0},{"$f":"$L22*InputT!EP33","v":0},{"$f":"$L22*InputT!EQ33","v":0},{"$f":"$L22*InputT!ER33","v":0},{"$f":"$L22*InputT!ES33","v":0},{"$f":"$L22*InputT!ET33","v":0},{"$f":"$L22*InputT!EU33","v":0},{"$f":"$L22*InputT!EV33","v":0},{"$f":"$L22*InputT!EW33","v":0},{"$f":"$L22*InputT!EX33","v":0},{"$f":"$L22*InputT!EY33","v":0},{"$f":"$L22*InputT!EZ33","v":0},{"$f":"$L22*InputT!FA33","v":0},{"$f":"$L22*InputT!FB33","v":0},{"$f":"$L22*InputT!FC33","v":0},{"$f":"$L22*InputT!FD33","v":0},{"$f":"$L22*InputT!FE33","v":0},{"$f":"$L22*InputT!FF33","v":0},{"$f":"$L22*InputT!FG33","v":0},{"$f":"$L22*InputT!FH33","v":0},{"$f":"$L22*InputT!FI33","v":0},{"$f":"$L22*InputT!FJ33","v":0},{"$f":"$L22*InputT!FK33","v":0},{"$f":"$L22*InputT!FL33","v":0},{"$f":"$L22*InputT!FM33","v":0},{"$f":"$L22*InputT!FN33","v":0},{"$f":"$L22*InputT!FO33","v":0},{"$f":"$L22*InputT!FP33","v":0},{"$f":"$L22*InputT!FQ33","v":0},{"$f":"$L22*InputT!FR33","v":0},{"$f":"$L22*InputT!FS33","v":0},{"$f":"$L22*InputT!FT33","v":0},{"$f":"$L22*InputT!FU33","v":0},{"$f":"$L22*InputT!FV33","v":0},{"$f":"$L22*InputT!FW33","v":0},{"$f":"$L22*InputT!FX33","v":0},{"$f":"$L22*InputT!FY33","v":0},{"$f":"$L22*InputT!FZ33","v":0},{"$f":"$L22*InputT!GA33","v":0},{"$f":"$L22*InputT!GB33","v":0},{"$f":"$L22*InputT!GC33","v":0},{"$f":"$L22*InputT!GD33","v":0},{"$f":"$L22*InputT!GE33","v":0},{"$f":"$L22*InputT!GF33","v":0},{"$f":"$L22*InputT!GG33","v":0},{"$f":"$L22*InputT!GH33","v":0},{"$f":"$L22*InputT!GI33","v":0},{"$f":"$L22*InputT!GJ33","v":0},{"$f":"$L22*InputT!GK33","v":0},{"$f":"$L22*InputT!GL33","v":0},{"$f":"$L22*InputT!GM33","v":0},{"$f":"$L22*InputT!GN33","v":0},{"$f":"$L22*InputT!GO33","v":0},{"$f":"$L22*InputT!GP33","v":0},{"$f":"$L22*InputT!GQ33","v":0},{"$f":"$L22*InputT!GR33","v":0},{"$f":"$L22*InputT!GS33","v":0},{"$f":"$L22*InputT!GT33","v":0},{"$f":"$L22*InputT!GU33","v":0},{"$f":"$L22*InputT!GV33","v":0},{"$f":"$L22*InputT!GW33","v":0},{"$f":"$L22*InputT!GX33","v":0},{"$f":"$L22*InputT!GY33","v":0},{"$f":"$L22*InputT!GZ33","v":0},{"$f":"$L22*InputT!HA33","v":0},{"$f":"$L22*InputT!HB33","v":0},{"$f":"$L22*InputT!HC33","v":0},{"$f":"$L22*InputT!HD33","v":0},{"$f":"$L22*InputT!HE33","v":0},{"$f":"$L22*InputT!HF33","v":0},{"$f":"$L22*InputT!HG33","v":0},{"$f":"$L22*InputT!HH33","v":0},{"$f":"$L22*InputT!HI33","v":0},{"$f":"$L22*InputT!HJ33","v":0},{"$f":"$L22*InputT!HK33","v":0},{"$f":"$L22*InputT!HL33","v":0},{"$f":"$L22*InputT!HM33","v":0},{"$f":"$L22*InputT!HN33","v":0},{"$f":"$L22*InputT!HO33","v":0},{"$f":"$L22*InputT!HP33","v":0},{"$f":"$L22*InputT!HQ33","v":0},{"$f":"$L22*InputT!HR33","v":0},{"$f":"$L22*InputT!HS33","v":0},{"$f":"$L22*InputT!HT33","v":0},{"$f":"$L22*InputT!HU33","v":0},{"$f":"$L22*InputT!HV33","v":0},{"$f":"$L22*InputT!HW33","v":0},{"$f":"$L22*InputT!HX33","v":0},{"$f":"$L22*InputT!HY33","v":0},{"$f":"$L22*InputT!HZ33","v":0},{"$f":"$L22*InputT!IA33","v":0},{"$f":"$L22*InputT!IB33","v":0},{"$f":"$L22*InputT!IC33","v":0},{"$f":"$L22*InputT!ID33","v":0},{"$f":"$L22*InputT!IE33","v":0},{"$f":"$L22*InputT!IF33","v":0},{"$f":"$L22*InputT!IG33","v":0}]
[null,null,{"$f":"InputC!C92","v":"[Spare]"},null,null,null,null,null,null,"$m",null,{"$f":"InputC!L92","v":0},null,null,0,null,{"$f":"$L23*InputT!S34","v":0},{"$f":"$L23*InputT!T34","v":0},{"$f":"$L23*InputT!U34","v":0},{"$f":"$L23*InputT!V34","v":0},{"$f":"$L23*InputT!W34","v":0},{"$f":"$L23*InputT!X34","v":0},{"$f":"$L23*InputT!Y34","v":0},{"$f":"$L23*InputT!Z34","v":0},{"$f":"$L23*InputT!AA34","v":0},{"$f":"$L23*InputT!AB34","v":0},{"$f":"$L23*InputT!AC34","v":0},{"$f":"$L23*InputT!AD34","v":0},{"$f":"$L23*InputT!AE34","v":0},{"$f":"$L23*InputT!AF34","v":0},{"$f":"$L23*InputT!AG34","v":0},{"$f":"$L23*InputT!AH34","v":0},{"$f":"$L23*InputT!AI34","v":0},{"$f":"$L23*InputT!AJ34","v":0},{"$f":"$L23*InputT!AK34","v":0},{"$f":"$L23*InputT!AL34","v":0},{"$f":"$L23*InputT!AM34","v":0},{"$f":"$L23*InputT!AN34","v":0},{"$f":"$L23*InputT!AO34","v":0},{"$f":"$L23*InputT!AP34","v":0},{"$f":"$L23*InputT!AQ34","v":0},{"$f":"$L23*InputT!AR34","v":0},{"$f":"$L23*InputT!AS34","v":0},{"$f":"$L23*InputT!AT34","v":0},{"$f":"$L23*InputT!AU34","v":0},{"$f":"$L23*InputT!AV34","v":0},{"$f":"$L23*InputT!AW34","v":0},{"$f":"$L23*InputT!AX34","v":0},{"$f":"$L23*InputT!AY34","v":0},{"$f":"$L23*InputT!AZ34","v":0},{"$f":"$L23*InputT!BA34","v":0},{"$f":"$L23*InputT!BB34","v":0},{"$f":"$L23*InputT!BC34","v":0},{"$f":"$L23*InputT!BD34","v":0},{"$f":"$L23*InputT!BE34","v":0},{"$f":"$L23*InputT!BF34","v":0},{"$f":"$L23*InputT!BG34","v":0},{"$f":"$L23*InputT!BH34","v":0},{"$f":"$L23*InputT!BI34","v":0},{"$f":"$L23*InputT!BJ34","v":0},{"$f":"$L23*InputT!BK34","v":0},{"$f":"$L23*InputT!BL34","v":0},{"$f":"$L23*InputT!BM34","v":0},{"$f":"$L23*InputT!BN34","v":0},{"$f":"$L23*InputT!BO34","v":0},{"$f":"$L23*InputT!BP34","v":0},{"$f":"$L23*InputT!BQ34","v":0},{"$f":"$L23*InputT!BR34","v":0},{"$f":"$L23*InputT!BS34","v":0},{"$f":"$L23*InputT!BT34","v":0},{"$f":"$L23*InputT!BU34","v":0},{"$f":"$L23*InputT!BV34","v":0},{"$f":"$L23*InputT!BW34","v":0},{"$f":"$L23*InputT!BX34","v":0},{"$f":"$L23*InputT!BY34","v":0},{"$f":"$L23*InputT!BZ34","v":0},{"$f":"$L23*InputT!CA34","v":0},{"$f":"$L23*InputT!CB34","v":0},{"$f":"$L23*InputT!CC34","v":0},{"$f":"$L23*InputT!CD34","v":0},{"$f":"$L23*InputT!CE34","v":0},{"$f":"$L23*InputT!CF34","v":0},{"$f":"$L23*InputT!CG34","v":0},{"$f":"$L23*InputT!CH34","v":0},{"$f":"$L23*InputT!CI34","v":0},{"$f":"$L23*InputT!CJ34","v":0},{"$f":"$L23*InputT!CK34","v":0},{"$f":"$L23*InputT!CL34","v":0},{"$f":"$L23*InputT!CM34","v":0},{"$f":"$L23*InputT!CN34","v":0},{"$f":"$L23*InputT!CO34","v":0},{"$f":"$L23*InputT!CP34","v":0},{"$f":"$L23*InputT!CQ34","v":0},{"$f":"$L23*InputT!CR34","v":0},{"$f":"$L23*InputT!CS34","v":0},{"$f":"$L23*InputT!CT34","v":0},{"$f":"$L23*InputT!CU34","v":0},{"$f":"$L23*InputT!CV34","v":0},{"$f":"$L23*InputT!CW34","v":0},{"$f":"$L23*InputT!CX34","v":0},{"$f":"$L23*InputT!CY34","v":0},{"$f":"$L23*InputT!CZ34","v":0},{"$f":"$L23*InputT!DA34","v":0},{"$f":"$L23*InputT!DB34","v":0},{"$f":"$L23*InputT!DC34","v":0},{"$f":"$L23*InputT!DD34","v":0},{"$f":"$L23*InputT!DE34","v":0},{"$f":"$L23*InputT!DF34","v":0},{"$f":"$L23*InputT!DG34","v":0},{"$f":"$L23*InputT!DH34","v":0},{"$f":"$L23*InputT!DI34","v":0},{"$f":"$L23*InputT!DJ34","v":0},{"$f":"$L23*InputT!DK34","v":0},{"$f":"$L23*InputT!DL34","v":0},{"$f":"$L23*InputT!DM34","v":0},{"$f":"$L23*InputT!DN34","v":0},{"$f":"$L23*InputT!DO34","v":0},{"$f":"$L23*InputT!DP34","v":0},{"$f":"$L23*InputT!DQ34","v":0},{"$f":"$L23*InputT!DR34","v":0},{"$f":"$L23*InputT!DS34","v":0},{"$f":"$L23*InputT!DT34","v":0},{"$f":"$L23*InputT!DU34","v":0},{"$f":"$L23*InputT!DV34","v":0},{"$f":"$L23*InputT!DW34","v":0},{"$f":"$L23*InputT!DX34","v":0},{"$f":"$L23*InputT!DY34","v":0},{"$f":"$L23*InputT!DZ34","v":0},{"$f":"$L23*InputT!EA34","v":0},{"$f":"$L23*InputT!EB34","v":0},{"$f":"$L23*InputT!EC34","v":0},{"$f":"$L23*InputT!ED34","v":0},{"$f":"$L23*InputT!EE34","v":0},{"$f":"$L23*InputT!EF34","v":0},{"$f":"$L23*InputT!EG34","v":0},{"$f":"$L23*InputT!EH34","v":0},{"$f":"$L23*InputT!EI34","v":0},{"$f":"$L23*InputT!EJ34","v":0},{"$f":"$L23*InputT!EK34","v":0},{"$f":"$L23*InputT!EL34","v":0},{"$f":"$L23*InputT!EM34","v":0},{"$f":"$L23*InputT!EN34","v":0},{"$f":"$L23*InputT!EO34","v":0},{"$f":"$L23*InputT!EP34","v":0},{"$f":"$L23*InputT!EQ34","v":0},{"$f":"$L23*InputT!ER34","v":0},{"$f":"$L23*InputT!ES34","v":0},{"$f":"$L23*InputT!ET34","v":0},{"$f":"$L23*InputT!EU34","v":0},{"$f":"$L23*InputT!EV34","v":0},{"$f":"$L23*InputT!EW34","v":0},{"$f":"$L23*InputT!EX34","v":0},{"$f":"$L23*InputT!EY34","v":0},{"$f":"$L23*InputT!EZ34","v":0},{"$f":"$L23*InputT!FA34","v":0},{"$f":"$L23*InputT!FB34","v":0},{"$f":"$L23*InputT!FC34","v":0},{"$f":"$L23*InputT!FD34","v":0},{"$f":"$L23*InputT!FE34","v":0},{"$f":"$L23*InputT!FF34","v":0},{"$f":"$L23*InputT!FG34","v":0},{"$f":"$L23*InputT!FH34","v":0},{"$f":"$L23*InputT!FI34","v":0},{"$f":"$L23*InputT!FJ34","v":0},{"$f":"$L23*InputT!FK34","v":0},{"$f":"$L23*InputT!FL34","v":0},{"$f":"$L23*InputT!FM34","v":0},{"$f":"$L23*InputT!FN34","v":0},{"$f":"$L23*InputT!FO34","v":0},{"$f":"$L23*InputT!FP34","v":0},{"$f":"$L23*InputT!FQ34","v":0},{"$f":"$L23*InputT!FR34","v":0},{"$f":"$L23*InputT!FS34","v":0},{"$f":"$L23*InputT!FT34","v":0},{"$f":"$L23*InputT!FU34","v":0},{"$f":"$L23*InputT!FV34","v":0},{"$f":"$L23*InputT!FW34","v":0},{"$f":"$L23*InputT!FX34","v":0},{"$f":"$L23*InputT!FY34","v":0},{"$f":"$L23*InputT!FZ34","v":0},{"$f":"$L23*InputT!GA34","v":0},{"$f":"$L23*InputT!GB34","v":0},{"$f":"$L23*InputT!GC34","v":0},{"$f":"$L23*InputT!GD34","v":0},{"$f":"$L23*InputT!GE34","v":0},{"$f":"$L23*InputT!GF34","v":0},{"$f":"$L23*InputT!GG34","v":0},{"$f":"$L23*InputT!GH34","v":0},{"$f":"$L23*InputT!GI34","v":0},{"$f":"$L23*InputT!GJ34","v":0},{"$f":"$L23*InputT!GK34","v":0},{"$f":"$L23*InputT!GL34","v":0},{"$f":"$L23*InputT!GM34","v":0},{"$f":"$L23*InputT!GN34","v":0},{"$f":"$L23*InputT!GO34","v":0},{"$f":"$L23*InputT!GP34","v":0},{"$f":"$L23*InputT!GQ34","v":0},{"$f":"$L23*InputT!GR34","v":0},{"$f":"$L23*InputT!GS34","v":0},{"$f":"$L23*InputT!GT34","v":0},{"$f":"$L23*InputT!GU34","v":0},{"$f":"$L23*InputT!GV34","v":0},{"$f":"$L23*InputT!GW34","v":0},{"$f":"$L23*InputT!GX34","v":0},{"$f":"$L23*InputT!GY34","v":0},{"$f":"$L23*InputT!GZ34","v":0},{"$f":"$L23*InputT!HA34","v":0},{"$f":"$L23*InputT!HB34","v":0},{"$f":"$L23*InputT!HC34","v":0},{"$f":"$L23*InputT!HD34","v":0},{"$f":"$L23*InputT!HE34","v":0},{"$f":"$L23*InputT!HF34","v":0},{"$f":"$L23*InputT!HG34","v":0},{"$f":"$L23*InputT!HH34","v":0},{"$f":"$L23*InputT!HI34","v":0},{"$f":"$L23*InputT!HJ34","v":0},{"$f":"$L23*InputT!HK34","v":0},{"$f":"$L23*InputT!HL34","v":0},{"$f":"$L23*InputT!HM34","v":0},{"$f":"$L23*InputT!HN34","v":0},{"$f":"$L23*InputT!HO34","v":0},{"$f":"$L23*InputT!HP34","v":0},{"$f":"$L23*InputT!HQ34","v":0},{"$f":"$L23*InputT!HR34","v":0},{"$f":"$L23*InputT!HS34","v":0},{"$f":"$L23*InputT!HT34","v":0},{"$f":"$L23*InputT!HU34","v":0},{"$f":"$L23*InputT!HV34","v":0},{"$f":"$L23*InputT!HW34","v":0},{"$f":"$L23*InputT!HX34","v":0},{"$f":"$L23*InputT!HY34","v":0},{"$f":"$L23*InputT!HZ34","v":0},{"$f":"$L23*InputT!IA34","v":0},{"$f":"$L23*InputT!IB34","v":0},{"$f":"$L23*InputT!IC34","v":0},{"$f":"$L23*InputT!ID34","v":0},{"$f":"$L23*InputT!IE34","v":0},{"$f":"$L23*InputT!IF34","v":0},{"$f":"$L23*InputT!IG34","v":0}]
[null,null,{"$f":"InputC!C93","v":"[Spare]"},null,null,null,null,null,null,"$m",null,{"$f":"InputC!L93","v":0},null,null,0,null,{"$f":"$L24*InputT!S35","v":0},{"$f":"$L24*InputT!T35","v":0},{"$f":"$L24*InputT!U35","v":0},{"$f":"$L24*InputT!V35","v":0},{"$f":"$L24*InputT!W35","v":0},{"$f":"$L24*InputT!X35","v":0},{"$f":"$L24*InputT!Y35","v":0},{"$f":"$L24*InputT!Z35","v":0},{"$f":"$L24*InputT!AA35","v":0},{"$f":"$L24*InputT!AB35","v":0},{"$f":"$L24*InputT!AC35","v":0},{"$f":"$L24*InputT!AD35","v":0},{"$f":"$L24*InputT!AE35","v":0},{"$f":"$L24*InputT!AF35","v":0},{"$f":"$L24*InputT!AG35","v":0},{"$f":"$L24*InputT!AH35","v":0},{"$f":"$L24*InputT!AI35","v":0},{"$f":"$L24*InputT!AJ35","v":0},{"$f":"$L24*InputT!AK35","v":0},{"$f":"$L24*InputT!AL35","v":0},{"$f":"$L24*InputT!AM35","v":0},{"$f":"$L24*InputT!AN35","v":0},{"$f":"$L24*InputT!AO35","v":0},{"$f":"$L24*InputT!AP35","v":0},{"$f":"$L24*InputT!AQ35","v":0},{"$f":"$L24*InputT!AR35","v":0},{"$f":"$L24*InputT!AS35","v":0},{"$f":"$L24*InputT!AT35","v":0},{"$f":"$L24*InputT!AU35","v":0},{"$f":"$L24*InputT!AV35","v":0},{"$f":"$L24*InputT!AW35","v":0},{"$f":"$L24*InputT!AX35","v":0},{"$f":"$L24*InputT!AY35","v":0},{"$f":"$L24*InputT!AZ35","v":0},{"$f":"$L24*InputT!BA35","v":0},{"$f":"$L24*InputT!BB35","v":0},{"$f":"$L24*InputT!BC35","v":0},{"$f":"$L24*InputT!BD35","v":0},{"$f":"$L24*InputT!BE35","v":0},{"$f":"$L24*InputT!BF35","v":0},{"$f":"$L24*InputT!BG35","v":0},{"$f":"$L24*InputT!BH35","v":0},{"$f":"$L24*InputT!BI35","v":0},{"$f":"$L24*InputT!BJ35","v":0},{"$f":"$L24*InputT!BK35","v":0},{"$f":"$L24*InputT!BL35","v":0},{"$f":"$L24*InputT!BM35","v":0},{"$f":"$L24*InputT!BN35","v":0},{"$f":"$L24*InputT!BO35","v":0},{"$f":"$L24*InputT!BP35","v":0},{"$f":"$L24*InputT!BQ35","v":0},{"$f":"$L24*InputT!BR35","v":0},{"$f":"$L24*InputT!BS35","v":0},{"$f":"$L24*InputT!BT35","v":0},{"$f":"$L24*InputT!BU35","v":0},{"$f":"$L24*InputT!BV35","v":0},{"$f":"$L24*InputT!BW35","v":0},{"$f":"$L24*InputT!BX35","v":0},{"$f":"$L24*InputT!BY35","v":0},{"$f":"$L24*InputT!BZ35","v":0},{"$f":"$L24*InputT!CA35","v":0},{"$f":"$L24*InputT!CB35","v":0},{"$f":"$L24*InputT!CC35","v":0},{"$f":"$L24*InputT!CD35","v":0},{"$f":"$L24*InputT!CE35","v":0},{"$f":"$L24*InputT!CF35","v":0},{"$f":"$L24*InputT!CG35","v":0},{"$f":"$L24*InputT!CH35","v":0},{"$f":"$L24*InputT!CI35","v":0},{"$f":"$L24*InputT!CJ35","v":0},{"$f":"$L24*InputT!CK35","v":0},{"$f":"$L24*InputT!CL35","v":0},{"$f":"$L24*InputT!CM35","v":0},{"$f":"$L24*InputT!CN35","v":0},{"$f":"$L24*InputT!CO35","v":0},{"$f":"$L24*InputT!CP35","v":0},{"$f":"$L24*InputT!CQ35","v":0},{"$f":"$L24*InputT!CR35","v":0},{"$f":"$L24*InputT!CS35","v":0},{"$f":"$L24*InputT!CT35","v":0},{"$f":"$L24*InputT!CU35","v":0},{"$f":"$L24*InputT!CV35","v":0},{"$f":"$L24*InputT!CW35","v":0},{"$f":"$L24*InputT!CX35","v":0},{"$f":"$L24*InputT!CY35","v":0},{"$f":"$L24*InputT!CZ35","v":0},{"$f":"$L24*InputT!DA35","v":0},{"$f":"$L24*InputT!DB35","v":0},{"$f":"$L24*InputT!DC35","v":0},{"$f":"$L24*InputT!DD35","v":0},{"$f":"$L24*InputT!DE35","v":0},{"$f":"$L24*InputT!DF35","v":0},{"$f":"$L24*InputT!DG35","v":0},{"$f":"$L24*InputT!DH35","v":0},{"$f":"$L24*InputT!DI35","v":0},{"$f":"$L24*InputT!DJ35","v":0},{"$f":"$L24*InputT!DK35","v":0},{"$f":"$L24*InputT!DL35","v":0},{"$f":"$L24*InputT!DM35","v":0},{"$f":"$L24*InputT!DN35","v":0},{"$f":"$L24*InputT!DO35","v":0},{"$f":"$L24*InputT!DP35","v":0},{"$f":"$L24*InputT!DQ35","v":0},{"$f":"$L24*InputT!DR35","v":0},{"$f":"$L24*InputT!DS35","v":0},{"$f":"$L24*InputT!DT35","v":0},{"$f":"$L24*InputT!DU35","v":0},{"$f":"$L24*InputT!DV35","v":0},{"$f":"$L24*InputT!DW35","v":0},{"$f":"$L24*InputT!DX35","v":0},{"$f":"$L24*InputT!DY35","v":0},{"$f":"$L24*InputT!DZ35","v":0},{"$f":"$L24*InputT!EA35","v":0},{"$f":"$L24*InputT!EB35","v":0},{"$f":"$L24*InputT!EC35","v":0},{"$f":"$L24*InputT!ED35","v":0},{"$f":"$L24*InputT!EE35","v":0},{"$f":"$L24*InputT!EF35","v":0},{"$f":"$L24*InputT!EG35","v":0},{"$f":"$L24*InputT!EH35","v":0},{"$f":"$L24*InputT!EI35","v":0},{"$f":"$L24*InputT!EJ35","v":0},{"$f":"$L24*InputT!EK35","v":0},{"$f":"$L24*InputT!EL35","v":0},{"$f":"$L24*InputT!EM35","v":0},{"$f":"$L24*InputT!EN35","v":0},{"$f":"$L24*InputT!EO35","v":0},{"$f":"$L24*InputT!EP35","v":0},{"$f":"$L24*InputT!EQ35","v":0},{"$f":"$L24*InputT!ER35","v":0},{"$f":"$L24*InputT!ES35","v":0},{"$f":"$L24*InputT!ET35","v":0},{"$f":"$L24*InputT!EU35","v":0},{"$f":"$L24*InputT!EV35","v":0},{"$f":"$L24*InputT!EW35","v":0},{"$f":"$L24*InputT!EX35","v":0},{"$f":"$L24*InputT!EY35","v":0},{"$f":"$L24*InputT!EZ35","v":0},{"$f":"$L24*InputT!FA35","v":0},{"$f":"$L24*InputT!FB35","v":0},{"$f":"$L24*InputT!FC35","v":0},{"$f":"$L24*InputT!FD35","v":0},{"$f":"$L24*InputT!FE35","v":0},{"$f":"$L24*InputT!FF35","v":0},{"$f":"$L24*InputT!FG35","v":0},{"$f":"$L24*InputT!FH35","v":0},{"$f":"$L24*InputT!FI35","v":0},{"$f":"$L24*InputT!FJ35","v":0},{"$f":"$L24*InputT!FK35","v":0},{"$f":"$L24*InputT!FL35","v":0},{"$f":"$L24*InputT!FM35","v":0},{"$f":"$L24*InputT!FN35","v":0},{"$f":"$L24*InputT!FO35","v":0},{"$f":"$L24*InputT!FP35","v":0},{"$f":"$L24*InputT!FQ35","v":0},{"$f":"$L24*InputT!FR35","v":0},{"$f":"$L24*InputT!FS35","v":0},{"$f":"$L24*InputT!FT35","v":0},{"$f":"$L24*InputT!FU35","v":0},{"$f":"$L24*InputT!FV35","v":0},{"$f":"$L24*InputT!FW35","v":0},{"$f":"$L24*InputT!FX35","v":0},{"$f":"$L24*InputT!FY35","v":0},{"$f":"$L24*InputT!FZ35","v":0},{"$f":"$L24*InputT!GA35","v":0},{"$f":"$L24*InputT!GB35","v":0},{"$f":"$L24*InputT!GC35","v":0},{"$f":"$L24*InputT!GD35","v":0},{"$f":"$L24*InputT!GE35","v":0},{"$f":"$L24*InputT!GF35","v":0},{"$f":"$L24*InputT!GG35","v":0},{"$f":"$L24*InputT!GH35","v":0},{"$f":"$L24*InputT!GI35","v":0},{"$f":"$L24*InputT!GJ35","v":0},{"$f":"$L24*InputT!GK35","v":0},{"$f":"$L24*InputT!GL35","v":0},{"$f":"$L24*InputT!GM35","v":0},{"$f":"$L24*InputT!GN35","v":0},{"$f":"$L24*InputT!GO35","v":0},{"$f":"$L24*InputT!GP35","v":0},{"$f":"$L24*InputT!GQ35","v":0},{"$f":"$L24*InputT!GR35","v":0},{"$f":"$L24*InputT!GS35","v":0},{"$f":"$L24*InputT!GT35","v":0},{"$f":"$L24*InputT!GU35","v":0},{"$f":"$L24*InputT!GV35","v":0},{"$f":"$L24*InputT!GW35","v":0},{"$f":"$L24*InputT!GX35","v":0},{"$f":"$L24*InputT!GY35","v":0},{"$f":"$L24*InputT!GZ35","v":0},{"$f":"$L24*InputT!HA35","v":0},{"$f":"$L24*InputT!HB35","v":0},{"$f":"$L24*InputT!HC35","v":0},{"$f":"$L24*InputT!HD35","v":0},{"$f":"$L24*InputT!HE35","v":0},{"$f":"$L24*InputT!HF35","v":0},{"$f":"$L24*InputT!HG35","v":0},{"$f":"$L24*InputT!HH35","v":0},{"$f":"$L24*InputT!HI35","v":0},{"$f":"$L24*InputT!HJ35","v":0},{"$f":"$L24*InputT!HK35","v":0},{"$f":"$L24*InputT!HL35","v":0},{"$f":"$L24*InputT!HM35","v":0},{"$f":"$L24*InputT!HN35","v":0},{"$f":"$L24*InputT!HO35","v":0},{"$f":"$L24*InputT!HP35","v":0},{"$f":"$L24*InputT!HQ35","v":0},{"$f":"$L24*InputT!HR35","v":0},{"$f":"$L24*InputT!HS35","v":0},{"$f":"$L24*InputT!HT35","v":0},{"$f":"$L24*InputT!HU35","v":0},{"$f":"$L24*InputT!HV35","v":0},{"$f":"$L24*InputT!HW35","v":0},{"$f":"$L24*InputT!HX35","v":0},{"$f":"$L24*InputT!HY35","v":0},{"$f":"$L24*InputT!HZ35","v":0},{"$f":"$L24*InputT!IA35","v":0},{"$f":"$L24*InputT!IB35","v":0},{"$f":"$L24*InputT!IC35","v":0},{"$f":"$L24*InputT!ID35","v":0},{"$f":"$L24*InputT!IE35","v":0},{"$f":"$L24*InputT!IF35","v":0},{"$f":"$L24*InputT!IG35","v":0}]
[null,null,{"$f":"InputC!C94","v":"[Spare]"},null,null,null,null,null,null,"$m",null,{"$f":"InputC!L94","v":0},null,null,0,null,{"$f":"$L25*InputT!S36","v":0},{"$f":"$L25*InputT!T36","v":0},{"$f":"$L25*InputT!U36","v":0},{"$f":"$L25*InputT!V36","v":0},{"$f":"$L25*InputT!W36","v":0},{"$f":"$L25*InputT!X36","v":0},{"$f":"$L25*InputT!Y36","v":0},{"$f":"$L25*InputT!Z36","v":0},{"$f":"$L25*InputT!AA36","v":0},{"$f":"$L25*InputT!AB36","v":0},{"$f":"$L25*InputT!AC36","v":0},{"$f":"$L25*InputT!AD36","v":0},{"$f":"$L25*InputT!AE36","v":0},{"$f":"$L25*InputT!AF36","v":0},{"$f":"$L25*InputT!AG36","v":0},{"$f":"$L25*InputT!AH36","v":0},{"$f":"$L25*InputT!AI36","v":0},{"$f":"$L25*InputT!AJ36","v":0},{"$f":"$L25*InputT!AK36","v":0},{"$f":"$L25*InputT!AL36","v":0},{"$f":"$L25*InputT!AM36","v":0},{"$f":"$L25*InputT!AN36","v":0},{"$f":"$L25*InputT!AO36","v":0},{"$f":"$L25*InputT!AP36","v":0},{"$f":"$L25*InputT!AQ36","v":0},{"$f":"$L25*InputT!AR36","v":0},{"$f":"$L25*InputT!AS36","v":0},{"$f":"$L25*InputT!AT36","v":0},{"$f":"$L25*InputT!AU36","v":0},{"$f":"$L25*InputT!AV36","v":0},{"$f":"$L25*InputT!AW36","v":0},{"$f":"$L25*InputT!AX36","v":0},{"$f":"$L25*InputT!AY36","v":0},{"$f":"$L25*InputT!AZ36","v":0},{"$f":"$L25*InputT!BA36","v":0},{"$f":"$L25*InputT!BB36","v":0},{"$f":"$L25*InputT!BC36","v":0},{"$f":"$L25*InputT!BD36","v":0},{"$f":"$L25*InputT!BE36","v":0},{"$f":"$L25*InputT!BF36","v":0},{"$f":"$L25*InputT!BG36","v":0},{"$f":"$L25*InputT!BH36","v":0},{"$f":"$L25*InputT!BI36","v":0},{"$f":"$L25*InputT!BJ36","v":0},{"$f":"$L25*InputT!BK36","v":0},{"$f":"$L25*InputT!BL36","v":0},{"$f":"$L25*InputT!BM36","v":0},{"$f":"$L25*InputT!BN36","v":0},{"$f":"$L25*InputT!BO36","v":0},{"$f":"$L25*InputT!BP36","v":0},{"$f":"$L25*InputT!BQ36","v":0},{"$f":"$L25*InputT!BR36","v":0},{"$f":"$L25*InputT!BS36","v":0},{"$f":"$L25*InputT!BT36","v":0},{"$f":"$L25*InputT!BU36","v":0},{"$f":"$L25*InputT!BV36","v":0},{"$f":"$L25*InputT!BW36","v":0},{"$f":"$L25*InputT!BX36","v":0},{"$f":"$L25*InputT!BY36","v":0},{"$f":"$L25*InputT!BZ36","v":0},{"$f":"$L25*InputT!CA36","v":0},{"$f":"$L25*InputT!CB36","v":0},{"$f":"$L25*InputT!CC36","v":0},{"$f":"$L25*InputT!CD36","v":0},{"$f":"$L25*InputT!CE36","v":0},{"$f":"$L25*InputT!CF36","v":0},{"$f":"$L25*InputT!CG36","v":0},{"$f":"$L25*InputT!CH36","v":0},{"$f":"$L25*InputT!CI36","v":0},{"$f":"$L25*InputT!CJ36","v":0},{"$f":"$L25*InputT!CK36","v":0},{"$f":"$L25*InputT!CL36","v":0},{"$f":"$L25*InputT!CM36","v":0},{"$f":"$L25*InputT!CN36","v":0},{"$f":"$L25*InputT!CO36","v":0},{"$f":"$L25*InputT!CP36","v":0},{"$f":"$L25*InputT!CQ36","v":0},{"$f":"$L25*InputT!CR36","v":0},{"$f":"$L25*InputT!CS36","v":0},{"$f":"$L25*InputT!CT36","v":0},{"$f":"$L25*InputT!CU36","v":0},{"$f":"$L25*InputT!CV36","v":0},{"$f":"$L25*InputT!CW36","v":0},{"$f":"$L25*InputT!CX36","v":0},{"$f":"$L25*InputT!CY36","v":0},{"$f":"$L25*InputT!CZ36","v":0},{"$f":"$L25*InputT!DA36","v":0},{"$f":"$L25*InputT!DB36","v":0},{"$f":"$L25*InputT!DC36","v":0},{"$f":"$L25*InputT!DD36","v":0},{"$f":"$L25*InputT!DE36","v":0},{"$f":"$L25*InputT!DF36","v":0},{"$f":"$L25*InputT!DG36","v":0},{"$f":"$L25*InputT!DH36","v":0},{"$f":"$L25*InputT!DI36","v":0},{"$f":"$L25*InputT!DJ36","v":0},{"$f":"$L25*InputT!DK36","v":0},{"$f":"$L25*InputT!DL36","v":0},{"$f":"$L25*InputT!DM36","v":0},{"$f":"$L25*InputT!DN36","v":0},{"$f":"$L25*InputT!DO36","v":0},{"$f":"$L25*InputT!DP36","v":0},{"$f":"$L25*InputT!DQ36","v":0},{"$f":"$L25*InputT!DR36","v":0},{"$f":"$L25*InputT!DS36","v":0},{"$f":"$L25*InputT!DT36","v":0},{"$f":"$L25*InputT!DU36","v":0},{"$f":"$L25*InputT!DV36","v":0},{"$f":"$L25*InputT!DW36","v":0},{"$f":"$L25*InputT!DX36","v":0},{"$f":"$L25*InputT!DY36","v":0},{"$f":"$L25*InputT!DZ36","v":0},{"$f":"$L25*InputT!EA36","v":0},{"$f":"$L25*InputT!EB36","v":0},{"$f":"$L25*InputT!EC36","v":0},{"$f":"$L25*InputT!ED36","v":0},{"$f":"$L25*InputT!EE36","v":0},{"$f":"$L25*InputT!EF36","v":0},{"$f":"$L25*InputT!EG36","v":0},{"$f":"$L25*InputT!EH36","v":0},{"$f":"$L25*InputT!EI36","v":0},{"$f":"$L25*InputT!EJ36","v":0},{"$f":"$L25*InputT!EK36","v":0},{"$f":"$L25*InputT!EL36","v":0},{"$f":"$L25*InputT!EM36","v":0},{"$f":"$L25*InputT!EN36","v":0},{"$f":"$L25*InputT!EO36","v":0},{"$f":"$L25*InputT!EP36","v":0},{"$f":"$L25*InputT!EQ36","v":0},{"$f":"$L25*InputT!ER36","v":0},{"$f":"$L25*InputT!ES36","v":0},{"$f":"$L25*InputT!ET36","v":0},{"$f":"$L25*InputT!EU36","v":0},{"$f":"$L25*InputT!EV36","v":0},{"$f":"$L25*InputT!EW36","v":0},{"$f":"$L25*InputT!EX36","v":0},{"$f":"$L25*InputT!EY36","v":0},{"$f":"$L25*InputT!EZ36","v":0},{"$f":"$L25*InputT!FA36","v":0},{"$f":"$L25*InputT!FB36","v":0},{"$f":"$L25*InputT!FC36","v":0},{"$f":"$L25*InputT!FD36","v":0},{"$f":"$L25*InputT!FE36","v":0},{"$f":"$L25*InputT!FF36","v":0},{"$f":"$L25*InputT!FG36","v":0},{"$f":"$L25*InputT!FH36","v":0},{"$f":"$L25*InputT!FI36","v":0},{"$f":"$L25*InputT!FJ36","v":0},{"$f":"$L25*InputT!FK36","v":0},{"$f":"$L25*InputT!FL36","v":0},{"$f":"$L25*InputT!FM36","v":0},{"$f":"$L25*InputT!FN36","v":0},{"$f":"$L25*InputT!FO36","v":0},{"$f":"$L25*InputT!FP36","v":0},{"$f":"$L25*InputT!FQ36","v":0},{"$f":"$L25*InputT!FR36","v":0},{"$f":"$L25*InputT!FS36","v":0},{"$f":"$L25*InputT!FT36","v":0},{"$f":"$L25*InputT!FU36","v":0},{"$f":"$L25*InputT!FV36","v":0},{"$f":"$L25*InputT!FW36","v":0},{"$f":"$L25*InputT!FX36","v":0},{"$f":"$L25*InputT!FY36","v":0},{"$f":"$L25*InputT!FZ36","v":0},{"$f":"$L25*InputT!GA36","v":0},{"$f":"$L25*InputT!GB36","v":0},{"$f":"$L25*InputT!GC36","v":0},{"$f":"$L25*InputT!GD36","v":0},{"$f":"$L25*InputT!GE36","v":0},{"$f":"$L25*InputT!GF36","v":0},{"$f":"$L25*InputT!GG36","v":0},{"$f":"$L25*InputT!GH36","v":0},{"$f":"$L25*InputT!GI36","v":0},{"$f":"$L25*InputT!GJ36","v":0},{"$f":"$L25*InputT!GK36","v":0},{"$f":"$L25*InputT!GL36","v":0},{"$f":"$L25*InputT!GM36","v":0},{"$f":"$L25*InputT!GN36","v":0},{"$f":"$L25*InputT!GO36","v":0},{"$f":"$L25*InputT!GP36","v":0},{"$f":"$L25*InputT!GQ36","v":0},{"$f":"$L25*InputT!GR36","v":0},{"$f":"$L25*InputT!GS36","v":0},{"$f":"$L25*InputT!GT36","v":0},{"$f":"$L25*InputT!GU36","v":0},{"$f":"$L25*InputT!GV36","v":0},{"$f":"$L25*InputT!GW36","v":0},{"$f":"$L25*InputT!GX36","v":0},{"$f":"$L25*InputT!GY36","v":0},{"$f":"$L25*InputT!GZ36","v":0},{"$f":"$L25*InputT!HA36","v":0},{"$f":"$L25*InputT!HB36","v":0},{"$f":"$L25*InputT!HC36","v":0},{"$f":"$L25*InputT!HD36","v":0},{"$f":"$L25*InputT!HE36","v":0},{"$f":"$L25*InputT!HF36","v":0},{"$f":"$L25*InputT!HG36","v":0},{"$f":"$L25*InputT!HH36","v":0},{"$f":"$L25*InputT!HI36","v":0},{"$f":"$L25*InputT!HJ36","v":0},{"$f":"$L25*InputT!HK36","v":0},{"$f":"$L25*InputT!HL36","v":0},{"$f":"$L25*InputT!HM36","v":0},{"$f":"$L25*InputT!HN36","v":0},{"$f":"$L25*InputT!HO36","v":0},{"$f":"$L25*InputT!HP36","v":0},{"$f":"$L25*InputT!HQ36","v":0},{"$f":"$L25*InputT!HR36","v":0},{"$f":"$L25*InputT!HS36","v":0},{"$f":"$L25*InputT!HT36","v":0},{"$f":"$L25*InputT!HU36","v":0},{"$f":"$L25*InputT!HV36","v":0},{"$f":"$L25*InputT!HW36","v":0},{"$f":"$L25*InputT!HX36","v":0},{"$f":"$L25*InputT!HY36","v":0},{"$f":"$L25*InputT!HZ36","v":0},{"$f":"$L25*InputT!IA36","v":0},{"$f":"$L25*InputT!IB36","v":0},{"$f":"$L25*InputT!IC36","v":0},{"$f":"$L25*InputT!ID36","v":0},{"$f":"$L25*InputT!IE36","v":0},{"$f":"$L25*InputT!IF36","v":0},{"$f":"$L25*InputT!IG36","v":0}]
[null,null,{"$f":"InputC!C95","v":"[Spare]"},null,null,null,null,null,null,"$m",null,{"$f":"InputC!L95","v":0},null,null,0,null,{"$f":"$L26*InputT!S37","v":0},{"$f":"$L26*InputT!T37","v":0},{"$f":"$L26*InputT!U37","v":0},{"$f":"$L26*InputT!V37","v":0},{"$f":"$L26*InputT!W37","v":0},{"$f":"$L26*InputT!X37","v":0},{"$f":"$L26*InputT!Y37","v":0},{"$f":"$L26*InputT!Z37","v":0},{"$f":"$L26*InputT!AA37","v":0},{"$f":"$L26*InputT!AB37","v":0},{"$f":"$L26*InputT!AC37","v":0},{"$f":"$L26*InputT!AD37","v":0},{"$f":"$L26*InputT!AE37","v":0},{"$f":"$L26*InputT!AF37","v":0},{"$f":"$L26*InputT!AG37","v":0},{"$f":"$L26*InputT!AH37","v":0},{"$f":"$L26*InputT!AI37","v":0},{"$f":"$L26*InputT!AJ37","v":0},{"$f":"$L26*InputT!AK37","v":0},{"$f":"$L26*InputT!AL37","v":0},{"$f":"$L26*InputT!AM37","v":0},{"$f":"$L26*InputT!AN37","v":0},{"$f":"$L26*InputT!AO37","v":0},{"$f":"$L26*InputT!AP37","v":0},{"$f":"$L26*InputT!AQ37","v":0},{"$f":"$L26*InputT!AR37","v":0},{"$f":"$L26*InputT!AS37","v":0},{"$f":"$L26*InputT!AT37","v":0},{"$f":"$L26*InputT!AU37","v":0},{"$f":"$L26*InputT!AV37","v":0},{"$f":"$L26*InputT!AW37","v":0},{"$f":"$L26*InputT!AX37","v":0},{"$f":"$L26*InputT!AY37","v":0},{"$f":"$L26*InputT!AZ37","v":0},{"$f":"$L26*InputT!BA37","v":0},{"$f":"$L26*InputT!BB37","v":0},{"$f":"$L26*InputT!BC37","v":0},{"$f":"$L26*InputT!BD37","v":0},{"$f":"$L26*InputT!BE37","v":0},{"$f":"$L26*InputT!BF37","v":0},{"$f":"$L26*InputT!BG37","v":0},{"$f":"$L26*InputT!BH37","v":0},{"$f":"$L26*InputT!BI37","v":0},{"$f":"$L26*InputT!BJ37","v":0},{"$f":"$L26*InputT!BK37","v":0},{"$f":"$L26*InputT!BL37","v":0},{"$f":"$L26*InputT!BM37","v":0},{"$f":"$L26*InputT!BN37","v":0},{"$f":"$L26*InputT!BO37","v":0},{"$f":"$L26*InputT!BP37","v":0},{"$f":"$L26*InputT!BQ37","v":0},{"$f":"$L26*InputT!BR37","v":0},{"$f":"$L26*InputT!BS37","v":0},{"$f":"$L26*InputT!BT37","v":0},{"$f":"$L26*InputT!BU37","v":0},{"$f":"$L26*InputT!BV37","v":0},{"$f":"$L26*InputT!BW37","v":0},{"$f":"$L26*InputT!BX37","v":0},{"$f":"$L26*InputT!BY37","v":0},{"$f":"$L26*InputT!BZ37","v":0},{"$f":"$L26*InputT!CA37","v":0},{"$f":"$L26*InputT!CB37","v":0},{"$f":"$L26*InputT!CC37","v":0},{"$f":"$L26*InputT!CD37","v":0},{"$f":"$L26*InputT!CE37","v":0},{"$f":"$L26*InputT!CF37","v":0},{"$f":"$L26*InputT!CG37","v":0},{"$f":"$L26*InputT!CH37","v":0},{"$f":"$L26*InputT!CI37","v":0},{"$f":"$L26*InputT!CJ37","v":0},{"$f":"$L26*InputT!CK37","v":0},{"$f":"$L26*InputT!CL37","v":0},{"$f":"$L26*InputT!CM37","v":0},{"$f":"$L26*InputT!CN37","v":0},{"$f":"$L26*InputT!CO37","v":0},{"$f":"$L26*InputT!CP37","v":0},{"$f":"$L26*InputT!CQ37","v":0},{"$f":"$L26*InputT!CR37","v":0},{"$f":"$L26*InputT!CS37","v":0},{"$f":"$L26*InputT!CT37","v":0},{"$f":"$L26*InputT!CU37","v":0},{"$f":"$L26*InputT!CV37","v":0},{"$f":"$L26*InputT!CW37","v":0},{"$f":"$L26*InputT!CX37","v":0},{"$f":"$L26*InputT!CY37","v":0},{"$f":"$L26*InputT!CZ37","v":0},{"$f":"$L26*InputT!DA37","v":0},{"$f":"$L26*InputT!DB37","v":0},{"$f":"$L26*InputT!DC37","v":0},{"$f":"$L26*InputT!DD37","v":0},{"$f":"$L26*InputT!DE37","v":0},{"$f":"$L26*InputT!DF37","v":0},{"$f":"$L26*InputT!DG37","v":0},{"$f":"$L26*InputT!DH37","v":0},{"$f":"$L26*InputT!DI37","v":0},{"$f":"$L26*InputT!DJ37","v":0},{"$f":"$L26*InputT!DK37","v":0},{"$f":"$L26*InputT!DL37","v":0},{"$f":"$L26*InputT!DM37","v":0},{"$f":"$L26*InputT!DN37","v":0},{"$f":"$L26*InputT!DO37","v":0},{"$f":"$L26*InputT!DP37","v":0},{"$f":"$L26*InputT!DQ37","v":0},{"$f":"$L26*InputT!DR37","v":0},{"$f":"$L26*InputT!DS37","v":0},{"$f":"$L26*InputT!DT37","v":0},{"$f":"$L26*InputT!DU37","v":0},{"$f":"$L26*InputT!DV37","v":0},{"$f":"$L26*InputT!DW37","v":0},{"$f":"$L26*InputT!DX37","v":0},{"$f":"$L26*InputT!DY37","v":0},{"$f":"$L26*InputT!DZ37","v":0},{"$f":"$L26*InputT!EA37","v":0},{"$f":"$L26*InputT!EB37","v":0},{"$f":"$L26*InputT!EC37","v":0},{"$f":"$L26*InputT!ED37","v":0},{"$f":"$L26*InputT!EE37","v":0},{"$f":"$L26*InputT!EF37","v":0},{"$f":"$L26*InputT!EG37","v":0},{"$f":"$L26*InputT!EH37","v":0},{"$f":"$L26*InputT!EI37","v":0},{"$f":"$L26*InputT!EJ37","v":0},{"$f":"$L26*InputT!EK37","v":0},{"$f":"$L26*InputT!EL37","v":0},{"$f":"$L26*InputT!EM37","v":0},{"$f":"$L26*InputT!EN37","v":0},{"$f":"$L26*InputT!EO37","v":0},{"$f":"$L26*InputT!EP37","v":0},{"$f":"$L26*InputT!EQ37","v":0},{"$f":"$L26*InputT!ER37","v":0},{"$f":"$L26*InputT!ES37","v":0},{"$f":"$L26*InputT!ET37","v":0},{"$f":"$L26*InputT!EU37","v":0},{"$f":"$L26*InputT!EV37","v":0},{"$f":"$L26*InputT!EW37","v":0},{"$f":"$L26*InputT!EX37","v":0},{"$f":"$L26*InputT!EY37","v":0},{"$f":"$L26*InputT!EZ37","v":0},{"$f":"$L26*InputT!FA37","v":0},{"$f":"$L26*InputT!FB37","v":0},{"$f":"$L26*InputT!FC37","v":0},{"$f":"$L26*InputT!FD37","v":0},{"$f":"$L26*InputT!FE37","v":0},{"$f":"$L26*InputT!FF37","v":0},{"$f":"$L26*InputT!FG37","v":0},{"$f":"$L26*InputT!FH37","v":0},{"$f":"$L26*InputT!FI37","v":0},{"$f":"$L26*InputT!FJ37","v":0},{"$f":"$L26*InputT!FK37","v":0},{"$f":"$L26*InputT!FL37","v":0},{"$f":"$L26*InputT!FM37","v":0},{"$f":"$L26*InputT!FN37","v":0},{"$f":"$L26*InputT!FO37","v":0},{"$f":"$L26*InputT!FP37","v":0},{"$f":"$L26*InputT!FQ37","v":0},{"$f":"$L26*InputT!FR37","v":0},{"$f":"$L26*InputT!FS37","v":0},{"$f":"$L26*InputT!FT37","v":0},{"$f":"$L26*InputT!FU37","v":0},{"$f":"$L26*InputT!FV37","v":0},{"$f":"$L26*InputT!FW37","v":0},{"$f":"$L26*InputT!FX37","v":0},{"$f":"$L26*InputT!FY37","v":0},{"$f":"$L26*InputT!FZ37","v":0},{"$f":"$L26*InputT!GA37","v":0},{"$f":"$L26*InputT!GB37","v":0},{"$f":"$L26*InputT!GC37","v":0},{"$f":"$L26*InputT!GD37","v":0},{"$f":"$L26*InputT!GE37","v":0},{"$f":"$L26*InputT!GF37","v":0},{"$f":"$L26*InputT!GG37","v":0},{"$f":"$L26*InputT!GH37","v":0},{"$f":"$L26*InputT!GI37","v":0},{"$f":"$L26*InputT!GJ37","v":0},{"$f":"$L26*InputT!GK37","v":0},{"$f":"$L26*InputT!GL37","v":0},{"$f":"$L26*InputT!GM37","v":0},{"$f":"$L26*InputT!GN37","v":0},{"$f":"$L26*InputT!GO37","v":0},{"$f":"$L26*InputT!GP37","v":0},{"$f":"$L26*InputT!GQ37","v":0},{"$f":"$L26*InputT!GR37","v":0},{"$f":"$L26*InputT!GS37","v":0},{"$f":"$L26*InputT!GT37","v":0},{"$f":"$L26*InputT!GU37","v":0},{"$f":"$L26*InputT!GV37","v":0},{"$f":"$L26*InputT!GW37","v":0},{"$f":"$L26*InputT!GX37","v":0},{"$f":"$L26*InputT!GY37","v":0},{"$f":"$L26*InputT!GZ37","v":0},{"$f":"$L26*InputT!HA37","v":0},{"$f":"$L26*InputT!HB37","v":0},{"$f":"$L26*InputT!HC37","v":0},{"$f":"$L26*InputT!HD37","v":0},{"$f":"$L26*InputT!HE37","v":0},{"$f":"$L26*InputT!HF37","v":0},{"$f":"$L26*InputT!HG37","v":0},{"$f":"$L26*InputT!HH37","v":0},{"$f":"$L26*InputT!HI37","v":0},{"$f":"$L26*InputT!HJ37","v":0},{"$f":"$L26*InputT!HK37","v":0},{"$f":"$L26*InputT!HL37","v":0},{"$f":"$L26*InputT!HM37","v":0},{"$f":"$L26*InputT!HN37","v":0},{"$f":"$L26*InputT!HO37","v":0},{"$f":"$L26*InputT!HP37","v":0},{"$f":"$L26*InputT!HQ37","v":0},{"$f":"$L26*InputT!HR37","v":0},{"$f":"$L26*InputT!HS37","v":0},{"$f":"$L26*InputT!HT37","v":0},{"$f":"$L26*InputT!HU37","v":0},{"$f":"$L26*InputT!HV37","v":0},{"$f":"$L26*InputT!HW37","v":0},{"$f":"$L26*InputT!HX37","v":0},{"$f":"$L26*InputT!HY37","v":0},{"$f":"$L26*InputT!HZ37","v":0},{"$f":"$L26*InputT!IA37","v":0},{"$f":"$L26*InputT!IB37","v":0},{"$f":"$L26*InputT!IC37","v":0},{"$f":"$L26*InputT!ID37","v":0},{"$f":"$L26*InputT!IE37","v":0},{"$f":"$L26*InputT!IF37","v":0},{"$f":"$L26*InputT!IG37","v":0}]
[null,null,{"$f":"InputC!C96","v":"[Spare]"},null,null,null,null,null,null,"$m",null,{"$f":"InputC!L96","v":0},null,null,0,null,{"$f":"$L27*InputT!S38","v":0},{"$f":"$L27*InputT!T38","v":0},{"$f":"$L27*InputT!U38","v":0},{"$f":"$L27*InputT!V38","v":0},{"$f":"$L27*InputT!W38","v":0},{"$f":"$L27*InputT!X38","v":0},{"$f":"$L27*InputT!Y38","v":0},{"$f":"$L27*InputT!Z38","v":0},{"$f":"$L27*InputT!AA38","v":0},{"$f":"$L27*InputT!AB38","v":0},{"$f":"$L27*InputT!AC38","v":0},{"$f":"$L27*InputT!AD38","v":0},{"$f":"$L27*InputT!AE38","v":0},{"$f":"$L27*InputT!AF38","v":0},{"$f":"$L27*InputT!AG38","v":0},{"$f":"$L27*InputT!AH38","v":0},{"$f":"$L27*InputT!AI38","v":0},{"$f":"$L27*InputT!AJ38","v":0},{"$f":"$L27*InputT!AK38","v":0},{"$f":"$L27*InputT!AL38","v":0},{"$f":"$L27*InputT!AM38","v":0},{"$f":"$L27*InputT!AN38","v":0},{"$f":"$L27*InputT!AO38","v":0},{"$f":"$L27*InputT!AP38","v":0},{"$f":"$L27*InputT!AQ38","v":0},{"$f":"$L27*InputT!AR38","v":0},{"$f":"$L27*InputT!AS38","v":0},{"$f":"$L27*InputT!AT38","v":0},{"$f":"$L27*InputT!AU38","v":0},{"$f":"$L27*InputT!AV38","v":0},{"$f":"$L27*InputT!AW38","v":0},{"$f":"$L27*InputT!AX38","v":0},{"$f":"$L27*InputT!AY38","v":0},{"$f":"$L27*InputT!AZ38","v":0},{"$f":"$L27*InputT!BA38","v":0},{"$f":"$L27*InputT!BB38","v":0},{"$f":"$L27*InputT!BC38","v":0},{"$f":"$L27*InputT!BD38","v":0},{"$f":"$L27*InputT!BE38","v":0},{"$f":"$L27*InputT!BF38","v":0},{"$f":"$L27*InputT!BG38","v":0},{"$f":"$L27*InputT!BH38","v":0},{"$f":"$L27*InputT!BI38","v":0},{"$f":"$L27*InputT!BJ38","v":0},{"$f":"$L27*InputT!BK38","v":0},{"$f":"$L27*InputT!BL38","v":0},{"$f":"$L27*InputT!BM38","v":0},{"$f":"$L27*InputT!BN38","v":0},{"$f":"$L27*InputT!BO38","v":0},{"$f":"$L27*InputT!BP38","v":0},{"$f":"$L27*InputT!BQ38","v":0},{"$f":"$L27*InputT!BR38","v":0},{"$f":"$L27*InputT!BS38","v":0},{"$f":"$L27*InputT!BT38","v":0},{"$f":"$L27*InputT!BU38","v":0},{"$f":"$L27*InputT!BV38","v":0},{"$f":"$L27*InputT!BW38","v":0},{"$f":"$L27*InputT!BX38","v":0},{"$f":"$L27*InputT!BY38","v":0},{"$f":"$L27*InputT!BZ38","v":0},{"$f":"$L27*InputT!CA38","v":0},{"$f":"$L27*InputT!CB38","v":0},{"$f":"$L27*InputT!CC38","v":0},{"$f":"$L27*InputT!CD38","v":0},{"$f":"$L27*InputT!CE38","v":0},{"$f":"$L27*InputT!CF38","v":0},{"$f":"$L27*InputT!CG38","v":0},{"$f":"$L27*InputT!CH38","v":0},{"$f":"$L27*InputT!CI38","v":0},{"$f":"$L27*InputT!CJ38","v":0},{"$f":"$L27*InputT!CK38","v":0},{"$f":"$L27*InputT!CL38","v":0},{"$f":"$L27*InputT!CM38","v":0},{"$f":"$L27*InputT!CN38","v":0},{"$f":"$L27*InputT!CO38","v":0},{"$f":"$L27*InputT!CP38","v":0},{"$f":"$L27*InputT!CQ38","v":0},{"$f":"$L27*InputT!CR38","v":0},{"$f":"$L27*InputT!CS38","v":0},{"$f":"$L27*InputT!CT38","v":0},{"$f":"$L27*InputT!CU38","v":0},{"$f":"$L27*InputT!CV38","v":0},{"$f":"$L27*InputT!CW38","v":0},{"$f":"$L27*InputT!CX38","v":0},{"$f":"$L27*InputT!CY38","v":0},{"$f":"$L27*InputT!CZ38","v":0},{"$f":"$L27*InputT!DA38","v":0},{"$f":"$L27*InputT!DB38","v":0},{"$f":"$L27*InputT!DC38","v":0},{"$f":"$L27*InputT!DD38","v":0},{"$f":"$L27*InputT!DE38","v":0},{"$f":"$L27*InputT!DF38","v":0},{"$f":"$L27*InputT!DG38","v":0},{"$f":"$L27*InputT!DH38","v":0},{"$f":"$L27*InputT!DI38","v":0},{"$f":"$L27*InputT!DJ38","v":0},{"$f":"$L27*InputT!DK38","v":0},{"$f":"$L27*InputT!DL38","v":0},{"$f":"$L27*InputT!DM38","v":0},{"$f":"$L27*InputT!DN38","v":0},{"$f":"$L27*InputT!DO38","v":0},{"$f":"$L27*InputT!DP38","v":0},{"$f":"$L27*InputT!DQ38","v":0},{"$f":"$L27*InputT!DR38","v":0},{"$f":"$L27*InputT!DS38","v":0},{"$f":"$L27*InputT!DT38","v":0},{"$f":"$L27*InputT!DU38","v":0},{"$f":"$L27*InputT!DV38","v":0},{"$f":"$L27*InputT!DW38","v":0},{"$f":"$L27*InputT!DX38","v":0},{"$f":"$L27*InputT!DY38","v":0},{"$f":"$L27*InputT!DZ38","v":0},{"$f":"$L27*InputT!EA38","v":0},{"$f":"$L27*InputT!EB38","v":0},{"$f":"$L27*InputT!EC38","v":0},{"$f":"$L27*InputT!ED38","v":0},{"$f":"$L27*InputT!EE38","v":0},{"$f":"$L27*InputT!EF38","v":0},{"$f":"$L27*InputT!EG38","v":0},{"$f":"$L27*InputT!EH38","v":0},{"$f":"$L27*InputT!EI38","v":0},{"$f":"$L27*InputT!EJ38","v":0},{"$f":"$L27*InputT!EK38","v":0},{"$f":"$L27*InputT!EL38","v":0},{"$f":"$L27*InputT!EM38","v":0},{"$f":"$L27*InputT!EN38","v":0},{"$f":"$L27*InputT!EO38","v":0},{"$f":"$L27*InputT!EP38","v":0},{"$f":"$L27*InputT!EQ38","v":0},{"$f":"$L27*InputT!ER38","v":0},{"$f":"$L27*InputT!ES38","v":0},{"$f":"$L27*InputT!ET38","v":0},{"$f":"$L27*InputT!EU38","v":0},{"$f":"$L27*InputT!EV38","v":0},{"$f":"$L27*InputT!EW38","v":0},{"$f":"$L27*InputT!EX38","v":0},{"$f":"$L27*InputT!EY38","v":0},{"$f":"$L27*InputT!EZ38","v":0},{"$f":"$L27*InputT!FA38","v":0},{"$f":"$L27*InputT!FB38","v":0},{"$f":"$L27*InputT!FC38","v":0},{"$f":"$L27*InputT!FD38","v":0},{"$f":"$L27*InputT!FE38","v":0},{"$f":"$L27*InputT!FF38","v":0},{"$f":"$L27*InputT!FG38","v":0},{"$f":"$L27*InputT!FH38","v":0},{"$f":"$L27*InputT!FI38","v":0},{"$f":"$L27*InputT!FJ38","v":0},{"$f":"$L27*InputT!FK38","v":0},{"$f":"$L27*InputT!FL38","v":0},{"$f":"$L27*InputT!FM38","v":0},{"$f":"$L27*InputT!FN38","v":0},{"$f":"$L27*InputT!FO38","v":0},{"$f":"$L27*InputT!FP38","v":0},{"$f":"$L27*InputT!FQ38","v":0},{"$f":"$L27*InputT!FR38","v":0},{"$f":"$L27*InputT!FS38","v":0},{"$f":"$L27*InputT!FT38","v":0},{"$f":"$L27*InputT!FU38","v":0},{"$f":"$L27*InputT!FV38","v":0},{"$f":"$L27*InputT!FW38","v":0},{"$f":"$L27*InputT!FX38","v":0},{"$f":"$L27*InputT!FY38","v":0},{"$f":"$L27*InputT!FZ38","v":0},{"$f":"$L27*InputT!GA38","v":0},{"$f":"$L27*InputT!GB38","v":0},{"$f":"$L27*InputT!GC38","v":0},{"$f":"$L27*InputT!GD38","v":0},{"$f":"$L27*InputT!GE38","v":0},{"$f":"$L27*InputT!GF38","v":0},{"$f":"$L27*InputT!GG38","v":0},{"$f":"$L27*InputT!GH38","v":0},{"$f":"$L27*InputT!GI38","v":0},{"$f":"$L27*InputT!GJ38","v":0},{"$f":"$L27*InputT!GK38","v":0},{"$f":"$L27*InputT!GL38","v":0},{"$f":"$L27*InputT!GM38","v":0},{"$f":"$L27*InputT!GN38","v":0},{"$f":"$L27*InputT!GO38","v":0},{"$f":"$L27*InputT!GP38","v":0},{"$f":"$L27*InputT!GQ38","v":0},{"$f":"$L27*InputT!GR38","v":0},{"$f":"$L27*InputT!GS38","v":0},{"$f":"$L27*InputT!GT38","v":0},{"$f":"$L27*InputT!GU38","v":0},{"$f":"$L27*InputT!GV38","v":0},{"$f":"$L27*InputT!GW38","v":0},{"$f":"$L27*InputT!GX38","v":0},{"$f":"$L27*InputT!GY38","v":0},{"$f":"$L27*InputT!GZ38","v":0},{"$f":"$L27*InputT!HA38","v":0},{"$f":"$L27*InputT!HB38","v":0},{"$f":"$L27*InputT!HC38","v":0},{"$f":"$L27*InputT!HD38","v":0},{"$f":"$L27*InputT!HE38","v":0},{"$f":"$L27*InputT!HF38","v":0},{"$f":"$L27*InputT!HG38","v":0},{"$f":"$L27*InputT!HH38","v":0},{"$f":"$L27*InputT!HI38","v":0},{"$f":"$L27*InputT!HJ38","v":0},{"$f":"$L27*InputT!HK38","v":0},{"$f":"$L27*InputT!HL38","v":0},{"$f":"$L27*InputT!HM38","v":0},{"$f":"$L27*InputT!HN38","v":0},{"$f":"$L27*InputT!HO38","v":0},{"$f":"$L27*InputT!HP38","v":0},{"$f":"$L27*InputT!HQ38","v":0},{"$f":"$L27*InputT!HR38","v":0},{"$f":"$L27*InputT!HS38","v":0},{"$f":"$L27*InputT!HT38","v":0},{"$f":"$L27*InputT!HU38","v":0},{"$f":"$L27*InputT!HV38","v":0},{"$f":"$L27*InputT!HW38","v":0},{"$f":"$L27*InputT!HX38","v":0},{"$f":"$L27*InputT!HY38","v":0},{"$f":"$L27*InputT!HZ38","v":0},{"$f":"$L27*InputT!IA38","v":0},{"$f":"$L27*InputT!IB38","v":0},{"$f":"$L27*InputT!IC38","v":0},{"$f":"$L27*InputT!ID38","v":0},{"$f":"$L27*InputT!IE38","v":0},{"$f":"$L27*InputT!IF38","v":0},{"$f":"$L27*InputT!IG38","v":0}]
[null,null,{"$f":"InputC!C97","v":"[Spare]"},null,null,null,null,null,null,"$m",null,{"$f":"InputC!L97","v":0},null,null,0,null,{"$f":"$L28*InputT!S39","v":0},{"$f":"$L28*InputT!T39","v":0},{"$f":"$L28*InputT!U39","v":0},{"$f":"$L28*InputT!V39","v":0},{"$f":"$L28*InputT!W39","v":0},{"$f":"$L28*InputT!X39","v":0},{"$f":"$L28*InputT!Y39","v":0},{"$f":"$L28*InputT!Z39","v":0},{"$f":"$L28*InputT!AA39","v":0},{"$f":"$L28*InputT!AB39","v":0},{"$f":"$L28*InputT!AC39","v":0},{"$f":"$L28*InputT!AD39","v":0},{"$f":"$L28*InputT!AE39","v":0},{"$f":"$L28*InputT!AF39","v":0},{"$f":"$L28*InputT!AG39","v":0},{"$f":"$L28*InputT!AH39","v":0},{"$f":"$L28*InputT!AI39","v":0},{"$f":"$L28*InputT!AJ39","v":0},{"$f":"$L28*InputT!AK39","v":0},{"$f":"$L28*InputT!AL39","v":0},{"$f":"$L28*InputT!AM39","v":0},{"$f":"$L28*InputT!AN39","v":0},{"$f":"$L28*InputT!AO39","v":0},{"$f":"$L28*InputT!AP39","v":0},{"$f":"$L28*InputT!AQ39","v":0},{"$f":"$L28*InputT!AR39","v":0},{"$f":"$L28*InputT!AS39","v":0},{"$f":"$L28*InputT!AT39","v":0},{"$f":"$L28*InputT!AU39","v":0},{"$f":"$L28*InputT!AV39","v":0},{"$f":"$L28*InputT!AW39","v":0},{"$f":"$L28*InputT!AX39","v":0},{"$f":"$L28*InputT!AY39","v":0},{"$f":"$L28*InputT!AZ39","v":0},{"$f":"$L28*InputT!BA39","v":0},{"$f":"$L28*InputT!BB39","v":0},{"$f":"$L28*InputT!BC39","v":0},{"$f":"$L28*InputT!BD39","v":0},{"$f":"$L28*InputT!BE39","v":0},{"$f":"$L28*InputT!BF39","v":0},{"$f":"$L28*InputT!BG39","v":0},{"$f":"$L28*InputT!BH39","v":0},{"$f":"$L28*InputT!BI39","v":0},{"$f":"$L28*InputT!BJ39","v":0},{"$f":"$L28*InputT!BK39","v":0},{"$f":"$L28*InputT!BL39","v":0},{"$f":"$L28*InputT!BM39","v":0},{"$f":"$L28*InputT!BN39","v":0},{"$f":"$L28*InputT!BO39","v":0},{"$f":"$L28*InputT!BP39","v":0},{"$f":"$L28*InputT!BQ39","v":0},{"$f":"$L28*InputT!BR39","v":0},{"$f":"$L28*InputT!BS39","v":0},{"$f":"$L28*InputT!BT39","v":0},{"$f":"$L28*InputT!BU39","v":0},{"$f":"$L28*InputT!BV39","v":0},{"$f":"$L28*InputT!BW39","v":0},{"$f":"$L28*InputT!BX39","v":0},{"$f":"$L28*InputT!BY39","v":0},{"$f":"$L28*InputT!BZ39","v":0},{"$f":"$L28*InputT!CA39","v":0},{"$f":"$L28*InputT!CB39","v":0},{"$f":"$L28*InputT!CC39","v":0},{"$f":"$L28*InputT!CD39","v":0},{"$f":"$L28*InputT!CE39","v":0},{"$f":"$L28*InputT!CF39","v":0},{"$f":"$L28*InputT!CG39","v":0},{"$f":"$L28*InputT!CH39","v":0},{"$f":"$L28*InputT!CI39","v":0},{"$f":"$L28*InputT!CJ39","v":0},{"$f":"$L28*InputT!CK39","v":0},{"$f":"$L28*InputT!CL39","v":0},{"$f":"$L28*InputT!CM39","v":0},{"$f":"$L28*InputT!CN39","v":0},{"$f":"$L28*InputT!CO39","v":0},{"$f":"$L28*InputT!CP39","v":0},{"$f":"$L28*InputT!CQ39","v":0},{"$f":"$L28*InputT!CR39","v":0},{"$f":"$L28*InputT!CS39","v":0},{"$f":"$L28*InputT!CT39","v":0},{"$f":"$L28*InputT!CU39","v":0},{"$f":"$L28*InputT!CV39","v":0},{"$f":"$L28*InputT!CW39","v":0},{"$f":"$L28*InputT!CX39","v":0},{"$f":"$L28*InputT!CY39","v":0},{"$f":"$L28*InputT!CZ39","v":0},{"$f":"$L28*InputT!DA39","v":0},{"$f":"$L28*InputT!DB39","v":0},{"$f":"$L28*InputT!DC39","v":0},{"$f":"$L28*InputT!DD39","v":0},{"$f":"$L28*InputT!DE39","v":0},{"$f":"$L28*InputT!DF39","v":0},{"$f":"$L28*InputT!DG39","v":0},{"$f":"$L28*InputT!DH39","v":0},{"$f":"$L28*InputT!DI39","v":0},{"$f":"$L28*InputT!DJ39","v":0},{"$f":"$L28*InputT!DK39","v":0},{"$f":"$L28*InputT!DL39","v":0},{"$f":"$L28*InputT!DM39","v":0},{"$f":"$L28*InputT!DN39","v":0},{"$f":"$L28*InputT!DO39","v":0},{"$f":"$L28*InputT!DP39","v":0},{"$f":"$L28*InputT!DQ39","v":0},{"$f":"$L28*InputT!DR39","v":0},{"$f":"$L28*InputT!DS39","v":0},{"$f":"$L28*InputT!DT39","v":0},{"$f":"$L28*InputT!DU39","v":0},{"$f":"$L28*InputT!DV39","v":0},{"$f":"$L28*InputT!DW39","v":0},{"$f":"$L28*InputT!DX39","v":0},{"$f":"$L28*InputT!DY39","v":0},{"$f":"$L28*InputT!DZ39","v":0},{"$f":"$L28*InputT!EA39","v":0},{"$f":"$L28*InputT!EB39","v":0},{"$f":"$L28*InputT!EC39","v":0},{"$f":"$L28*InputT!ED39","v":0},{"$f":"$L28*InputT!EE39","v":0},{"$f":"$L28*InputT!EF39","v":0},{"$f":"$L28*InputT!EG39","v":0},{"$f":"$L28*InputT!EH39","v":0},{"$f":"$L28*InputT!EI39","v":0},{"$f":"$L28*InputT!EJ39","v":0},{"$f":"$L28*InputT!EK39","v":0},{"$f":"$L28*InputT!EL39","v":0},{"$f":"$L28*InputT!EM39","v":0},{"$f":"$L28*InputT!EN39","v":0},{"$f":"$L28*InputT!EO39","v":0},{"$f":"$L28*InputT!EP39","v":0},{"$f":"$L28*InputT!EQ39","v":0},{"$f":"$L28*InputT!ER39","v":0},{"$f":"$L28*InputT!ES39","v":0},{"$f":"$L28*InputT!ET39","v":0},{"$f":"$L28*InputT!EU39","v":0},{"$f":"$L28*InputT!EV39","v":0},{"$f":"$L28*InputT!EW39","v":0},{"$f":"$L28*InputT!EX39","v":0},{"$f":"$L28*InputT!EY39","v":0},{"$f":"$L28*InputT!EZ39","v":0},{"$f":"$L28*InputT!FA39","v":0},{"$f":"$L28*InputT!FB39","v":0},{"$f":"$L28*InputT!FC39","v":0},{"$f":"$L28*InputT!FD39","v":0},{"$f":"$L28*InputT!FE39","v":0},{"$f":"$L28*InputT!FF39","v":0},{"$f":"$L28*InputT!FG39","v":0},{"$f":"$L28*InputT!FH39","v":0},{"$f":"$L28*InputT!FI39","v":0},{"$f":"$L28*InputT!FJ39","v":0},{"$f":"$L28*InputT!FK39","v":0},{"$f":"$L28*InputT!FL39","v":0},{"$f":"$L28*InputT!FM39","v":0},{"$f":"$L28*InputT!FN39","v":0},{"$f":"$L28*InputT!FO39","v":0},{"$f":"$L28*InputT!FP39","v":0},{"$f":"$L28*InputT!FQ39","v":0},{"$f":"$L28*InputT!FR39","v":0},{"$f":"$L28*InputT!FS39","v":0},{"$f":"$L28*InputT!FT39","v":0},{"$f":"$L28*InputT!FU39","v":0},{"$f":"$L28*InputT!FV39","v":0},{"$f":"$L28*InputT!FW39","v":0},{"$f":"$L28*InputT!FX39","v":0},{"$f":"$L28*InputT!FY39","v":0},{"$f":"$L28*InputT!FZ39","v":0},{"$f":"$L28*InputT!GA39","v":0},{"$f":"$L28*InputT!GB39","v":0},{"$f":"$L28*InputT!GC39","v":0},{"$f":"$L28*InputT!GD39","v":0},{"$f":"$L28*InputT!GE39","v":0},{"$f":"$L28*InputT!GF39","v":0},{"$f":"$L28*InputT!GG39","v":0},{"$f":"$L28*InputT!GH39","v":0},{"$f":"$L28*InputT!GI39","v":0},{"$f":"$L28*InputT!GJ39","v":0},{"$f":"$L28*InputT!GK39","v":0},{"$f":"$L28*InputT!GL39","v":0},{"$f":"$L28*InputT!GM39","v":0},{"$f":"$L28*InputT!GN39","v":0},{"$f":"$L28*InputT!GO39","v":0},{"$f":"$L28*InputT!GP39","v":0},{"$f":"$L28*InputT!GQ39","v":0},{"$f":"$L28*InputT!GR39","v":0},{"$f":"$L28*InputT!GS39","v":0},{"$f":"$L28*InputT!GT39","v":0},{"$f":"$L28*InputT!GU39","v":0},{"$f":"$L28*InputT!GV39","v":0},{"$f":"$L28*InputT!GW39","v":0},{"$f":"$L28*InputT!GX39","v":0},{"$f":"$L28*InputT!GY39","v":0},{"$f":"$L28*InputT!GZ39","v":0},{"$f":"$L28*InputT!HA39","v":0},{"$f":"$L28*InputT!HB39","v":0},{"$f":"$L28*InputT!HC39","v":0},{"$f":"$L28*InputT!HD39","v":0},{"$f":"$L28*InputT!HE39","v":0},{"$f":"$L28*InputT!HF39","v":0},{"$f":"$L28*InputT!HG39","v":0},{"$f":"$L28*InputT!HH39","v":0},{"$f":"$L28*InputT!HI39","v":0},{"$f":"$L28*InputT!HJ39","v":0},{"$f":"$L28*InputT!HK39","v":0},{"$f":"$L28*InputT!HL39","v":0},{"$f":"$L28*InputT!HM39","v":0},{"$f":"$L28*InputT!HN39","v":0},{"$f":"$L28*InputT!HO39","v":0},{"$f":"$L28*InputT!HP39","v":0},{"$f":"$L28*InputT!HQ39","v":0},{"$f":"$L28*InputT!HR39","v":0},{"$f":"$L28*InputT!HS39","v":0},{"$f":"$L28*InputT!HT39","v":0},{"$f":"$L28*InputT!HU39","v":0},{"$f":"$L28*InputT!HV39","v":0},{"$f":"$L28*InputT!HW39","v":0},{"$f":"$L28*InputT!HX39","v":0},{"$f":"$L28*InputT!HY39","v":0},{"$f":"$L28*InputT!HZ39","v":0},{"$f":"$L28*InputT!IA39","v":0},{"$f":"$L28*InputT!IB39","v":0},{"$f":"$L28*InputT!IC39","v":0},{"$f":"$L28*InputT!ID39","v":0},{"$f":"$L28*InputT!IE39","v":0},{"$f":"$L28*InputT!IF39","v":0},{"$f":"$L28*InputT!IG39","v":0}]
[null,null,{"$f":"InputC!C98","v":"[Spare]"},null,null,null,null,null,null,"$m",null,{"$f":"InputC!L98","v":0},null,null,0,null,{"$f":"$L29*InputT!S40","v":0},{"$f":"$L29*InputT!T40","v":0},{"$f":"$L29*InputT!U40","v":0},{"$f":"$L29*InputT!V40","v":0},{"$f":"$L29*InputT!W40","v":0},{"$f":"$L29*InputT!X40","v":0},{"$f":"$L29*InputT!Y40","v":0},{"$f":"$L29*InputT!Z40","v":0},{"$f":"$L29*InputT!AA40","v":0},{"$f":"$L29*InputT!AB40","v":0},{"$f":"$L29*InputT!AC40","v":0},{"$f":"$L29*InputT!AD40","v":0},{"$f":"$L29*InputT!AE40","v":0},{"$f":"$L29*InputT!AF40","v":0},{"$f":"$L29*InputT!AG40","v":0},{"$f":"$L29*InputT!AH40","v":0},{"$f":"$L29*InputT!AI40","v":0},{"$f":"$L29*InputT!AJ40","v":0},{"$f":"$L29*InputT!AK40","v":0},{"$f":"$L29*InputT!AL40","v":0},{"$f":"$L29*InputT!AM40","v":0},{"$f":"$L29*InputT!AN40","v":0},{"$f":"$L29*InputT!AO40","v":0},{"$f":"$L29*InputT!AP40","v":0},{"$f":"$L29*InputT!AQ40","v":0},{"$f":"$L29*InputT!AR40","v":0},{"$f":"$L29*InputT!AS40","v":0},{"$f":"$L29*InputT!AT40","v":0},{"$f":"$L29*InputT!AU40","v":0},{"$f":"$L29*InputT!AV40","v":0},{"$f":"$L29*InputT!AW40","v":0},{"$f":"$L29*InputT!AX40","v":0},{"$f":"$L29*InputT!AY40","v":0},{"$f":"$L29*InputT!AZ40","v":0},{"$f":"$L29*InputT!BA40","v":0},{"$f":"$L29*InputT!BB40","v":0},{"$f":"$L29*InputT!BC40","v":0},{"$f":"$L29*InputT!BD40","v":0},{"$f":"$L29*InputT!BE40","v":0},{"$f":"$L29*InputT!BF40","v":0},{"$f":"$L29*InputT!BG40","v":0},{"$f":"$L29*InputT!BH40","v":0},{"$f":"$L29*InputT!BI40","v":0},{"$f":"$L29*InputT!BJ40","v":0},{"$f":"$L29*InputT!BK40","v":0},{"$f":"$L29*InputT!BL40","v":0},{"$f":"$L29*InputT!BM40","v":0},{"$f":"$L29*InputT!BN40","v":0},{"$f":"$L29*InputT!BO40","v":0},{"$f":"$L29*InputT!BP40","v":0},{"$f":"$L29*InputT!BQ40","v":0},{"$f":"$L29*InputT!BR40","v":0},{"$f":"$L29*InputT!BS40","v":0},{"$f":"$L29*InputT!BT40","v":0},{"$f":"$L29*InputT!BU40","v":0},{"$f":"$L29*InputT!BV40","v":0},{"$f":"$L29*InputT!BW40","v":0},{"$f":"$L29*InputT!BX40","v":0},{"$f":"$L29*InputT!BY40","v":0},{"$f":"$L29*InputT!BZ40","v":0},{"$f":"$L29*InputT!CA40","v":0},{"$f":"$L29*InputT!CB40","v":0},{"$f":"$L29*InputT!CC40","v":0},{"$f":"$L29*InputT!CD40","v":0},{"$f":"$L29*InputT!CE40","v":0},{"$f":"$L29*InputT!CF40","v":0},{"$f":"$L29*InputT!CG40","v":0},{"$f":"$L29*InputT!CH40","v":0},{"$f":"$L29*InputT!CI40","v":0},{"$f":"$L29*InputT!CJ40","v":0},{"$f":"$L29*InputT!CK40","v":0},{"$f":"$L29*InputT!CL40","v":0},{"$f":"$L29*InputT!CM40","v":0},{"$f":"$L29*InputT!CN40","v":0},{"$f":"$L29*InputT!CO40","v":0},{"$f":"$L29*InputT!CP40","v":0},{"$f":"$L29*InputT!CQ40","v":0},{"$f":"$L29*InputT!CR40","v":0},{"$f":"$L29*InputT!CS40","v":0},{"$f":"$L29*InputT!CT40","v":0},{"$f":"$L29*InputT!CU40","v":0},{"$f":"$L29*InputT!CV40","v":0},{"$f":"$L29*InputT!CW40","v":0},{"$f":"$L29*InputT!CX40","v":0},{"$f":"$L29*InputT!CY40","v":0},{"$f":"$L29*InputT!CZ40","v":0},{"$f":"$L29*InputT!DA40","v":0},{"$f":"$L29*InputT!DB40","v":0},{"$f":"$L29*InputT!DC40","v":0},{"$f":"$L29*InputT!DD40","v":0},{"$f":"$L29*InputT!DE40","v":0},{"$f":"$L29*InputT!DF40","v":0},{"$f":"$L29*InputT!DG40","v":0},{"$f":"$L29*InputT!DH40","v":0},{"$f":"$L29*InputT!DI40","v":0},{"$f":"$L29*InputT!DJ40","v":0},{"$f":"$L29*InputT!DK40","v":0},{"$f":"$L29*InputT!DL40","v":0},{"$f":"$L29*InputT!DM40","v":0},{"$f":"$L29*InputT!DN40","v":0},{"$f":"$L29*InputT!DO40","v":0},{"$f":"$L29*InputT!DP40","v":0},{"$f":"$L29*InputT!DQ40","v":0},{"$f":"$L29*InputT!DR40","v":0},{"$f":"$L29*InputT!DS40","v":0},{"$f":"$L29*InputT!DT40","v":0},{"$f":"$L29*InputT!DU40","v":0},{"$f":"$L29*InputT!DV40","v":0},{"$f":"$L29*InputT!DW40","v":0},{"$f":"$L29*InputT!DX40","v":0},{"$f":"$L29*InputT!DY40","v":0},{"$f":"$L29*InputT!DZ40","v":0},{"$f":"$L29*InputT!EA40","v":0},{"$f":"$L29*InputT!EB40","v":0},{"$f":"$L29*InputT!EC40","v":0},{"$f":"$L29*InputT!ED40","v":0},{"$f":"$L29*InputT!EE40","v":0},{"$f":"$L29*InputT!EF40","v":0},{"$f":"$L29*InputT!EG40","v":0},{"$f":"$L29*InputT!EH40","v":0},{"$f":"$L29*InputT!EI40","v":0},{"$f":"$L29*InputT!EJ40","v":0},{"$f":"$L29*InputT!EK40","v":0},{"$f":"$L29*InputT!EL40","v":0},{"$f":"$L29*InputT!EM40","v":0},{"$f":"$L29*InputT!EN40","v":0},{"$f":"$L29*InputT!EO40","v":0},{"$f":"$L29*InputT!EP40","v":0},{"$f":"$L29*InputT!EQ40","v":0},{"$f":"$L29*InputT!ER40","v":0},{"$f":"$L29*InputT!ES40","v":0},{"$f":"$L29*InputT!ET40","v":0},{"$f":"$L29*InputT!EU40","v":0},{"$f":"$L29*InputT!EV40","v":0},{"$f":"$L29*InputT!EW40","v":0},{"$f":"$L29*InputT!EX40","v":0},{"$f":"$L29*InputT!EY40","v":0},{"$f":"$L29*InputT!EZ40","v":0},{"$f":"$L29*InputT!FA40","v":0},{"$f":"$L29*InputT!FB40","v":0},{"$f":"$L29*InputT!FC40","v":0},{"$f":"$L29*InputT!FD40","v":0},{"$f":"$L29*InputT!FE40","v":0},{"$f":"$L29*InputT!FF40","v":0},{"$f":"$L29*InputT!FG40","v":0},{"$f":"$L29*InputT!FH40","v":0},{"$f":"$L29*InputT!FI40","v":0},{"$f":"$L29*InputT!FJ40","v":0},{"$f":"$L29*InputT!FK40","v":0},{"$f":"$L29*InputT!FL40","v":0},{"$f":"$L29*InputT!FM40","v":0},{"$f":"$L29*InputT!FN40","v":0},{"$f":"$L29*InputT!FO40","v":0},{"$f":"$L29*InputT!FP40","v":0},{"$f":"$L29*InputT!FQ40","v":0},{"$f":"$L29*InputT!FR40","v":0},{"$f":"$L29*InputT!FS40","v":0},{"$f":"$L29*InputT!FT40","v":0},{"$f":"$L29*InputT!FU40","v":0},{"$f":"$L29*InputT!FV40","v":0},{"$f":"$L29*InputT!FW40","v":0},{"$f":"$L29*InputT!FX40","v":0},{"$f":"$L29*InputT!FY40","v":0},{"$f":"$L29*InputT!FZ40","v":0},{"$f":"$L29*InputT!GA40","v":0},{"$f":"$L29*InputT!GB40","v":0},{"$f":"$L29*InputT!GC40","v":0},{"$f":"$L29*InputT!GD40","v":0},{"$f":"$L29*InputT!GE40","v":0},{"$f":"$L29*InputT!GF40","v":0},{"$f":"$L29*InputT!GG40","v":0},{"$f":"$L29*InputT!GH40","v":0},{"$f":"$L29*InputT!GI40","v":0},{"$f":"$L29*InputT!GJ40","v":0},{"$f":"$L29*InputT!GK40","v":0},{"$f":"$L29*InputT!GL40","v":0},{"$f":"$L29*InputT!GM40","v":0},{"$f":"$L29*InputT!GN40","v":0},{"$f":"$L29*InputT!GO40","v":0},{"$f":"$L29*InputT!GP40","v":0},{"$f":"$L29*InputT!GQ40","v":0},{"$f":"$L29*InputT!GR40","v":0},{"$f":"$L29*InputT!GS40","v":0},{"$f":"$L29*InputT!GT40","v":0},{"$f":"$L29*InputT!GU40","v":0},{"$f":"$L29*InputT!GV40","v":0},{"$f":"$L29*InputT!GW40","v":0},{"$f":"$L29*InputT!GX40","v":0},{"$f":"$L29*InputT!GY40","v":0},{"$f":"$L29*InputT!GZ40","v":0},{"$f":"$L29*InputT!HA40","v":0},{"$f":"$L29*InputT!HB40","v":0},{"$f":"$L29*InputT!HC40","v":0},{"$f":"$L29*InputT!HD40","v":0},{"$f":"$L29*InputT!HE40","v":0},{"$f":"$L29*InputT!HF40","v":0},{"$f":"$L29*InputT!HG40","v":0},{"$f":"$L29*InputT!HH40","v":0},{"$f":"$L29*InputT!HI40","v":0},{"$f":"$L29*InputT!HJ40","v":0},{"$f":"$L29*InputT!HK40","v":0},{"$f":"$L29*InputT!HL40","v":0},{"$f":"$L29*InputT!HM40","v":0},{"$f":"$L29*InputT!HN40","v":0},{"$f":"$L29*InputT!HO40","v":0},{"$f":"$L29*InputT!HP40","v":0},{"$f":"$L29*InputT!HQ40","v":0},{"$f":"$L29*InputT!HR40","v":0},{"$f":"$L29*InputT!HS40","v":0},{"$f":"$L29*InputT!HT40","v":0},{"$f":"$L29*InputT!HU40","v":0},{"$f":"$L29*InputT!HV40","v":0},{"$f":"$L29*InputT!HW40","v":0},{"$f":"$L29*InputT!HX40","v":0},{"$f":"$L29*InputT!HY40","v":0},{"$f":"$L29*InputT!HZ40","v":0},{"$f":"$L29*InputT!IA40","v":0},{"$f":"$L29*InputT!IB40","v":0},{"$f":"$L29*InputT!IC40","v":0},{"$f":"$L29*InputT!ID40","v":0},{"$f":"$L29*InputT!IE40","v":0},{"$f":"$L29*InputT!IF40","v":0},{"$f":"$L29*InputT!IG40","v":0}]
[null,null,{"$f":"InputC!C99","v":"[Spare]"},null,null,null,null,null,null,"$m",null,{"$f":"InputC!L99","v":0},null,null,0,null,{"$f":"$L30*InputT!S41","v":0},{"$f":"$L30*InputT!T41","v":0},{"$f":"$L30*InputT!U41","v":0},{"$f":"$L30*InputT!V41","v":0},{"$f":"$L30*InputT!W41","v":0},{"$f":"$L30*InputT!X41","v":0},{"$f":"$L30*InputT!Y41","v":0},{"$f":"$L30*InputT!Z41","v":0},{"$f":"$L30*InputT!AA41","v":0},{"$f":"$L30*InputT!AB41","v":0},{"$f":"$L30*InputT!AC41","v":0},{"$f":"$L30*InputT!AD41","v":0},{"$f":"$L30*InputT!AE41","v":0},{"$f":"$L30*InputT!AF41","v":0},{"$f":"$L30*InputT!AG41","v":0},{"$f":"$L30*InputT!AH41","v":0},{"$f":"$L30*InputT!AI41","v":0},{"$f":"$L30*InputT!AJ41","v":0},{"$f":"$L30*InputT!AK41","v":0},{"$f":"$L30*InputT!AL41","v":0},{"$f":"$L30*InputT!AM41","v":0},{"$f":"$L30*InputT!AN41","v":0},{"$f":"$L30*InputT!AO41","v":0},{"$f":"$L30*InputT!AP41","v":0},{"$f":"$L30*InputT!AQ41","v":0},{"$f":"$L30*InputT!AR41","v":0},{"$f":"$L30*InputT!AS41","v":0},{"$f":"$L30*InputT!AT41","v":0},{"$f":"$L30*InputT!AU41","v":0},{"$f":"$L30*InputT!AV41","v":0},{"$f":"$L30*InputT!AW41","v":0},{"$f":"$L30*InputT!AX41","v":0},{"$f":"$L30*InputT!AY41","v":0},{"$f":"$L30*InputT!AZ41","v":0},{"$f":"$L30*InputT!BA41","v":0},{"$f":"$L30*InputT!BB41","v":0},{"$f":"$L30*InputT!BC41","v":0},{"$f":"$L30*InputT!BD41","v":0},{"$f":"$L30*InputT!BE41","v":0},{"$f":"$L30*InputT!BF41","v":0},{"$f":"$L30*InputT!BG41","v":0},{"$f":"$L30*InputT!BH41","v":0},{"$f":"$L30*InputT!BI41","v":0},{"$f":"$L30*InputT!BJ41","v":0},{"$f":"$L30*InputT!BK41","v":0},{"$f":"$L30*InputT!BL41","v":0},{"$f":"$L30*InputT!BM41","v":0},{"$f":"$L30*InputT!BN41","v":0},{"$f":"$L30*InputT!BO41","v":0},{"$f":"$L30*InputT!BP41","v":0},{"$f":"$L30*InputT!BQ41","v":0},{"$f":"$L30*InputT!BR41","v":0},{"$f":"$L30*InputT!BS41","v":0},{"$f":"$L30*InputT!BT41","v":0},{"$f":"$L30*InputT!BU41","v":0},{"$f":"$L30*InputT!BV41","v":0},{"$f":"$L30*InputT!BW41","v":0},{"$f":"$L30*InputT!BX41","v":0},{"$f":"$L30*InputT!BY41","v":0},{"$f":"$L30*InputT!BZ41","v":0},{"$f":"$L30*InputT!CA41","v":0},{"$f":"$L30*InputT!CB41","v":0},{"$f":"$L30*InputT!CC41","v":0},{"$f":"$L30*InputT!CD41","v":0},{"$f":"$L30*InputT!CE41","v":0},{"$f":"$L30*InputT!CF41","v":0},{"$f":"$L30*InputT!CG41","v":0},{"$f":"$L30*InputT!CH41","v":0},{"$f":"$L30*InputT!CI41","v":0},{"$f":"$L30*InputT!CJ41","v":0},{"$f":"$L30*InputT!CK41","v":0},{"$f":"$L30*InputT!CL41","v":0},{"$f":"$L30*InputT!CM41","v":0},{"$f":"$L30*InputT!CN41","v":0},{"$f":"$L30*InputT!CO41","v":0},{"$f":"$L30*InputT!CP41","v":0},{"$f":"$L30*InputT!CQ41","v":0},{"$f":"$L30*InputT!CR41","v":0},{"$f":"$L30*InputT!CS41","v":0},{"$f":"$L30*InputT!CT41","v":0},{"$f":"$L30*InputT!CU41","v":0},{"$f":"$L30*InputT!CV41","v":0},{"$f":"$L30*InputT!CW41","v":0},{"$f":"$L30*InputT!CX41","v":0},{"$f":"$L30*InputT!CY41","v":0},{"$f":"$L30*InputT!CZ41","v":0},{"$f":"$L30*InputT!DA41","v":0},{"$f":"$L30*InputT!DB41","v":0},{"$f":"$L30*InputT!DC41","v":0},{"$f":"$L30*InputT!DD41","v":0},{"$f":"$L30*InputT!DE41","v":0},{"$f":"$L30*InputT!DF41","v":0},{"$f":"$L30*InputT!DG41","v":0},{"$f":"$L30*InputT!DH41","v":0},{"$f":"$L30*InputT!DI41","v":0},{"$f":"$L30*InputT!DJ41","v":0},{"$f":"$L30*InputT!DK41","v":0},{"$f":"$L30*InputT!DL41","v":0},{"$f":"$L30*InputT!DM41","v":0},{"$f":"$L30*InputT!DN41","v":0},{"$f":"$L30*InputT!DO41","v":0},{"$f":"$L30*InputT!DP41","v":0},{"$f":"$L30*InputT!DQ41","v":0},{"$f":"$L30*InputT!DR41","v":0},{"$f":"$L30*InputT!DS41","v":0},{"$f":"$L30*InputT!DT41","v":0},{"$f":"$L30*InputT!DU41","v":0},{"$f":"$L30*InputT!DV41","v":0},{"$f":"$L30*InputT!DW41","v":0},{"$f":"$L30*InputT!DX41","v":0},{"$f":"$L30*InputT!DY41","v":0},{"$f":"$L30*InputT!DZ41","v":0},{"$f":"$L30*InputT!EA41","v":0},{"$f":"$L30*InputT!EB41","v":0},{"$f":"$L30*InputT!EC41","v":0},{"$f":"$L30*InputT!ED41","v":0},{"$f":"$L30*InputT!EE41","v":0},{"$f":"$L30*InputT!EF41","v":0},{"$f":"$L30*InputT!EG41","v":0},{"$f":"$L30*InputT!EH41","v":0},{"$f":"$L30*InputT!EI41","v":0},{"$f":"$L30*InputT!EJ41","v":0},{"$f":"$L30*InputT!EK41","v":0},{"$f":"$L30*InputT!EL41","v":0},{"$f":"$L30*InputT!EM41","v":0},{"$f":"$L30*InputT!EN41","v":0},{"$f":"$L30*InputT!EO41","v":0},{"$f":"$L30*InputT!EP41","v":0},{"$f":"$L30*InputT!EQ41","v":0},{"$f":"$L30*InputT!ER41","v":0},{"$f":"$L30*InputT!ES41","v":0},{"$f":"$L30*InputT!ET41","v":0},{"$f":"$L30*InputT!EU41","v":0},{"$f":"$L30*InputT!EV41","v":0},{"$f":"$L30*InputT!EW41","v":0},{"$f":"$L30*InputT!EX41","v":0},{"$f":"$L30*InputT!EY41","v":0},{"$f":"$L30*InputT!EZ41","v":0},{"$f":"$L30*InputT!FA41","v":0},{"$f":"$L30*InputT!FB41","v":0},{"$f":"$L30*InputT!FC41","v":0},{"$f":"$L30*InputT!FD41","v":0},{"$f":"$L30*InputT!FE41","v":0},{"$f":"$L30*InputT!FF41","v":0},{"$f":"$L30*InputT!FG41","v":0},{"$f":"$L30*InputT!FH41","v":0},{"$f":"$L30*InputT!FI41","v":0},{"$f":"$L30*InputT!FJ41","v":0},{"$f":"$L30*InputT!FK41","v":0},{"$f":"$L30*InputT!FL41","v":0},{"$f":"$L30*InputT!FM41","v":0},{"$f":"$L30*InputT!FN41","v":0},{"$f":"$L30*InputT!FO41","v":0},{"$f":"$L30*InputT!FP41","v":0},{"$f":"$L30*InputT!FQ41","v":0},{"$f":"$L30*InputT!FR41","v":0},{"$f":"$L30*InputT!FS41","v":0},{"$f":"$L30*InputT!FT41","v":0},{"$f":"$L30*InputT!FU41","v":0},{"$f":"$L30*InputT!FV41","v":0},{"$f":"$L30*InputT!FW41","v":0},{"$f":"$L30*InputT!FX41","v":0},{"$f":"$L30*InputT!FY41","v":0},{"$f":"$L30*InputT!FZ41","v":0},{"$f":"$L30*InputT!GA41","v":0},{"$f":"$L30*InputT!GB41","v":0},{"$f":"$L30*InputT!GC41","v":0},{"$f":"$L30*InputT!GD41","v":0},{"$f":"$L30*InputT!GE41","v":0},{"$f":"$L30*InputT!GF41","v":0},{"$f":"$L30*InputT!GG41","v":0},{"$f":"$L30*InputT!GH41","v":0},{"$f":"$L30*InputT!GI41","v":0},{"$f":"$L30*InputT!GJ41","v":0},{"$f":"$L30*InputT!GK41","v":0},{"$f":"$L30*InputT!GL41","v":0},{"$f":"$L30*InputT!GM41","v":0},{"$f":"$L30*InputT!GN41","v":0},{"$f":"$L30*InputT!GO41","v":0},{"$f":"$L30*InputT!GP41","v":0},{"$f":"$L30*InputT!GQ41","v":0},{"$f":"$L30*InputT!GR41","v":0},{"$f":"$L30*InputT!GS41","v":0},{"$f":"$L30*InputT!GT41","v":0},{"$f":"$L30*InputT!GU41","v":0},{"$f":"$L30*InputT!GV41","v":0},{"$f":"$L30*InputT!GW41","v":0},{"$f":"$L30*InputT!GX41","v":0},{"$f":"$L30*InputT!GY41","v":0},{"$f":"$L30*InputT!GZ41","v":0},{"$f":"$L30*InputT!HA41","v":0},{"$f":"$L30*InputT!HB41","v":0},{"$f":"$L30*InputT!HC41","v":0},{"$f":"$L30*InputT!HD41","v":0},{"$f":"$L30*InputT!HE41","v":0},{"$f":"$L30*InputT!HF41","v":0},{"$f":"$L30*InputT!HG41","v":0},{"$f":"$L30*InputT!HH41","v":0},{"$f":"$L30*InputT!HI41","v":0},{"$f":"$L30*InputT!HJ41","v":0},{"$f":"$L30*InputT!HK41","v":0},{"$f":"$L30*InputT!HL41","v":0},{"$f":"$L30*InputT!HM41","v":0},{"$f":"$L30*InputT!HN41","v":0},{"$f":"$L30*InputT!HO41","v":0},{"$f":"$L30*InputT!HP41","v":0},{"$f":"$L30*InputT!HQ41","v":0},{"$f":"$L30*InputT!HR41","v":0},{"$f":"$L30*InputT!HS41","v":0},{"$f":"$L30*InputT!HT41","v":0},{"$f":"$L30*InputT!HU41","v":0},{"$f":"$L30*InputT!HV41","v":0},{"$f":"$L30*InputT!HW41","v":0},{"$f":"$L30*InputT!HX41","v":0},{"$f":"$L30*InputT!HY41","v":0},{"$f":"$L30*InputT!HZ41","v":0},{"$f":"$L30*InputT!IA41","v":0},{"$f":"$L30*InputT!IB41","v":0},{"$f":"$L30*InputT!IC41","v":0},{"$f":"$L30*InputT!ID41","v":0},{"$f":"$L30*InputT!IE41","v":0},{"$f":"$L30*InputT!IF41","v":0},{"$f":"$L30*InputT!IG41","v":0}]
[null,null,null,null,null,null,null,null,null,"$m",null,0,null,null,229.99999999999991,null,{"$f":"SUM(Q13:Q30)","v":13.799999999999999},{"$f":"SUM(R13:R30)","v":13.799999999999999},13.799999999999999,16.100000000000001,16.100000000000001,16.100000000000001,16.100000000000001,16.100000000000001,16.100000000000001,9.2000000000000011,9.2000000000000011,9.2000000000000011,9.2000000000000011,9.2000000000000011,11.5,11.5,11.5,11.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CD13:CD30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EP13:EP30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HB13:HB30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"\"\"","v":""},"Contingency Costs",null,null,null,null,null,null,null,null,"%"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"InputC!L102","v":0.1}]
[null,null,{"$f":"C13","v":"BoP Contract"},null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUMIF($7:$7,\"Const\",36:36)","v":23},null,{"$f":"Q13*$L$35","v":1.38},{"$f":"R13*$L$35","v":1.38},1.38,1.6100000000000003,1.6100000000000003,1.6100000000000003,1.6100000000000003,1.6100000000000003,1.6100000000000003,0.92000000000000015,0.92000000000000015,0.92000000000000015,0.92000000000000015,0.92000000000000015,1.1500000000000001,1.1500000000000001,1.1500000000000001,1.1500000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD13*$L$35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP13*$L$35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB13*$L$35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C14","v":"TSA"},null,null,null,null,null,null,"$m",null,null,null,null,0,null,{"$f":"Q14*$L$35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cons Insurance",null,null,null,null,null,null,"$m",null,null,null,null,0,null,0,{"$f":"R15*$L$35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transaction Costs",null,null,null,null,null,null,"$m",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EO16*$L$35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Project Company Costs",null,null,null,null,null,null,"$m",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD17*$L$35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capex linked to D3 move",null,null,null,null,null,null,"$m",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC18*$L$35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Project Company Costs",null,null,null,null,null,null,"$m",null,null,null,null,0,null,0,{"$f":"R19*$L$35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capex linked to D3 move",null,null,null,null,null,null,"$m",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ER20*$L$35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Others - TSA",null,null,null,null,null,null,"$m",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP21*$L$35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HU21*$L$35","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Advisory Fee",null,null,null,null,null,null,"$m",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC22*$L$35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HD22*$L$35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Spare]",null,null,null,null,null,null,"$m",null,null,null,null,0,null,0,{"$f":"R23*$L$35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Spare]",null,null,null,null,null,null,"$m",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HA24*$L$35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Spare]",null,null,null,null,null,null,"$m",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP25*$L$35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Spare]",null,null,null,null,null,null,"$m",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC26*$L$35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Spare]",null,null,null,null,null,null,"$m",null,null,null,null,0,null,0,{"$f":"R27*$L$35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Spare]",null,null,null,null,null,null,"$m",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HA28*$L$35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Spare]",null,null,null,null,null,null,"$m",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP29*$L$35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Spare]",null,null,null,null,null,null,"$m",null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC30*$L$35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"$m",null,null,null,null,23,null,{"$f":"SUM(Q36:Q53)","v":1.38},{"$f":"SUM(R36:R53)","v":1.38},1.38,1.6100000000000003,1.6100000000000003,1.6100000000000003,1.6100000000000003,1.6100000000000003,1.6100000000000003,0.92000000000000015,0.92000000000000015,0.92000000000000015,0.92000000000000015,0.92000000000000015,1.1500000000000001,1.1500000000000001,1.1500000000000001,1.1500000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CD36:CD53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EP36:EP53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HB36:HB53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Total CAPEX (Unsensitised)",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUMIF($7:$7,\"Const\",58:58)","v":253.00000000000009},null,{"$f":"Q31+Q54","v":15.18},{"$f":"R31+R54","v":15.18},15.18,17.71,17.71,17.71,17.71,17.71,17.71,10.120000000000001,10.120000000000001,10.120000000000001,10.120000000000001,10.120000000000001,12.65,12.65,12.65,12.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD31+CD54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP31+EP54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB31+HB54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"Sensitivity"]
[null,"Total CAPEX (Sensitised)",null,null,null,null,null,null,null,"$m",null,{"$f":"1+Sens!F13","v":1},null,null,{"$f":"SUMIF($7:$7,\"Const\",60:60)","v":253.00000000000009},null,{"$f":"Q58*$L$60","v":15.18},{"$f":"R58*$L$60","v":15.18},15.18,17.71,17.71,17.71,17.71,17.71,17.71,10.120000000000001,10.120000000000001,10.120000000000001,10.120000000000001,10.120000000000001,12.65,12.65,12.65,12.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD58*$L$60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP58*$L$60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB58*$L$60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["END SHEET"]

{"sheet":"Pricing","index":13,"n_rows":238,"n_cols":238,"rows_kept":238,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period Start:",null,{"$f":"Time!R17","v":"2021-01-01"},{"$f":"Time!S17","v":"2021-02-01"},{"$f":"Time!T17","v":"2021-03-01"},{"$f":"Time!U17","v":"2021-04-01"},{"$f":"Time!V17","v":"2021-05-01"},{"$f":"Time!W17","v":"2021-06-01"},{"$f":"Time!X17","v":"2021-07-01"},{"$f":"Time!Y17","v":"2021-08-01"},{"$f":"Time!Z17","v":"2021-09-01"},{"$f":"Time!AA17","v":"2021-10-01"},{"$f":"Time!AB17","v":"2021-11-01"},{"$f":"Time!AC17","v":"2021-12-01"},{"$f":"Time!AD17","v":"2022-01-01"},{"$f":"Time!AE17","v":"2022-02-01"},{"$f":"Time!AF17","v":"2022-03-01"},{"$f":"Time!AG17","v":"2022-04-01"},{"$f":"Time!AH17","v":"2022-05-01"},{"$f":"Time!AI17","v":"2022-06-01"},{"$f":"Time!AJ17","v":"2022-07-01"},{"$f":"Time!AK17","v":"2022-10-01"},{"$f":"Time!AL17","v":"2023-01-01"},{"$f":"Time!AM17","v":"2023-04-01"},{"$f":"Time!AN17","v":"2023-07-01"},{"$f":"Time!AO17","v":"2023-10-01"},{"$f":"Time!AP17","v":"2024-01-01"},{"$f":"Time!AQ17","v":"2024-04-01"},{"$f":"Time!AR17","v":"2024-07-01"},{"$f":"Time!AS17","v":"2024-10-01"},{"$f":"Time!AT17","v":"2025-01-01"},{"$f":"Time!AU17","v":"2025-04-01"},{"$f":"Time!AV17","v":"2025-07-01"},{"$f":"Time!AW17","v":"2025-10-01"},{"$f":"Time!AX17","v":"2026-01-01"},{"$f":"Time!AY17","v":"2026-04-01"},{"$f":"Time!AZ17","v":"2026-07-01"},{"$f":"Time!BA17","v":"2026-10-01"},{"$f":"Time!BB17","v":"2027-01-01"},{"$f":"Time!BC17","v":"2027-04-01"},{"$f":"Time!BD17","v":"2027-07-01"},{"$f":"Time!BE17","v":"2027-10-01"},{"$f":"Time!BF17","v":"2028-01-01"},{"$f":"Time!BG17","v":"2028-04-01"},{"$f":"Time!BH17","v":"2028-07-01"},{"$f":"Time!BI17","v":"2028-10-01"},{"$f":"Time!BJ17","v":"2029-01-01"},{"$f":"Time!BK17","v":"2029-04-01"},{"$f":"Time!BL17","v":"2029-07-01"},{"$f":"Time!BM17","v":"2029-10-01"},{"$f":"Time!BN17","v":"2030-01-01"},{"$f":"Time!BO17","v":"2030-04-01"},{"$f":"Time!BP17","v":"2030-07-01"},{"$f":"Time!BQ17","v":"2030-10-01"},{"$f":"Time!BR17","v":"2031-01-01"},{"$f":"Time!BS17","v":"2031-04-01"},{"$f":"Time!BT17","v":"2031-07-01"},{"$f":"Time!BU17","v":"2031-10-01"},{"$f":"Time!BV17","v":"2032-01-01"},{"$f":"Time!BW17","v":"2032-04-01"},{"$f":"Time!BX17","v":"2032-07-01"},{"$f":"Time!BY17","v":"2032-10-01"},{"$f":"Time!BZ17","v":"2033-01-01"},{"$f":"Time!CA17","v":"2033-04-01"},{"$f":"Time!CB17","v":"2033-07-01"},{"$f":"Time!CC17","v":"2033-10-01"},{"$f":"Time!CD17","v":"2034-01-01"},{"$f":"Time!CE17","v":"2034-04-01"},{"$f":"Time!CF17","v":"2034-07-01"},{"$f":"Time!CG17","v":"2034-10-01"},{"$f":"Time!CH17","v":"2035-01-01"},{"$f":"Time!CI17","v":"2035-04-01"},{"$f":"Time!CJ17","v":"2035-07-01"},{"$f":"Time!CK17","v":"2035-10-01"},{"$f":"Time!CL17","v":"2036-01-01"},{"$f":"Time!CM17","v":"2036-04-01"},{"$f":"Time!CN17","v":"2036-07-01"},{"$f":"Time!CO17","v":"2036-10-01"},{"$f":"Time!CP17","v":"2037-01-01"},{"$f":"Time!CQ17","v":"2037-04-01"},{"$f":"Time!CR17","v":"2037-07-01"},{"$f":"Time!CS17","v":"2037-10-01"},{"$f":"Time!CT17","v":"2038-01-01"},{"$f":"Time!CU17","v":"2038-04-01"},{"$f":"Time!CV17","v":"2038-07-01"},{"$f":"Time!CW17","v":"2038-10-01"},{"$f":"Time!CX17","v":"2039-01-01"},{"$f":"Time!CY17","v":"2039-04-01"},{"$f":"Time!CZ17","v":"2039-07-01"},{"$f":"Time!DA17","v":"2039-10-01"},{"$f":"Time!DB17","v":"2040-01-01"},{"$f":"Time!DC17","v":"2040-04-01"},{"$f":"Time!DD17","v":"2040-07-01"},{"$f":"Time!DE17","v":"2040-10-01"},{"$f":"Time!DF17","v":"2041-01-01"},{"$f":"Time!DG17","v":"2041-04-01"},{"$f":"Time!DH17","v":"2041-07-01"},{"$f":"Time!DI17","v":"2041-10-01"},{"$f":"Time!DJ17","v":"2042-01-01"},{"$f":"Time!DK17","v":"2042-04-01"},{"$f":"Time!DL17","v":"2042-07-01"},{"$f":"Time!DM17","v":"2042-10-01"},{"$f":"Time!DN17","v":"2043-01-01"},{"$f":"Time!DO17","v":"2043-04-01"},{"$f":"Time!DP17","v":"2043-07-01"},{"$f":"Time!DQ17","v":"2043-10-01"},{"$f":"Time!DR17","v":"2044-01-01"},{"$f":"Time!DS17","v":"2044-04-01"},{"$f":"Time!DT17","v":"2044-07-01"},{"$f":"Time!DU17","v":"2044-10-01"},{"$f":"Time!DV17","v":"2045-01-01"},{"$f":"Time!DW17","v":"2045-04-01"},{"$f":"Time!DX17","v":"2045-07-01"},{"$f":"Time!DY17","v":"2045-10-01"},{"$f":"Time!DZ17","v":"2046-01-01"},{"$f":"Time!EA17","v":"2046-04-01"},{"$f":"Time!EB17","v":"2046-07-01"},{"$f":"Time!EC17","v":"2046-10-01"},{"$f":"Time!ED17","v":"2047-01-01"},{"$f":"Time!EE17","v":"2047-04-01"},{"$f":"Time!EF17","v":"2047-07-01"},{"$f":"Time!EG17","v":"2047-10-01"},{"$f":"Time!EH17","v":"2048-01-01"},{"$f":"Time!EI17","v":"2048-04-01"},{"$f":"Time!EJ17","v":"2048-07-01"},{"$f":"Time!EK17","v":"2048-10-01"},{"$f":"Time!EL17","v":"2049-01-01"},{"$f":"Time!EM17","v":"2049-04-01"},{"$f":"Time!EN17","v":"2049-07-01"},{"$f":"Time!EO17","v":"2049-10-01"},{"$f":"Time!EP17","v":"2050-01-01"},{"$f":"Time!EQ17","v":"2050-04-01"},{"$f":"Time!ER17","v":"2050-07-01"},{"$f":"Time!ES17","v":"2050-10-01"},{"$f":"Time!ET17","v":"2051-01-01"},{"$f":"Time!EU17","v":"2051-04-01"},{"$f":"Time!EV17","v":"2051-07-01"},{"$f":"Time!EW17","v":"2051-10-01"},{"$f":"Time!EX17","v":"2052-01-01"},{"$f":"Time!EY17","v":"2052-04-01"},{"$f":"Time!EZ17","v":"2052-07-01"},{"$f":"Time!FA17","v":"2052-10-01"},{"$f":"Time!FB17","v":"2053-01-01"},{"$f":"Time!FC17","v":"2053-04-01"},{"$f":"Time!FD17","v":"2053-07-01"},{"$f":"Time!FE17","v":"2053-10-01"},{"$f":"Time!FF17","v":"2054-01-01"},{"$f":"Time!FG17","v":"2054-04-01"},{"$f":"Time!FH17","v":"2054-07-01"},{"$f":"Time!FI17","v":"2054-10-01"},{"$f":"Time!FJ17","v":"2055-01-01"},{"$f":"Time!FK17","v":"2055-04-01"},{"$f":"Time!FL17","v":"2055-07-01"},{"$f":"Time!FM17","v":"2055-10-01"},{"$f":"Time!FN17","v":"2056-01-01"},{"$f":"Time!FO17","v":"2056-04-01"},{"$f":"Time!FP17","v":"2056-07-01"},{"$f":"Time!FQ17","v":"2056-10-01"},{"$f":"Time!FR17","v":"2057-01-01"},{"$f":"Time!FS17","v":"2057-04-01"},{"$f":"Time!FT17","v":"2057-07-01"},{"$f":"Time!FU17","v":"2057-10-01"},{"$f":"Time!FV17","v":"2058-01-01"},{"$f":"Time!FW17","v":"2058-04-01"},{"$f":"Time!FX17","v":"2058-07-01"},{"$f":"Time!FY17","v":"2058-10-01"},{"$f":"Time!FZ17","v":"2059-01-01"},{"$f":"Time!GA17","v":"2059-04-01"},{"$f":"Time!GB17","v":"2059-07-01"},{"$f":"Time!GC17","v":"2059-10-01"},{"$f":"Time!GD17","v":"2060-01-01"},{"$f":"Time!GE17","v":"2060-04-01"},{"$f":"Time!GF17","v":"2060-07-01"},{"$f":"Time!GG17","v":"2060-10-01"},{"$f":"Time!GH17","v":"2061-01-01"},{"$f":"Time!GI17","v":"2061-04-01"},{"$f":"Time!GJ17","v":"2061-07-01"},{"$f":"Time!GK17","v":"2061-10-01"},{"$f":"Time!GL17","v":"2062-01-01"},{"$f":"Time!GM17","v":"2062-04-01"},{"$f":"Time!GN17","v":"2062-07-01"},{"$f":"Time!GO17","v":"2062-10-01"},{"$f":"Time!GP17","v":"2063-01-01"},{"$f":"Time!GQ17","v":"2063-04-01"},{"$f":"Time!GR17","v":"2063-07-01"},{"$f":"Time!GS17","v":"2063-10-01"},{"$f":"Time!GT17","v":"2064-01-01"},{"$f":"Time!GU17","v":"2064-04-01"},{"$f":"Time!GV17","v":"2064-07-01"},{"$f":"Time!GW17","v":"2064-10-01"},{"$f":"Time!GX17","v":"2065-01-01"},{"$f":"Time!GY17","v":"2065-04-01"},{"$f":"Time!GZ17","v":"2065-07-01"},{"$f":"Time!HA17","v":"2065-10-01"},{"$f":"Time!HB17","v":"2066-01-01"},{"$f":"Time!HC17","v":"2066-04-01"},{"$f":"Time!HD17","v":"2066-07-01"},{"$f":"Time!HE17","v":"2066-10-01"},{"$f":"Time!HF17","v":"2067-01-01"},{"$f":"Time!HG17","v":"2067-04-01"},{"$f":"Time!HH17","v":"2067-07-01"},{"$f":"Time!HI17","v":"2067-10-01"},{"$f":"Time!HJ17","v":"2068-01-01"},{"$f":"Time!HK17","v":"2068-04-01"},{"$f":"Time!HL17","v":"2068-07-01"},{"$f":"Time!HM17","v":"2068-10-01"},{"$f":"Time!HN17","v":"2069-01-01"},{"$f":"Time!HO17","v":"2069-04-01"},{"$f":"Time!HP17","v":"2069-07-01"},{"$f":"Time!HQ17","v":"2069-10-01"},{"$f":"Time!HR17","v":"2070-01-01"},{"$f":"Time!HS17","v":"2070-04-01"},{"$f":"Time!HT17","v":"2070-07-01"},{"$f":"Time!HU17","v":"2070-10-01"},{"$f":"Time!HV17","v":"2071-01-01"},{"$f":"Time!HW17","v":"2071-04-01"},{"$f":"Time!HX17","v":"2071-07-01"},{"$f":"Time!HY17","v":"2071-10-01"},{"$f":"Time!HZ17","v":"2072-01-01"},{"$f":"Time!IA17","v":"2072-04-01"},{"$f":"Time!IB17","v":"2072-07-01"},{"$f":"Time!IC17","v":"2072-10-01"},{"$f":"Time!ID17","v":"2073-01-01"},{"$f":"Time!IE17","v":"2073-04-01"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period End:",null,{"$f":"Time!R18","v":"2021-01-31"},{"$f":"Time!S18","v":"2021-02-28"},{"$f":"Time!T18","v":"2021-03-31"},{"$f":"Time!U18","v":"2021-04-30"},{"$f":"Time!V18","v":"2021-05-31"},{"$f":"Time!W18","v":"2021-06-30"},{"$f":"Time!X18","v":"2021-07-31"},{"$f":"Time!Y18","v":"2021-08-31"},{"$f":"Time!Z18","v":"2021-09-30"},{"$f":"Time!AA18","v":"2021-10-31"},{"$f":"Time!AB18","v":"2021-11-30"},{"$f":"Time!AC18","v":"2021-12-31"},{"$f":"Time!AD18","v":"2022-01-31"},{"$f":"Time!AE18","v":"2022-02-28"},{"$f":"Time!AF18","v":"2022-03-31"},{"$f":"Time!AG18","v":"2022-04-30"},{"$f":"Time!AH18","v":"2022-05-31"},{"$f":"Time!AI18","v":"2022-06-30"},{"$f":"Time!AJ18","v":"2022-09-30"},{"$f":"Time!AK18","v":"2022-12-31"},{"$f":"Time!AL18","v":"2023-03-31"},{"$f":"Time!AM18","v":"2023-06-30"},{"$f":"Time!AN18","v":"2023-09-30"},{"$f":"Time!AO18","v":"2023-12-31"},{"$f":"Time!AP18","v":"2024-03-31"},{"$f":"Time!AQ18","v":"2024-06-30"},{"$f":"Time!AR18","v":"2024-09-30"},{"$f":"Time!AS18","v":"2024-12-31"},{"$f":"Time!AT18","v":"2025-03-31"},{"$f":"Time!AU18","v":"2025-06-30"},{"$f":"Time!AV18","v":"2025-09-30"},{"$f":"Time!AW18","v":"2025-12-31"},{"$f":"Time!AX18","v":"2026-03-31"},{"$f":"Time!AY18","v":"2026-06-30"},{"$f":"Time!AZ18","v":"2026-09-30"},{"$f":"Time!BA18","v":"2026-12-31"},{"$f":"Time!BB18","v":"2027-03-31"},{"$f":"Time!BC18","v":"2027-06-30"},{"$f":"Time!BD18","v":"2027-09-30"},{"$f":"Time!BE18","v":"2027-12-31"},{"$f":"Time!BF18","v":"2028-03-31"},{"$f":"Time!BG18","v":"2028-06-30"},{"$f":"Time!BH18","v":"2028-09-30"},{"$f":"Time!BI18","v":"2028-12-31"},{"$f":"Time!BJ18","v":"2029-03-31"},{"$f":"Time!BK18","v":"2029-06-30"},{"$f":"Time!BL18","v":"2029-09-30"},{"$f":"Time!BM18","v":"2029-12-31"},{"$f":"Time!BN18","v":"2030-03-31"},{"$f":"Time!BO18","v":"2030-06-30"},{"$f":"Time!BP18","v":"2030-09-30"},{"$f":"Time!BQ18","v":"2030-12-31"},{"$f":"Time!BR18","v":"2031-03-31"},{"$f":"Time!BS18","v":"2031-06-30"},{"$f":"Time!BT18","v":"2031-09-30"},{"$f":"Time!BU18","v":"2031-12-31"},{"$f":"Time!BV18","v":"2032-03-31"},{"$f":"Time!BW18","v":"2032-06-30"},{"$f":"Time!BX18","v":"2032-09-30"},{"$f":"Time!BY18","v":"2032-12-31"},{"$f":"Time!BZ18","v":"2033-03-31"},{"$f":"Time!CA18","v":"2033-06-30"},{"$f":"Time!CB18","v":"2033-09-30"},{"$f":"Time!CC18","v":"2033-12-31"},{"$f":"Time!CD18","v":"2034-03-31"},{"$f":"Time!CE18","v":"2034-06-30"},{"$f":"Time!CF18","v":"2034-09-30"},{"$f":"Time!CG18","v":"2034-12-31"},{"$f":"Time!CH18","v":"2035-03-31"},{"$f":"Time!CI18","v":"2035-06-30"},{"$f":"Time!CJ18","v":"2035-09-30"},{"$f":"Time!CK18","v":"2035-12-31"},{"$f":"Time!CL18","v":"2036-03-31"},{"$f":"Time!CM18","v":"2036-06-30"},{"$f":"Time!CN18","v":"2036-09-30"},{"$f":"Time!CO18","v":"2036-12-31"},{"$f":"Time!CP18","v":"2037-03-31"},{"$f":"Time!CQ18","v":"2037-06-30"},{"$f":"Time!CR18","v":"2037-09-30"},{"$f":"Time!CS18","v":"2037-12-31"},{"$f":"Time!CT18","v":"2038-03-31"},{"$f":"Time!CU18","v":"2038-06-30"},{"$f":"Time!CV18","v":"2038-09-30"},{"$f":"Time!CW18","v":"2038-12-31"},{"$f":"Time!CX18","v":"2039-03-31"},{"$f":"Time!CY18","v":"2039-06-30"},{"$f":"Time!CZ18","v":"2039-09-30"},{"$f":"Time!DA18","v":"2039-12-31"},{"$f":"Time!DB18","v":"2040-03-31"},{"$f":"Time!DC18","v":"2040-06-30"},{"$f":"Time!DD18","v":"2040-09-30"},{"$f":"Time!DE18","v":"2040-12-31"},{"$f":"Time!DF18","v":"2041-03-31"},{"$f":"Time!DG18","v":"2041-06-30"},{"$f":"Time!DH18","v":"2041-09-30"},{"$f":"Time!DI18","v":"2041-12-31"},{"$f":"Time!DJ18","v":"2042-03-31"},{"$f":"Time!DK18","v":"2042-06-30"},{"$f":"Time!DL18","v":"2042-09-30"},{"$f":"Time!DM18","v":"2042-12-31"},{"$f":"Time!DN18","v":"2043-03-31"},{"$f":"Time!DO18","v":"2043-06-30"},{"$f":"Time!DP18","v":"2043-09-30"},{"$f":"Time!DQ18","v":"2043-12-31"},{"$f":"Time!DR18","v":"2044-03-31"},{"$f":"Time!DS18","v":"2044-06-30"},{"$f":"Time!DT18","v":"2044-09-30"},{"$f":"Time!DU18","v":"2044-12-31"},{"$f":"Time!DV18","v":"2045-03-31"},{"$f":"Time!DW18","v":"2045-06-30"},{"$f":"Time!DX18","v":"2045-09-30"},{"$f":"Time!DY18","v":"2045-12-31"},{"$f":"Time!DZ18","v":"2046-03-31"},{"$f":"Time!EA18","v":"2046-06-30"},{"$f":"Time!EB18","v":"2046-09-30"},{"$f":"Time!EC18","v":"2046-12-31"},{"$f":"Time!ED18","v":"2047-03-31"},{"$f":"Time!EE18","v":"2047-06-30"},{"$f":"Time!EF18","v":"2047-09-30"},{"$f":"Time!EG18","v":"2047-12-31"},{"$f":"Time!EH18","v":"2048-03-31"},{"$f":"Time!EI18","v":"2048-06-30"},{"$f":"Time!EJ18","v":"2048-09-30"},{"$f":"Time!EK18","v":"2048-12-31"},{"$f":"Time!EL18","v":"2049-03-31"},{"$f":"Time!EM18","v":"2049-06-30"},{"$f":"Time!EN18","v":"2049-09-30"},{"$f":"Time!EO18","v":"2049-12-31"},{"$f":"Time!EP18","v":"2050-03-31"},{"$f":"Time!EQ18","v":"2050-06-30"},{"$f":"Time!ER18","v":"2050-09-30"},{"$f":"Time!ES18","v":"2050-12-31"},{"$f":"Time!ET18","v":"2051-03-31"},{"$f":"Time!EU18","v":"2051-06-30"},{"$f":"Time!EV18","v":"2051-09-30"},{"$f":"Time!EW18","v":"2051-12-31"},{"$f":"Time!EX18","v":"2052-03-31"},{"$f":"Time!EY18","v":"2052-06-30"},{"$f":"Time!EZ18","v":"2052-09-30"},{"$f":"Time!FA18","v":"2052-12-31"},{"$f":"Time!FB18","v":"2053-03-31"},{"$f":"Time!FC18","v":"2053-06-30"},{"$f":"Time!FD18","v":"2053-09-30"},{"$f":"Time!FE18","v":"2053-12-31"},{"$f":"Time!FF18","v":"2054-03-31"},{"$f":"Time!FG18","v":"2054-06-30"},{"$f":"Time!FH18","v":"2054-09-30"},{"$f":"Time!FI18","v":"2054-12-31"},{"$f":"Time!FJ18","v":"2055-03-31"},{"$f":"Time!FK18","v":"2055-06-30"},{"$f":"Time!FL18","v":"2055-09-30"},{"$f":"Time!FM18","v":"2055-12-31"},{"$f":"Time!FN18","v":"2056-03-31"},{"$f":"Time!FO18","v":"2056-06-30"},{"$f":"Time!FP18","v":"2056-09-30"},{"$f":"Time!FQ18","v":"2056-12-31"},{"$f":"Time!FR18","v":"2057-03-31"},{"$f":"Time!FS18","v":"2057-06-30"},{"$f":"Time!FT18","v":"2057-09-30"},{"$f":"Time!FU18","v":"2057-12-31"},{"$f":"Time!FV18","v":"2058-03-31"},{"$f":"Time!FW18","v":"2058-06-30"},{"$f":"Time!FX18","v":"2058-09-30"},{"$f":"Time!FY18","v":"2058-12-31"},{"$f":"Time!FZ18","v":"2059-03-31"},{"$f":"Time!GA18","v":"2059-06-30"},{"$f":"Time!GB18","v":"2059-09-30"},{"$f":"Time!GC18","v":"2059-12-31"},{"$f":"Time!GD18","v":"2060-03-31"},{"$f":"Time!GE18","v":"2060-06-30"},{"$f":"Time!GF18","v":"2060-09-30"},{"$f":"Time!GG18","v":"2060-12-31"},{"$f":"Time!GH18","v":"2061-03-31"},{"$f":"Time!GI18","v":"2061-06-30"},{"$f":"Time!GJ18","v":"2061-09-30"},{"$f":"Time!GK18","v":"2061-12-31"},{"$f":"Time!GL18","v":"2062-03-31"},{"$f":"Time!GM18","v":"2062-06-30"},{"$f":"Time!GN18","v":"2062-09-30"},{"$f":"Time!GO18","v":"2062-12-31"},{"$f":"Time!GP18","v":"2063-03-31"},{"$f":"Time!GQ18","v":"2063-06-30"},{"$f":"Time!GR18","v":"2063-09-30"},{"$f":"Time!GS18","v":"2063-12-31"},{"$f":"Time!GT18","v":"2064-03-31"},{"$f":"Time!GU18","v":"2064-06-30"},{"$f":"Time!GV18","v":"2064-09-30"},{"$f":"Time!GW18","v":"2064-12-31"},{"$f":"Time!GX18","v":"2065-03-31"},{"$f":"Time!GY18","v":"2065-06-30"},{"$f":"Time!GZ18","v":"2065-09-30"},{"$f":"Time!HA18","v":"2065-12-31"},{"$f":"Time!HB18","v":"2066-03-31"},{"$f":"Time!HC18","v":"2066-06-30"},{"$f":"Time!HD18","v":"2066-09-30"},{"$f":"Time!HE18","v":"2066-12-31"},{"$f":"Time!HF18","v":"2067-03-31"},{"$f":"Time!HG18","v":"2067-06-30"},{"$f":"Time!HH18","v":"2067-09-30"},{"$f":"Time!HI18","v":"2067-12-31"},{"$f":"Time!HJ18","v":"2068-03-31"},{"$f":"Time!HK18","v":"2068-06-30"},{"$f":"Time!HL18","v":"2068-09-30"},{"$f":"Time!HM18","v":"2068-12-31"},{"$f":"Time!HN18","v":"2069-03-31"},{"$f":"Time!HO18","v":"2069-06-30"},{"$f":"Time!HP18","v":"2069-09-30"},{"$f":"Time!HQ18","v":"2069-12-31"},{"$f":"Time!HR18","v":"2070-03-31"},{"$f":"Time!HS18","v":"2070-06-30"},{"$f":"Time!HT18","v":"2070-09-30"},{"$f":"Time!HU18","v":"2070-12-31"},{"$f":"Time!HV18","v":"2071-03-31"},{"$f":"Time!HW18","v":"2071-06-30"},{"$f":"Time!HX18","v":"2071-09-30"},{"$f":"Time!HY18","v":"2071-12-31"},{"$f":"Time!HZ18","v":"2072-03-31"},{"$f":"Time!IA18","v":"2072-06-30"},{"$f":"Time!IB18","v":"2072-09-30"},{"$f":"Time!IC18","v":"2072-12-31"},{"$f":"Time!ID18","v":"2073-03-31"},{"$f":"Time!IE18","v":"2073-06-30"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year:",null,{"$f":"Time!R19","v":2021},{"$f":"Time!S19","v":2021},{"$f":"Time!T19","v":2021},{"$f":"Time!U19","v":2021},{"$f":"Time!V19","v":2021},{"$f":"Time!W19","v":2021},{"$f":"Time!X19","v":2021},{"$f":"Time!Y19","v":2021},{"$f":"Time!Z19","v":2021},{"$f":"Time!AA19","v":2021},{"$f":"Time!AB19","v":2021},{"$f":"Time!AC19","v":2021},{"$f":"Time!AD19","v":2022},{"$f":"Time!AE19","v":2022},{"$f":"Time!AF19","v":2022},{"$f":"Time!AG19","v":2022},{"$f":"Time!AH19","v":2022},{"$f":"Time!AI19","v":2022},{"$f":"Time!AJ19","v":2022},{"$f":"Time!AK19","v":2022},{"$f":"Time!AL19","v":2023},{"$f":"Time!AM19","v":2023},{"$f":"Time!AN19","v":2023},{"$f":"Time!AO19","v":2023},{"$f":"Time!AP19","v":2024},{"$f":"Time!AQ19","v":2024},{"$f":"Time!AR19","v":2024},{"$f":"Time!AS19","v":2024},{"$f":"Time!AT19","v":2025},{"$f":"Time!AU19","v":2025},{"$f":"Time!AV19","v":2025},{"$f":"Time!AW19","v":2025},{"$f":"Time!AX19","v":2026},{"$f":"Time!AY19","v":2026},{"$f":"Time!AZ19","v":2026},{"$f":"Time!BA19","v":2026},{"$f":"Time!BB19","v":2027},{"$f":"Time!BC19","v":2027},{"$f":"Time!BD19","v":2027},{"$f":"Time!BE19","v":2027},{"$f":"Time!BF19","v":2028},{"$f":"Time!BG19","v":2028},{"$f":"Time!BH19","v":2028},{"$f":"Time!BI19","v":2028},{"$f":"Time!BJ19","v":2029},{"$f":"Time!BK19","v":2029},{"$f":"Time!BL19","v":2029},{"$f":"Time!BM19","v":2029},{"$f":"Time!BN19","v":2030},{"$f":"Time!BO19","v":2030},{"$f":"Time!BP19","v":2030},{"$f":"Time!BQ19","v":2030},{"$f":"Time!BR19","v":2031},{"$f":"Time!BS19","v":2031},{"$f":"Time!BT19","v":2031},{"$f":"Time!BU19","v":2031},{"$f":"Time!BV19","v":2032},{"$f":"Time!BW19","v":2032},{"$f":"Time!BX19","v":2032},{"$f":"Time!BY19","v":2032},{"$f":"Time!BZ19","v":2033},{"$f":"Time!CA19","v":2033},{"$f":"Time!CB19","v":2033},{"$f":"Time!CC19","v":2033},{"$f":"Time!CD19","v":2034},{"$f":"Time!CE19","v":2034},{"$f":"Time!CF19","v":2034},{"$f":"Time!CG19","v":2034},{"$f":"Time!CH19","v":2035},{"$f":"Time!CI19","v":2035},{"$f":"Time!CJ19","v":2035},{"$f":"Time!CK19","v":2035},{"$f":"Time!CL19","v":2036},{"$f":"Time!CM19","v":2036},{"$f":"Time!CN19","v":2036},{"$f":"Time!CO19","v":2036},{"$f":"Time!CP19","v":2037},{"$f":"Time!CQ19","v":2037},{"$f":"Time!CR19","v":2037},{"$f":"Time!CS19","v":2037},{"$f":"Time!CT19","v":2038},{"$f":"Time!CU19","v":2038},{"$f":"Time!CV19","v":2038},{"$f":"Time!CW19","v":2038},{"$f":"Time!CX19","v":2039},{"$f":"Time!CY19","v":2039},{"$f":"Time!CZ19","v":2039},{"$f":"Time!DA19","v":2039},{"$f":"Time!DB19","v":2040},{"$f":"Time!DC19","v":2040},{"$f":"Time!DD19","v":2040},{"$f":"Time!DE19","v":2040},{"$f":"Time!DF19","v":2041},{"$f":"Time!DG19","v":2041},{"$f":"Time!DH19","v":2041},{"$f":"Time!DI19","v":2041},{"$f":"Time!DJ19","v":2042},{"$f":"Time!DK19","v":2042},{"$f":"Time!DL19","v":2042},{"$f":"Time!DM19","v":2042},{"$f":"Time!DN19","v":2043},{"$f":"Time!DO19","v":2043},{"$f":"Time!DP19","v":2043},{"$f":"Time!DQ19","v":2043},{"$f":"Time!DR19","v":2044},{"$f":"Time!DS19","v":2044},{"$f":"Time!DT19","v":2044},{"$f":"Time!DU19","v":2044},{"$f":"Time!DV19","v":2045},{"$f":"Time!DW19","v":2045},{"$f":"Time!DX19","v":2045},{"$f":"Time!DY19","v":2045},{"$f":"Time!DZ19","v":2046},{"$f":"Time!EA19","v":2046},{"$f":"Time!EB19","v":2046},{"$f":"Time!EC19","v":2046},{"$f":"Time!ED19","v":2047},{"$f":"Time!EE19","v":2047},{"$f":"Time!EF19","v":2047},{"$f":"Time!EG19","v":2047},{"$f":"Time!EH19","v":2048},{"$f":"Time!EI19","v":2048},{"$f":"Time!EJ19","v":2048},{"$f":"Time!EK19","v":2048},{"$f":"Time!EL19","v":2049},{"$f":"Time!EM19","v":2049},{"$f":"Time!EN19","v":2049},{"$f":"Time!EO19","v":2049},{"$f":"Time!EP19","v":2050},{"$f":"Time!EQ19","v":2050},{"$f":"Time!ER19","v":2050},{"$f":"Time!ES19","v":2050},{"$f":"Time!ET19","v":2051},{"$f":"Time!EU19","v":2051},{"$f":"Time!EV19","v":2051},{"$f":"Time!EW19","v":2051},{"$f":"Time!EX19","v":2052},{"$f":"Time!EY19","v":2052},{"$f":"Time!EZ19","v":2052},{"$f":"Time!FA19","v":2052},{"$f":"Time!FB19","v":2053},{"$f":"Time!FC19","v":2053},{"$f":"Time!FD19","v":2053},{"$f":"Time!FE19","v":2053},{"$f":"Time!FF19","v":2054},{"$f":"Time!FG19","v":2054},{"$f":"Time!FH19","v":2054},{"$f":"Time!FI19","v":2054},{"$f":"Time!FJ19","v":2055},{"$f":"Time!FK19","v":2055},{"$f":"Time!FL19","v":2055},{"$f":"Time!FM19","v":2055},{"$f":"Time!FN19","v":2056},{"$f":"Time!FO19","v":2056},{"$f":"Time!FP19","v":2056},{"$f":"Time!FQ19","v":2056},{"$f":"Time!FR19","v":2057},{"$f":"Time!FS19","v":2057},{"$f":"Time!FT19","v":2057},{"$f":"Time!FU19","v":2057},{"$f":"Time!FV19","v":2058},{"$f":"Time!FW19","v":2058},{"$f":"Time!FX19","v":2058},{"$f":"Time!FY19","v":2058},{"$f":"Time!FZ19","v":2059},{"$f":"Time!GA19","v":2059},{"$f":"Time!GB19","v":2059},{"$f":"Time!GC19","v":2059},{"$f":"Time!GD19","v":2060},{"$f":"Time!GE19","v":2060},{"$f":"Time!GF19","v":2060},{"$f":"Time!GG19","v":2060},{"$f":"Time!GH19","v":2061},{"$f":"Time!GI19","v":2061},{"$f":"Time!GJ19","v":2061},{"$f":"Time!GK19","v":2061},{"$f":"Time!GL19","v":2062},{"$f":"Time!GM19","v":2062},{"$f":"Time!GN19","v":2062},{"$f":"Time!GO19","v":2062},{"$f":"Time!GP19","v":2063},{"$f":"Time!GQ19","v":2063},{"$f":"Time!GR19","v":2063},{"$f":"Time!GS19","v":2063},{"$f":"Time!GT19","v":2064},{"$f":"Time!GU19","v":2064},{"$f":"Time!GV19","v":2064},{"$f":"Time!GW19","v":2064},{"$f":"Time!GX19","v":2065},{"$f":"Time!GY19","v":2065},{"$f":"Time!GZ19","v":2065},{"$f":"Time!HA19","v":2065},{"$f":"Time!HB19","v":2066},{"$f":"Time!HC19","v":2066},{"$f":"Time!HD19","v":2066},{"$f":"Time!HE19","v":2066},{"$f":"Time!HF19","v":2067},{"$f":"Time!HG19","v":2067},{"$f":"Time!HH19","v":2067},{"$f":"Time!HI19","v":2067},{"$f":"Time!HJ19","v":2068},{"$f":"Time!HK19","v":2068},{"$f":"Time!HL19","v":2068},{"$f":"Time!HM19","v":2068},{"$f":"Time!HN19","v":2069},{"$f":"Time!HO19","v":2069},{"$f":"Time!HP19","v":2069},{"$f":"Time!HQ19","v":2069},{"$f":"Time!HR19","v":2070},{"$f":"Time!HS19","v":2070},{"$f":"Time!HT19","v":2070},{"$f":"Time!HU19","v":2070},{"$f":"Time!HV19","v":2071},{"$f":"Time!HW19","v":2071},{"$f":"Time!HX19","v":2071},{"$f":"Time!HY19","v":2071},{"$f":"Time!HZ19","v":2072},{"$f":"Time!IA19","v":2072},{"$f":"Time!IB19","v":2072},{"$f":"Time!IC19","v":2072},{"$f":"Time!ID19","v":2073},{"$f":"Time!IE19","v":2073}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year #:",null,{"$f":"Time!R21","v":1},{"$f":"Time!S21","v":1},{"$f":"Time!T21","v":1},{"$f":"Time!U21","v":1},{"$f":"Time!V21","v":1},{"$f":"Time!W21","v":1},{"$f":"Time!X21","v":1},{"$f":"Time!Y21","v":1},{"$f":"Time!Z21","v":1},{"$f":"Time!AA21","v":1},{"$f":"Time!AB21","v":1},{"$f":"Time!AC21","v":1},{"$f":"Time!AD21","v":2},{"$f":"Time!AE21","v":2},{"$f":"Time!AF21","v":2},{"$f":"Time!AG21","v":2},{"$f":"Time!AH21","v":2},{"$f":"Time!AI21","v":2},{"$f":"Time!AJ21","v":2},{"$f":"Time!AK21","v":2},{"$f":"Time!AL21","v":3},{"$f":"Time!AM21","v":3},{"$f":"Time!AN21","v":3},{"$f":"Time!AO21","v":3},{"$f":"Time!AP21","v":4},{"$f":"Time!AQ21","v":4},{"$f":"Time!AR21","v":4},{"$f":"Time!AS21","v":4},{"$f":"Time!AT21","v":5},{"$f":"Time!AU21","v":5},{"$f":"Time!AV21","v":5},{"$f":"Time!AW21","v":5},{"$f":"Time!AX21","v":6},{"$f":"Time!AY21","v":6},{"$f":"Time!AZ21","v":6},{"$f":"Time!BA21","v":6},{"$f":"Time!BB21","v":7},{"$f":"Time!BC21","v":7},{"$f":"Time!BD21","v":7},{"$f":"Time!BE21","v":7},{"$f":"Time!BF21","v":8},{"$f":"Time!BG21","v":8},{"$f":"Time!BH21","v":8},{"$f":"Time!BI21","v":8},{"$f":"Time!BJ21","v":9},{"$f":"Time!BK21","v":9},{"$f":"Time!BL21","v":9},{"$f":"Time!BM21","v":9},{"$f":"Time!BN21","v":10},{"$f":"Time!BO21","v":10},{"$f":"Time!BP21","v":10},{"$f":"Time!BQ21","v":10},{"$f":"Time!BR21","v":11},{"$f":"Time!BS21","v":11},{"$f":"Time!BT21","v":11},{"$f":"Time!BU21","v":11},{"$f":"Time!BV21","v":12},{"$f":"Time!BW21","v":12},{"$f":"Time!BX21","v":12},{"$f":"Time!BY21","v":12},{"$f":"Time!BZ21","v":13},{"$f":"Time!CA21","v":13},{"$f":"Time!CB21","v":13},{"$f":"Time!CC21","v":13},{"$f":"Time!CD21","v":14},{"$f":"Time!CE21","v":14},{"$f":"Time!CF21","v":14},{"$f":"Time!CG21","v":14},{"$f":"Time!CH21","v":15},{"$f":"Time!CI21","v":15},{"$f":"Time!CJ21","v":15},{"$f":"Time!CK21","v":15},{"$f":"Time!CL21","v":16},{"$f":"Time!CM21","v":16},{"$f":"Time!CN21","v":16},{"$f":"Time!CO21","v":16},{"$f":"Time!CP21","v":17},{"$f":"Time!CQ21","v":17},{"$f":"Time!CR21","v":17},{"$f":"Time!CS21","v":17},{"$f":"Time!CT21","v":18},{"$f":"Time!CU21","v":18},{"$f":"Time!CV21","v":18},{"$f":"Time!CW21","v":18},{"$f":"Time!CX21","v":19},{"$f":"Time!CY21","v":19},{"$f":"Time!CZ21","v":19},{"$f":"Time!DA21","v":19},{"$f":"Time!DB21","v":20},{"$f":"Time!DC21","v":20},{"$f":"Time!DD21","v":20},{"$f":"Time!DE21","v":20},{"$f":"Time!DF21","v":21},{"$f":"Time!DG21","v":21},{"$f":"Time!DH21","v":21},{"$f":"Time!DI21","v":21},{"$f":"Time!DJ21","v":22},{"$f":"Time!DK21","v":22},{"$f":"Time!DL21","v":22},{"$f":"Time!DM21","v":22},{"$f":"Time!DN21","v":23},{"$f":"Time!DO21","v":23},{"$f":"Time!DP21","v":23},{"$f":"Time!DQ21","v":23},{"$f":"Time!DR21","v":24},{"$f":"Time!DS21","v":24},{"$f":"Time!DT21","v":24},{"$f":"Time!DU21","v":24},{"$f":"Time!DV21","v":25},{"$f":"Time!DW21","v":25},{"$f":"Time!DX21","v":25},{"$f":"Time!DY21","v":25},{"$f":"Time!DZ21","v":26},{"$f":"Time!EA21","v":26},{"$f":"Time!EB21","v":26},{"$f":"Time!EC21","v":26},{"$f":"Time!ED21","v":27},{"$f":"Time!EE21","v":27},{"$f":"Time!EF21","v":27},{"$f":"Time!EG21","v":27},{"$f":"Time!EH21","v":28},{"$f":"Time!EI21","v":28},{"$f":"Time!EJ21","v":28},{"$f":"Time!EK21","v":28},{"$f":"Time!EL21","v":29},{"$f":"Time!EM21","v":29},{"$f":"Time!EN21","v":29},{"$f":"Time!EO21","v":29},{"$f":"Time!EP21","v":30},{"$f":"Time!EQ21","v":30},{"$f":"Time!ER21","v":30},{"$f":"Time!ES21","v":30},{"$f":"Time!ET21","v":31},{"$f":"Time!EU21","v":31},{"$f":"Time!EV21","v":31},{"$f":"Time!EW21","v":31},{"$f":"Time!EX21","v":32},{"$f":"Time!EY21","v":32},{"$f":"Time!EZ21","v":32},{"$f":"Time!FA21","v":32},{"$f":"Time!FB21","v":33},{"$f":"Time!FC21","v":33},{"$f":"Time!FD21","v":33},{"$f":"Time!FE21","v":33},{"$f":"Time!FF21","v":34},{"$f":"Time!FG21","v":34},{"$f":"Time!FH21","v":34},{"$f":"Time!FI21","v":34},{"$f":"Time!FJ21","v":35},{"$f":"Time!FK21","v":35},{"$f":"Time!FL21","v":35},{"$f":"Time!FM21","v":35},{"$f":"Time!FN21","v":36},{"$f":"Time!FO21","v":36},{"$f":"Time!FP21","v":36},{"$f":"Time!FQ21","v":36},{"$f":"Time!FR21","v":37},{"$f":"Time!FS21","v":37},{"$f":"Time!FT21","v":37},{"$f":"Time!FU21","v":37},{"$f":"Time!FV21","v":38},{"$f":"Time!FW21","v":38},{"$f":"Time!FX21","v":38},{"$f":"Time!FY21","v":38},{"$f":"Time!FZ21","v":39},{"$f":"Time!GA21","v":39},{"$f":"Time!GB21","v":39},{"$f":"Time!GC21","v":39},{"$f":"Time!GD21","v":40},{"$f":"Time!GE21","v":40},{"$f":"Time!GF21","v":40},{"$f":"Time!GG21","v":40},{"$f":"Time!GH21","v":41},{"$f":"Time!GI21","v":41},{"$f":"Time!GJ21","v":41},{"$f":"Time!GK21","v":41},{"$f":"Time!GL21","v":42},{"$f":"Time!GM21","v":42},{"$f":"Time!GN21","v":42},{"$f":"Time!GO21","v":42},{"$f":"Time!GP21","v":43},{"$f":"Time!GQ21","v":43},{"$f":"Time!GR21","v":43},{"$f":"Time!GS21","v":43},{"$f":"Time!GT21","v":44},{"$f":"Time!GU21","v":44},{"$f":"Time!GV21","v":44},{"$f":"Time!GW21","v":44},{"$f":"Time!GX21","v":45},{"$f":"Time!GY21","v":45},{"$f":"Time!GZ21","v":45},{"$f":"Time!HA21","v":45},{"$f":"Time!HB21","v":46},{"$f":"Time!HC21","v":46},{"$f":"Time!HD21","v":46},{"$f":"Time!HE21","v":46},{"$f":"Time!HF21","v":47},{"$f":"Time!HG21","v":47},{"$f":"Time!HH21","v":47},{"$f":"Time!HI21","v":47},{"$f":"Time!HJ21","v":48},{"$f":"Time!HK21","v":48},{"$f":"Time!HL21","v":48},{"$f":"Time!HM21","v":48},{"$f":"Time!HN21","v":49},{"$f":"Time!HO21","v":49},{"$f":"Time!HP21","v":49},{"$f":"Time!HQ21","v":49},{"$f":"Time!HR21","v":50},{"$f":"Time!HS21","v":50},{"$f":"Time!HT21","v":50},{"$f":"Time!HU21","v":50},{"$f":"Time!HV21","v":51},{"$f":"Time!HW21","v":51},{"$f":"Time!HX21","v":51},{"$f":"Time!HY21","v":51},{"$f":"Time!HZ21","v":52},{"$f":"Time!IA21","v":52},{"$f":"Time!IB21","v":52},{"$f":"Time!IC21","v":52},{"$f":"Time!ID21","v":53},{"$f":"Time!IE21","v":53}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Phase:",null,{"$f":"Time!R26","v":"Const"},{"$f":"Time!S26","v":"Const"},{"$f":"Time!T26","v":"Const"},{"$f":"Time!U26","v":"Const"},{"$f":"Time!V26","v":"Const"},{"$f":"Time!W26","v":"Const"},{"$f":"Time!X26","v":"Const"},{"$f":"Time!Y26","v":"Const"},{"$f":"Time!Z26","v":"Const"},{"$f":"Time!AA26","v":"Const"},{"$f":"Time!AB26","v":"Const"},{"$f":"Time!AC26","v":"Const"},{"$f":"Time!AD26","v":"Const"},{"$f":"Time!AE26","v":"Const"},{"$f":"Time!AF26","v":"Const"},{"$f":"Time!AG26","v":"Const"},{"$f":"Time!AH26","v":"Const"},{"$f":"Time!AI26","v":"Const"},{"$f":"Time!AJ26","v":"Ops"},{"$f":"Time!AK26","v":"Ops"},{"$f":"Time!AL26","v":"Ops"},{"$f":"Time!AM26","v":"Ops"},{"$f":"Time!AN26","v":"Ops"},{"$f":"Time!AO26","v":"Ops"},{"$f":"Time!AP26","v":"Ops"},{"$f":"Time!AQ26","v":"Ops"},{"$f":"Time!AR26","v":"Ops"},{"$f":"Time!AS26","v":"Ops"},{"$f":"Time!AT26","v":"Ops"},{"$f":"Time!AU26","v":"Ops"},{"$f":"Time!AV26","v":"Ops"},{"$f":"Time!AW26","v":"Ops"},{"$f":"Time!AX26","v":"Ops"},{"$f":"Time!AY26","v":"Ops"},{"$f":"Time!AZ26","v":"Ops"},{"$f":"Time!BA26","v":"Ops"},{"$f":"Time!BB26","v":"Ops"},{"$f":"Time!BC26","v":"Ops"},{"$f":"Time!BD26","v":"Ops"},{"$f":"Time!BE26","v":"Ops"},{"$f":"Time!BF26","v":"Ops"},{"$f":"Time!BG26","v":"Ops"},{"$f":"Time!BH26","v":"Ops"},{"$f":"Time!BI26","v":"Ops"},{"$f":"Time!BJ26","v":"Ops"},{"$f":"Time!BK26","v":"Ops"},{"$f":"Time!BL26","v":"Ops"},{"$f":"Time!BM26","v":"Ops"},{"$f":"Time!BN26","v":"Ops"},{"$f":"Time!BO26","v":"Ops"},{"$f":"Time!BP26","v":"Ops"},{"$f":"Time!BQ26","v":"Ops"},{"$f":"Time!BR26","v":"Ops"},{"$f":"Time!BS26","v":"Ops"},{"$f":"Time!BT26","v":"Ops"},{"$f":"Time!BU26","v":"Ops"},{"$f":"Time!BV26","v":"Ops"},{"$f":"Time!BW26","v":"Ops"},{"$f":"Time!BX26","v":"Ops"},{"$f":"Time!BY26","v":"Ops"},{"$f":"Time!BZ26","v":"Ops"},{"$f":"Time!CA26","v":"Ops"},{"$f":"Time!CB26","v":"Ops"},{"$f":"Time!CC26","v":"Ops"},{"$f":"Time!CD26","v":"Ops"},{"$f":"Time!CE26","v":"Ops"},{"$f":"Time!CF26","v":"Ops"},{"$f":"Time!CG26","v":"Ops"},{"$f":"Time!CH26","v":"Ops"},{"$f":"Time!CI26","v":"Ops"},{"$f":"Time!CJ26","v":"Ops"},{"$f":"Time!CK26","v":"Ops"},{"$f":"Time!CL26","v":"Ops"},{"$f":"Time!CM26","v":"Ops"},{"$f":"Time!CN26","v":"Ops"},{"$f":"Time!CO26","v":"Ops"},{"$f":"Time!CP26","v":"Ops"},{"$f":"Time!CQ26","v":"Ops"},{"$f":"Time!CR26","v":"Ops"},{"$f":"Time!CS26","v":"Ops"},{"$f":"Time!CT26","v":"Ops"},{"$f":"Time!CU26","v":"Ops"},{"$f":"Time!CV26","v":"Ops"},{"$f":"Time!CW26","v":"Ops"},{"$f":"Time!CX26","v":"Ops"},{"$f":"Time!CY26","v":"Ops"},{"$f":"Time!CZ26","v":"Ops"},{"$f":"Time!DA26","v":"Ops"},{"$f":"Time!DB26","v":"Ops"},{"$f":"Time!DC26","v":"Ops"},{"$f":"Time!DD26","v":"Ops"},{"$f":"Time!DE26","v":"Ops"},{"$f":"Time!DF26","v":"Ops"},{"$f":"Time!DG26","v":"Ops"},{"$f":"Time!DH26","v":"Ops"},{"$f":"Time!DI26","v":"Ops"},{"$f":"Time!DJ26","v":"Ops"},{"$f":"Time!DK26","v":"Ops"},{"$f":"Time!DL26","v":"Ops"},{"$f":"Time!DM26","v":"Ops"},{"$f":"Time!DN26","v":"Ops"},{"$f":"Time!DO26","v":"Ops"},{"$f":"Time!DP26","v":"Ops"},{"$f":"Time!DQ26","v":"Ops"},{"$f":"Time!DR26","v":"Ops"},{"$f":"Time!DS26","v":"Ops"},{"$f":"Time!DT26","v":"Ops"},{"$f":"Time!DU26","v":"Ops"},{"$f":"Time!DV26","v":"Ops"},{"$f":"Time!DW26","v":"Ops"},{"$f":"Time!DX26","v":"Ops"},{"$f":"Time!DY26","v":"Ops"},{"$f":"Time!DZ26","v":"Ops"},{"$f":"Time!EA26","v":"Ops"},{"$f":"Time!EB26","v":"Ops"},{"$f":"Time!EC26","v":"Ops"},{"$f":"Time!ED26","v":"Ops"},{"$f":"Time!EE26","v":"Ops"},{"$f":"Time!EF26","v":"Ops"},{"$f":"Time!EG26","v":"Ops"},{"$f":"Time!EH26","v":"Ops"},{"$f":"Time!EI26","v":"Ops"},{"$f":"Time!EJ26","v":"Ops"},{"$f":"Time!EK26","v":"Ops"},{"$f":"Time!EL26","v":"Ops"},{"$f":"Time!EM26","v":"Ops"},{"$f":"Time!EN26","v":"Ops"},{"$f":"Time!EO26","v":"Ops"},{"$f":"Time!EP26","v":"Ops"},{"$f":"Time!EQ26","v":"Ops"},{"$f":"Time!ER26","v":"Ops"},{"$f":"Time!ES26","v":"Ops"},{"$f":"Time!ET26","v":"Ops"},{"$f":"Time!EU26","v":"Ops"},{"$f":"Time!EV26","v":"Ops"},{"$f":"Time!EW26","v":"Ops"},{"$f":"Time!EX26","v":"Ops"},{"$f":"Time!EY26","v":"Ops"},{"$f":"Time!EZ26","v":"Ops"},{"$f":"Time!FA26","v":"Ops"},{"$f":"Time!FB26","v":"Ops"},{"$f":"Time!FC26","v":"Ops"},{"$f":"Time!FD26","v":"Ops"},{"$f":"Time!FE26","v":"Ops"},{"$f":"Time!FF26","v":"Ops"},{"$f":"Time!FG26","v":"Ops"},{"$f":"Time!FH26","v":"Ops"},{"$f":"Time!FI26","v":"Ops"},{"$f":"Time!FJ26","v":"Ops"},{"$f":"Time!FK26","v":"Ops"},{"$f":"Time!FL26","v":"Ops"},{"$f":"Time!FM26","v":"Ops"},{"$f":"Time!FN26","v":"Ops"},{"$f":"Time!FO26","v":"Ops"},{"$f":"Time!FP26","v":"Ops"},{"$f":"Time!FQ26","v":"Ops"},{"$f":"Time!FR26","v":"Ops"},{"$f":"Time!FS26","v":"Ops"},{"$f":"Time!FT26","v":""},{"$f":"Time!FU26","v":""},{"$f":"Time!FV26","v":""},{"$f":"Time!FW26","v":""},{"$f":"Time!FX26","v":""},{"$f":"Time!FY26","v":""},{"$f":"Time!FZ26","v":""},{"$f":"Time!GA26","v":""},{"$f":"Time!GB26","v":""},{"$f":"Time!GC26","v":""},{"$f":"Time!GD26","v":""},{"$f":"Time!GE26","v":""},{"$f":"Time!GF26","v":""},{"$f":"Time!GG26","v":""},{"$f":"Time!GH26","v":""},{"$f":"Time!GI26","v":""},{"$f":"Time!GJ26","v":""},{"$f":"Time!GK26","v":""},{"$f":"Time!GL26","v":""},{"$f":"Time!GM26","v":""},{"$f":"Time!GN26","v":""},{"$f":"Time!GO26","v":""},{"$f":"Time!GP26","v":""},{"$f":"Time!GQ26","v":""},{"$f":"Time!GR26","v":""},{"$f":"Time!GS26","v":""},{"$f":"Time!GT26","v":""},{"$f":"Time!GU26","v":""},{"$f":"Time!GV26","v":""},{"$f":"Time!GW26","v":""},{"$f":"Time!GX26","v":""},{"$f":"Time!GY26","v":""},{"$f":"Time!GZ26","v":""},{"$f":"Time!HA26","v":""},{"$f":"Time!HB26","v":""},{"$f":"Time!HC26","v":""},{"$f":"Time!HD26","v":""},{"$f":"Time!HE26","v":""},{"$f":"Time!HF26","v":""},{"$f":"Time!HG26","v":""},{"$f":"Time!HH26","v":""},{"$f":"Time!HI26","v":""},{"$f":"Time!HJ26","v":""},{"$f":"Time!HK26","v":""},{"$f":"Time!HL26","v":""},{"$f":"Time!HM26","v":""},{"$f":"Time!HN26","v":""},{"$f":"Time!HO26","v":""},{"$f":"Time!HP26","v":""},{"$f":"Time!HQ26","v":""},{"$f":"Time!HR26","v":""},{"$f":"Time!HS26","v":""},{"$f":"Time!HT26","v":""},{"$f":"Time!HU26","v":""},{"$f":"Time!HV26","v":""},{"$f":"Time!HW26","v":""},{"$f":"Time!HX26","v":""},{"$f":"Time!HY26","v":""},{"$f":"Time!HZ26","v":""},{"$f":"Time!IA26","v":""},{"$f":"Time!IB26","v":""},{"$f":"Time!IC26","v":""},{"$f":"Time!ID26","v":""},{"$f":"Time!IE26","v":""}]
[]
["Flags & Counters"]
[]
[null,"Operating Period",null,null,null,null,null,null,null,"flag",null,null,null,null,null,null,{"$f":"Time!R75","v":0},{"$f":"Time!S75","v":0},{"$f":"Time!T75","v":0},{"$f":"Time!U75","v":0},{"$f":"Time!V75","v":0},{"$f":"Time!W75","v":0},{"$f":"Time!X75","v":0},{"$f":"Time!Y75","v":0},{"$f":"Time!Z75","v":0},{"$f":"Time!AA75","v":0},{"$f":"Time!AB75","v":0},{"$f":"Time!AC75","v":0},{"$f":"Time!AD75","v":0},{"$f":"Time!AE75","v":0},{"$f":"Time!AF75","v":0},{"$f":"Time!AG75","v":0},{"$f":"Time!AH75","v":0},{"$f":"Time!AI75","v":0},{"$f":"Time!AJ75","v":1},{"$f":"Time!AK75","v":1},{"$f":"Time!AL75","v":1},{"$f":"Time!AM75","v":1},{"$f":"Time!AN75","v":1},{"$f":"Time!AO75","v":1},{"$f":"Time!AP75","v":1},{"$f":"Time!AQ75","v":1},{"$f":"Time!AR75","v":1},{"$f":"Time!AS75","v":1},{"$f":"Time!AT75","v":1},{"$f":"Time!AU75","v":1},{"$f":"Time!AV75","v":1},{"$f":"Time!AW75","v":1},{"$f":"Time!AX75","v":1},{"$f":"Time!AY75","v":1},{"$f":"Time!AZ75","v":1},{"$f":"Time!BA75","v":1},{"$f":"Time!BB75","v":1},{"$f":"Time!BC75","v":1},{"$f":"Time!BD75","v":1},{"$f":"Time!BE75","v":1},{"$f":"Time!BF75","v":1},{"$f":"Time!BG75","v":1},{"$f":"Time!BH75","v":1},{"$f":"Time!BI75","v":1},{"$f":"Time!BJ75","v":1},{"$f":"Time!BK75","v":1},{"$f":"Time!BL75","v":1},{"$f":"Time!BM75","v":1},{"$f":"Time!BN75","v":1},{"$f":"Time!BO75","v":1},{"$f":"Time!BP75","v":1},{"$f":"Time!BQ75","v":1},{"$f":"Time!BR75","v":1},{"$f":"Time!BS75","v":1},{"$f":"Time!BT75","v":1},{"$f":"Time!BU75","v":1},{"$f":"Time!BV75","v":1},{"$f":"Time!BW75","v":1},{"$f":"Time!BX75","v":1},{"$f":"Time!BY75","v":1},{"$f":"Time!BZ75","v":1},{"$f":"Time!CA75","v":1},{"$f":"Time!CB75","v":1},{"$f":"Time!CC75","v":1},{"$f":"Time!CD75","v":1},{"$f":"Time!CE75","v":1},{"$f":"Time!CF75","v":1},{"$f":"Time!CG75","v":1},{"$f":"Time!CH75","v":1},{"$f":"Time!CI75","v":1},{"$f":"Time!CJ75","v":1},{"$f":"Time!CK75","v":1},{"$f":"Time!CL75","v":1},{"$f":"Time!CM75","v":1},{"$f":"Time!CN75","v":1},{"$f":"Time!CO75","v":1},{"$f":"Time!CP75","v":1},{"$f":"Time!CQ75","v":1},{"$f":"Time!CR75","v":1},{"$f":"Time!CS75","v":1},{"$f":"Time!CT75","v":1},{"$f":"Time!CU75","v":1},{"$f":"Time!CV75","v":1},{"$f":"Time!CW75","v":1},{"$f":"Time!CX75","v":1},{"$f":"Time!CY75","v":1},{"$f":"Time!CZ75","v":1},{"$f":"Time!DA75","v":1},{"$f":"Time!DB75","v":1},{"$f":"Time!DC75","v":1},{"$f":"Time!DD75","v":1},{"$f":"Time!DE75","v":1},{"$f":"Time!DF75","v":1},{"$f":"Time!DG75","v":1},{"$f":"Time!DH75","v":1},{"$f":"Time!DI75","v":1},{"$f":"Time!DJ75","v":1},{"$f":"Time!DK75","v":1},{"$f":"Time!DL75","v":1},{"$f":"Time!DM75","v":1},{"$f":"Time!DN75","v":1},{"$f":"Time!DO75","v":1},{"$f":"Time!DP75","v":1},{"$f":"Time!DQ75","v":1},{"$f":"Time!DR75","v":1},{"$f":"Time!DS75","v":1},{"$f":"Time!DT75","v":1},{"$f":"Time!DU75","v":1},{"$f":"Time!DV75","v":1},{"$f":"Time!DW75","v":1},{"$f":"Time!DX75","v":1},{"$f":"Time!DY75","v":1},{"$f":"Time!DZ75","v":1},{"$f":"Time!EA75","v":1},{"$f":"Time!EB75","v":1},{"$f":"Time!EC75","v":1},{"$f":"Time!ED75","v":1},{"$f":"Time!EE75","v":1},{"$f":"Time!EF75","v":1},{"$f":"Time!EG75","v":1},{"$f":"Time!EH75","v":1},{"$f":"Time!EI75","v":1},{"$f":"Time!EJ75","v":1},{"$f":"Time!EK75","v":1},{"$f":"Time!EL75","v":1},{"$f":"Time!EM75","v":1},{"$f":"Time!EN75","v":1},{"$f":"Time!EO75","v":1},{"$f":"Time!EP75","v":1},{"$f":"Time!EQ75","v":1},{"$f":"Time!ER75","v":1},{"$f":"Time!ES75","v":1},{"$f":"Time!ET75","v":1},{"$f":"Time!EU75","v":1},{"$f":"Time!EV75","v":1},{"$f":"Time!EW75","v":1},{"$f":"Time!EX75","v":1},{"$f":"Time!EY75","v":1},{"$f":"Time!EZ75","v":1},{"$f":"Time!FA75","v":1},{"$f":"Time!FB75","v":1},{"$f":"Time!FC75","v":1},{"$f":"Time!FD75","v":1},{"$f":"Time!FE75","v":1},{"$f":"Time!FF75","v":1},{"$f":"Time!FG75","v":1},{"$f":"Time!FH75","v":1},{"$f":"Time!FI75","v":1},{"$f":"Time!FJ75","v":1},{"$f":"Time!FK75","v":1},{"$f":"Time!FL75","v":1},{"$f":"Time!FM75","v":1},{"$f":"Time!FN75","v":1},{"$f":"Time!FO75","v":1},{"$f":"Time!FP75","v":1},{"$f":"Time!FQ75","v":1},{"$f":"Time!FR75","v":1},{"$f":"Time!FS75","v":1},{"$f":"Time!FT75","v":0},{"$f":"Time!FU75","v":0},{"$f":"Time!FV75","v":0},{"$f":"Time!FW75","v":0},{"$f":"Time!FX75","v":0},{"$f":"Time!FY75","v":0},{"$f":"Time!FZ75","v":0},{"$f":"Time!GA75","v":0},{"$f":"Time!GB75","v":0},{"$f":"Time!GC75","v":0},{"$f":"Time!GD75","v":0},{"$f":"Time!GE75","v":0},{"$f":"Time!GF75","v":0},{"$f":"Time!GG75","v":0},{"$f":"Time!GH75","v":0},{"$f":"Time!GI75","v":0},{"$f":"Time!GJ75","v":0},{"$f":"Time!GK75","v":0},{"$f":"Time!GL75","v":0},{"$f":"Time!GM75","v":0},{"$f":"Time!GN75","v":0},{"$f":"Time!GO75","v":0},{"$f":"Time!GP75","v":0},{"$f":"Time!GQ75","v":0},{"$f":"Time!GR75","v":0},{"$f":"Time!GS75","v":0},{"$f":"Time!GT75","v":0},{"$f":"Time!GU75","v":0},{"$f":"Time!GV75","v":0},{"$f":"Time!GW75","v":0},{"$f":"Time!GX75","v":0},{"$f":"Time!GY75","v":0},{"$f":"Time!GZ75","v":0},{"$f":"Time!HA75","v":0},{"$f":"Time!HB75","v":0},{"$f":"Time!HC75","v":0},{"$f":"Time!HD75","v":0},{"$f":"Time!HE75","v":0},{"$f":"Time!HF75","v":0},{"$f":"Time!HG75","v":0},{"$f":"Time!HH75","v":0},{"$f":"Time!HI75","v":0},{"$f":"Time!HJ75","v":0},{"$f":"Time!HK75","v":0},{"$f":"Time!HL75","v":0},{"$f":"Time!HM75","v":0},{"$f":"Time!HN75","v":0},{"$f":"Time!HO75","v":0},{"$f":"Time!HP75","v":0},{"$f":"Time!HQ75","v":0},{"$f":"Time!HR75","v":0},{"$f":"Time!HS75","v":0},{"$f":"Time!HT75","v":0},{"$f":"Time!HU75","v":0},{"$f":"Time!HV75","v":0},{"$f":"Time!HW75","v":0},{"$f":"Time!HX75","v":0},{"$f":"Time!HY75","v":0},{"$f":"Time!HZ75","v":0},{"$f":"Time!IA75","v":0},{"$f":"Time!IB75","v":0},{"$f":"Time!IC75","v":0},{"$f":"Time!ID75","v":0},{"$f":"Time!IE75","v":0}]
[]
[null,"Periods in Year",null,null,null,null,null,null,null,"#",null,null,null,null,null,null,{"$f":"Time!R25","v":12},{"$f":"Time!S25","v":12},{"$f":"Time!T25","v":12},{"$f":"Time!U25","v":12},{"$f":"Time!V25","v":12},{"$f":"Time!W25","v":12},{"$f":"Time!X25","v":12},{"$f":"Time!Y25","v":12},{"$f":"Time!Z25","v":12},{"$f":"Time!AA25","v":12},{"$f":"Time!AB25","v":12},{"$f":"Time!AC25","v":12},{"$f":"Time!AD25","v":12},{"$f":"Time!AE25","v":12},{"$f":"Time!AF25","v":12},{"$f":"Time!AG25","v":12},{"$f":"Time!AH25","v":12},{"$f":"Time!AI25","v":12},{"$f":"Time!AJ25","v":4},{"$f":"Time!AK25","v":4},{"$f":"Time!AL25","v":4},{"$f":"Time!AM25","v":4},{"$f":"Time!AN25","v":4},{"$f":"Time!AO25","v":4},{"$f":"Time!AP25","v":4},{"$f":"Time!AQ25","v":4},{"$f":"Time!AR25","v":4},{"$f":"Time!AS25","v":4},{"$f":"Time!AT25","v":4},{"$f":"Time!AU25","v":4},{"$f":"Time!AV25","v":4},{"$f":"Time!AW25","v":4},{"$f":"Time!AX25","v":4},{"$f":"Time!AY25","v":4},{"$f":"Time!AZ25","v":4},{"$f":"Time!BA25","v":4},{"$f":"Time!BB25","v":4},{"$f":"Time!BC25","v":4},{"$f":"Time!BD25","v":4},{"$f":"Time!BE25","v":4},{"$f":"Time!BF25","v":4},{"$f":"Time!BG25","v":4},{"$f":"Time!BH25","v":4},{"$f":"Time!BI25","v":4},{"$f":"Time!BJ25","v":4},{"$f":"Time!BK25","v":4},{"$f":"Time!BL25","v":4},{"$f":"Time!BM25","v":4},{"$f":"Time!BN25","v":4},{"$f":"Time!BO25","v":4},{"$f":"Time!BP25","v":4},{"$f":"Time!BQ25","v":4},{"$f":"Time!BR25","v":4},{"$f":"Time!BS25","v":4},{"$f":"Time!BT25","v":4},{"$f":"Time!BU25","v":4},{"$f":"Time!BV25","v":4},{"$f":"Time!BW25","v":4},{"$f":"Time!BX25","v":4},{"$f":"Time!BY25","v":4},{"$f":"Time!BZ25","v":4},{"$f":"Time!CA25","v":4},{"$f":"Time!CB25","v":4},{"$f":"Time!CC25","v":4},{"$f":"Time!CD25","v":4},{"$f":"Time!CE25","v":4},{"$f":"Time!CF25","v":4},{"$f":"Time!CG25","v":4},{"$f":"Time!CH25","v":4},{"$f":"Time!CI25","v":4},{"$f":"Time!CJ25","v":4},{"$f":"Time!CK25","v":4},{"$f":"Time!CL25","v":4},{"$f":"Time!CM25","v":4},{"$f":"Time!CN25","v":4},{"$f":"Time!CO25","v":4},{"$f":"Time!CP25","v":4},{"$f":"Time!CQ25","v":4},{"$f":"Time!CR25","v":4},{"$f":"Time!CS25","v":4},{"$f":"Time!CT25","v":4},{"$f":"Time!CU25","v":4},{"$f":"Time!CV25","v":4},{"$f":"Time!CW25","v":4},{"$f":"Time!CX25","v":4},{"$f":"Time!CY25","v":4},{"$f":"Time!CZ25","v":4},{"$f":"Time!DA25","v":4},{"$f":"Time!DB25","v":4},{"$f":"Time!DC25","v":4},{"$f":"Time!DD25","v":4},{"$f":"Time!DE25","v":4},{"$f":"Time!DF25","v":4},{"$f":"Time!DG25","v":4},{"$f":"Time!DH25","v":4},{"$f":"Time!DI25","v":4},{"$f":"Time!DJ25","v":4},{"$f":"Time!DK25","v":4},{"$f":"Time!DL25","v":4},{"$f":"Time!DM25","v":4},{"$f":"Time!DN25","v":4},{"$f":"Time!DO25","v":4},{"$f":"Time!DP25","v":4},{"$f":"Time!DQ25","v":4},{"$f":"Time!DR25","v":4},{"$f":"Time!DS25","v":4},{"$f":"Time!DT25","v":4},{"$f":"Time!DU25","v":4},{"$f":"Time!DV25","v":4},{"$f":"Time!DW25","v":4},{"$f":"Time!DX25","v":4},{"$f":"Time!DY25","v":4},{"$f":"Time!DZ25","v":4},{"$f":"Time!EA25","v":4},{"$f":"Time!EB25","v":4},{"$f":"Time!EC25","v":4},{"$f":"Time!ED25","v":4},{"$f":"Time!EE25","v":4},{"$f":"Time!EF25","v":4},{"$f":"Time!EG25","v":4},{"$f":"Time!EH25","v":4},{"$f":"Time!EI25","v":4},{"$f":"Time!EJ25","v":4},{"$f":"Time!EK25","v":4},{"$f":"Time!EL25","v":4},{"$f":"Time!EM25","v":4},{"$f":"Time!EN25","v":4},{"$f":"Time!EO25","v":4},{"$f":"Time!EP25","v":4},{"$f":"Time!EQ25","v":4},{"$f":"Time!ER25","v":4},{"$f":"Time!ES25","v":4},{"$f":"Time!ET25","v":4},{"$f":"Time!EU25","v":4},{"$f":"Time!EV25","v":4},{"$f":"Time!EW25","v":4},{"$f":"Time!EX25","v":4},{"$f":"Time!EY25","v":4},{"$f":"Time!EZ25","v":4},{"$f":"Time!FA25","v":4},{"$f":"Time!FB25","v":4},{"$f":"Time!FC25","v":4},{"$f":"Time!FD25","v":4},{"$f":"Time!FE25","v":4},{"$f":"Time!FF25","v":4},{"$f":"Time!FG25","v":4},{"$f":"Time!FH25","v":4},{"$f":"Time!FI25","v":4},{"$f":"Time!FJ25","v":4},{"$f":"Time!FK25","v":4},{"$f":"Time!FL25","v":4},{"$f":"Time!FM25","v":4},{"$f":"Time!FN25","v":4},{"$f":"Time!FO25","v":4},{"$f":"Time!FP25","v":4},{"$f":"Time!FQ25","v":4},{"$f":"Time!FR25","v":4},{"$f":"Time!FS25","v":4},{"$f":"Time!FT25","v":4},{"$f":"Time!FU25","v":4},{"$f":"Time!FV25","v":4},{"$f":"Time!FW25","v":4},{"$f":"Time!FX25","v":4},{"$f":"Time!FY25","v":4},{"$f":"Time!FZ25","v":4},{"$f":"Time!GA25","v":4},{"$f":"Time!GB25","v":4},{"$f":"Time!GC25","v":4},{"$f":"Time!GD25","v":4},{"$f":"Time!GE25","v":4},{"$f":"Time!GF25","v":4},{"$f":"Time!GG25","v":4},{"$f":"Time!GH25","v":4},{"$f":"Time!GI25","v":4},{"$f":"Time!GJ25","v":4},{"$f":"Time!GK25","v":4},{"$f":"Time!GL25","v":4},{"$f":"Time!GM25","v":4},{"$f":"Time!GN25","v":4},{"$f":"Time!GO25","v":4},{"$f":"Time!GP25","v":4},{"$f":"Time!GQ25","v":4},{"$f":"Time!GR25","v":4},{"$f":"Time!GS25","v":4},{"$f":"Time!GT25","v":4},{"$f":"Time!GU25","v":4},{"$f":"Time!GV25","v":4},{"$f":"Time!GW25","v":4},{"$f":"Time!GX25","v":4},{"$f":"Time!GY25","v":4},{"$f":"Time!GZ25","v":4},{"$f":"Time!HA25","v":4},{"$f":"Time!HB25","v":4},{"$f":"Time!HC25","v":4},{"$f":"Time!HD25","v":4},{"$f":"Time!HE25","v":4},{"$f":"Time!HF25","v":4},{"$f":"Time!HG25","v":4},{"$f":"Time!HH25","v":4},{"$f":"Time!HI25","v":4},{"$f":"Time!HJ25","v":4},{"$f":"Time!HK25","v":4},{"$f":"Time!HL25","v":4},{"$f":"Time!HM25","v":4},{"$f":"Time!HN25","v":4},{"$f":"Time!HO25","v":4},{"$f":"Time!HP25","v":4},{"$f":"Time!HQ25","v":4},{"$f":"Time!HR25","v":4},{"$f":"Time!HS25","v":4},{"$f":"Time!HT25","v":4},{"$f":"Time!HU25","v":4},{"$f":"Time!HV25","v":4},{"$f":"Time!HW25","v":4},{"$f":"Time!HX25","v":4},{"$f":"Time!HY25","v":4},{"$f":"Time!HZ25","v":4},{"$f":"Time!IA25","v":4},{"$f":"Time!IB25","v":4},{"$f":"Time!IC25","v":4},{"$f":"Time!ID25","v":4},{"$f":"Time!IE25","v":4}]
[]
[null,"Inflation Rate",null,null,null,null,null,null,null,"%",null,null,null,null,null,null,{"$f":"LOOKUP(Q5,InputT!11:11,InputT!12:12)/Pricing!Q$13","v":1.6666666666666668E-3},{"$f":"LOOKUP(R5,InputT!11:11,InputT!12:12)/Pricing!R$13","v":1.6666666666666668E-3},{"$f":"LOOKUP(S5,InputT!11:11,InputT!12:12)/Pricing!S$13","v":1.6666666666666668E-3},{"$f":"LOOKUP(T5,InputT!11:11,InputT!12:12)/Pricing!T$13","v":1.6666666666666668E-3},{"$f":"LOOKUP(U5,InputT!11:11,InputT!12:12)/Pricing!U$13","v":1.6666666666666668E-3},{"$f":"LOOKUP(V5,InputT!11:11,InputT!12:12)/Pricing!V$13","v":1.6666666666666668E-3},{"$f":"LOOKUP(W5,InputT!11:11,InputT!12:12)/Pricing!W$13","v":1.6666666666666668E-3},{"$f":"LOOKUP(X5,InputT!11:11,InputT!12:12)/Pricing!X$13","v":1.6666666666666668E-3},{"$f":"LOOKUP(Y5,InputT!11:11,InputT!12:12)/Pricing!Y$13","v":1.6666666666666668E-3},{"$f":"LOOKUP(Z5,InputT!11:11,InputT!12:12)/Pricing!Z$13","v":1.6666666666666668E-3},{"$f":"LOOKUP(AA5,InputT!11:11,InputT!12:12)/Pricing!AA$13","v":1.6666666666666668E-3},{"$f":"LOOKUP(AB5,InputT!11:11,InputT!12:12)/Pricing!AB$13","v":1.6666666666666668E-3},{"$f":"LOOKUP(AC5,InputT!11:11,InputT!12:12)/Pricing!AC$13","v":1.6666666666666668E-3},{"$f":"LOOKUP(AD5,InputT!11:11,InputT!12:12)/Pricing!AD$13","v":1.6666666666666668E-3},{"$f":"LOOKUP(AE5,InputT!11:11,InputT!12:12)/Pricing!AE$13","v":1.6666666666666668E-3},{"$f":"LOOKUP(AF5,InputT!11:11,InputT!12:12)/Pricing!AF$13","v":1.6666666666666668E-3},{"$f":"LOOKUP(AG5,InputT!11:11,InputT!12:12)/Pricing!AG$13","v":1.6666666666666668E-3},{"$f":"LOOKUP(AH5,InputT!11:11,InputT!12:12)/Pricing!AH$13","v":1.6666666666666668E-3},{"$f":"LOOKUP(AI5,InputT!11:11,InputT!12:12)/Pricing!AI$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(AJ5,InputT!11:11,InputT!12:12)/Pricing!AJ$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(AK5,InputT!11:11,InputT!12:12)/Pricing!AK$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(AL5,InputT!11:11,InputT!12:12)/Pricing!AL$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(AM5,InputT!11:11,InputT!12:12)/Pricing!AM$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(AN5,InputT!11:11,InputT!12:12)/Pricing!AN$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(AO5,InputT!11:11,InputT!12:12)/Pricing!AO$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(AP5,InputT!11:11,InputT!12:12)/Pricing!AP$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(AQ5,InputT!11:11,InputT!12:12)/Pricing!AQ$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(AR5,InputT!11:11,InputT!12:12)/Pricing!AR$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(AS5,InputT!11:11,InputT!12:12)/Pricing!AS$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(AT5,InputT!11:11,InputT!12:12)/Pricing!AT$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(AU5,InputT!11:11,InputT!12:12)/Pricing!AU$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(AV5,InputT!11:11,InputT!12:12)/Pricing!AV$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(AW5,InputT!11:11,InputT!12:12)/Pricing!AW$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(AX5,InputT!11:11,InputT!12:12)/Pricing!AX$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(AY5,InputT!11:11,InputT!12:12)/Pricing!AY$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(AZ5,InputT!11:11,InputT!12:12)/Pricing!AZ$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BA5,InputT!11:11,InputT!12:12)/Pricing!BA$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BB5,InputT!11:11,InputT!12:12)/Pricing!BB$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BC5,InputT!11:11,InputT!12:12)/Pricing!BC$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BD5,InputT!11:11,InputT!12:12)/Pricing!BD$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BE5,InputT!11:11,InputT!12:12)/Pricing!BE$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BF5,InputT!11:11,InputT!12:12)/Pricing!BF$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BG5,InputT!11:11,InputT!12:12)/Pricing!BG$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BH5,InputT!11:11,InputT!12:12)/Pricing!BH$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BI5,InputT!11:11,InputT!12:12)/Pricing!BI$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BJ5,InputT!11:11,InputT!12:12)/Pricing!BJ$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BK5,InputT!11:11,InputT!12:12)/Pricing!BK$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BL5,InputT!11:11,InputT!12:12)/Pricing!BL$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BM5,InputT!11:11,InputT!12:12)/Pricing!BM$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BN5,InputT!11:11,InputT!12:12)/Pricing!BN$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BO5,InputT!11:11,InputT!12:12)/Pricing!BO$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BP5,InputT!11:11,InputT!12:12)/Pricing!BP$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BQ5,InputT!11:11,InputT!12:12)/Pricing!BQ$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BR5,InputT!11:11,InputT!12:12)/Pricing!BR$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BS5,InputT!11:11,InputT!12:12)/Pricing!BS$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BT5,InputT!11:11,InputT!12:12)/Pricing!BT$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BU5,InputT!11:11,InputT!12:12)/Pricing!BU$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BV5,InputT!11:11,InputT!12:12)/Pricing!BV$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BW5,InputT!11:11,InputT!12:12)/Pricing!BW$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BX5,InputT!11:11,InputT!12:12)/Pricing!BX$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BY5,InputT!11:11,InputT!12:12)/Pricing!BY$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(BZ5,InputT!11:11,InputT!12:12)/Pricing!BZ$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(CA5,InputT!11:11,InputT!12:12)/Pricing!CA$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(CB5,InputT!11:11,InputT!12:12)/Pricing!CB$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(CC5,InputT!11:11,InputT!12:12)/Pricing!CC$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(CD5,InputT!11:11,InputT!12:12)/Pricing!CD$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(CE5,InputT!11:11,InputT!12:12)/Pricing!CE$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(CF5,InputT!11:11,InputT!12:12)/Pricing!CF$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(CG5,InputT!11:11,InputT!12:12)/Pricing!CG$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(CH5,InputT!11:11,InputT!12:12)/Pricing!CH$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(CI5,InputT!11:11,InputT!12:12)/Pricing!CI$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(CJ5,InputT!11:11,InputT!12:12)/Pricing!CJ$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(CK5,InputT!11:11,InputT!12:12)/Pricing!CK$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(CL5,InputT!11:11,InputT!12:12)/Pricing!CL$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(CM5,InputT!11:11,InputT!12:12)/Pricing!CM$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(CN5,InputT!11:11,InputT!12:12)/Pricing!CN$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(CO5,InputT!11:11,InputT!12:12)/Pricing!CO$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(CP5,InputT!11:11,InputT!12:12)/Pricing!CP$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(CQ5,InputT!11:11,InputT!12:12)/Pricing!CQ$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(CR5,InputT!11:11,InputT!12:12)/Pricing!CR$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(CS5,InputT!11:11,InputT!12:12)/Pricing!CS$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(CT5,InputT!11:11,InputT!12:12)/Pricing!CT$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(CU5,InputT!11:11,InputT!12:12)/Pricing!CU$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(CV5,InputT!11:11,InputT!12:12)/Pricing!CV$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(CW5,InputT!11:11,InputT!12:12)/Pricing!CW$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(CX5,InputT!11:11,InputT!12:12)/Pricing!CX$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(CY5,InputT!11:11,InputT!12:12)/Pricing!CY$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(CZ5,InputT!11:11,InputT!12:12)/Pricing!CZ$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(DA5,InputT!11:11,InputT!12:12)/Pricing!DA$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(DB5,InputT!11:11,InputT!12:12)/Pricing!DB$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(DC5,InputT!11:11,InputT!12:12)/Pricing!DC$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(DD5,InputT!11:11,InputT!12:12)/Pricing!DD$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(DE5,InputT!11:11,InputT!12:12)/Pricing!DE$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(DF5,InputT!11:11,InputT!12:12)/Pricing!DF$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(DG5,InputT!11:11,InputT!12:12)/Pricing!DG$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(DH5,InputT!11:11,InputT!12:12)/Pricing!DH$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(DI5,InputT!11:11,InputT!12:12)/Pricing!DI$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(DJ5,InputT!11:11,InputT!12:12)/Pricing!DJ$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(DK5,InputT!11:11,InputT!12:12)/Pricing!DK$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(DL5,InputT!11:11,InputT!12:12)/Pricing!DL$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(DM5,InputT!11:11,InputT!12:12)/Pricing!DM$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(DN5,InputT!11:11,InputT!12:12)/Pricing!DN$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(DO5,InputT!11:11,InputT!12:12)/Pricing!DO$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(DP5,InputT!11:11,InputT!12:12)/Pricing!DP$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(DQ5,InputT!11:11,InputT!12:12)/Pricing!DQ$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(DR5,InputT!11:11,InputT!12:12)/Pricing!DR$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(DS5,InputT!11:11,InputT!12:12)/Pricing!DS$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(DT5,InputT!11:11,InputT!12:12)/Pricing!DT$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(DU5,InputT!11:11,InputT!12:12)/Pricing!DU$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(DV5,InputT!11:11,InputT!12:12)/Pricing!DV$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(DW5,InputT!11:11,InputT!12:12)/Pricing!DW$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(DX5,InputT!11:11,InputT!12:12)/Pricing!DX$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(DY5,InputT!11:11,InputT!12:12)/Pricing!DY$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(DZ5,InputT!11:11,InputT!12:12)/Pricing!DZ$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(EA5,InputT!11:11,InputT!12:12)/Pricing!EA$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(EB5,InputT!11:11,InputT!12:12)/Pricing!EB$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(EC5,InputT!11:11,InputT!12:12)/Pricing!EC$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(ED5,InputT!11:11,InputT!12:12)/Pricing!ED$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(EE5,InputT!11:11,InputT!12:12)/Pricing!EE$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(EF5,InputT!11:11,InputT!12:12)/Pricing!EF$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(EG5,InputT!11:11,InputT!12:12)/Pricing!EG$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(EH5,InputT!11:11,InputT!12:12)/Pricing!EH$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(EI5,InputT!11:11,InputT!12:12)/Pricing!EI$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(EJ5,InputT!11:11,InputT!12:12)/Pricing!EJ$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(EK5,InputT!11:11,InputT!12:12)/Pricing!EK$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(EL5,InputT!11:11,InputT!12:12)/Pricing!EL$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(EM5,InputT!11:11,InputT!12:12)/Pricing!EM$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(EN5,InputT!11:11,InputT!12:12)/Pricing!EN$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(EO5,InputT!11:11,InputT!12:12)/Pricing!EO$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(EP5,InputT!11:11,InputT!12:12)/Pricing!EP$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(EQ5,InputT!11:11,InputT!12:12)/Pricing!EQ$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(ER5,InputT!11:11,InputT!12:12)/Pricing!ER$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(ES5,InputT!11:11,InputT!12:12)/Pricing!ES$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(ET5,InputT!11:11,InputT!12:12)/Pricing!ET$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(EU5,InputT!11:11,InputT!12:12)/Pricing!EU$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(EV5,InputT!11:11,InputT!12:12)/Pricing!EV$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(EW5,InputT!11:11,InputT!12:12)/Pricing!EW$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(EX5,InputT!11:11,InputT!12:12)/Pricing!EX$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(EY5,InputT!11:11,InputT!12:12)/Pricing!EY$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(EZ5,InputT!11:11,InputT!12:12)/Pricing!EZ$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(FA5,InputT!11:11,InputT!12:12)/Pricing!FA$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(FB5,InputT!11:11,InputT!12:12)/Pricing!FB$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(FC5,InputT!11:11,InputT!12:12)/Pricing!FC$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(FD5,InputT!11:11,InputT!12:12)/Pricing!FD$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(FE5,InputT!11:11,InputT!12:12)/Pricing!FE$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(FF5,InputT!11:11,InputT!12:12)/Pricing!FF$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(FG5,InputT!11:11,InputT!12:12)/Pricing!FG$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(FH5,InputT!11:11,InputT!12:12)/Pricing!FH$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(FI5,InputT!11:11,InputT!12:12)/Pricing!FI$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(FJ5,InputT!11:11,InputT!12:12)/Pricing!FJ$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(FK5,InputT!11:11,InputT!12:12)/Pricing!FK$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(FL5,InputT!11:11,InputT!12:12)/Pricing!FL$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(FM5,InputT!11:11,InputT!12:12)/Pricing!FM$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(FN5,InputT!11:11,InputT!12:12)/Pricing!FN$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(FO5,InputT!11:11,InputT!12:12)/Pricing!FO$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(FP5,InputT!11:11,InputT!12:12)/Pricing!FP$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(FQ5,InputT!11:11,InputT!12:12)/Pricing!FQ$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(FR5,InputT!11:11,InputT!12:12)/Pricing!FR$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(FS5,InputT!11:11,InputT!12:12)/Pricing!FS$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(FT5,InputT!11:11,InputT!12:12)/Pricing!FT$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(FU5,InputT!11:11,InputT!12:12)/Pricing!FU$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(FV5,InputT!11:11,InputT!12:12)/Pricing!FV$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(FW5,InputT!11:11,InputT!12:12)/Pricing!FW$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(FX5,InputT!11:11,InputT!12:12)/Pricing!FX$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(FY5,InputT!11:11,InputT!12:12)/Pricing!FY$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(FZ5,InputT!11:11,InputT!12:12)/Pricing!FZ$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(GA5,InputT!11:11,InputT!12:12)/Pricing!GA$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(GB5,InputT!11:11,InputT!12:12)/Pricing!GB$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(GC5,InputT!11:11,InputT!12:12)/Pricing!GC$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(GD5,InputT!11:11,InputT!12:12)/Pricing!GD$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(GE5,InputT!11:11,InputT!12:12)/Pricing!GE$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(GF5,InputT!11:11,InputT!12:12)/Pricing!GF$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(GG5,InputT!11:11,InputT!12:12)/Pricing!GG$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(GH5,InputT!11:11,InputT!12:12)/Pricing!GH$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(GI5,InputT!11:11,InputT!12:12)/Pricing!GI$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(GJ5,InputT!11:11,InputT!12:12)/Pricing!GJ$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(GK5,InputT!11:11,InputT!12:12)/Pricing!GK$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(GL5,InputT!11:11,InputT!12:12)/Pricing!GL$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(GM5,InputT!11:11,InputT!12:12)/Pricing!GM$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(GN5,InputT!11:11,InputT!12:12)/Pricing!GN$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(GO5,InputT!11:11,InputT!12:12)/Pricing!GO$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(GP5,InputT!11:11,InputT!12:12)/Pricing!GP$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(GQ5,InputT!11:11,InputT!12:12)/Pricing!GQ$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(GR5,InputT!11:11,InputT!12:12)/Pricing!GR$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(GS5,InputT!11:11,InputT!12:12)/Pricing!GS$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(GT5,InputT!11:11,InputT!12:12)/Pricing!GT$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(GU5,InputT!11:11,InputT!12:12)/Pricing!GU$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(GV5,InputT!11:11,InputT!12:12)/Pricing!GV$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(GW5,InputT!11:11,InputT!12:12)/Pricing!GW$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(GX5,InputT!11:11,InputT!12:12)/Pricing!GX$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(GY5,InputT!11:11,InputT!12:12)/Pricing!GY$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(GZ5,InputT!11:11,InputT!12:12)/Pricing!GZ$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(HA5,InputT!11:11,InputT!12:12)/Pricing!HA$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(HB5,InputT!11:11,InputT!12:12)/Pricing!HB$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(HC5,InputT!11:11,InputT!12:12)/Pricing!HC$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(HD5,InputT!11:11,InputT!12:12)/Pricing!HD$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(HE5,InputT!11:11,InputT!12:12)/Pricing!HE$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(HF5,InputT!11:11,InputT!12:12)/Pricing!HF$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(HG5,InputT!11:11,InputT!12:12)/Pricing!HG$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(HH5,InputT!11:11,InputT!12:12)/Pricing!HH$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(HI5,InputT!11:11,InputT!12:12)/Pricing!HI$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(HJ5,InputT!11:11,InputT!12:12)/Pricing!HJ$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(HK5,InputT!11:11,InputT!12:12)/Pricing!HK$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(HL5,InputT!11:11,InputT!12:12)/Pricing!HL$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(HM5,InputT!11:11,InputT!12:12)/Pricing!HM$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(HN5,InputT!11:11,InputT!12:12)/Pricing!HN$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(HO5,InputT!11:11,InputT!12:12)/Pricing!HO$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(HP5,InputT!11:11,InputT!12:12)/Pricing!HP$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(HQ5,InputT!11:11,InputT!12:12)/Pricing!HQ$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(HR5,InputT!11:11,InputT!12:12)/Pricing!HR$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(HS5,InputT!11:11,InputT!12:12)/Pricing!HS$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(HT5,InputT!11:11,InputT!12:12)/Pricing!HT$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(HU5,InputT!11:11,InputT!12:12)/Pricing!HU$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(HV5,InputT!11:11,InputT!12:12)/Pricing!HV$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(HW5,InputT!11:11,InputT!12:12)/Pricing!HW$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(HX5,InputT!11:11,InputT!12:12)/Pricing!HX$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(HY5,InputT!11:11,InputT!12:12)/Pricing!HY$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(HZ5,InputT!11:11,InputT!12:12)/Pricing!HZ$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(IA5,InputT!11:11,InputT!12:12)/Pricing!IA$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(IB5,InputT!11:11,InputT!12:12)/Pricing!IB$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(IC5,InputT!11:11,InputT!12:12)/Pricing!IC$13","v":5.0000000000000001E-3},{"$f":"LOOKUP(ID5,InputT!11:11,InputT!12:12)/Pricing!ID$13","v":5.0000000000000001E-3}]
[null,"Inflation Index",null,null,null,null,null,null,null,"#",null,1,null,null,null,null,{"$f":"L16*(1+Q15)","v":1.0016666666666667},{"$f":"Q16*(1+R15)","v":1.0033361111111112},1.0050083379629631,1.0066833518595681,1.0083611574460007,1.0100417593750775,1.0117251623073693,1.0134113709112149,1.0151003898627335,1.0167922238458382,1.018486877552248,1.0201843556815018,1.021884662940971,1.0235878040458726,1.0252937837192824,1.0270026066921478,1.0287142777033014,1.0304288014994736,1.0355809455069709,1.0407588502345055,1.045962644485678,1.0511924577081062,1.0564484199966466,1.0617306620966298,1.0670393154071129,1.0723745119841483,1.0777363845440691,1.0831250664667893,1.0885406917991232,1.0939833952581186,1.099453312234409,1.1049505787955809,1.1104753316895586,1.1160277083480064,1.1216078468897464,1.127215886124195,1.1328519655548159,1.1385162253825898,1.1442088065095026,1.1499298505420501,1.1556794997947601,1.1614578972937337,1.1672651867802022,1.1731015127141031,1.1789670202776734,1.1848618553790617,1.190786164655957,1.1967400954792367,1.2027237959566328,1.2087374149364158,1.2147811020110979,1.2208550075211533,1.226959282558759,1.2330940789715525,1.2392595493664103,1.2454558471132422,1.2516831263488082,1.2579415419805522,1.2642312496904549,1.2705524059389071,1.2769051679686014,1.2832896938084444,1.2897061422774865,1.2961546729888738,1.3026354463538179,{"$f":"CC16*(1+CD15)","v":1.3091486235855869},1.3156943667035148,1.3222728385370321,1.3288842027297172,1.3355286237433657,1.3422062668620824,1.3489172981963926,1.3556618846873745,1.3624401941108113,1.3692523950813653,1.3760986570567719,1.3829791503420557,1.3898940460937659,1.3968435163242345,1.4038277339058556,1.4108468725753847,1.4179011069382614,1.4249906124729526,1.4321155655353173,1.4392761433629937,1.4464725240798084,1.4537048867002074,1.4609734111337083,1.4682782781893766,1.4756196695803234,1.4829977679282249,1.4904127567678658,1.4978648205517049,1.5053541446544632,1.5128809153777354,1.520445319954624,1.528047546554397,1.5356877842871688,1.5433662232086045,1.5510830543246474,1.5588384695962705,1.5666326619442517,1.5744658252539727,1.5823381543802424,1.5902498451521434,1.5982010943779039,1.6061920998497932,1.6142230603490419,1.6222941756507869,1.6304056465290406,1.6385576747616857,1.6467504631354939,1.6549842154511711,1.6632591365284268,1.6715754322110687,1.6799333093721238,1.6883329759189842,1.6967746407985789,1.7052585140025716,1.7137848065725843,1.7223537306054471,1.7309654992584742,1.7396203267547663,1.74831842838854,1.7570600205304825,1.7658453206331348,1.7746745472363004,1.7835479199724817,1.792465659572344,{"$f":"EO16*(1+EP15)","v":1.8014279878702055},1.8104351278095563,1.8194873034486039,1.8285847399658468,1.8377276636656759,1.846916301984004,1.8561508834939238,1.8654316379113931,1.87475879610095,1.8841325900814545,1.8935532530318615,1.9030210192970207,1.9125361243935057,1.922098805015473,1.9317092990405502,1.9413678455357528,1.9510746847634313,1.9608300581872482,1.9706342084781843,1.9804873795205751,1.9903898164181777,2.0003417655002682,2.0103434743277693,2.0203951916994081,2.0304971676579049,2.0406496534961942,2.0508529017636747,2.0611071662724929,2.0714127021038551,2.0817697656143741,2.0921786144424459,2.1026395075146578,2.1131527050522307,2.1237184685774917,2.1343370609203789,2.1450087462249807,2.1557337899561055,2.1665124589058857,2.1773450212004151,2.1882317463064167,2.1991729050379485,2.210168769563138,2.2212196134109536,2.232325711478008,2.2434873400353976,2.2547047767355743,2.2659783006192518,2.2773081921223479,2.2886947330829592,2.300138206748374,2.3116388977821156,2.3231970922710259,2.3348130777323806,2.3464871431210423,2.3582195788366471,2.3700106767308302,2.3818607301144841,2.393770033765056,2.4057388839338811,2.4177675783535504,2.4298564162453178,2.4420056983265441,2.4542157268181768,2.4664868054522673,{"$f":"HA16*(1+HB15)","v":2.4788192394795283},2.4912133356769255,2.5036694023553099,2.5161877493670861,2.5287686881139213,2.5414125315544904,2.5541195942122625,2.5668901921833234,2.5797246431442398,2.5926232663599609,2.6055863826917602,2.6186143146052188,2.6317073861782445,2.6448659231091356,2.6580902527246808,2.6713807039883037,2.6847376075082452,2.6981612955457863,2.7116521020235149,2.7252103625336321,2.7388364143463,2.7525305964180311,2.7662932494001211,2.7801247156471214,2.7940253392253567,2.8079954659214832,2.8220354432510901,2.8361456204673452,2.8503263485696815]
[]
["Commodity Contracts"]
[]
[null,"Brent"]
[]
[null,null,"Applied Price",null,null,null,null,null,null,"$/bbl",null,{"$f":"InputT!#REF!","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"IFERROR(LOOKUP(Q$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(R$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(S$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(T$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(U$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(V$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(W$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(X$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(Y$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(Z$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ED$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$5,InputT!#REF!,InputT!#REF!),0)","v":0}]
[null,null,"Applied Price (sensitized)",null,null,null,null,null,null,"$/bbl",null,1,null,null,null,null,{"$f":"$L$23*Q22","v":0},{"$f":"$L$23*R22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L$23*CD22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L$23*EP22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L$23*HB22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Escalation Profile",null,null,null,null,null,null,"%",null,null,null,null,null,null,{"$f":"IFERROR(LOOKUP(Q$5,InputT!#REF!,InputT!#REF!),0)/Pricing!Q13","v":0},{"$f":"IFERROR(LOOKUP(R$5,InputT!#REF!,InputT!#REF!),0)/Pricing!R13","v":0},{"$f":"IFERROR(LOOKUP(S$5,InputT!#REF!,InputT!#REF!),0)/Pricing!S13","v":0},{"$f":"IFERROR(LOOKUP(T$5,InputT!#REF!,InputT!#REF!),0)/Pricing!T13","v":0},{"$f":"IFERROR(LOOKUP(U$5,InputT!#REF!,InputT!#REF!),0)/Pricing!U13","v":0},{"$f":"IFERROR(LOOKUP(V$5,InputT!#REF!,InputT!#REF!),0)/Pricing!V13","v":0},{"$f":"IFERROR(LOOKUP(W$5,InputT!#REF!,InputT!#REF!),0)/Pricing!W13","v":0},{"$f":"IFERROR(LOOKUP(X$5,InputT!#REF!,InputT!#REF!),0)/Pricing!X13","v":0},{"$f":"IFERROR(LOOKUP(Y$5,InputT!#REF!,InputT!#REF!),0)/Pricing!Y13","v":0},{"$f":"IFERROR(LOOKUP(Z$5,InputT!#REF!,InputT!#REF!),0)/Pricing!Z13","v":0},{"$f":"IFERROR(LOOKUP(AA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AA13","v":0},{"$f":"IFERROR(LOOKUP(AB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AB13","v":0},{"$f":"IFERROR(LOOKUP(AC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AC13","v":0},{"$f":"IFERROR(LOOKUP(AD$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AD13","v":0},{"$f":"IFERROR(LOOKUP(AE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AE13","v":0},{"$f":"IFERROR(LOOKUP(AF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AF13","v":0},{"$f":"IFERROR(LOOKUP(AG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AG13","v":0},{"$f":"IFERROR(LOOKUP(AH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AH13","v":0},{"$f":"IFERROR(LOOKUP(AI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AI13","v":0},{"$f":"IFERROR(LOOKUP(AJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AJ13","v":0},{"$f":"IFERROR(LOOKUP(AK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AK13","v":0},{"$f":"IFERROR(LOOKUP(AL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AL13","v":0},{"$f":"IFERROR(LOOKUP(AM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AM13","v":0},{"$f":"IFERROR(LOOKUP(AN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AN13","v":0},{"$f":"IFERROR(LOOKUP(AO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AO13","v":0},{"$f":"IFERROR(LOOKUP(AP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AP13","v":0},{"$f":"IFERROR(LOOKUP(AQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AQ13","v":0},{"$f":"IFERROR(LOOKUP(AR$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AR13","v":0},{"$f":"IFERROR(LOOKUP(AS$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AS13","v":0},{"$f":"IFERROR(LOOKUP(AT$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AT13","v":0},{"$f":"IFERROR(LOOKUP(AU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AU13","v":0},{"$f":"IFERROR(LOOKUP(AV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AV13","v":0},{"$f":"IFERROR(LOOKUP(AW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AW13","v":0},{"$f":"IFERROR(LOOKUP(AX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AX13","v":0},{"$f":"IFERROR(LOOKUP(AY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AY13","v":0},{"$f":"IFERROR(LOOKUP(AZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AZ13","v":0},{"$f":"IFERROR(LOOKUP(BA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BA13","v":0},{"$f":"IFERROR(LOOKUP(BB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BB13","v":0},{"$f":"IFERROR(LOOKUP(BC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BC13","v":0},{"$f":"IFERROR(LOOKUP(BD$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BD13","v":0},{"$f":"IFERROR(LOOKUP(BE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BE13","v":0},{"$f":"IFERROR(LOOKUP(BF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BF13","v":0},{"$f":"IFERROR(LOOKUP(BG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BG13","v":0},{"$f":"IFERROR(LOOKUP(BH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BH13","v":0},{"$f":"IFERROR(LOOKUP(BI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BI13","v":0},{"$f":"IFERROR(LOOKUP(BJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BJ13","v":0},{"$f":"IFERROR(LOOKUP(BK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BK13","v":0},{"$f":"IFERROR(LOOKUP(BL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BL13","v":0},{"$f":"IFERROR(LOOKUP(BM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BM13","v":0},{"$f":"IFERROR(LOOKUP(BN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BN13","v":0},{"$f":"IFERROR(LOOKUP(BO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BO13","v":0},{"$f":"IFERROR(LOOKUP(BP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BP13","v":0},{"$f":"IFERROR(LOOKUP(BQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BQ13","v":0},{"$f":"IFERROR(LOOKUP(BR$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BR13","v":0},{"$f":"IFERROR(LOOKUP(BS$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BS13","v":0},{"$f":"IFERROR(LOOKUP(BT$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BT13","v":0},{"$f":"IFERROR(LOOKUP(BU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BU13","v":0},{"$f":"IFERROR(LOOKUP(BV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BV13","v":0},{"$f":"IFERROR(LOOKUP(BW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BW13","v":0},{"$f":"IFERROR(LOOKUP(BX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BX13","v":0},{"$f":"IFERROR(LOOKUP(BY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BY13","v":0},{"$f":"IFERROR(LOOKUP(BZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BZ13","v":0},{"$f":"IFERROR(LOOKUP(CA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CA13","v":0},{"$f":"IFERROR(LOOKUP(CB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CB13","v":0},{"$f":"IFERROR(LOOKUP(CC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CC13","v":0},{"$f":"IFERROR(LOOKUP(CD$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CD13","v":0},{"$f":"IFERROR(LOOKUP(CE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CE13","v":0},{"$f":"IFERROR(LOOKUP(CF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CF13","v":0},{"$f":"IFERROR(LOOKUP(CG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CG13","v":0},{"$f":"IFERROR(LOOKUP(CH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CH13","v":0},{"$f":"IFERROR(LOOKUP(CI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CI13","v":0},{"$f":"IFERROR(LOOKUP(CJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CJ13","v":0},{"$f":"IFERROR(LOOKUP(CK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CK13","v":0},{"$f":"IFERROR(LOOKUP(CL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CL13","v":0},{"$f":"IFERROR(LOOKUP(CM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CM13","v":0},{"$f":"IFERROR(LOOKUP(CN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CN13","v":0},{"$f":"IFERROR(LOOKUP(CO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CO13","v":0},{"$f":"IFERROR(LOOKUP(CP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CP13","v":0},{"$f":"IFERROR(LOOKUP(CQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CQ13","v":0},{"$f":"IFERROR(LOOKUP(CR$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CR13","v":0},{"$f":"IFERROR(LOOKUP(CS$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CS13","v":0},{"$f":"IFERROR(LOOKUP(CT$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CT13","v":0},{"$f":"IFERROR(LOOKUP(CU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CU13","v":0},{"$f":"IFERROR(LOOKUP(CV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CV13","v":0},{"$f":"IFERROR(LOOKUP(CW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CW13","v":0},{"$f":"IFERROR(LOOKUP(CX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CX13","v":0},{"$f":"IFERROR(LOOKUP(CY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CY13","v":0},{"$f":"IFERROR(LOOKUP(CZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CZ13","v":0},{"$f":"IFERROR(LOOKUP(DA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DA13","v":0},{"$f":"IFERROR(LOOKUP(DB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DB13","v":0},{"$f":"IFERROR(LOOKUP(DC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DC13","v":0},{"$f":"IFERROR(LOOKUP(DD$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DD13","v":0},{"$f":"IFERROR(LOOKUP(DE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DE13","v":0},{"$f":"IFERROR(LOOKUP(DF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DF13","v":0},{"$f":"IFERROR(LOOKUP(DG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DG13","v":0},{"$f":"IFERROR(LOOKUP(DH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DH13","v":0},{"$f":"IFERROR(LOOKUP(DI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DI13","v":0},{"$f":"IFERROR(LOOKUP(DJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DJ13","v":0},{"$f":"IFERROR(LOOKUP(DK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DK13","v":0},{"$f":"IFERROR(LOOKUP(DL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DL13","v":0},{"$f":"IFERROR(LOOKUP(DM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DM13","v":0},{"$f":"IFERROR(LOOKUP(DN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DN13","v":0},{"$f":"IFERROR(LOOKUP(DO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DO13","v":0},{"$f":"IFERROR(LOOKUP(DP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DP13","v":0},{"$f":"IFERROR(LOOKUP(DQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DQ13","v":0},{"$f":"IFERROR(LOOKUP(DR$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DR13","v":0},{"$f":"IFERROR(LOOKUP(DS$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DS13","v":0},{"$f":"IFERROR(LOOKUP(DT$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DT13","v":0},{"$f":"IFERROR(LOOKUP(DU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DU13","v":0},{"$f":"IFERROR(LOOKUP(DV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DV13","v":0},{"$f":"IFERROR(LOOKUP(DW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DW13","v":0},{"$f":"IFERROR(LOOKUP(DX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DX13","v":0},{"$f":"IFERROR(LOOKUP(DY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DY13","v":0},{"$f":"IFERROR(LOOKUP(DZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DZ13","v":0},{"$f":"IFERROR(LOOKUP(EA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EA13","v":0},{"$f":"IFERROR(LOOKUP(EB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EB13","v":0},{"$f":"IFERROR(LOOKUP(EC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EC13","v":0},{"$f":"IFERROR(LOOKUP(ED$5,InputT!#REF!,InputT!#REF!),0)/Pricing!ED13","v":0},{"$f":"IFERROR(LOOKUP(EE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EE13","v":0},{"$f":"IFERROR(LOOKUP(EF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EF13","v":0},{"$f":"IFERROR(LOOKUP(EG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EG13","v":0},{"$f":"IFERROR(LOOKUP(EH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EH13","v":0},{"$f":"IFERROR(LOOKUP(EI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EI13","v":0},{"$f":"IFERROR(LOOKUP(EJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EJ13","v":0},{"$f":"IFERROR(LOOKUP(EK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EK13","v":0},{"$f":"IFERROR(LOOKUP(EL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EL13","v":0},{"$f":"IFERROR(LOOKUP(EM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EM13","v":0},{"$f":"IFERROR(LOOKUP(EN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EN13","v":0},{"$f":"IFERROR(LOOKUP(EO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EO13","v":0},{"$f":"IFERROR(LOOKUP(EP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EP13","v":0},{"$f":"IFERROR(LOOKUP(EQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EQ13","v":0},{"$f":"IFERROR(LOOKUP(ER$5,InputT!#REF!,InputT!#REF!),0)/Pricing!ER13","v":0},{"$f":"IFERROR(LOOKUP(ES$5,InputT!#REF!,InputT!#REF!),0)/Pricing!ES13","v":0},{"$f":"IFERROR(LOOKUP(ET$5,InputT!#REF!,InputT!#REF!),0)/Pricing!ET13","v":0},{"$f":"IFERROR(LOOKUP(EU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EU13","v":0},{"$f":"IFERROR(LOOKUP(EV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EV13","v":0},{"$f":"IFERROR(LOOKUP(EW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EW13","v":0},{"$f":"IFERROR(LOOKUP(EX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EX13","v":0},{"$f":"IFERROR(LOOKUP(EY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EY13","v":0},{"$f":"IFERROR(LOOKUP(EZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EZ13","v":0},{"$f":"IFERROR(LOOKUP(FA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FA13","v":0},{"$f":"IFERROR(LOOKUP(FB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FB13","v":0},{"$f":"IFERROR(LOOKUP(FC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FC13","v":0},{"$f":"IFERROR(LOOKUP(FD$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FD13","v":0},{"$f":"IFERROR(LOOKUP(FE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FE13","v":0},{"$f":"IFERROR(LOOKUP(FF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FF13","v":0},{"$f":"IFERROR(LOOKUP(FG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FG13","v":0},{"$f":"IFERROR(LOOKUP(FH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FH13","v":0},{"$f":"IFERROR(LOOKUP(FI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FI13","v":0},{"$f":"IFERROR(LOOKUP(FJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FJ13","v":0},{"$f":"IFERROR(LOOKUP(FK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FK13","v":0},{"$f":"IFERROR(LOOKUP(FL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FL13","v":0},{"$f":"IFERROR(LOOKUP(FM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FM13","v":0},{"$f":"IFERROR(LOOKUP(FN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FN13","v":0},{"$f":"IFERROR(LOOKUP(FO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FO13","v":0},{"$f":"IFERROR(LOOKUP(FP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FP13","v":0},{"$f":"IFERROR(LOOKUP(FQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FQ13","v":0},{"$f":"IFERROR(LOOKUP(FR$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FR13","v":0},{"$f":"IFERROR(LOOKUP(FS$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FS13","v":0},{"$f":"IFERROR(LOOKUP(FT$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FT13","v":0},{"$f":"IFERROR(LOOKUP(FU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FU13","v":0},{"$f":"IFERROR(LOOKUP(FV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FV13","v":0},{"$f":"IFERROR(LOOKUP(FW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FW13","v":0},{"$f":"IFERROR(LOOKUP(FX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FX13","v":0},{"$f":"IFERROR(LOOKUP(FY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FY13","v":0},{"$f":"IFERROR(LOOKUP(FZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FZ13","v":0},{"$f":"IFERROR(LOOKUP(GA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GA13","v":0},{"$f":"IFERROR(LOOKUP(GB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GB13","v":0},{"$f":"IFERROR(LOOKUP(GC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GC13","v":0},{"$f":"IFERROR(LOOKUP(GD$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GD13","v":0},{"$f":"IFERROR(LOOKUP(GE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GE13","v":0},{"$f":"IFERROR(LOOKUP(GF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GF13","v":0},{"$f":"IFERROR(LOOKUP(GG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GG13","v":0},{"$f":"IFERROR(LOOKUP(GH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GH13","v":0},{"$f":"IFERROR(LOOKUP(GI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GI13","v":0},{"$f":"IFERROR(LOOKUP(GJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GJ13","v":0},{"$f":"IFERROR(LOOKUP(GK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GK13","v":0},{"$f":"IFERROR(LOOKUP(GL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GL13","v":0},{"$f":"IFERROR(LOOKUP(GM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GM13","v":0},{"$f":"IFERROR(LOOKUP(GN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GN13","v":0},{"$f":"IFERROR(LOOKUP(GO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GO13","v":0},{"$f":"IFERROR(LOOKUP(GP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GP13","v":0},{"$f":"IFERROR(LOOKUP(GQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GQ13","v":0},{"$f":"IFERROR(LOOKUP(GR$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GR13","v":0},{"$f":"IFERROR(LOOKUP(GS$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GS13","v":0},{"$f":"IFERROR(LOOKUP(GT$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GT13","v":0},{"$f":"IFERROR(LOOKUP(GU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GU13","v":0},{"$f":"IFERROR(LOOKUP(GV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GV13","v":0},{"$f":"IFERROR(LOOKUP(GW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GW13","v":0},{"$f":"IFERROR(LOOKUP(GX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GX13","v":0},{"$f":"IFERROR(LOOKUP(GY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GY13","v":0},{"$f":"IFERROR(LOOKUP(GZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GZ13","v":0},{"$f":"IFERROR(LOOKUP(HA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HA13","v":0},{"$f":"IFERROR(LOOKUP(HB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HB13","v":0},{"$f":"IFERROR(LOOKUP(HC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HC13","v":0},{"$f":"IFERROR(LOOKUP(HD$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HD13","v":0},{"$f":"IFERROR(LOOKUP(HE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HE13","v":0},{"$f":"IFERROR(LOOKUP(HF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HF13","v":0},{"$f":"IFERROR(LOOKUP(HG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HG13","v":0},{"$f":"IFERROR(LOOKUP(HH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HH13","v":0},{"$f":"IFERROR(LOOKUP(HI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HI13","v":0},{"$f":"IFERROR(LOOKUP(HJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HJ13","v":0},{"$f":"IFERROR(LOOKUP(HK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HK13","v":0},{"$f":"IFERROR(LOOKUP(HL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HL13","v":0},{"$f":"IFERROR(LOOKUP(HM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HM13","v":0},{"$f":"IFERROR(LOOKUP(HN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HN13","v":0},{"$f":"IFERROR(LOOKUP(HO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HO13","v":0},{"$f":"IFERROR(LOOKUP(HP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HP13","v":0},{"$f":"IFERROR(LOOKUP(HQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HQ13","v":0},{"$f":"IFERROR(LOOKUP(HR$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HR13","v":0},{"$f":"IFERROR(LOOKUP(HS$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HS13","v":0},{"$f":"IFERROR(LOOKUP(HT$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HT13","v":0},{"$f":"IFERROR(LOOKUP(HU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HU13","v":0},{"$f":"IFERROR(LOOKUP(HV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HV13","v":0},{"$f":"IFERROR(LOOKUP(HW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HW13","v":0},{"$f":"IFERROR(LOOKUP(HX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HX13","v":0},{"$f":"IFERROR(LOOKUP(HY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HY13","v":0},{"$f":"IFERROR(LOOKUP(HZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HZ13","v":0},{"$f":"IFERROR(LOOKUP(IA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!IA13","v":0},{"$f":"IFERROR(LOOKUP(IB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!IB13","v":0},{"$f":"IFERROR(LOOKUP(IC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!IC13","v":0},{"$f":"IFERROR(LOOKUP(ID$5,InputT!#REF!,InputT!#REF!),0)/Pricing!ID13","v":0}]
[null,null,"Escalation Index",null,null,null,null,null,null,"#",null,1,null,null,null,null,{"$f":"L26*(1+Q25)","v":1},{"$f":"Q26*(1+R25)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"CC26*(1+CD25)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EO26*(1+EP25)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"HA26*(1+HB25)","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]
[]
[null,null,"Escalated Price",null,null,null,null,null,null,"$/bbl",null,null,null,null,null,null,{"$f":"Q26*Q23","v":0},{"$f":"R26*R23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD26*CD23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP26*EP23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB26*HB23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Condensate"]
[]
[null,null,"Discount to Brent",null,null,null,null,null,null,"%",null,null,null,null,null,null,{"$f":"IFERROR(LOOKUP(Q5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(R5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(S5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(T5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(U5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(V5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(W5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(X5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(Y5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(Z5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AA5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AB5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AC5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AD5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AE5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AF5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AG5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AH5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AI5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AJ5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AK5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AL5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AM5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AN5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AO5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AP5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AQ5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AR5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AS5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AT5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AU5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AV5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AW5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AX5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AY5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AZ5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BA5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BB5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BC5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BD5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BE5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BF5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BG5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BH5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BI5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BJ5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BK5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BL5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BM5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BN5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BO5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BP5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BQ5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BR5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BS5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BT5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BU5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BV5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BW5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BX5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BY5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BZ5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CA5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CB5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CC5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CD5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CE5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CF5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CG5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CH5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CI5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CJ5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CK5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CL5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CM5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CN5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CO5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CP5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CQ5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CR5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CS5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CT5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CU5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CV5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CW5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CX5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CY5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CZ5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DA5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DB5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DC5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DD5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DE5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DF5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DG5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DH5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DI5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DJ5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DK5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DL5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DM5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DN5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DO5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DP5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DQ5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DR5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DS5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DT5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DU5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DV5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DW5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DX5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DY5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DZ5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EA5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EB5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EC5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ED5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EE5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EF5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EG5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EH5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EI5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EK5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EL5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EM5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EN5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EO5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EP5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ER5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ES5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ET5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EU5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EV5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EW5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EX5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EY5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FA5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FB5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FC5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FD5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FE5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FF5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FG5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FH5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FI5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FK5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FL5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FM5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FN5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FO5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FP5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FR5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FS5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FT5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FU5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FV5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FW5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FX5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FY5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GA5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GB5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GC5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GD5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GE5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GF5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GG5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GH5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GI5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GK5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GL5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GM5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GN5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GO5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GP5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GR5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GS5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GT5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GU5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GV5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GW5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GX5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GY5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HA5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HB5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HC5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HD5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HE5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HF5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HG5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HH5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HI5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HK5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HL5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HM5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HN5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HO5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HP5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HR5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HS5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HT5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HU5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HV5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HW5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HX5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HY5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IA5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IB5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IC5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ID5,InputT!#REF!,InputT!#REF!),0)","v":0}]
[null,null,"Applied Price",null,null,null,null,null,null,"$/bbl",null,{"$f":"InputT!#REF!","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"(1-Q32)*Q22","v":0},{"$f":"(1-R32)*R22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1-CD32)*CD22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1-EP32)*EP22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1-HB32)*HB22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Applied Price (sensitized)",null,null,null,null,null,null,"$/bbl",null,1,null,null,null,null,{"$f":"$L34*Q33","v":0},{"$f":"$L34*R33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L34*CD33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L34*EP33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L34*HB33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Escalation Profile",null,null,null,null,null,null,"%",null,null,null,null,null,null,{"$f":"IFERROR(LOOKUP(Q$5,InputT!#REF!,InputT!#REF!),0)/Pricing!Q$13","v":0},{"$f":"IFERROR(LOOKUP(R$5,InputT!#REF!,InputT!#REF!),0)/Pricing!R$13","v":0},{"$f":"IFERROR(LOOKUP(S$5,InputT!#REF!,InputT!#REF!),0)/Pricing!S$13","v":0},{"$f":"IFERROR(LOOKUP(T$5,InputT!#REF!,InputT!#REF!),0)/Pricing!T$13","v":0},{"$f":"IFERROR(LOOKUP(U$5,InputT!#REF!,InputT!#REF!),0)/Pricing!U$13","v":0},{"$f":"IFERROR(LOOKUP(V$5,InputT!#REF!,InputT!#REF!),0)/Pricing!V$13","v":0},{"$f":"IFERROR(LOOKUP(W$5,InputT!#REF!,InputT!#REF!),0)/Pricing!W$13","v":0},{"$f":"IFERROR(LOOKUP(X$5,InputT!#REF!,InputT!#REF!),0)/Pricing!X$13","v":0},{"$f":"IFERROR(LOOKUP(Y$5,InputT!#REF!,InputT!#REF!),0)/Pricing!Y$13","v":0},{"$f":"IFERROR(LOOKUP(Z$5,InputT!#REF!,InputT!#REF!),0)/Pricing!Z$13","v":0},{"$f":"IFERROR(LOOKUP(AA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AA$13","v":0},{"$f":"IFERROR(LOOKUP(AB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AB$13","v":0},{"$f":"IFERROR(LOOKUP(AC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AC$13","v":0},{"$f":"IFERROR(LOOKUP(AD$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AD$13","v":0},{"$f":"IFERROR(LOOKUP(AE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AE$13","v":0},{"$f":"IFERROR(LOOKUP(AF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AF$13","v":0},{"$f":"IFERROR(LOOKUP(AG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AG$13","v":0},{"$f":"IFERROR(LOOKUP(AH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AH$13","v":0},{"$f":"IFERROR(LOOKUP(AI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AI$13","v":0},{"$f":"IFERROR(LOOKUP(AJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AJ$13","v":0},{"$f":"IFERROR(LOOKUP(AK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AK$13","v":0},{"$f":"IFERROR(LOOKUP(AL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AL$13","v":0},{"$f":"IFERROR(LOOKUP(AM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AM$13","v":0},{"$f":"IFERROR(LOOKUP(AN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AN$13","v":0},{"$f":"IFERROR(LOOKUP(AO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AO$13","v":0},{"$f":"IFERROR(LOOKUP(AP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AP$13","v":0},{"$f":"IFERROR(LOOKUP(AQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AQ$13","v":0},{"$f":"IFERROR(LOOKUP(AR$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AR$13","v":0},{"$f":"IFERROR(LOOKUP(AS$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AS$13","v":0},{"$f":"IFERROR(LOOKUP(AT$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AT$13","v":0},{"$f":"IFERROR(LOOKUP(AU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AU$13","v":0},{"$f":"IFERROR(LOOKUP(AV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AV$13","v":0},{"$f":"IFERROR(LOOKUP(AW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AW$13","v":0},{"$f":"IFERROR(LOOKUP(AX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AX$13","v":0},{"$f":"IFERROR(LOOKUP(AY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AY$13","v":0},{"$f":"IFERROR(LOOKUP(AZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AZ$13","v":0},{"$f":"IFERROR(LOOKUP(BA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BA$13","v":0},{"$f":"IFERROR(LOOKUP(BB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BB$13","v":0},{"$f":"IFERROR(LOOKUP(BC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BC$13","v":0},{"$f":"IFERROR(LOOKUP(BD$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BD$13","v":0},{"$f":"IFERROR(LOOKUP(BE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BE$13","v":0},{"$f":"IFERROR(LOOKUP(BF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BF$13","v":0},{"$f":"IFERROR(LOOKUP(BG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BG$13","v":0},{"$f":"IFERROR(LOOKUP(BH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BH$13","v":0},{"$f":"IFERROR(LOOKUP(BI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BI$13","v":0},{"$f":"IFERROR(LOOKUP(BJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BJ$13","v":0},{"$f":"IFERROR(LOOKUP(BK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BK$13","v":0},{"$f":"IFERROR(LOOKUP(BL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BL$13","v":0},{"$f":"IFERROR(LOOKUP(BM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BM$13","v":0},{"$f":"IFERROR(LOOKUP(BN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BN$13","v":0},{"$f":"IFERROR(LOOKUP(BO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BO$13","v":0},{"$f":"IFERROR(LOOKUP(BP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BP$13","v":0},{"$f":"IFERROR(LOOKUP(BQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BQ$13","v":0},{"$f":"IFERROR(LOOKUP(BR$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BR$13","v":0},{"$f":"IFERROR(LOOKUP(BS$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BS$13","v":0},{"$f":"IFERROR(LOOKUP(BT$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BT$13","v":0},{"$f":"IFERROR(LOOKUP(BU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BU$13","v":0},{"$f":"IFERROR(LOOKUP(BV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BV$13","v":0},{"$f":"IFERROR(LOOKUP(BW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BW$13","v":0},{"$f":"IFERROR(LOOKUP(BX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BX$13","v":0},{"$f":"IFERROR(LOOKUP(BY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BY$13","v":0},{"$f":"IFERROR(LOOKUP(BZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BZ$13","v":0},{"$f":"IFERROR(LOOKUP(CA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CA$13","v":0},{"$f":"IFERROR(LOOKUP(CB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CB$13","v":0},{"$f":"IFERROR(LOOKUP(CC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CC$13","v":0},{"$f":"IFERROR(LOOKUP(CD$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CD$13","v":0},{"$f":"IFERROR(LOOKUP(CE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CE$13","v":0},{"$f":"IFERROR(LOOKUP(CF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CF$13","v":0},{"$f":"IFERROR(LOOKUP(CG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CG$13","v":0},{"$f":"IFERROR(LOOKUP(CH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CH$13","v":0},{"$f":"IFERROR(LOOKUP(CI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CI$13","v":0},{"$f":"IFERROR(LOOKUP(CJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CJ$13","v":0},{"$f":"IFERROR(LOOKUP(CK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CK$13","v":0},{"$f":"IFERROR(LOOKUP(CL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CL$13","v":0},{"$f":"IFERROR(LOOKUP(CM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CM$13","v":0},{"$f":"IFERROR(LOOKUP(CN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CN$13","v":0},{"$f":"IFERROR(LOOKUP(CO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CO$13","v":0},{"$f":"IFERROR(LOOKUP(CP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CP$13","v":0},{"$f":"IFERROR(LOOKUP(CQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CQ$13","v":0},{"$f":"IFERROR(LOOKUP(CR$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CR$13","v":0},{"$f":"IFERROR(LOOKUP(CS$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CS$13","v":0},{"$f":"IFERROR(LOOKUP(CT$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CT$13","v":0},{"$f":"IFERROR(LOOKUP(CU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CU$13","v":0},{"$f":"IFERROR(LOOKUP(CV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CV$13","v":0},{"$f":"IFERROR(LOOKUP(CW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CW$13","v":0},{"$f":"IFERROR(LOOKUP(CX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CX$13","v":0},{"$f":"IFERROR(LOOKUP(CY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CY$13","v":0},{"$f":"IFERROR(LOOKUP(CZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CZ$13","v":0},{"$f":"IFERROR(LOOKUP(DA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DA$13","v":0},{"$f":"IFERROR(LOOKUP(DB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DB$13","v":0},{"$f":"IFERROR(LOOKUP(DC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DC$13","v":0},{"$f":"IFERROR(LOOKUP(DD$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DD$13","v":0},{"$f":"IFERROR(LOOKUP(DE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DE$13","v":0},{"$f":"IFERROR(LOOKUP(DF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DF$13","v":0},{"$f":"IFERROR(LOOKUP(DG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DG$13","v":0},{"$f":"IFERROR(LOOKUP(DH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DH$13","v":0},{"$f":"IFERROR(LOOKUP(DI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DI$13","v":0},{"$f":"IFERROR(LOOKUP(DJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DJ$13","v":0},{"$f":"IFERROR(LOOKUP(DK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DK$13","v":0},{"$f":"IFERROR(LOOKUP(DL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DL$13","v":0},{"$f":"IFERROR(LOOKUP(DM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DM$13","v":0},{"$f":"IFERROR(LOOKUP(DN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DN$13","v":0},{"$f":"IFERROR(LOOKUP(DO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DO$13","v":0},{"$f":"IFERROR(LOOKUP(DP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DP$13","v":0},{"$f":"IFERROR(LOOKUP(DQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DQ$13","v":0},{"$f":"IFERROR(LOOKUP(DR$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DR$13","v":0},{"$f":"IFERROR(LOOKUP(DS$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DS$13","v":0},{"$f":"IFERROR(LOOKUP(DT$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DT$13","v":0},{"$f":"IFERROR(LOOKUP(DU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DU$13","v":0},{"$f":"IFERROR(LOOKUP(DV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DV$13","v":0},{"$f":"IFERROR(LOOKUP(DW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DW$13","v":0},{"$f":"IFERROR(LOOKUP(DX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DX$13","v":0},{"$f":"IFERROR(LOOKUP(DY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DY$13","v":0},{"$f":"IFERROR(LOOKUP(DZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DZ$13","v":0},{"$f":"IFERROR(LOOKUP(EA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EA$13","v":0},{"$f":"IFERROR(LOOKUP(EB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EB$13","v":0},{"$f":"IFERROR(LOOKUP(EC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EC$13","v":0},{"$f":"IFERROR(LOOKUP(ED$5,InputT!#REF!,InputT!#REF!),0)/Pricing!ED$13","v":0},{"$f":"IFERROR(LOOKUP(EE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EE$13","v":0},{"$f":"IFERROR(LOOKUP(EF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EF$13","v":0},{"$f":"IFERROR(LOOKUP(EG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EG$13","v":0},{"$f":"IFERROR(LOOKUP(EH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EH$13","v":0},{"$f":"IFERROR(LOOKUP(EI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EI$13","v":0},{"$f":"IFERROR(LOOKUP(EJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EJ$13","v":0},{"$f":"IFERROR(LOOKUP(EK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EK$13","v":0},{"$f":"IFERROR(LOOKUP(EL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EL$13","v":0},{"$f":"IFERROR(LOOKUP(EM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EM$13","v":0},{"$f":"IFERROR(LOOKUP(EN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EN$13","v":0},{"$f":"IFERROR(LOOKUP(EO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EO$13","v":0},{"$f":"IFERROR(LOOKUP(EP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EP$13","v":0},{"$f":"IFERROR(LOOKUP(EQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EQ$13","v":0},{"$f":"IFERROR(LOOKUP(ER$5,InputT!#REF!,InputT!#REF!),0)/Pricing!ER$13","v":0},{"$f":"IFERROR(LOOKUP(ES$5,InputT!#REF!,InputT!#REF!),0)/Pricing!ES$13","v":0},{"$f":"IFERROR(LOOKUP(ET$5,InputT!#REF!,InputT!#REF!),0)/Pricing!ET$13","v":0},{"$f":"IFERROR(LOOKUP(EU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EU$13","v":0},{"$f":"IFERROR(LOOKUP(EV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EV$13","v":0},{"$f":"IFERROR(LOOKUP(EW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EW$13","v":0},{"$f":"IFERROR(LOOKUP(EX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EX$13","v":0},{"$f":"IFERROR(LOOKUP(EY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EY$13","v":0},{"$f":"IFERROR(LOOKUP(EZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EZ$13","v":0},{"$f":"IFERROR(LOOKUP(FA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FA$13","v":0},{"$f":"IFERROR(LOOKUP(FB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FB$13","v":0},{"$f":"IFERROR(LOOKUP(FC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FC$13","v":0},{"$f":"IFERROR(LOOKUP(FD$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FD$13","v":0},{"$f":"IFERROR(LOOKUP(FE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FE$13","v":0},{"$f":"IFERROR(LOOKUP(FF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FF$13","v":0},{"$f":"IFERROR(LOOKUP(FG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FG$13","v":0},{"$f":"IFERROR(LOOKUP(FH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FH$13","v":0},{"$f":"IFERROR(LOOKUP(FI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FI$13","v":0},{"$f":"IFERROR(LOOKUP(FJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FJ$13","v":0},{"$f":"IFERROR(LOOKUP(FK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FK$13","v":0},{"$f":"IFERROR(LOOKUP(FL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FL$13","v":0},{"$f":"IFERROR(LOOKUP(FM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FM$13","v":0},{"$f":"IFERROR(LOOKUP(FN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FN$13","v":0},{"$f":"IFERROR(LOOKUP(FO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FO$13","v":0},{"$f":"IFERROR(LOOKUP(FP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FP$13","v":0},{"$f":"IFERROR(LOOKUP(FQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FQ$13","v":0},{"$f":"IFERROR(LOOKUP(FR$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FR$13","v":0},{"$f":"IFERROR(LOOKUP(FS$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FS$13","v":0},{"$f":"IFERROR(LOOKUP(FT$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FT$13","v":0},{"$f":"IFERROR(LOOKUP(FU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FU$13","v":0},{"$f":"IFERROR(LOOKUP(FV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FV$13","v":0},{"$f":"IFERROR(LOOKUP(FW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FW$13","v":0},{"$f":"IFERROR(LOOKUP(FX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FX$13","v":0},{"$f":"IFERROR(LOOKUP(FY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FY$13","v":0},{"$f":"IFERROR(LOOKUP(FZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FZ$13","v":0},{"$f":"IFERROR(LOOKUP(GA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GA$13","v":0},{"$f":"IFERROR(LOOKUP(GB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GB$13","v":0},{"$f":"IFERROR(LOOKUP(GC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GC$13","v":0},{"$f":"IFERROR(LOOKUP(GD$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GD$13","v":0},{"$f":"IFERROR(LOOKUP(GE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GE$13","v":0},{"$f":"IFERROR(LOOKUP(GF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GF$13","v":0},{"$f":"IFERROR(LOOKUP(GG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GG$13","v":0},{"$f":"IFERROR(LOOKUP(GH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GH$13","v":0},{"$f":"IFERROR(LOOKUP(GI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GI$13","v":0},{"$f":"IFERROR(LOOKUP(GJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GJ$13","v":0},{"$f":"IFERROR(LOOKUP(GK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GK$13","v":0},{"$f":"IFERROR(LOOKUP(GL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GL$13","v":0},{"$f":"IFERROR(LOOKUP(GM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GM$13","v":0},{"$f":"IFERROR(LOOKUP(GN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GN$13","v":0},{"$f":"IFERROR(LOOKUP(GO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GO$13","v":0},{"$f":"IFERROR(LOOKUP(GP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GP$13","v":0},{"$f":"IFERROR(LOOKUP(GQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GQ$13","v":0},{"$f":"IFERROR(LOOKUP(GR$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GR$13","v":0},{"$f":"IFERROR(LOOKUP(GS$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GS$13","v":0},{"$f":"IFERROR(LOOKUP(GT$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GT$13","v":0},{"$f":"IFERROR(LOOKUP(GU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GU$13","v":0},{"$f":"IFERROR(LOOKUP(GV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GV$13","v":0},{"$f":"IFERROR(LOOKUP(GW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GW$13","v":0},{"$f":"IFERROR(LOOKUP(GX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GX$13","v":0},{"$f":"IFERROR(LOOKUP(GY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GY$13","v":0},{"$f":"IFERROR(LOOKUP(GZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GZ$13","v":0},{"$f":"IFERROR(LOOKUP(HA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HA$13","v":0},{"$f":"IFERROR(LOOKUP(HB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HB$13","v":0},{"$f":"IFERROR(LOOKUP(HC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HC$13","v":0},{"$f":"IFERROR(LOOKUP(HD$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HD$13","v":0},{"$f":"IFERROR(LOOKUP(HE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HE$13","v":0},{"$f":"IFERROR(LOOKUP(HF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HF$13","v":0},{"$f":"IFERROR(LOOKUP(HG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HG$13","v":0},{"$f":"IFERROR(LOOKUP(HH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HH$13","v":0},{"$f":"IFERROR(LOOKUP(HI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HI$13","v":0},{"$f":"IFERROR(LOOKUP(HJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HJ$13","v":0},{"$f":"IFERROR(LOOKUP(HK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HK$13","v":0},{"$f":"IFERROR(LOOKUP(HL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HL$13","v":0},{"$f":"IFERROR(LOOKUP(HM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HM$13","v":0},{"$f":"IFERROR(LOOKUP(HN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HN$13","v":0},{"$f":"IFERROR(LOOKUP(HO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HO$13","v":0},{"$f":"IFERROR(LOOKUP(HP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HP$13","v":0},{"$f":"IFERROR(LOOKUP(HQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HQ$13","v":0},{"$f":"IFERROR(LOOKUP(HR$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HR$13","v":0},{"$f":"IFERROR(LOOKUP(HS$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HS$13","v":0},{"$f":"IFERROR(LOOKUP(HT$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HT$13","v":0},{"$f":"IFERROR(LOOKUP(HU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HU$13","v":0},{"$f":"IFERROR(LOOKUP(HV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HV$13","v":0},{"$f":"IFERROR(LOOKUP(HW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HW$13","v":0},{"$f":"IFERROR(LOOKUP(HX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HX$13","v":0},{"$f":"IFERROR(LOOKUP(HY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HY$13","v":0},{"$f":"IFERROR(LOOKUP(HZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HZ$13","v":0},{"$f":"IFERROR(LOOKUP(IA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!IA$13","v":0},{"$f":"IFERROR(LOOKUP(IB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!IB$13","v":0},{"$f":"IFERROR(LOOKUP(IC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!IC$13","v":0},{"$f":"IFERROR(LOOKUP(ID$5,InputT!#REF!,InputT!#REF!),0)/Pricing!ID$13","v":0}]
[null,null,"Escalation Index",null,null,null,null,null,null,"#",null,1,null,null,null,null,{"$f":"L37*(1+Q36)","v":1},{"$f":"Q37*(1+R36)","v":1},{"$f":"R37*(1+S36)","v":1},{"$f":"S37*(1+T36)","v":1},{"$f":"T37*(1+U36)","v":1},{"$f":"U37*(1+V36)","v":1},{"$f":"V37*(1+W36)","v":1},{"$f":"W37*(1+X36)","v":1},{"$f":"X37*(1+Y36)","v":1},{"$f":"Y37*(1+Z36)","v":1},{"$f":"Z37*(1+AA36)","v":1},{"$f":"AA37*(1+AB36)","v":1},{"$f":"AB37*(1+AC36)","v":1},{"$f":"AC37*(1+AD36)","v":1},{"$f":"AD37*(1+AE36)","v":1},{"$f":"AE37*(1+AF36)","v":1},{"$f":"AF37*(1+AG36)","v":1},{"$f":"AG37*(1+AH36)","v":1},{"$f":"AH37*(1+AI36)","v":1},{"$f":"AI37*(1+AJ36)","v":1},{"$f":"AJ37*(1+AK36)","v":1},{"$f":"AK37*(1+AL36)","v":1},{"$f":"AL37*(1+AM36)","v":1},{"$f":"AM37*(1+AN36)","v":1},{"$f":"AN37*(1+AO36)","v":1},{"$f":"AO37*(1+AP36)","v":1},{"$f":"AP37*(1+AQ36)","v":1},{"$f":"AQ37*(1+AR36)","v":1},{"$f":"AR37*(1+AS36)","v":1},{"$f":"AS37*(1+AT36)","v":1},{"$f":"AT37*(1+AU36)","v":1},{"$f":"AU37*(1+AV36)","v":1},{"$f":"AV37*(1+AW36)","v":1},{"$f":"AW37*(1+AX36)","v":1},{"$f":"AX37*(1+AY36)","v":1},{"$f":"AY37*(1+AZ36)","v":1},{"$f":"AZ37*(1+BA36)","v":1},{"$f":"BA37*(1+BB36)","v":1},{"$f":"BB37*(1+BC36)","v":1},{"$f":"BC37*(1+BD36)","v":1},{"$f":"BD37*(1+BE36)","v":1},{"$f":"BE37*(1+BF36)","v":1},{"$f":"BF37*(1+BG36)","v":1},{"$f":"BG37*(1+BH36)","v":1},{"$f":"BH37*(1+BI36)","v":1},{"$f":"BI37*(1+BJ36)","v":1},{"$f":"BJ37*(1+BK36)","v":1},{"$f":"BK37*(1+BL36)","v":1},{"$f":"BL37*(1+BM36)","v":1},{"$f":"BM37*(1+BN36)","v":1},{"$f":"BN37*(1+BO36)","v":1},{"$f":"BO37*(1+BP36)","v":1},{"$f":"BP37*(1+BQ36)","v":1},{"$f":"BQ37*(1+BR36)","v":1},{"$f":"BR37*(1+BS36)","v":1},{"$f":"BS37*(1+BT36)","v":1},{"$f":"BT37*(1+BU36)","v":1},{"$f":"BU37*(1+BV36)","v":1},{"$f":"BV37*(1+BW36)","v":1},{"$f":"BW37*(1+BX36)","v":1},{"$f":"BX37*(1+BY36)","v":1},{"$f":"BY37*(1+BZ36)","v":1},{"$f":"BZ37*(1+CA36)","v":1},{"$f":"CA37*(1+CB36)","v":1},{"$f":"CB37*(1+CC36)","v":1},{"$f":"CC37*(1+CD36)","v":1},{"$f":"CD37*(1+CE36)","v":1},{"$f":"CE37*(1+CF36)","v":1},{"$f":"CF37*(1+CG36)","v":1},{"$f":"CG37*(1+CH36)","v":1},{"$f":"CH37*(1+CI36)","v":1},{"$f":"CI37*(1+CJ36)","v":1},{"$f":"CJ37*(1+CK36)","v":1},{"$f":"CK37*(1+CL36)","v":1},{"$f":"CL37*(1+CM36)","v":1},{"$f":"CM37*(1+CN36)","v":1},{"$f":"CN37*(1+CO36)","v":1},{"$f":"CO37*(1+CP36)","v":1},{"$f":"CP37*(1+CQ36)","v":1},{"$f":"CQ37*(1+CR36)","v":1},{"$f":"CR37*(1+CS36)","v":1},{"$f":"CS37*(1+CT36)","v":1},{"$f":"CT37*(1+CU36)","v":1},{"$f":"CU37*(1+CV36)","v":1},{"$f":"CV37*(1+CW36)","v":1},{"$f":"CW37*(1+CX36)","v":1},{"$f":"CX37*(1+CY36)","v":1},{"$f":"CY37*(1+CZ36)","v":1},{"$f":"CZ37*(1+DA36)","v":1},{"$f":"DA37*(1+DB36)","v":1},{"$f":"DB37*(1+DC36)","v":1},{"$f":"DC37*(1+DD36)","v":1},{"$f":"DD37*(1+DE36)","v":1},{"$f":"DE37*(1+DF36)","v":1},{"$f":"DF37*(1+DG36)","v":1},{"$f":"DG37*(1+DH36)","v":1},{"$f":"DH37*(1+DI36)","v":1},{"$f":"DI37*(1+DJ36)","v":1},{"$f":"DJ37*(1+DK36)","v":1},{"$f":"DK37*(1+DL36)","v":1},{"$f":"DL37*(1+DM36)","v":1},{"$f":"DM37*(1+DN36)","v":1},{"$f":"DN37*(1+DO36)","v":1},{"$f":"DO37*(1+DP36)","v":1},{"$f":"DP37*(1+DQ36)","v":1},{"$f":"DQ37*(1+DR36)","v":1},{"$f":"DR37*(1+DS36)","v":1},{"$f":"DS37*(1+DT36)","v":1},{"$f":"DT37*(1+DU36)","v":1},{"$f":"DU37*(1+DV36)","v":1},{"$f":"DV37*(1+DW36)","v":1},{"$f":"DW37*(1+DX36)","v":1},{"$f":"DX37*(1+DY36)","v":1},{"$f":"DY37*(1+DZ36)","v":1},{"$f":"DZ37*(1+EA36)","v":1},{"$f":"EA37*(1+EB36)","v":1},{"$f":"EB37*(1+EC36)","v":1},{"$f":"EC37*(1+ED36)","v":1},{"$f":"ED37*(1+EE36)","v":1},{"$f":"EE37*(1+EF36)","v":1},{"$f":"EF37*(1+EG36)","v":1},{"$f":"EG37*(1+EH36)","v":1},{"$f":"EH37*(1+EI36)","v":1},{"$f":"EI37*(1+EJ36)","v":1},{"$f":"EJ37*(1+EK36)","v":1},{"$f":"EK37*(1+EL36)","v":1},{"$f":"EL37*(1+EM36)","v":1},{"$f":"EM37*(1+EN36)","v":1},{"$f":"EN37*(1+EO36)","v":1},{"$f":"EO37*(1+EP36)","v":1},{"$f":"EP37*(1+EQ36)","v":1},{"$f":"EQ37*(1+ER36)","v":1},{"$f":"ER37*(1+ES36)","v":1},{"$f":"ES37*(1+ET36)","v":1},{"$f":"ET37*(1+EU36)","v":1},{"$f":"EU37*(1+EV36)","v":1},{"$f":"EV37*(1+EW36)","v":1},{"$f":"EW37*(1+EX36)","v":1},{"$f":"EX37*(1+EY36)","v":1},{"$f":"EY37*(1+EZ36)","v":1},{"$f":"EZ37*(1+FA36)","v":1},{"$f":"FA37*(1+FB36)","v":1},{"$f":"FB37*(1+FC36)","v":1},{"$f":"FC37*(1+FD36)","v":1},{"$f":"FD37*(1+FE36)","v":1},{"$f":"FE37*(1+FF36)","v":1},{"$f":"FF37*(1+FG36)","v":1},{"$f":"FG37*(1+FH36)","v":1},{"$f":"FH37*(1+FI36)","v":1},{"$f":"FI37*(1+FJ36)","v":1},{"$f":"FJ37*(1+FK36)","v":1},{"$f":"FK37*(1+FL36)","v":1},{"$f":"FL37*(1+FM36)","v":1},{"$f":"FM37*(1+FN36)","v":1},{"$f":"FN37*(1+FO36)","v":1},{"$f":"FO37*(1+FP36)","v":1},{"$f":"FP37*(1+FQ36)","v":1},{"$f":"FQ37*(1+FR36)","v":1},{"$f":"FR37*(1+FS36)","v":1},{"$f":"FS37*(1+FT36)","v":1},{"$f":"FT37*(1+FU36)","v":1},{"$f":"FU37*(1+FV36)","v":1},{"$f":"FV37*(1+FW36)","v":1},{"$f":"FW37*(1+FX36)","v":1},{"$f":"FX37*(1+FY36)","v":1},{"$f":"FY37*(1+FZ36)","v":1},{"$f":"FZ37*(1+GA36)","v":1},{"$f":"GA37*(1+GB36)","v":1},{"$f":"GB37*(1+GC36)","v":1},{"$f":"GC37*(1+GD36)","v":1},{"$f":"GD37*(1+GE36)","v":1},{"$f":"GE37*(1+GF36)","v":1},{"$f":"GF37*(1+GG36)","v":1},{"$f":"GG37*(1+GH36)","v":1},{"$f":"GH37*(1+GI36)","v":1},{"$f":"GI37*(1+GJ36)","v":1},{"$f":"GJ37*(1+GK36)","v":1},{"$f":"GK37*(1+GL36)","v":1},{"$f":"GL37*(1+GM36)","v":1},{"$f":"GM37*(1+GN36)","v":1},{"$f":"GN37*(1+GO36)","v":1},{"$f":"GO37*(1+GP36)","v":1},{"$f":"GP37*(1+GQ36)","v":1},{"$f":"GQ37*(1+GR36)","v":1},{"$f":"GR37*(1+GS36)","v":1},{"$f":"GS37*(1+GT36)","v":1},{"$f":"GT37*(1+GU36)","v":1},{"$f":"GU37*(1+GV36)","v":1},{"$f":"GV37*(1+GW36)","v":1},{"$f":"GW37*(1+GX36)","v":1},{"$f":"GX37*(1+GY36)","v":1},{"$f":"GY37*(1+GZ36)","v":1},{"$f":"GZ37*(1+HA36)","v":1},{"$f":"HA37*(1+HB36)","v":1},{"$f":"HB37*(1+HC36)","v":1},{"$f":"HC37*(1+HD36)","v":1},{"$f":"HD37*(1+HE36)","v":1},{"$f":"HE37*(1+HF36)","v":1},{"$f":"HF37*(1+HG36)","v":1},{"$f":"HG37*(1+HH36)","v":1},{"$f":"HH37*(1+HI36)","v":1},{"$f":"HI37*(1+HJ36)","v":1},{"$f":"HJ37*(1+HK36)","v":1},{"$f":"HK37*(1+HL36)","v":1},{"$f":"HL37*(1+HM36)","v":1},{"$f":"HM37*(1+HN36)","v":1},{"$f":"HN37*(1+HO36)","v":1},{"$f":"HO37*(1+HP36)","v":1},{"$f":"HP37*(1+HQ36)","v":1},{"$f":"HQ37*(1+HR36)","v":1},{"$f":"HR37*(1+HS36)","v":1},{"$f":"HS37*(1+HT36)","v":1},{"$f":"HT37*(1+HU36)","v":1},{"$f":"HU37*(1+HV36)","v":1},{"$f":"HV37*(1+HW36)","v":1},{"$f":"HW37*(1+HX36)","v":1},{"$f":"HX37*(1+HY36)","v":1},{"$f":"HY37*(1+HZ36)","v":1},{"$f":"HZ37*(1+IA36)","v":1},{"$f":"IA37*(1+IB36)","v":1},{"$f":"IB37*(1+IC36)","v":1},{"$f":"IC37*(1+ID36)","v":1}]
[]
[null,null,"Escalated Price",null,null,null,null,null,null,"$/bbl",null,null,null,null,null,null,{"$f":"Q37*Q34","v":0},{"$f":"R37*R34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD37*CD34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP37*EP34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB37*HB34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Japan/Korea Marker (JKM)"]
[]
[null,null,"Applied Price",null,null,null,null,null,null,"$/MMBtu",null,{"$f":"InputT!#REF!","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"IFERROR(LOOKUP(Q$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(R$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(S$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(T$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(U$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(V$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(W$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(X$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(Y$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(Z$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ED$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$5,InputT!#REF!,InputT!#REF!),0)","v":0}]
[null,null,"Applied Price (sensitized)",null,null,null,null,null,null,"$/MMBtu",null,1,null,null,null,null,{"$f":"$L44*Q43","v":0},{"$f":"$L44*R43","v":0},{"$f":"$L44*S43","v":0},{"$f":"$L44*T43","v":0},{"$f":"$L44*U43","v":0},{"$f":"$L44*V43","v":0},{"$f":"$L44*W43","v":0},{"$f":"$L44*X43","v":0},{"$f":"$L44*Y43","v":0},{"$f":"$L44*Z43","v":0},{"$f":"$L44*AA43","v":0},{"$f":"$L44*AB43","v":0},{"$f":"$L44*AC43","v":0},{"$f":"$L44*AD43","v":0},{"$f":"$L44*AE43","v":0},{"$f":"$L44*AF43","v":0},{"$f":"$L44*AG43","v":0},{"$f":"$L44*AH43","v":0},{"$f":"$L44*AI43","v":0},{"$f":"$L44*AJ43","v":0},{"$f":"$L44*AK43","v":0},{"$f":"$L44*AL43","v":0},{"$f":"$L44*AM43","v":0},{"$f":"$L44*AN43","v":0},{"$f":"$L44*AO43","v":0},{"$f":"$L44*AP43","v":0},{"$f":"$L44*AQ43","v":0},{"$f":"$L44*AR43","v":0},{"$f":"$L44*AS43","v":0},{"$f":"$L44*AT43","v":0},{"$f":"$L44*AU43","v":0},{"$f":"$L44*AV43","v":0},{"$f":"$L44*AW43","v":0},{"$f":"$L44*AX43","v":0},{"$f":"$L44*AY43","v":0},{"$f":"$L44*AZ43","v":0},{"$f":"$L44*BA43","v":0},{"$f":"$L44*BB43","v":0},{"$f":"$L44*BC43","v":0},{"$f":"$L44*BD43","v":0},{"$f":"$L44*BE43","v":0},{"$f":"$L44*BF43","v":0},{"$f":"$L44*BG43","v":0},{"$f":"$L44*BH43","v":0},{"$f":"$L44*BI43","v":0},{"$f":"$L44*BJ43","v":0},{"$f":"$L44*BK43","v":0},{"$f":"$L44*BL43","v":0},{"$f":"$L44*BM43","v":0},{"$f":"$L44*BN43","v":0},{"$f":"$L44*BO43","v":0},{"$f":"$L44*BP43","v":0},{"$f":"$L44*BQ43","v":0},{"$f":"$L44*BR43","v":0},{"$f":"$L44*BS43","v":0},{"$f":"$L44*BT43","v":0},{"$f":"$L44*BU43","v":0},{"$f":"$L44*BV43","v":0},{"$f":"$L44*BW43","v":0},{"$f":"$L44*BX43","v":0},{"$f":"$L44*BY43","v":0},{"$f":"$L44*BZ43","v":0},{"$f":"$L44*CA43","v":0},{"$f":"$L44*CB43","v":0},{"$f":"$L44*CC43","v":0},{"$f":"$L44*CD43","v":0},{"$f":"$L44*CE43","v":0},{"$f":"$L44*CF43","v":0},{"$f":"$L44*CG43","v":0},{"$f":"$L44*CH43","v":0},{"$f":"$L44*CI43","v":0},{"$f":"$L44*CJ43","v":0},{"$f":"$L44*CK43","v":0},{"$f":"$L44*CL43","v":0},{"$f":"$L44*CM43","v":0},{"$f":"$L44*CN43","v":0},{"$f":"$L44*CO43","v":0},{"$f":"$L44*CP43","v":0},{"$f":"$L44*CQ43","v":0},{"$f":"$L44*CR43","v":0},{"$f":"$L44*CS43","v":0},{"$f":"$L44*CT43","v":0},{"$f":"$L44*CU43","v":0},{"$f":"$L44*CV43","v":0},{"$f":"$L44*CW43","v":0},{"$f":"$L44*CX43","v":0},{"$f":"$L44*CY43","v":0},{"$f":"$L44*CZ43","v":0},{"$f":"$L44*DA43","v":0},{"$f":"$L44*DB43","v":0},{"$f":"$L44*DC43","v":0},{"$f":"$L44*DD43","v":0},{"$f":"$L44*DE43","v":0},{"$f":"$L44*DF43","v":0},{"$f":"$L44*DG43","v":0},{"$f":"$L44*DH43","v":0},{"$f":"$L44*DI43","v":0},{"$f":"$L44*DJ43","v":0},{"$f":"$L44*DK43","v":0},{"$f":"$L44*DL43","v":0},{"$f":"$L44*DM43","v":0},{"$f":"$L44*DN43","v":0},{"$f":"$L44*DO43","v":0},{"$f":"$L44*DP43","v":0},{"$f":"$L44*DQ43","v":0},{"$f":"$L44*DR43","v":0},{"$f":"$L44*DS43","v":0},{"$f":"$L44*DT43","v":0},{"$f":"$L44*DU43","v":0},{"$f":"$L44*DV43","v":0},{"$f":"$L44*DW43","v":0},{"$f":"$L44*DX43","v":0},{"$f":"$L44*DY43","v":0},{"$f":"$L44*DZ43","v":0},{"$f":"$L44*EA43","v":0},{"$f":"$L44*EB43","v":0},{"$f":"$L44*EC43","v":0},{"$f":"$L44*ED43","v":0},{"$f":"$L44*EE43","v":0},{"$f":"$L44*EF43","v":0},{"$f":"$L44*EG43","v":0},{"$f":"$L44*EH43","v":0},{"$f":"$L44*EI43","v":0},{"$f":"$L44*EJ43","v":0},{"$f":"$L44*EK43","v":0},{"$f":"$L44*EL43","v":0},{"$f":"$L44*EM43","v":0},{"$f":"$L44*EN43","v":0},{"$f":"$L44*EO43","v":0},{"$f":"$L44*EP43","v":0},{"$f":"$L44*EQ43","v":0},{"$f":"$L44*ER43","v":0},{"$f":"$L44*ES43","v":0},{"$f":"$L44*ET43","v":0},{"$f":"$L44*EU43","v":0},{"$f":"$L44*EV43","v":0},{"$f":"$L44*EW43","v":0},{"$f":"$L44*EX43","v":0},{"$f":"$L44*EY43","v":0},{"$f":"$L44*EZ43","v":0},{"$f":"$L44*FA43","v":0},{"$f":"$L44*FB43","v":0},{"$f":"$L44*FC43","v":0},{"$f":"$L44*FD43","v":0},{"$f":"$L44*FE43","v":0},{"$f":"$L44*FF43","v":0},{"$f":"$L44*FG43","v":0},{"$f":"$L44*FH43","v":0},{"$f":"$L44*FI43","v":0},{"$f":"$L44*FJ43","v":0},{"$f":"$L44*FK43","v":0},{"$f":"$L44*FL43","v":0},{"$f":"$L44*FM43","v":0},{"$f":"$L44*FN43","v":0},{"$f":"$L44*FO43","v":0},{"$f":"$L44*FP43","v":0},{"$f":"$L44*FQ43","v":0},{"$f":"$L44*FR43","v":0},{"$f":"$L44*FS43","v":0},{"$f":"$L44*FT43","v":0},{"$f":"$L44*FU43","v":0},{"$f":"$L44*FV43","v":0},{"$f":"$L44*FW43","v":0},{"$f":"$L44*FX43","v":0},{"$f":"$L44*FY43","v":0},{"$f":"$L44*FZ43","v":0},{"$f":"$L44*GA43","v":0},{"$f":"$L44*GB43","v":0},{"$f":"$L44*GC43","v":0},{"$f":"$L44*GD43","v":0},{"$f":"$L44*GE43","v":0},{"$f":"$L44*GF43","v":0},{"$f":"$L44*GG43","v":0},{"$f":"$L44*GH43","v":0},{"$f":"$L44*GI43","v":0},{"$f":"$L44*GJ43","v":0},{"$f":"$L44*GK43","v":0},{"$f":"$L44*GL43","v":0},{"$f":"$L44*GM43","v":0},{"$f":"$L44*GN43","v":0},{"$f":"$L44*GO43","v":0},{"$f":"$L44*GP43","v":0},{"$f":"$L44*GQ43","v":0},{"$f":"$L44*GR43","v":0},{"$f":"$L44*GS43","v":0},{"$f":"$L44*GT43","v":0},{"$f":"$L44*GU43","v":0},{"$f":"$L44*GV43","v":0},{"$f":"$L44*GW43","v":0},{"$f":"$L44*GX43","v":0},{"$f":"$L44*GY43","v":0},{"$f":"$L44*GZ43","v":0},{"$f":"$L44*HA43","v":0},{"$f":"$L44*HB43","v":0},{"$f":"$L44*HC43","v":0},{"$f":"$L44*HD43","v":0},{"$f":"$L44*HE43","v":0},{"$f":"$L44*HF43","v":0},{"$f":"$L44*HG43","v":0},{"$f":"$L44*HH43","v":0},{"$f":"$L44*HI43","v":0},{"$f":"$L44*HJ43","v":0},{"$f":"$L44*HK43","v":0},{"$f":"$L44*HL43","v":0},{"$f":"$L44*HM43","v":0},{"$f":"$L44*HN43","v":0},{"$f":"$L44*HO43","v":0},{"$f":"$L44*HP43","v":0},{"$f":"$L44*HQ43","v":0},{"$f":"$L44*HR43","v":0},{"$f":"$L44*HS43","v":0},{"$f":"$L44*HT43","v":0},{"$f":"$L44*HU43","v":0},{"$f":"$L44*HV43","v":0},{"$f":"$L44*HW43","v":0},{"$f":"$L44*HX43","v":0},{"$f":"$L44*HY43","v":0},{"$f":"$L44*HZ43","v":0},{"$f":"$L44*IA43","v":0},{"$f":"$L44*IB43","v":0},{"$f":"$L44*IC43","v":0},{"$f":"$L44*ID43","v":0}]
[]
[null,null,"Escalation Profile",null,null,null,null,null,null,"%",null,null,null,null,null,null,{"$f":"IFERROR(LOOKUP(Q$5,InputT!#REF!,InputT!#REF!),0)/Pricing!Q$13","v":0},{"$f":"IFERROR(LOOKUP(R$5,InputT!#REF!,InputT!#REF!),0)/Pricing!R$13","v":0},{"$f":"IFERROR(LOOKUP(S$5,InputT!#REF!,InputT!#REF!),0)/Pricing!S$13","v":0},{"$f":"IFERROR(LOOKUP(T$5,InputT!#REF!,InputT!#REF!),0)/Pricing!T$13","v":0},{"$f":"IFERROR(LOOKUP(U$5,InputT!#REF!,InputT!#REF!),0)/Pricing!U$13","v":0},{"$f":"IFERROR(LOOKUP(V$5,InputT!#REF!,InputT!#REF!),0)/Pricing!V$13","v":0},{"$f":"IFERROR(LOOKUP(W$5,InputT!#REF!,InputT!#REF!),0)/Pricing!W$13","v":0},{"$f":"IFERROR(LOOKUP(X$5,InputT!#REF!,InputT!#REF!),0)/Pricing!X$13","v":0},{"$f":"IFERROR(LOOKUP(Y$5,InputT!#REF!,InputT!#REF!),0)/Pricing!Y$13","v":0},{"$f":"IFERROR(LOOKUP(Z$5,InputT!#REF!,InputT!#REF!),0)/Pricing!Z$13","v":0},{"$f":"IFERROR(LOOKUP(AA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AA$13","v":0},{"$f":"IFERROR(LOOKUP(AB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AB$13","v":0},{"$f":"IFERROR(LOOKUP(AC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AC$13","v":0},{"$f":"IFERROR(LOOKUP(AD$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AD$13","v":0},{"$f":"IFERROR(LOOKUP(AE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AE$13","v":0},{"$f":"IFERROR(LOOKUP(AF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AF$13","v":0},{"$f":"IFERROR(LOOKUP(AG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AG$13","v":0},{"$f":"IFERROR(LOOKUP(AH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AH$13","v":0},{"$f":"IFERROR(LOOKUP(AI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AI$13","v":0},{"$f":"IFERROR(LOOKUP(AJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AJ$13","v":0},{"$f":"IFERROR(LOOKUP(AK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AK$13","v":0},{"$f":"IFERROR(LOOKUP(AL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AL$13","v":0},{"$f":"IFERROR(LOOKUP(AM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AM$13","v":0},{"$f":"IFERROR(LOOKUP(AN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AN$13","v":0},{"$f":"IFERROR(LOOKUP(AO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AO$13","v":0},{"$f":"IFERROR(LOOKUP(AP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AP$13","v":0},{"$f":"IFERROR(LOOKUP(AQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AQ$13","v":0},{"$f":"IFERROR(LOOKUP(AR$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AR$13","v":0},{"$f":"IFERROR(LOOKUP(AS$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AS$13","v":0},{"$f":"IFERROR(LOOKUP(AT$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AT$13","v":0},{"$f":"IFERROR(LOOKUP(AU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AU$13","v":0},{"$f":"IFERROR(LOOKUP(AV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AV$13","v":0},{"$f":"IFERROR(LOOKUP(AW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AW$13","v":0},{"$f":"IFERROR(LOOKUP(AX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AX$13","v":0},{"$f":"IFERROR(LOOKUP(AY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AY$13","v":0},{"$f":"IFERROR(LOOKUP(AZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AZ$13","v":0},{"$f":"IFERROR(LOOKUP(BA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BA$13","v":0},{"$f":"IFERROR(LOOKUP(BB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BB$13","v":0},{"$f":"IFERROR(LOOKUP(BC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BC$13","v":0},{"$f":"IFERROR(LOOKUP(BD$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BD$13","v":0},{"$f":"IFERROR(LOOKUP(BE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BE$13","v":0},{"$f":"IFERROR(LOOKUP(BF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BF$13","v":0},{"$f":"IFERROR(LOOKUP(BG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BG$13","v":0},{"$f":"IFERROR(LOOKUP(BH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BH$13","v":0},{"$f":"IFERROR(LOOKUP(BI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BI$13","v":0},{"$f":"IFERROR(LOOKUP(BJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BJ$13","v":0},{"$f":"IFERROR(LOOKUP(BK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BK$13","v":0},{"$f":"IFERROR(LOOKUP(BL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BL$13","v":0},{"$f":"IFERROR(LOOKUP(BM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BM$13","v":0},{"$f":"IFERROR(LOOKUP(BN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BN$13","v":0},{"$f":"IFERROR(LOOKUP(BO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BO$13","v":0},{"$f":"IFERROR(LOOKUP(BP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BP$13","v":0},{"$f":"IFERROR(LOOKUP(BQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BQ$13","v":0},{"$f":"IFERROR(LOOKUP(BR$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BR$13","v":0},{"$f":"IFERROR(LOOKUP(BS$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BS$13","v":0},{"$f":"IFERROR(LOOKUP(BT$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BT$13","v":0},{"$f":"IFERROR(LOOKUP(BU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BU$13","v":0},{"$f":"IFERROR(LOOKUP(BV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BV$13","v":0},{"$f":"IFERROR(LOOKUP(BW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BW$13","v":0},{"$f":"IFERROR(LOOKUP(BX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BX$13","v":0},{"$f":"IFERROR(LOOKUP(BY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BY$13","v":0},{"$f":"IFERROR(LOOKUP(BZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BZ$13","v":0},{"$f":"IFERROR(LOOKUP(CA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CA$13","v":0},{"$f":"IFERROR(LOOKUP(CB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CB$13","v":0},{"$f":"IFERROR(LOOKUP(CC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CC$13","v":0},{"$f":"IFERROR(LOOKUP(CD$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CD$13","v":0},{"$f":"IFERROR(LOOKUP(CE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CE$13","v":0},{"$f":"IFERROR(LOOKUP(CF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CF$13","v":0},{"$f":"IFERROR(LOOKUP(CG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CG$13","v":0},{"$f":"IFERROR(LOOKUP(CH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CH$13","v":0},{"$f":"IFERROR(LOOKUP(CI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CI$13","v":0},{"$f":"IFERROR(LOOKUP(CJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CJ$13","v":0},{"$f":"IFERROR(LOOKUP(CK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CK$13","v":0},{"$f":"IFERROR(LOOKUP(CL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CL$13","v":0},{"$f":"IFERROR(LOOKUP(CM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CM$13","v":0},{"$f":"IFERROR(LOOKUP(CN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CN$13","v":0},{"$f":"IFERROR(LOOKUP(CO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CO$13","v":0},{"$f":"IFERROR(LOOKUP(CP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CP$13","v":0},{"$f":"IFERROR(LOOKUP(CQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CQ$13","v":0},{"$f":"IFERROR(LOOKUP(CR$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CR$13","v":0},{"$f":"IFERROR(LOOKUP(CS$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CS$13","v":0},{"$f":"IFERROR(LOOKUP(CT$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CT$13","v":0},{"$f":"IFERROR(LOOKUP(CU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CU$13","v":0},{"$f":"IFERROR(LOOKUP(CV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CV$13","v":0},{"$f":"IFERROR(LOOKUP(CW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CW$13","v":0},{"$f":"IFERROR(LOOKUP(CX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CX$13","v":0},{"$f":"IFERROR(LOOKUP(CY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CY$13","v":0},{"$f":"IFERROR(LOOKUP(CZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CZ$13","v":0},{"$f":"IFERROR(LOOKUP(DA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DA$13","v":0},{"$f":"IFERROR(LOOKUP(DB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DB$13","v":0},{"$f":"IFERROR(LOOKUP(DC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DC$13","v":0},{"$f":"IFERROR(LOOKUP(DD$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DD$13","v":0},{"$f":"IFERROR(LOOKUP(DE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DE$13","v":0},{"$f":"IFERROR(LOOKUP(DF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DF$13","v":0},{"$f":"IFERROR(LOOKUP(DG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DG$13","v":0},{"$f":"IFERROR(LOOKUP(DH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DH$13","v":0},{"$f":"IFERROR(LOOKUP(DI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DI$13","v":0},{"$f":"IFERROR(LOOKUP(DJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DJ$13","v":0},{"$f":"IFERROR(LOOKUP(DK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DK$13","v":0},{"$f":"IFERROR(LOOKUP(DL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DL$13","v":0},{"$f":"IFERROR(LOOKUP(DM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DM$13","v":0},{"$f":"IFERROR(LOOKUP(DN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DN$13","v":0},{"$f":"IFERROR(LOOKUP(DO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DO$13","v":0},{"$f":"IFERROR(LOOKUP(DP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DP$13","v":0},{"$f":"IFERROR(LOOKUP(DQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DQ$13","v":0},{"$f":"IFERROR(LOOKUP(DR$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DR$13","v":0},{"$f":"IFERROR(LOOKUP(DS$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DS$13","v":0},{"$f":"IFERROR(LOOKUP(DT$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DT$13","v":0},{"$f":"IFERROR(LOOKUP(DU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DU$13","v":0},{"$f":"IFERROR(LOOKUP(DV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DV$13","v":0},{"$f":"IFERROR(LOOKUP(DW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DW$13","v":0},{"$f":"IFERROR(LOOKUP(DX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DX$13","v":0},{"$f":"IFERROR(LOOKUP(DY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DY$13","v":0},{"$f":"IFERROR(LOOKUP(DZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DZ$13","v":0},{"$f":"IFERROR(LOOKUP(EA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EA$13","v":0},{"$f":"IFERROR(LOOKUP(EB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EB$13","v":0},{"$f":"IFERROR(LOOKUP(EC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EC$13","v":0},{"$f":"IFERROR(LOOKUP(ED$5,InputT!#REF!,InputT!#REF!),0)/Pricing!ED$13","v":0},{"$f":"IFERROR(LOOKUP(EE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EE$13","v":0},{"$f":"IFERROR(LOOKUP(EF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EF$13","v":0},{"$f":"IFERROR(LOOKUP(EG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EG$13","v":0},{"$f":"IFERROR(LOOKUP(EH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EH$13","v":0},{"$f":"IFERROR(LOOKUP(EI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EI$13","v":0},{"$f":"IFERROR(LOOKUP(EJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EJ$13","v":0},{"$f":"IFERROR(LOOKUP(EK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EK$13","v":0},{"$f":"IFERROR(LOOKUP(EL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EL$13","v":0},{"$f":"IFERROR(LOOKUP(EM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EM$13","v":0},{"$f":"IFERROR(LOOKUP(EN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EN$13","v":0},{"$f":"IFERROR(LOOKUP(EO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EO$13","v":0},{"$f":"IFERROR(LOOKUP(EP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EP$13","v":0},{"$f":"IFERROR(LOOKUP(EQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EQ$13","v":0},{"$f":"IFERROR(LOOKUP(ER$5,InputT!#REF!,InputT!#REF!),0)/Pricing!ER$13","v":0},{"$f":"IFERROR(LOOKUP(ES$5,InputT!#REF!,InputT!#REF!),0)/Pricing!ES$13","v":0},{"$f":"IFERROR(LOOKUP(ET$5,InputT!#REF!,InputT!#REF!),0)/Pricing!ET$13","v":0},{"$f":"IFERROR(LOOKUP(EU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EU$13","v":0},{"$f":"IFERROR(LOOKUP(EV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EV$13","v":0},{"$f":"IFERROR(LOOKUP(EW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EW$13","v":0},{"$f":"IFERROR(LOOKUP(EX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EX$13","v":0},{"$f":"IFERROR(LOOKUP(EY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EY$13","v":0},{"$f":"IFERROR(LOOKUP(EZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EZ$13","v":0},{"$f":"IFERROR(LOOKUP(FA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FA$13","v":0},{"$f":"IFERROR(LOOKUP(FB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FB$13","v":0},{"$f":"IFERROR(LOOKUP(FC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FC$13","v":0},{"$f":"IFERROR(LOOKUP(FD$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FD$13","v":0},{"$f":"IFERROR(LOOKUP(FE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FE$13","v":0},{"$f":"IFERROR(LOOKUP(FF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FF$13","v":0},{"$f":"IFERROR(LOOKUP(FG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FG$13","v":0},{"$f":"IFERROR(LOOKUP(FH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FH$13","v":0},{"$f":"IFERROR(LOOKUP(FI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FI$13","v":0},{"$f":"IFERROR(LOOKUP(FJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FJ$13","v":0},{"$f":"IFERROR(LOOKUP(FK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FK$13","v":0},{"$f":"IFERROR(LOOKUP(FL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FL$13","v":0},{"$f":"IFERROR(LOOKUP(FM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FM$13","v":0},{"$f":"IFERROR(LOOKUP(FN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FN$13","v":0},{"$f":"IFERROR(LOOKUP(FO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FO$13","v":0},{"$f":"IFERROR(LOOKUP(FP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FP$13","v":0},{"$f":"IFERROR(LOOKUP(FQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FQ$13","v":0},{"$f":"IFERROR(LOOKUP(FR$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FR$13","v":0},{"$f":"IFERROR(LOOKUP(FS$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FS$13","v":0},{"$f":"IFERROR(LOOKUP(FT$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FT$13","v":0},{"$f":"IFERROR(LOOKUP(FU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FU$13","v":0},{"$f":"IFERROR(LOOKUP(FV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FV$13","v":0},{"$f":"IFERROR(LOOKUP(FW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FW$13","v":0},{"$f":"IFERROR(LOOKUP(FX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FX$13","v":0},{"$f":"IFERROR(LOOKUP(FY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FY$13","v":0},{"$f":"IFERROR(LOOKUP(FZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FZ$13","v":0},{"$f":"IFERROR(LOOKUP(GA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GA$13","v":0},{"$f":"IFERROR(LOOKUP(GB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GB$13","v":0},{"$f":"IFERROR(LOOKUP(GC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GC$13","v":0},{"$f":"IFERROR(LOOKUP(GD$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GD$13","v":0},{"$f":"IFERROR(LOOKUP(GE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GE$13","v":0},{"$f":"IFERROR(LOOKUP(GF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GF$13","v":0},{"$f":"IFERROR(LOOKUP(GG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GG$13","v":0},{"$f":"IFERROR(LOOKUP(GH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GH$13","v":0},{"$f":"IFERROR(LOOKUP(GI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GI$13","v":0},{"$f":"IFERROR(LOOKUP(GJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GJ$13","v":0},{"$f":"IFERROR(LOOKUP(GK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GK$13","v":0},{"$f":"IFERROR(LOOKUP(GL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GL$13","v":0},{"$f":"IFERROR(LOOKUP(GM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GM$13","v":0},{"$f":"IFERROR(LOOKUP(GN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GN$13","v":0},{"$f":"IFERROR(LOOKUP(GO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GO$13","v":0},{"$f":"IFERROR(LOOKUP(GP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GP$13","v":0},{"$f":"IFERROR(LOOKUP(GQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GQ$13","v":0},{"$f":"IFERROR(LOOKUP(GR$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GR$13","v":0},{"$f":"IFERROR(LOOKUP(GS$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GS$13","v":0},{"$f":"IFERROR(LOOKUP(GT$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GT$13","v":0},{"$f":"IFERROR(LOOKUP(GU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GU$13","v":0},{"$f":"IFERROR(LOOKUP(GV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GV$13","v":0},{"$f":"IFERROR(LOOKUP(GW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GW$13","v":0},{"$f":"IFERROR(LOOKUP(GX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GX$13","v":0},{"$f":"IFERROR(LOOKUP(GY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GY$13","v":0},{"$f":"IFERROR(LOOKUP(GZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GZ$13","v":0},{"$f":"IFERROR(LOOKUP(HA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HA$13","v":0},{"$f":"IFERROR(LOOKUP(HB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HB$13","v":0},{"$f":"IFERROR(LOOKUP(HC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HC$13","v":0},{"$f":"IFERROR(LOOKUP(HD$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HD$13","v":0},{"$f":"IFERROR(LOOKUP(HE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HE$13","v":0},{"$f":"IFERROR(LOOKUP(HF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HF$13","v":0},{"$f":"IFERROR(LOOKUP(HG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HG$13","v":0},{"$f":"IFERROR(LOOKUP(HH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HH$13","v":0},{"$f":"IFERROR(LOOKUP(HI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HI$13","v":0},{"$f":"IFERROR(LOOKUP(HJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HJ$13","v":0},{"$f":"IFERROR(LOOKUP(HK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HK$13","v":0},{"$f":"IFERROR(LOOKUP(HL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HL$13","v":0},{"$f":"IFERROR(LOOKUP(HM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HM$13","v":0},{"$f":"IFERROR(LOOKUP(HN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HN$13","v":0},{"$f":"IFERROR(LOOKUP(HO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HO$13","v":0},{"$f":"IFERROR(LOOKUP(HP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HP$13","v":0},{"$f":"IFERROR(LOOKUP(HQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HQ$13","v":0},{"$f":"IFERROR(LOOKUP(HR$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HR$13","v":0},{"$f":"IFERROR(LOOKUP(HS$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HS$13","v":0},{"$f":"IFERROR(LOOKUP(HT$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HT$13","v":0},{"$f":"IFERROR(LOOKUP(HU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HU$13","v":0},{"$f":"IFERROR(LOOKUP(HV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HV$13","v":0},{"$f":"IFERROR(LOOKUP(HW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HW$13","v":0},{"$f":"IFERROR(LOOKUP(HX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HX$13","v":0},{"$f":"IFERROR(LOOKUP(HY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HY$13","v":0},{"$f":"IFERROR(LOOKUP(HZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HZ$13","v":0},{"$f":"IFERROR(LOOKUP(IA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!IA$13","v":0},{"$f":"IFERROR(LOOKUP(IB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!IB$13","v":0},{"$f":"IFERROR(LOOKUP(IC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!IC$13","v":0},{"$f":"IFERROR(LOOKUP(ID$5,InputT!#REF!,InputT!#REF!),0)/Pricing!ID$13","v":0}]
[null,null,"Escalation Index",null,null,null,null,null,null,"#",null,1,null,null,null,null,{"$f":"L47*(1+Q46)","v":1},{"$f":"Q47*(1+R46)","v":1},{"$f":"R47*(1+S46)","v":1},{"$f":"S47*(1+T46)","v":1},{"$f":"T47*(1+U46)","v":1},{"$f":"U47*(1+V46)","v":1},{"$f":"V47*(1+W46)","v":1},{"$f":"W47*(1+X46)","v":1},{"$f":"X47*(1+Y46)","v":1},{"$f":"Y47*(1+Z46)","v":1},{"$f":"Z47*(1+AA46)","v":1},{"$f":"AA47*(1+AB46)","v":1},{"$f":"AB47*(1+AC46)","v":1},{"$f":"AC47*(1+AD46)","v":1},{"$f":"AD47*(1+AE46)","v":1},{"$f":"AE47*(1+AF46)","v":1},{"$f":"AF47*(1+AG46)","v":1},{"$f":"AG47*(1+AH46)","v":1},{"$f":"AH47*(1+AI46)","v":1},{"$f":"AI47*(1+AJ46)","v":1},{"$f":"AJ47*(1+AK46)","v":1},{"$f":"AK47*(1+AL46)","v":1},{"$f":"AL47*(1+AM46)","v":1},{"$f":"AM47*(1+AN46)","v":1},{"$f":"AN47*(1+AO46)","v":1},{"$f":"AO47*(1+AP46)","v":1},{"$f":"AP47*(1+AQ46)","v":1},{"$f":"AQ47*(1+AR46)","v":1},{"$f":"AR47*(1+AS46)","v":1},{"$f":"AS47*(1+AT46)","v":1},{"$f":"AT47*(1+AU46)","v":1},{"$f":"AU47*(1+AV46)","v":1},{"$f":"AV47*(1+AW46)","v":1},{"$f":"AW47*(1+AX46)","v":1},{"$f":"AX47*(1+AY46)","v":1},{"$f":"AY47*(1+AZ46)","v":1},{"$f":"AZ47*(1+BA46)","v":1},{"$f":"BA47*(1+BB46)","v":1},{"$f":"BB47*(1+BC46)","v":1},{"$f":"BC47*(1+BD46)","v":1},{"$f":"BD47*(1+BE46)","v":1},{"$f":"BE47*(1+BF46)","v":1},{"$f":"BF47*(1+BG46)","v":1},{"$f":"BG47*(1+BH46)","v":1},{"$f":"BH47*(1+BI46)","v":1},{"$f":"BI47*(1+BJ46)","v":1},{"$f":"BJ47*(1+BK46)","v":1},{"$f":"BK47*(1+BL46)","v":1},{"$f":"BL47*(1+BM46)","v":1},{"$f":"BM47*(1+BN46)","v":1},{"$f":"BN47*(1+BO46)","v":1},{"$f":"BO47*(1+BP46)","v":1},{"$f":"BP47*(1+BQ46)","v":1},{"$f":"BQ47*(1+BR46)","v":1},{"$f":"BR47*(1+BS46)","v":1},{"$f":"BS47*(1+BT46)","v":1},{"$f":"BT47*(1+BU46)","v":1},{"$f":"BU47*(1+BV46)","v":1},{"$f":"BV47*(1+BW46)","v":1},{"$f":"BW47*(1+BX46)","v":1},{"$f":"BX47*(1+BY46)","v":1},{"$f":"BY47*(1+BZ46)","v":1},{"$f":"BZ47*(1+CA46)","v":1},{"$f":"CA47*(1+CB46)","v":1},{"$f":"CB47*(1+CC46)","v":1},{"$f":"CC47*(1+CD46)","v":1},{"$f":"CD47*(1+CE46)","v":1},{"$f":"CE47*(1+CF46)","v":1},{"$f":"CF47*(1+CG46)","v":1},{"$f":"CG47*(1+CH46)","v":1},{"$f":"CH47*(1+CI46)","v":1},{"$f":"CI47*(1+CJ46)","v":1},{"$f":"CJ47*(1+CK46)","v":1},{"$f":"CK47*(1+CL46)","v":1},{"$f":"CL47*(1+CM46)","v":1},{"$f":"CM47*(1+CN46)","v":1},{"$f":"CN47*(1+CO46)","v":1},{"$f":"CO47*(1+CP46)","v":1},{"$f":"CP47*(1+CQ46)","v":1},{"$f":"CQ47*(1+CR46)","v":1},{"$f":"CR47*(1+CS46)","v":1},{"$f":"CS47*(1+CT46)","v":1},{"$f":"CT47*(1+CU46)","v":1},{"$f":"CU47*(1+CV46)","v":1},{"$f":"CV47*(1+CW46)","v":1},{"$f":"CW47*(1+CX46)","v":1},{"$f":"CX47*(1+CY46)","v":1},{"$f":"CY47*(1+CZ46)","v":1},{"$f":"CZ47*(1+DA46)","v":1},{"$f":"DA47*(1+DB46)","v":1},{"$f":"DB47*(1+DC46)","v":1},{"$f":"DC47*(1+DD46)","v":1},{"$f":"DD47*(1+DE46)","v":1},{"$f":"DE47*(1+DF46)","v":1},{"$f":"DF47*(1+DG46)","v":1},{"$f":"DG47*(1+DH46)","v":1},{"$f":"DH47*(1+DI46)","v":1},{"$f":"DI47*(1+DJ46)","v":1},{"$f":"DJ47*(1+DK46)","v":1},{"$f":"DK47*(1+DL46)","v":1},{"$f":"DL47*(1+DM46)","v":1},{"$f":"DM47*(1+DN46)","v":1},{"$f":"DN47*(1+DO46)","v":1},{"$f":"DO47*(1+DP46)","v":1},{"$f":"DP47*(1+DQ46)","v":1},{"$f":"DQ47*(1+DR46)","v":1},{"$f":"DR47*(1+DS46)","v":1},{"$f":"DS47*(1+DT46)","v":1},{"$f":"DT47*(1+DU46)","v":1},{"$f":"DU47*(1+DV46)","v":1},{"$f":"DV47*(1+DW46)","v":1},{"$f":"DW47*(1+DX46)","v":1},{"$f":"DX47*(1+DY46)","v":1},{"$f":"DY47*(1+DZ46)","v":1},{"$f":"DZ47*(1+EA46)","v":1},{"$f":"EA47*(1+EB46)","v":1},{"$f":"EB47*(1+EC46)","v":1},{"$f":"EC47*(1+ED46)","v":1},{"$f":"ED47*(1+EE46)","v":1},{"$f":"EE47*(1+EF46)","v":1},{"$f":"EF47*(1+EG46)","v":1},{"$f":"EG47*(1+EH46)","v":1},{"$f":"EH47*(1+EI46)","v":1},{"$f":"EI47*(1+EJ46)","v":1},{"$f":"EJ47*(1+EK46)","v":1},{"$f":"EK47*(1+EL46)","v":1},{"$f":"EL47*(1+EM46)","v":1},{"$f":"EM47*(1+EN46)","v":1},{"$f":"EN47*(1+EO46)","v":1},{"$f":"EO47*(1+EP46)","v":1},{"$f":"EP47*(1+EQ46)","v":1},{"$f":"EQ47*(1+ER46)","v":1},{"$f":"ER47*(1+ES46)","v":1},{"$f":"ES47*(1+ET46)","v":1},{"$f":"ET47*(1+EU46)","v":1},{"$f":"EU47*(1+EV46)","v":1},{"$f":"EV47*(1+EW46)","v":1},{"$f":"EW47*(1+EX46)","v":1},{"$f":"EX47*(1+EY46)","v":1},{"$f":"EY47*(1+EZ46)","v":1},{"$f":"EZ47*(1+FA46)","v":1},{"$f":"FA47*(1+FB46)","v":1},{"$f":"FB47*(1+FC46)","v":1},{"$f":"FC47*(1+FD46)","v":1},{"$f":"FD47*(1+FE46)","v":1},{"$f":"FE47*(1+FF46)","v":1},{"$f":"FF47*(1+FG46)","v":1},{"$f":"FG47*(1+FH46)","v":1},{"$f":"FH47*(1+FI46)","v":1},{"$f":"FI47*(1+FJ46)","v":1},{"$f":"FJ47*(1+FK46)","v":1},{"$f":"FK47*(1+FL46)","v":1},{"$f":"FL47*(1+FM46)","v":1},{"$f":"FM47*(1+FN46)","v":1},{"$f":"FN47*(1+FO46)","v":1},{"$f":"FO47*(1+FP46)","v":1},{"$f":"FP47*(1+FQ46)","v":1},{"$f":"FQ47*(1+FR46)","v":1},{"$f":"FR47*(1+FS46)","v":1},{"$f":"FS47*(1+FT46)","v":1},{"$f":"FT47*(1+FU46)","v":1},{"$f":"FU47*(1+FV46)","v":1},{"$f":"FV47*(1+FW46)","v":1},{"$f":"FW47*(1+FX46)","v":1},{"$f":"FX47*(1+FY46)","v":1},{"$f":"FY47*(1+FZ46)","v":1},{"$f":"FZ47*(1+GA46)","v":1},{"$f":"GA47*(1+GB46)","v":1},{"$f":"GB47*(1+GC46)","v":1},{"$f":"GC47*(1+GD46)","v":1},{"$f":"GD47*(1+GE46)","v":1},{"$f":"GE47*(1+GF46)","v":1},{"$f":"GF47*(1+GG46)","v":1},{"$f":"GG47*(1+GH46)","v":1},{"$f":"GH47*(1+GI46)","v":1},{"$f":"GI47*(1+GJ46)","v":1},{"$f":"GJ47*(1+GK46)","v":1},{"$f":"GK47*(1+GL46)","v":1},{"$f":"GL47*(1+GM46)","v":1},{"$f":"GM47*(1+GN46)","v":1},{"$f":"GN47*(1+GO46)","v":1},{"$f":"GO47*(1+GP46)","v":1},{"$f":"GP47*(1+GQ46)","v":1},{"$f":"GQ47*(1+GR46)","v":1},{"$f":"GR47*(1+GS46)","v":1},{"$f":"GS47*(1+GT46)","v":1},{"$f":"GT47*(1+GU46)","v":1},{"$f":"GU47*(1+GV46)","v":1},{"$f":"GV47*(1+GW46)","v":1},{"$f":"GW47*(1+GX46)","v":1},{"$f":"GX47*(1+GY46)","v":1},{"$f":"GY47*(1+GZ46)","v":1},{"$f":"GZ47*(1+HA46)","v":1},{"$f":"HA47*(1+HB46)","v":1},{"$f":"HB47*(1+HC46)","v":1},{"$f":"HC47*(1+HD46)","v":1},{"$f":"HD47*(1+HE46)","v":1},{"$f":"HE47*(1+HF46)","v":1},{"$f":"HF47*(1+HG46)","v":1},{"$f":"HG47*(1+HH46)","v":1},{"$f":"HH47*(1+HI46)","v":1},{"$f":"HI47*(1+HJ46)","v":1},{"$f":"HJ47*(1+HK46)","v":1},{"$f":"HK47*(1+HL46)","v":1},{"$f":"HL47*(1+HM46)","v":1},{"$f":"HM47*(1+HN46)","v":1},{"$f":"HN47*(1+HO46)","v":1},{"$f":"HO47*(1+HP46)","v":1},{"$f":"HP47*(1+HQ46)","v":1},{"$f":"HQ47*(1+HR46)","v":1},{"$f":"HR47*(1+HS46)","v":1},{"$f":"HS47*(1+HT46)","v":1},{"$f":"HT47*(1+HU46)","v":1},{"$f":"HU47*(1+HV46)","v":1},{"$f":"HV47*(1+HW46)","v":1},{"$f":"HW47*(1+HX46)","v":1},{"$f":"HX47*(1+HY46)","v":1},{"$f":"HY47*(1+HZ46)","v":1},{"$f":"HZ47*(1+IA46)","v":1},{"$f":"IA47*(1+IB46)","v":1},{"$f":"IB47*(1+IC46)","v":1},{"$f":"IC47*(1+ID46)","v":1}]
[]
[null,null,"Escalated Price",null,null,null,null,null,null,"$/MMBtu",null,null,null,null,null,null,{"$f":"Q47*Q44","v":0},{"$f":"R47*R44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD47*CD44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP47*EP44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB47*HB44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NBP"]
[]
[null,null,"Applied Price",null,null,null,null,null,null,"$/MMBtu",null,{"$f":"InputT!#REF!","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"IFERROR(LOOKUP(Q$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(R$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(S$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(T$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(U$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(V$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(W$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(X$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(Y$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(Z$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ED$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$5,InputT!#REF!,InputT!#REF!),0)","v":0}]
[null,null,"Applied Price (sensitized)",null,null,null,null,null,null,"$/MMBtu",null,1,null,null,null,null,{"$f":"$L54*Q53","v":0},{"$f":"$L54*R53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L54*CD53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L54*EP53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L54*HB53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Escalation Profile",null,null,null,null,null,null,"%",null,null,null,null,null,null,{"$f":"IFERROR(LOOKUP(Q$5,InputT!#REF!,InputT!#REF!),0)/Pricing!Q$13","v":0},{"$f":"IFERROR(LOOKUP(R$5,InputT!#REF!,InputT!#REF!),0)/Pricing!R$13","v":0},{"$f":"IFERROR(LOOKUP(S$5,InputT!#REF!,InputT!#REF!),0)/Pricing!S$13","v":0},{"$f":"IFERROR(LOOKUP(T$5,InputT!#REF!,InputT!#REF!),0)/Pricing!T$13","v":0},{"$f":"IFERROR(LOOKUP(U$5,InputT!#REF!,InputT!#REF!),0)/Pricing!U$13","v":0},{"$f":"IFERROR(LOOKUP(V$5,InputT!#REF!,InputT!#REF!),0)/Pricing!V$13","v":0},{"$f":"IFERROR(LOOKUP(W$5,InputT!#REF!,InputT!#REF!),0)/Pricing!W$13","v":0},{"$f":"IFERROR(LOOKUP(X$5,InputT!#REF!,InputT!#REF!),0)/Pricing!X$13","v":0},{"$f":"IFERROR(LOOKUP(Y$5,InputT!#REF!,InputT!#REF!),0)/Pricing!Y$13","v":0},{"$f":"IFERROR(LOOKUP(Z$5,InputT!#REF!,InputT!#REF!),0)/Pricing!Z$13","v":0},{"$f":"IFERROR(LOOKUP(AA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AA$13","v":0},{"$f":"IFERROR(LOOKUP(AB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AB$13","v":0},{"$f":"IFERROR(LOOKUP(AC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AC$13","v":0},{"$f":"IFERROR(LOOKUP(AD$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AD$13","v":0},{"$f":"IFERROR(LOOKUP(AE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AE$13","v":0},{"$f":"IFERROR(LOOKUP(AF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AF$13","v":0},{"$f":"IFERROR(LOOKUP(AG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AG$13","v":0},{"$f":"IFERROR(LOOKUP(AH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AH$13","v":0},{"$f":"IFERROR(LOOKUP(AI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AI$13","v":0},{"$f":"IFERROR(LOOKUP(AJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AJ$13","v":0},{"$f":"IFERROR(LOOKUP(AK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AK$13","v":0},{"$f":"IFERROR(LOOKUP(AL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AL$13","v":0},{"$f":"IFERROR(LOOKUP(AM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AM$13","v":0},{"$f":"IFERROR(LOOKUP(AN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AN$13","v":0},{"$f":"IFERROR(LOOKUP(AO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AO$13","v":0},{"$f":"IFERROR(LOOKUP(AP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AP$13","v":0},{"$f":"IFERROR(LOOKUP(AQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AQ$13","v":0},{"$f":"IFERROR(LOOKUP(AR$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AR$13","v":0},{"$f":"IFERROR(LOOKUP(AS$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AS$13","v":0},{"$f":"IFERROR(LOOKUP(AT$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AT$13","v":0},{"$f":"IFERROR(LOOKUP(AU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AU$13","v":0},{"$f":"IFERROR(LOOKUP(AV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AV$13","v":0},{"$f":"IFERROR(LOOKUP(AW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AW$13","v":0},{"$f":"IFERROR(LOOKUP(AX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AX$13","v":0},{"$f":"IFERROR(LOOKUP(AY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AY$13","v":0},{"$f":"IFERROR(LOOKUP(AZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AZ$13","v":0},{"$f":"IFERROR(LOOKUP(BA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BA$13","v":0},{"$f":"IFERROR(LOOKUP(BB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BB$13","v":0},{"$f":"IFERROR(LOOKUP(BC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BC$13","v":0},{"$f":"IFERROR(LOOKUP(BD$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BD$13","v":0},{"$f":"IFERROR(LOOKUP(BE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BE$13","v":0},{"$f":"IFERROR(LOOKUP(BF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BF$13","v":0},{"$f":"IFERROR(LOOKUP(BG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BG$13","v":0},{"$f":"IFERROR(LOOKUP(BH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BH$13","v":0},{"$f":"IFERROR(LOOKUP(BI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BI$13","v":0},{"$f":"IFERROR(LOOKUP(BJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BJ$13","v":0},{"$f":"IFERROR(LOOKUP(BK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BK$13","v":0},{"$f":"IFERROR(LOOKUP(BL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BL$13","v":0},{"$f":"IFERROR(LOOKUP(BM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BM$13","v":0},{"$f":"IFERROR(LOOKUP(BN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BN$13","v":0},{"$f":"IFERROR(LOOKUP(BO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BO$13","v":0},{"$f":"IFERROR(LOOKUP(BP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BP$13","v":0},{"$f":"IFERROR(LOOKUP(BQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BQ$13","v":0},{"$f":"IFERROR(LOOKUP(BR$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BR$13","v":0},{"$f":"IFERROR(LOOKUP(BS$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BS$13","v":0},{"$f":"IFERROR(LOOKUP(BT$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BT$13","v":0},{"$f":"IFERROR(LOOKUP(BU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BU$13","v":0},{"$f":"IFERROR(LOOKUP(BV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BV$13","v":0},{"$f":"IFERROR(LOOKUP(BW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BW$13","v":0},{"$f":"IFERROR(LOOKUP(BX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BX$13","v":0},{"$f":"IFERROR(LOOKUP(BY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BY$13","v":0},{"$f":"IFERROR(LOOKUP(BZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BZ$13","v":0},{"$f":"IFERROR(LOOKUP(CA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CA$13","v":0},{"$f":"IFERROR(LOOKUP(CB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CB$13","v":0},{"$f":"IFERROR(LOOKUP(CC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CC$13","v":0},{"$f":"IFERROR(LOOKUP(CD$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CD$13","v":0},{"$f":"IFERROR(LOOKUP(CE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CE$13","v":0},{"$f":"IFERROR(LOOKUP(CF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CF$13","v":0},{"$f":"IFERROR(LOOKUP(CG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CG$13","v":0},{"$f":"IFERROR(LOOKUP(CH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CH$13","v":0},{"$f":"IFERROR(LOOKUP(CI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CI$13","v":0},{"$f":"IFERROR(LOOKUP(CJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CJ$13","v":0},{"$f":"IFERROR(LOOKUP(CK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CK$13","v":0},{"$f":"IFERROR(LOOKUP(CL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CL$13","v":0},{"$f":"IFERROR(LOOKUP(CM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CM$13","v":0},{"$f":"IFERROR(LOOKUP(CN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CN$13","v":0},{"$f":"IFERROR(LOOKUP(CO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CO$13","v":0},{"$f":"IFERROR(LOOKUP(CP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CP$13","v":0},{"$f":"IFERROR(LOOKUP(CQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CQ$13","v":0},{"$f":"IFERROR(LOOKUP(CR$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CR$13","v":0},{"$f":"IFERROR(LOOKUP(CS$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CS$13","v":0},{"$f":"IFERROR(LOOKUP(CT$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CT$13","v":0},{"$f":"IFERROR(LOOKUP(CU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CU$13","v":0},{"$f":"IFERROR(LOOKUP(CV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CV$13","v":0},{"$f":"IFERROR(LOOKUP(CW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CW$13","v":0},{"$f":"IFERROR(LOOKUP(CX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CX$13","v":0},{"$f":"IFERROR(LOOKUP(CY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CY$13","v":0},{"$f":"IFERROR(LOOKUP(CZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CZ$13","v":0},{"$f":"IFERROR(LOOKUP(DA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DA$13","v":0},{"$f":"IFERROR(LOOKUP(DB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DB$13","v":0},{"$f":"IFERROR(LOOKUP(DC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DC$13","v":0},{"$f":"IFERROR(LOOKUP(DD$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DD$13","v":0},{"$f":"IFERROR(LOOKUP(DE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DE$13","v":0},{"$f":"IFERROR(LOOKUP(DF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DF$13","v":0},{"$f":"IFERROR(LOOKUP(DG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DG$13","v":0},{"$f":"IFERROR(LOOKUP(DH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DH$13","v":0},{"$f":"IFERROR(LOOKUP(DI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DI$13","v":0},{"$f":"IFERROR(LOOKUP(DJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DJ$13","v":0},{"$f":"IFERROR(LOOKUP(DK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DK$13","v":0},{"$f":"IFERROR(LOOKUP(DL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DL$13","v":0},{"$f":"IFERROR(LOOKUP(DM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DM$13","v":0},{"$f":"IFERROR(LOOKUP(DN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DN$13","v":0},{"$f":"IFERROR(LOOKUP(DO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DO$13","v":0},{"$f":"IFERROR(LOOKUP(DP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DP$13","v":0},{"$f":"IFERROR(LOOKUP(DQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DQ$13","v":0},{"$f":"IFERROR(LOOKUP(DR$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DR$13","v":0},{"$f":"IFERROR(LOOKUP(DS$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DS$13","v":0},{"$f":"IFERROR(LOOKUP(DT$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DT$13","v":0},{"$f":"IFERROR(LOOKUP(DU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DU$13","v":0},{"$f":"IFERROR(LOOKUP(DV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DV$13","v":0},{"$f":"IFERROR(LOOKUP(DW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DW$13","v":0},{"$f":"IFERROR(LOOKUP(DX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DX$13","v":0},{"$f":"IFERROR(LOOKUP(DY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DY$13","v":0},{"$f":"IFERROR(LOOKUP(DZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DZ$13","v":0},{"$f":"IFERROR(LOOKUP(EA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EA$13","v":0},{"$f":"IFERROR(LOOKUP(EB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EB$13","v":0},{"$f":"IFERROR(LOOKUP(EC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EC$13","v":0},{"$f":"IFERROR(LOOKUP(ED$5,InputT!#REF!,InputT!#REF!),0)/Pricing!ED$13","v":0},{"$f":"IFERROR(LOOKUP(EE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EE$13","v":0},{"$f":"IFERROR(LOOKUP(EF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EF$13","v":0},{"$f":"IFERROR(LOOKUP(EG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EG$13","v":0},{"$f":"IFERROR(LOOKUP(EH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EH$13","v":0},{"$f":"IFERROR(LOOKUP(EI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EI$13","v":0},{"$f":"IFERROR(LOOKUP(EJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EJ$13","v":0},{"$f":"IFERROR(LOOKUP(EK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EK$13","v":0},{"$f":"IFERROR(LOOKUP(EL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EL$13","v":0},{"$f":"IFERROR(LOOKUP(EM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EM$13","v":0},{"$f":"IFERROR(LOOKUP(EN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EN$13","v":0},{"$f":"IFERROR(LOOKUP(EO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EO$13","v":0},{"$f":"IFERROR(LOOKUP(EP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EP$13","v":0},{"$f":"IFERROR(LOOKUP(EQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EQ$13","v":0},{"$f":"IFERROR(LOOKUP(ER$5,InputT!#REF!,InputT!#REF!),0)/Pricing!ER$13","v":0},{"$f":"IFERROR(LOOKUP(ES$5,InputT!#REF!,InputT!#REF!),0)/Pricing!ES$13","v":0},{"$f":"IFERROR(LOOKUP(ET$5,InputT!#REF!,InputT!#REF!),0)/Pricing!ET$13","v":0},{"$f":"IFERROR(LOOKUP(EU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EU$13","v":0},{"$f":"IFERROR(LOOKUP(EV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EV$13","v":0},{"$f":"IFERROR(LOOKUP(EW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EW$13","v":0},{"$f":"IFERROR(LOOKUP(EX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EX$13","v":0},{"$f":"IFERROR(LOOKUP(EY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EY$13","v":0},{"$f":"IFERROR(LOOKUP(EZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EZ$13","v":0},{"$f":"IFERROR(LOOKUP(FA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FA$13","v":0},{"$f":"IFERROR(LOOKUP(FB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FB$13","v":0},{"$f":"IFERROR(LOOKUP(FC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FC$13","v":0},{"$f":"IFERROR(LOOKUP(FD$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FD$13","v":0},{"$f":"IFERROR(LOOKUP(FE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FE$13","v":0},{"$f":"IFERROR(LOOKUP(FF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FF$13","v":0},{"$f":"IFERROR(LOOKUP(FG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FG$13","v":0},{"$f":"IFERROR(LOOKUP(FH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FH$13","v":0},{"$f":"IFERROR(LOOKUP(FI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FI$13","v":0},{"$f":"IFERROR(LOOKUP(FJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FJ$13","v":0},{"$f":"IFERROR(LOOKUP(FK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FK$13","v":0},{"$f":"IFERROR(LOOKUP(FL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FL$13","v":0},{"$f":"IFERROR(LOOKUP(FM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FM$13","v":0},{"$f":"IFERROR(LOOKUP(FN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FN$13","v":0},{"$f":"IFERROR(LOOKUP(FO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FO$13","v":0},{"$f":"IFERROR(LOOKUP(FP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FP$13","v":0},{"$f":"IFERROR(LOOKUP(FQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FQ$13","v":0},{"$f":"IFERROR(LOOKUP(FR$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FR$13","v":0},{"$f":"IFERROR(LOOKUP(FS$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FS$13","v":0},{"$f":"IFERROR(LOOKUP(FT$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FT$13","v":0},{"$f":"IFERROR(LOOKUP(FU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FU$13","v":0},{"$f":"IFERROR(LOOKUP(FV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FV$13","v":0},{"$f":"IFERROR(LOOKUP(FW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FW$13","v":0},{"$f":"IFERROR(LOOKUP(FX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FX$13","v":0},{"$f":"IFERROR(LOOKUP(FY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FY$13","v":0},{"$f":"IFERROR(LOOKUP(FZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FZ$13","v":0},{"$f":"IFERROR(LOOKUP(GA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GA$13","v":0},{"$f":"IFERROR(LOOKUP(GB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GB$13","v":0},{"$f":"IFERROR(LOOKUP(GC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GC$13","v":0},{"$f":"IFERROR(LOOKUP(GD$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GD$13","v":0},{"$f":"IFERROR(LOOKUP(GE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GE$13","v":0},{"$f":"IFERROR(LOOKUP(GF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GF$13","v":0},{"$f":"IFERROR(LOOKUP(GG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GG$13","v":0},{"$f":"IFERROR(LOOKUP(GH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GH$13","v":0},{"$f":"IFERROR(LOOKUP(GI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GI$13","v":0},{"$f":"IFERROR(LOOKUP(GJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GJ$13","v":0},{"$f":"IFERROR(LOOKUP(GK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GK$13","v":0},{"$f":"IFERROR(LOOKUP(GL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GL$13","v":0},{"$f":"IFERROR(LOOKUP(GM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GM$13","v":0},{"$f":"IFERROR(LOOKUP(GN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GN$13","v":0},{"$f":"IFERROR(LOOKUP(GO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GO$13","v":0},{"$f":"IFERROR(LOOKUP(GP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GP$13","v":0},{"$f":"IFERROR(LOOKUP(GQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GQ$13","v":0},{"$f":"IFERROR(LOOKUP(GR$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GR$13","v":0},{"$f":"IFERROR(LOOKUP(GS$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GS$13","v":0},{"$f":"IFERROR(LOOKUP(GT$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GT$13","v":0},{"$f":"IFERROR(LOOKUP(GU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GU$13","v":0},{"$f":"IFERROR(LOOKUP(GV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GV$13","v":0},{"$f":"IFERROR(LOOKUP(GW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GW$13","v":0},{"$f":"IFERROR(LOOKUP(GX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GX$13","v":0},{"$f":"IFERROR(LOOKUP(GY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GY$13","v":0},{"$f":"IFERROR(LOOKUP(GZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GZ$13","v":0},{"$f":"IFERROR(LOOKUP(HA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HA$13","v":0},{"$f":"IFERROR(LOOKUP(HB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HB$13","v":0},{"$f":"IFERROR(LOOKUP(HC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HC$13","v":0},{"$f":"IFERROR(LOOKUP(HD$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HD$13","v":0},{"$f":"IFERROR(LOOKUP(HE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HE$13","v":0},{"$f":"IFERROR(LOOKUP(HF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HF$13","v":0},{"$f":"IFERROR(LOOKUP(HG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HG$13","v":0},{"$f":"IFERROR(LOOKUP(HH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HH$13","v":0},{"$f":"IFERROR(LOOKUP(HI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HI$13","v":0},{"$f":"IFERROR(LOOKUP(HJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HJ$13","v":0},{"$f":"IFERROR(LOOKUP(HK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HK$13","v":0},{"$f":"IFERROR(LOOKUP(HL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HL$13","v":0},{"$f":"IFERROR(LOOKUP(HM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HM$13","v":0},{"$f":"IFERROR(LOOKUP(HN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HN$13","v":0},{"$f":"IFERROR(LOOKUP(HO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HO$13","v":0},{"$f":"IFERROR(LOOKUP(HP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HP$13","v":0},{"$f":"IFERROR(LOOKUP(HQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HQ$13","v":0},{"$f":"IFERROR(LOOKUP(HR$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HR$13","v":0},{"$f":"IFERROR(LOOKUP(HS$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HS$13","v":0},{"$f":"IFERROR(LOOKUP(HT$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HT$13","v":0},{"$f":"IFERROR(LOOKUP(HU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HU$13","v":0},{"$f":"IFERROR(LOOKUP(HV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HV$13","v":0},{"$f":"IFERROR(LOOKUP(HW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HW$13","v":0},{"$f":"IFERROR(LOOKUP(HX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HX$13","v":0},{"$f":"IFERROR(LOOKUP(HY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HY$13","v":0},{"$f":"IFERROR(LOOKUP(HZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HZ$13","v":0},{"$f":"IFERROR(LOOKUP(IA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!IA$13","v":0},{"$f":"IFERROR(LOOKUP(IB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!IB$13","v":0},{"$f":"IFERROR(LOOKUP(IC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!IC$13","v":0},{"$f":"IFERROR(LOOKUP(ID$5,InputT!#REF!,InputT!#REF!),0)/Pricing!ID$13","v":0}]
[null,null,"Escalation Index",null,null,null,null,null,null,"#",null,1,null,null,null,null,{"$f":"L57*(1+Q56)","v":1},{"$f":"Q57*(1+R56)","v":1},{"$f":"R57*(1+S56)","v":1},{"$f":"S57*(1+T56)","v":1},{"$f":"T57*(1+U56)","v":1},{"$f":"U57*(1+V56)","v":1},{"$f":"V57*(1+W56)","v":1},{"$f":"W57*(1+X56)","v":1},{"$f":"X57*(1+Y56)","v":1},{"$f":"Y57*(1+Z56)","v":1},{"$f":"Z57*(1+AA56)","v":1},{"$f":"AA57*(1+AB56)","v":1},{"$f":"AB57*(1+AC56)","v":1},{"$f":"AC57*(1+AD56)","v":1},{"$f":"AD57*(1+AE56)","v":1},{"$f":"AE57*(1+AF56)","v":1},{"$f":"AF57*(1+AG56)","v":1},{"$f":"AG57*(1+AH56)","v":1},{"$f":"AH57*(1+AI56)","v":1},{"$f":"AI57*(1+AJ56)","v":1},{"$f":"AJ57*(1+AK56)","v":1},{"$f":"AK57*(1+AL56)","v":1},{"$f":"AL57*(1+AM56)","v":1},{"$f":"AM57*(1+AN56)","v":1},{"$f":"AN57*(1+AO56)","v":1},{"$f":"AO57*(1+AP56)","v":1},{"$f":"AP57*(1+AQ56)","v":1},{"$f":"AQ57*(1+AR56)","v":1},{"$f":"AR57*(1+AS56)","v":1},{"$f":"AS57*(1+AT56)","v":1},{"$f":"AT57*(1+AU56)","v":1},{"$f":"AU57*(1+AV56)","v":1},{"$f":"AV57*(1+AW56)","v":1},{"$f":"AW57*(1+AX56)","v":1},{"$f":"AX57*(1+AY56)","v":1},{"$f":"AY57*(1+AZ56)","v":1},{"$f":"AZ57*(1+BA56)","v":1},{"$f":"BA57*(1+BB56)","v":1},{"$f":"BB57*(1+BC56)","v":1},{"$f":"BC57*(1+BD56)","v":1},{"$f":"BD57*(1+BE56)","v":1},{"$f":"BE57*(1+BF56)","v":1},{"$f":"BF57*(1+BG56)","v":1},{"$f":"BG57*(1+BH56)","v":1},{"$f":"BH57*(1+BI56)","v":1},{"$f":"BI57*(1+BJ56)","v":1},{"$f":"BJ57*(1+BK56)","v":1},{"$f":"BK57*(1+BL56)","v":1},{"$f":"BL57*(1+BM56)","v":1},{"$f":"BM57*(1+BN56)","v":1},{"$f":"BN57*(1+BO56)","v":1},{"$f":"BO57*(1+BP56)","v":1},{"$f":"BP57*(1+BQ56)","v":1},{"$f":"BQ57*(1+BR56)","v":1},{"$f":"BR57*(1+BS56)","v":1},{"$f":"BS57*(1+BT56)","v":1},{"$f":"BT57*(1+BU56)","v":1},{"$f":"BU57*(1+BV56)","v":1},{"$f":"BV57*(1+BW56)","v":1},{"$f":"BW57*(1+BX56)","v":1},{"$f":"BX57*(1+BY56)","v":1},{"$f":"BY57*(1+BZ56)","v":1},{"$f":"BZ57*(1+CA56)","v":1},{"$f":"CA57*(1+CB56)","v":1},{"$f":"CB57*(1+CC56)","v":1},{"$f":"CC57*(1+CD56)","v":1},{"$f":"CD57*(1+CE56)","v":1},{"$f":"CE57*(1+CF56)","v":1},{"$f":"CF57*(1+CG56)","v":1},{"$f":"CG57*(1+CH56)","v":1},{"$f":"CH57*(1+CI56)","v":1},{"$f":"CI57*(1+CJ56)","v":1},{"$f":"CJ57*(1+CK56)","v":1},{"$f":"CK57*(1+CL56)","v":1},{"$f":"CL57*(1+CM56)","v":1},{"$f":"CM57*(1+CN56)","v":1},{"$f":"CN57*(1+CO56)","v":1},{"$f":"CO57*(1+CP56)","v":1},{"$f":"CP57*(1+CQ56)","v":1},{"$f":"CQ57*(1+CR56)","v":1},{"$f":"CR57*(1+CS56)","v":1},{"$f":"CS57*(1+CT56)","v":1},{"$f":"CT57*(1+CU56)","v":1},{"$f":"CU57*(1+CV56)","v":1},{"$f":"CV57*(1+CW56)","v":1},{"$f":"CW57*(1+CX56)","v":1},{"$f":"CX57*(1+CY56)","v":1},{"$f":"CY57*(1+CZ56)","v":1},{"$f":"CZ57*(1+DA56)","v":1},{"$f":"DA57*(1+DB56)","v":1},{"$f":"DB57*(1+DC56)","v":1},{"$f":"DC57*(1+DD56)","v":1},{"$f":"DD57*(1+DE56)","v":1},{"$f":"DE57*(1+DF56)","v":1},{"$f":"DF57*(1+DG56)","v":1},{"$f":"DG57*(1+DH56)","v":1},{"$f":"DH57*(1+DI56)","v":1},{"$f":"DI57*(1+DJ56)","v":1},{"$f":"DJ57*(1+DK56)","v":1},{"$f":"DK57*(1+DL56)","v":1},{"$f":"DL57*(1+DM56)","v":1},{"$f":"DM57*(1+DN56)","v":1},{"$f":"DN57*(1+DO56)","v":1},{"$f":"DO57*(1+DP56)","v":1},{"$f":"DP57*(1+DQ56)","v":1},{"$f":"DQ57*(1+DR56)","v":1},{"$f":"DR57*(1+DS56)","v":1},{"$f":"DS57*(1+DT56)","v":1},{"$f":"DT57*(1+DU56)","v":1},{"$f":"DU57*(1+DV56)","v":1},{"$f":"DV57*(1+DW56)","v":1},{"$f":"DW57*(1+DX56)","v":1},{"$f":"DX57*(1+DY56)","v":1},{"$f":"DY57*(1+DZ56)","v":1},{"$f":"DZ57*(1+EA56)","v":1},{"$f":"EA57*(1+EB56)","v":1},{"$f":"EB57*(1+EC56)","v":1},{"$f":"EC57*(1+ED56)","v":1},{"$f":"ED57*(1+EE56)","v":1},{"$f":"EE57*(1+EF56)","v":1},{"$f":"EF57*(1+EG56)","v":1},{"$f":"EG57*(1+EH56)","v":1},{"$f":"EH57*(1+EI56)","v":1},{"$f":"EI57*(1+EJ56)","v":1},{"$f":"EJ57*(1+EK56)","v":1},{"$f":"EK57*(1+EL56)","v":1},{"$f":"EL57*(1+EM56)","v":1},{"$f":"EM57*(1+EN56)","v":1},{"$f":"EN57*(1+EO56)","v":1},{"$f":"EO57*(1+EP56)","v":1},{"$f":"EP57*(1+EQ56)","v":1},{"$f":"EQ57*(1+ER56)","v":1},{"$f":"ER57*(1+ES56)","v":1},{"$f":"ES57*(1+ET56)","v":1},{"$f":"ET57*(1+EU56)","v":1},{"$f":"EU57*(1+EV56)","v":1},{"$f":"EV57*(1+EW56)","v":1},{"$f":"EW57*(1+EX56)","v":1},{"$f":"EX57*(1+EY56)","v":1},{"$f":"EY57*(1+EZ56)","v":1},{"$f":"EZ57*(1+FA56)","v":1},{"$f":"FA57*(1+FB56)","v":1},{"$f":"FB57*(1+FC56)","v":1},{"$f":"FC57*(1+FD56)","v":1},{"$f":"FD57*(1+FE56)","v":1},{"$f":"FE57*(1+FF56)","v":1},{"$f":"FF57*(1+FG56)","v":1},{"$f":"FG57*(1+FH56)","v":1},{"$f":"FH57*(1+FI56)","v":1},{"$f":"FI57*(1+FJ56)","v":1},{"$f":"FJ57*(1+FK56)","v":1},{"$f":"FK57*(1+FL56)","v":1},{"$f":"FL57*(1+FM56)","v":1},{"$f":"FM57*(1+FN56)","v":1},{"$f":"FN57*(1+FO56)","v":1},{"$f":"FO57*(1+FP56)","v":1},{"$f":"FP57*(1+FQ56)","v":1},{"$f":"FQ57*(1+FR56)","v":1},{"$f":"FR57*(1+FS56)","v":1},{"$f":"FS57*(1+FT56)","v":1},{"$f":"FT57*(1+FU56)","v":1},{"$f":"FU57*(1+FV56)","v":1},{"$f":"FV57*(1+FW56)","v":1},{"$f":"FW57*(1+FX56)","v":1},{"$f":"FX57*(1+FY56)","v":1},{"$f":"FY57*(1+FZ56)","v":1},{"$f":"FZ57*(1+GA56)","v":1},{"$f":"GA57*(1+GB56)","v":1},{"$f":"GB57*(1+GC56)","v":1},{"$f":"GC57*(1+GD56)","v":1},{"$f":"GD57*(1+GE56)","v":1},{"$f":"GE57*(1+GF56)","v":1},{"$f":"GF57*(1+GG56)","v":1},{"$f":"GG57*(1+GH56)","v":1},{"$f":"GH57*(1+GI56)","v":1},{"$f":"GI57*(1+GJ56)","v":1},{"$f":"GJ57*(1+GK56)","v":1},{"$f":"GK57*(1+GL56)","v":1},{"$f":"GL57*(1+GM56)","v":1},{"$f":"GM57*(1+GN56)","v":1},{"$f":"GN57*(1+GO56)","v":1},{"$f":"GO57*(1+GP56)","v":1},{"$f":"GP57*(1+GQ56)","v":1},{"$f":"GQ57*(1+GR56)","v":1},{"$f":"GR57*(1+GS56)","v":1},{"$f":"GS57*(1+GT56)","v":1},{"$f":"GT57*(1+GU56)","v":1},{"$f":"GU57*(1+GV56)","v":1},{"$f":"GV57*(1+GW56)","v":1},{"$f":"GW57*(1+GX56)","v":1},{"$f":"GX57*(1+GY56)","v":1},{"$f":"GY57*(1+GZ56)","v":1},{"$f":"GZ57*(1+HA56)","v":1},{"$f":"HA57*(1+HB56)","v":1},{"$f":"HB57*(1+HC56)","v":1},{"$f":"HC57*(1+HD56)","v":1},{"$f":"HD57*(1+HE56)","v":1},{"$f":"HE57*(1+HF56)","v":1},{"$f":"HF57*(1+HG56)","v":1},{"$f":"HG57*(1+HH56)","v":1},{"$f":"HH57*(1+HI56)","v":1},{"$f":"HI57*(1+HJ56)","v":1},{"$f":"HJ57*(1+HK56)","v":1},{"$f":"HK57*(1+HL56)","v":1},{"$f":"HL57*(1+HM56)","v":1},{"$f":"HM57*(1+HN56)","v":1},{"$f":"HN57*(1+HO56)","v":1},{"$f":"HO57*(1+HP56)","v":1},{"$f":"HP57*(1+HQ56)","v":1},{"$f":"HQ57*(1+HR56)","v":1},{"$f":"HR57*(1+HS56)","v":1},{"$f":"HS57*(1+HT56)","v":1},{"$f":"HT57*(1+HU56)","v":1},{"$f":"HU57*(1+HV56)","v":1},{"$f":"HV57*(1+HW56)","v":1},{"$f":"HW57*(1+HX56)","v":1},{"$f":"HX57*(1+HY56)","v":1},{"$f":"HY57*(1+HZ56)","v":1},{"$f":"HZ57*(1+IA56)","v":1},{"$f":"IA57*(1+IB56)","v":1},{"$f":"IB57*(1+IC56)","v":1},{"$f":"IC57*(1+ID56)","v":1}]
[]
[null,null,"Escalated Price",null,null,null,null,null,null,"$/MMBtu",null,null,null,null,null,null,{"$f":"Q57*Q54","v":0},{"$f":"R57*R54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD57*CD54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP57*EP54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB57*HB54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Domestic Gas"]
[]
[null,null,"Applied Price",null,null,null,null,null,null,"$/MMBtu",null,{"$f":"InputT!#REF!","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"IFERROR(LOOKUP(Q$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(R$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(S$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(T$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(U$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(V$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(W$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(X$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(Y$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(Z$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ED$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$5,InputT!#REF!,InputT!#REF!),0)","v":0}]
[null,null,"Applied Price (sensitized)",null,null,null,null,null,null,"$/MMBtu",null,1,null,null,null,null,{"$f":"$L64*Q63","v":0},{"$f":"$L64*R63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L64*CD63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L64*EP63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L64*HB63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Escalation Profile",null,null,null,null,null,null,"%",null,null,null,null,null,null,{"$f":"IFERROR(LOOKUP(Q$5,InputT!#REF!,InputT!#REF!),0)/Pricing!Q$13","v":0},{"$f":"IFERROR(LOOKUP(R$5,InputT!#REF!,InputT!#REF!),0)/Pricing!R$13","v":0},{"$f":"IFERROR(LOOKUP(S$5,InputT!#REF!,InputT!#REF!),0)/Pricing!S$13","v":0},{"$f":"IFERROR(LOOKUP(T$5,InputT!#REF!,InputT!#REF!),0)/Pricing!T$13","v":0},{"$f":"IFERROR(LOOKUP(U$5,InputT!#REF!,InputT!#REF!),0)/Pricing!U$13","v":0},{"$f":"IFERROR(LOOKUP(V$5,InputT!#REF!,InputT!#REF!),0)/Pricing!V$13","v":0},{"$f":"IFERROR(LOOKUP(W$5,InputT!#REF!,InputT!#REF!),0)/Pricing!W$13","v":0},{"$f":"IFERROR(LOOKUP(X$5,InputT!#REF!,InputT!#REF!),0)/Pricing!X$13","v":0},{"$f":"IFERROR(LOOKUP(Y$5,InputT!#REF!,InputT!#REF!),0)/Pricing!Y$13","v":0},{"$f":"IFERROR(LOOKUP(Z$5,InputT!#REF!,InputT!#REF!),0)/Pricing!Z$13","v":0},{"$f":"IFERROR(LOOKUP(AA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AA$13","v":0},{"$f":"IFERROR(LOOKUP(AB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AB$13","v":0},{"$f":"IFERROR(LOOKUP(AC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AC$13","v":0},{"$f":"IFERROR(LOOKUP(AD$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AD$13","v":0},{"$f":"IFERROR(LOOKUP(AE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AE$13","v":0},{"$f":"IFERROR(LOOKUP(AF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AF$13","v":0},{"$f":"IFERROR(LOOKUP(AG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AG$13","v":0},{"$f":"IFERROR(LOOKUP(AH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AH$13","v":0},{"$f":"IFERROR(LOOKUP(AI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AI$13","v":0},{"$f":"IFERROR(LOOKUP(AJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AJ$13","v":0},{"$f":"IFERROR(LOOKUP(AK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AK$13","v":0},{"$f":"IFERROR(LOOKUP(AL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AL$13","v":0},{"$f":"IFERROR(LOOKUP(AM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AM$13","v":0},{"$f":"IFERROR(LOOKUP(AN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AN$13","v":0},{"$f":"IFERROR(LOOKUP(AO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AO$13","v":0},{"$f":"IFERROR(LOOKUP(AP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AP$13","v":0},{"$f":"IFERROR(LOOKUP(AQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AQ$13","v":0},{"$f":"IFERROR(LOOKUP(AR$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AR$13","v":0},{"$f":"IFERROR(LOOKUP(AS$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AS$13","v":0},{"$f":"IFERROR(LOOKUP(AT$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AT$13","v":0},{"$f":"IFERROR(LOOKUP(AU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AU$13","v":0},{"$f":"IFERROR(LOOKUP(AV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AV$13","v":0},{"$f":"IFERROR(LOOKUP(AW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AW$13","v":0},{"$f":"IFERROR(LOOKUP(AX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AX$13","v":0},{"$f":"IFERROR(LOOKUP(AY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AY$13","v":0},{"$f":"IFERROR(LOOKUP(AZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!AZ$13","v":0},{"$f":"IFERROR(LOOKUP(BA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BA$13","v":0},{"$f":"IFERROR(LOOKUP(BB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BB$13","v":0},{"$f":"IFERROR(LOOKUP(BC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BC$13","v":0},{"$f":"IFERROR(LOOKUP(BD$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BD$13","v":0},{"$f":"IFERROR(LOOKUP(BE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BE$13","v":0},{"$f":"IFERROR(LOOKUP(BF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BF$13","v":0},{"$f":"IFERROR(LOOKUP(BG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BG$13","v":0},{"$f":"IFERROR(LOOKUP(BH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BH$13","v":0},{"$f":"IFERROR(LOOKUP(BI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BI$13","v":0},{"$f":"IFERROR(LOOKUP(BJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BJ$13","v":0},{"$f":"IFERROR(LOOKUP(BK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BK$13","v":0},{"$f":"IFERROR(LOOKUP(BL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BL$13","v":0},{"$f":"IFERROR(LOOKUP(BM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BM$13","v":0},{"$f":"IFERROR(LOOKUP(BN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BN$13","v":0},{"$f":"IFERROR(LOOKUP(BO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BO$13","v":0},{"$f":"IFERROR(LOOKUP(BP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BP$13","v":0},{"$f":"IFERROR(LOOKUP(BQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BQ$13","v":0},{"$f":"IFERROR(LOOKUP(BR$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BR$13","v":0},{"$f":"IFERROR(LOOKUP(BS$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BS$13","v":0},{"$f":"IFERROR(LOOKUP(BT$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BT$13","v":0},{"$f":"IFERROR(LOOKUP(BU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BU$13","v":0},{"$f":"IFERROR(LOOKUP(BV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BV$13","v":0},{"$f":"IFERROR(LOOKUP(BW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BW$13","v":0},{"$f":"IFERROR(LOOKUP(BX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BX$13","v":0},{"$f":"IFERROR(LOOKUP(BY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BY$13","v":0},{"$f":"IFERROR(LOOKUP(BZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!BZ$13","v":0},{"$f":"IFERROR(LOOKUP(CA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CA$13","v":0},{"$f":"IFERROR(LOOKUP(CB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CB$13","v":0},{"$f":"IFERROR(LOOKUP(CC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CC$13","v":0},{"$f":"IFERROR(LOOKUP(CD$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CD$13","v":0},{"$f":"IFERROR(LOOKUP(CE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CE$13","v":0},{"$f":"IFERROR(LOOKUP(CF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CF$13","v":0},{"$f":"IFERROR(LOOKUP(CG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CG$13","v":0},{"$f":"IFERROR(LOOKUP(CH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CH$13","v":0},{"$f":"IFERROR(LOOKUP(CI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CI$13","v":0},{"$f":"IFERROR(LOOKUP(CJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CJ$13","v":0},{"$f":"IFERROR(LOOKUP(CK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CK$13","v":0},{"$f":"IFERROR(LOOKUP(CL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CL$13","v":0},{"$f":"IFERROR(LOOKUP(CM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CM$13","v":0},{"$f":"IFERROR(LOOKUP(CN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CN$13","v":0},{"$f":"IFERROR(LOOKUP(CO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CO$13","v":0},{"$f":"IFERROR(LOOKUP(CP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CP$13","v":0},{"$f":"IFERROR(LOOKUP(CQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CQ$13","v":0},{"$f":"IFERROR(LOOKUP(CR$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CR$13","v":0},{"$f":"IFERROR(LOOKUP(CS$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CS$13","v":0},{"$f":"IFERROR(LOOKUP(CT$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CT$13","v":0},{"$f":"IFERROR(LOOKUP(CU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CU$13","v":0},{"$f":"IFERROR(LOOKUP(CV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CV$13","v":0},{"$f":"IFERROR(LOOKUP(CW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CW$13","v":0},{"$f":"IFERROR(LOOKUP(CX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CX$13","v":0},{"$f":"IFERROR(LOOKUP(CY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CY$13","v":0},{"$f":"IFERROR(LOOKUP(CZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!CZ$13","v":0},{"$f":"IFERROR(LOOKUP(DA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DA$13","v":0},{"$f":"IFERROR(LOOKUP(DB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DB$13","v":0},{"$f":"IFERROR(LOOKUP(DC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DC$13","v":0},{"$f":"IFERROR(LOOKUP(DD$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DD$13","v":0},{"$f":"IFERROR(LOOKUP(DE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DE$13","v":0},{"$f":"IFERROR(LOOKUP(DF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DF$13","v":0},{"$f":"IFERROR(LOOKUP(DG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DG$13","v":0},{"$f":"IFERROR(LOOKUP(DH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DH$13","v":0},{"$f":"IFERROR(LOOKUP(DI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DI$13","v":0},{"$f":"IFERROR(LOOKUP(DJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DJ$13","v":0},{"$f":"IFERROR(LOOKUP(DK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DK$13","v":0},{"$f":"IFERROR(LOOKUP(DL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DL$13","v":0},{"$f":"IFERROR(LOOKUP(DM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DM$13","v":0},{"$f":"IFERROR(LOOKUP(DN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DN$13","v":0},{"$f":"IFERROR(LOOKUP(DO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DO$13","v":0},{"$f":"IFERROR(LOOKUP(DP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DP$13","v":0},{"$f":"IFERROR(LOOKUP(DQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DQ$13","v":0},{"$f":"IFERROR(LOOKUP(DR$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DR$13","v":0},{"$f":"IFERROR(LOOKUP(DS$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DS$13","v":0},{"$f":"IFERROR(LOOKUP(DT$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DT$13","v":0},{"$f":"IFERROR(LOOKUP(DU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DU$13","v":0},{"$f":"IFERROR(LOOKUP(DV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DV$13","v":0},{"$f":"IFERROR(LOOKUP(DW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DW$13","v":0},{"$f":"IFERROR(LOOKUP(DX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DX$13","v":0},{"$f":"IFERROR(LOOKUP(DY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DY$13","v":0},{"$f":"IFERROR(LOOKUP(DZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!DZ$13","v":0},{"$f":"IFERROR(LOOKUP(EA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EA$13","v":0},{"$f":"IFERROR(LOOKUP(EB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EB$13","v":0},{"$f":"IFERROR(LOOKUP(EC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EC$13","v":0},{"$f":"IFERROR(LOOKUP(ED$5,InputT!#REF!,InputT!#REF!),0)/Pricing!ED$13","v":0},{"$f":"IFERROR(LOOKUP(EE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EE$13","v":0},{"$f":"IFERROR(LOOKUP(EF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EF$13","v":0},{"$f":"IFERROR(LOOKUP(EG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EG$13","v":0},{"$f":"IFERROR(LOOKUP(EH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EH$13","v":0},{"$f":"IFERROR(LOOKUP(EI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EI$13","v":0},{"$f":"IFERROR(LOOKUP(EJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EJ$13","v":0},{"$f":"IFERROR(LOOKUP(EK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EK$13","v":0},{"$f":"IFERROR(LOOKUP(EL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EL$13","v":0},{"$f":"IFERROR(LOOKUP(EM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EM$13","v":0},{"$f":"IFERROR(LOOKUP(EN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EN$13","v":0},{"$f":"IFERROR(LOOKUP(EO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EO$13","v":0},{"$f":"IFERROR(LOOKUP(EP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EP$13","v":0},{"$f":"IFERROR(LOOKUP(EQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EQ$13","v":0},{"$f":"IFERROR(LOOKUP(ER$5,InputT!#REF!,InputT!#REF!),0)/Pricing!ER$13","v":0},{"$f":"IFERROR(LOOKUP(ES$5,InputT!#REF!,InputT!#REF!),0)/Pricing!ES$13","v":0},{"$f":"IFERROR(LOOKUP(ET$5,InputT!#REF!,InputT!#REF!),0)/Pricing!ET$13","v":0},{"$f":"IFERROR(LOOKUP(EU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EU$13","v":0},{"$f":"IFERROR(LOOKUP(EV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EV$13","v":0},{"$f":"IFERROR(LOOKUP(EW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EW$13","v":0},{"$f":"IFERROR(LOOKUP(EX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EX$13","v":0},{"$f":"IFERROR(LOOKUP(EY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EY$13","v":0},{"$f":"IFERROR(LOOKUP(EZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!EZ$13","v":0},{"$f":"IFERROR(LOOKUP(FA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FA$13","v":0},{"$f":"IFERROR(LOOKUP(FB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FB$13","v":0},{"$f":"IFERROR(LOOKUP(FC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FC$13","v":0},{"$f":"IFERROR(LOOKUP(FD$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FD$13","v":0},{"$f":"IFERROR(LOOKUP(FE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FE$13","v":0},{"$f":"IFERROR(LOOKUP(FF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FF$13","v":0},{"$f":"IFERROR(LOOKUP(FG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FG$13","v":0},{"$f":"IFERROR(LOOKUP(FH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FH$13","v":0},{"$f":"IFERROR(LOOKUP(FI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FI$13","v":0},{"$f":"IFERROR(LOOKUP(FJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FJ$13","v":0},{"$f":"IFERROR(LOOKUP(FK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FK$13","v":0},{"$f":"IFERROR(LOOKUP(FL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FL$13","v":0},{"$f":"IFERROR(LOOKUP(FM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FM$13","v":0},{"$f":"IFERROR(LOOKUP(FN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FN$13","v":0},{"$f":"IFERROR(LOOKUP(FO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FO$13","v":0},{"$f":"IFERROR(LOOKUP(FP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FP$13","v":0},{"$f":"IFERROR(LOOKUP(FQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FQ$13","v":0},{"$f":"IFERROR(LOOKUP(FR$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FR$13","v":0},{"$f":"IFERROR(LOOKUP(FS$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FS$13","v":0},{"$f":"IFERROR(LOOKUP(FT$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FT$13","v":0},{"$f":"IFERROR(LOOKUP(FU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FU$13","v":0},{"$f":"IFERROR(LOOKUP(FV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FV$13","v":0},{"$f":"IFERROR(LOOKUP(FW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FW$13","v":0},{"$f":"IFERROR(LOOKUP(FX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FX$13","v":0},{"$f":"IFERROR(LOOKUP(FY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FY$13","v":0},{"$f":"IFERROR(LOOKUP(FZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!FZ$13","v":0},{"$f":"IFERROR(LOOKUP(GA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GA$13","v":0},{"$f":"IFERROR(LOOKUP(GB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GB$13","v":0},{"$f":"IFERROR(LOOKUP(GC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GC$13","v":0},{"$f":"IFERROR(LOOKUP(GD$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GD$13","v":0},{"$f":"IFERROR(LOOKUP(GE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GE$13","v":0},{"$f":"IFERROR(LOOKUP(GF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GF$13","v":0},{"$f":"IFERROR(LOOKUP(GG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GG$13","v":0},{"$f":"IFERROR(LOOKUP(GH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GH$13","v":0},{"$f":"IFERROR(LOOKUP(GI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GI$13","v":0},{"$f":"IFERROR(LOOKUP(GJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GJ$13","v":0},{"$f":"IFERROR(LOOKUP(GK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GK$13","v":0},{"$f":"IFERROR(LOOKUP(GL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GL$13","v":0},{"$f":"IFERROR(LOOKUP(GM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GM$13","v":0},{"$f":"IFERROR(LOOKUP(GN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GN$13","v":0},{"$f":"IFERROR(LOOKUP(GO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GO$13","v":0},{"$f":"IFERROR(LOOKUP(GP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GP$13","v":0},{"$f":"IFERROR(LOOKUP(GQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GQ$13","v":0},{"$f":"IFERROR(LOOKUP(GR$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GR$13","v":0},{"$f":"IFERROR(LOOKUP(GS$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GS$13","v":0},{"$f":"IFERROR(LOOKUP(GT$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GT$13","v":0},{"$f":"IFERROR(LOOKUP(GU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GU$13","v":0},{"$f":"IFERROR(LOOKUP(GV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GV$13","v":0},{"$f":"IFERROR(LOOKUP(GW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GW$13","v":0},{"$f":"IFERROR(LOOKUP(GX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GX$13","v":0},{"$f":"IFERROR(LOOKUP(GY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GY$13","v":0},{"$f":"IFERROR(LOOKUP(GZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!GZ$13","v":0},{"$f":"IFERROR(LOOKUP(HA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HA$13","v":0},{"$f":"IFERROR(LOOKUP(HB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HB$13","v":0},{"$f":"IFERROR(LOOKUP(HC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HC$13","v":0},{"$f":"IFERROR(LOOKUP(HD$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HD$13","v":0},{"$f":"IFERROR(LOOKUP(HE$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HE$13","v":0},{"$f":"IFERROR(LOOKUP(HF$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HF$13","v":0},{"$f":"IFERROR(LOOKUP(HG$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HG$13","v":0},{"$f":"IFERROR(LOOKUP(HH$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HH$13","v":0},{"$f":"IFERROR(LOOKUP(HI$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HI$13","v":0},{"$f":"IFERROR(LOOKUP(HJ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HJ$13","v":0},{"$f":"IFERROR(LOOKUP(HK$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HK$13","v":0},{"$f":"IFERROR(LOOKUP(HL$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HL$13","v":0},{"$f":"IFERROR(LOOKUP(HM$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HM$13","v":0},{"$f":"IFERROR(LOOKUP(HN$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HN$13","v":0},{"$f":"IFERROR(LOOKUP(HO$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HO$13","v":0},{"$f":"IFERROR(LOOKUP(HP$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HP$13","v":0},{"$f":"IFERROR(LOOKUP(HQ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HQ$13","v":0},{"$f":"IFERROR(LOOKUP(HR$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HR$13","v":0},{"$f":"IFERROR(LOOKUP(HS$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HS$13","v":0},{"$f":"IFERROR(LOOKUP(HT$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HT$13","v":0},{"$f":"IFERROR(LOOKUP(HU$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HU$13","v":0},{"$f":"IFERROR(LOOKUP(HV$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HV$13","v":0},{"$f":"IFERROR(LOOKUP(HW$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HW$13","v":0},{"$f":"IFERROR(LOOKUP(HX$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HX$13","v":0},{"$f":"IFERROR(LOOKUP(HY$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HY$13","v":0},{"$f":"IFERROR(LOOKUP(HZ$5,InputT!#REF!,InputT!#REF!),0)/Pricing!HZ$13","v":0},{"$f":"IFERROR(LOOKUP(IA$5,InputT!#REF!,InputT!#REF!),0)/Pricing!IA$13","v":0},{"$f":"IFERROR(LOOKUP(IB$5,InputT!#REF!,InputT!#REF!),0)/Pricing!IB$13","v":0},{"$f":"IFERROR(LOOKUP(IC$5,InputT!#REF!,InputT!#REF!),0)/Pricing!IC$13","v":0},{"$f":"IFERROR(LOOKUP(ID$5,InputT!#REF!,InputT!#REF!),0)/Pricing!ID$13","v":0}]
[null,null,"Escalation Index",null,null,null,null,null,null,"#",null,1,null,null,null,null,{"$f":"L67*(1+Q66)","v":1},{"$f":"Q67*(1+R66)","v":1},{"$f":"R67*(1+S66)","v":1},{"$f":"S67*(1+T66)","v":1},{"$f":"T67*(1+U66)","v":1},{"$f":"U67*(1+V66)","v":1},{"$f":"V67*(1+W66)","v":1},{"$f":"W67*(1+X66)","v":1},{"$f":"X67*(1+Y66)","v":1},{"$f":"Y67*(1+Z66)","v":1},{"$f":"Z67*(1+AA66)","v":1},{"$f":"AA67*(1+AB66)","v":1},{"$f":"AB67*(1+AC66)","v":1},{"$f":"AC67*(1+AD66)","v":1},{"$f":"AD67*(1+AE66)","v":1},{"$f":"AE67*(1+AF66)","v":1},{"$f":"AF67*(1+AG66)","v":1},{"$f":"AG67*(1+AH66)","v":1},{"$f":"AH67*(1+AI66)","v":1},{"$f":"AI67*(1+AJ66)","v":1},{"$f":"AJ67*(1+AK66)","v":1},{"$f":"AK67*(1+AL66)","v":1},{"$f":"AL67*(1+AM66)","v":1},{"$f":"AM67*(1+AN66)","v":1},{"$f":"AN67*(1+AO66)","v":1},{"$f":"AO67*(1+AP66)","v":1},{"$f":"AP67*(1+AQ66)","v":1},{"$f":"AQ67*(1+AR66)","v":1},{"$f":"AR67*(1+AS66)","v":1},{"$f":"AS67*(1+AT66)","v":1},{"$f":"AT67*(1+AU66)","v":1},{"$f":"AU67*(1+AV66)","v":1},{"$f":"AV67*(1+AW66)","v":1},{"$f":"AW67*(1+AX66)","v":1},{"$f":"AX67*(1+AY66)","v":1},{"$f":"AY67*(1+AZ66)","v":1},{"$f":"AZ67*(1+BA66)","v":1},{"$f":"BA67*(1+BB66)","v":1},{"$f":"BB67*(1+BC66)","v":1},{"$f":"BC67*(1+BD66)","v":1},{"$f":"BD67*(1+BE66)","v":1},{"$f":"BE67*(1+BF66)","v":1},{"$f":"BF67*(1+BG66)","v":1},{"$f":"BG67*(1+BH66)","v":1},{"$f":"BH67*(1+BI66)","v":1},{"$f":"BI67*(1+BJ66)","v":1},{"$f":"BJ67*(1+BK66)","v":1},{"$f":"BK67*(1+BL66)","v":1},{"$f":"BL67*(1+BM66)","v":1},{"$f":"BM67*(1+BN66)","v":1},{"$f":"BN67*(1+BO66)","v":1},{"$f":"BO67*(1+BP66)","v":1},{"$f":"BP67*(1+BQ66)","v":1},{"$f":"BQ67*(1+BR66)","v":1},{"$f":"BR67*(1+BS66)","v":1},{"$f":"BS67*(1+BT66)","v":1},{"$f":"BT67*(1+BU66)","v":1},{"$f":"BU67*(1+BV66)","v":1},{"$f":"BV67*(1+BW66)","v":1},{"$f":"BW67*(1+BX66)","v":1},{"$f":"BX67*(1+BY66)","v":1},{"$f":"BY67*(1+BZ66)","v":1},{"$f":"BZ67*(1+CA66)","v":1},{"$f":"CA67*(1+CB66)","v":1},{"$f":"CB67*(1+CC66)","v":1},{"$f":"CC67*(1+CD66)","v":1},{"$f":"CD67*(1+CE66)","v":1},{"$f":"CE67*(1+CF66)","v":1},{"$f":"CF67*(1+CG66)","v":1},{"$f":"CG67*(1+CH66)","v":1},{"$f":"CH67*(1+CI66)","v":1},{"$f":"CI67*(1+CJ66)","v":1},{"$f":"CJ67*(1+CK66)","v":1},{"$f":"CK67*(1+CL66)","v":1},{"$f":"CL67*(1+CM66)","v":1},{"$f":"CM67*(1+CN66)","v":1},{"$f":"CN67*(1+CO66)","v":1},{"$f":"CO67*(1+CP66)","v":1},{"$f":"CP67*(1+CQ66)","v":1},{"$f":"CQ67*(1+CR66)","v":1},{"$f":"CR67*(1+CS66)","v":1},{"$f":"CS67*(1+CT66)","v":1},{"$f":"CT67*(1+CU66)","v":1},{"$f":"CU67*(1+CV66)","v":1},{"$f":"CV67*(1+CW66)","v":1},{"$f":"CW67*(1+CX66)","v":1},{"$f":"CX67*(1+CY66)","v":1},{"$f":"CY67*(1+CZ66)","v":1},{"$f":"CZ67*(1+DA66)","v":1},{"$f":"DA67*(1+DB66)","v":1},{"$f":"DB67*(1+DC66)","v":1},{"$f":"DC67*(1+DD66)","v":1},{"$f":"DD67*(1+DE66)","v":1},{"$f":"DE67*(1+DF66)","v":1},{"$f":"DF67*(1+DG66)","v":1},{"$f":"DG67*(1+DH66)","v":1},{"$f":"DH67*(1+DI66)","v":1},{"$f":"DI67*(1+DJ66)","v":1},{"$f":"DJ67*(1+DK66)","v":1},{"$f":"DK67*(1+DL66)","v":1},{"$f":"DL67*(1+DM66)","v":1},{"$f":"DM67*(1+DN66)","v":1},{"$f":"DN67*(1+DO66)","v":1},{"$f":"DO67*(1+DP66)","v":1},{"$f":"DP67*(1+DQ66)","v":1},{"$f":"DQ67*(1+DR66)","v":1},{"$f":"DR67*(1+DS66)","v":1},{"$f":"DS67*(1+DT66)","v":1},{"$f":"DT67*(1+DU66)","v":1},{"$f":"DU67*(1+DV66)","v":1},{"$f":"DV67*(1+DW66)","v":1},{"$f":"DW67*(1+DX66)","v":1},{"$f":"DX67*(1+DY66)","v":1},{"$f":"DY67*(1+DZ66)","v":1},{"$f":"DZ67*(1+EA66)","v":1},{"$f":"EA67*(1+EB66)","v":1},{"$f":"EB67*(1+EC66)","v":1},{"$f":"EC67*(1+ED66)","v":1},{"$f":"ED67*(1+EE66)","v":1},{"$f":"EE67*(1+EF66)","v":1},{"$f":"EF67*(1+EG66)","v":1},{"$f":"EG67*(1+EH66)","v":1},{"$f":"EH67*(1+EI66)","v":1},{"$f":"EI67*(1+EJ66)","v":1},{"$f":"EJ67*(1+EK66)","v":1},{"$f":"EK67*(1+EL66)","v":1},{"$f":"EL67*(1+EM66)","v":1},{"$f":"EM67*(1+EN66)","v":1},{"$f":"EN67*(1+EO66)","v":1},{"$f":"EO67*(1+EP66)","v":1},{"$f":"EP67*(1+EQ66)","v":1},{"$f":"EQ67*(1+ER66)","v":1},{"$f":"ER67*(1+ES66)","v":1},{"$f":"ES67*(1+ET66)","v":1},{"$f":"ET67*(1+EU66)","v":1},{"$f":"EU67*(1+EV66)","v":1},{"$f":"EV67*(1+EW66)","v":1},{"$f":"EW67*(1+EX66)","v":1},{"$f":"EX67*(1+EY66)","v":1},{"$f":"EY67*(1+EZ66)","v":1},{"$f":"EZ67*(1+FA66)","v":1},{"$f":"FA67*(1+FB66)","v":1},{"$f":"FB67*(1+FC66)","v":1},{"$f":"FC67*(1+FD66)","v":1},{"$f":"FD67*(1+FE66)","v":1},{"$f":"FE67*(1+FF66)","v":1},{"$f":"FF67*(1+FG66)","v":1},{"$f":"FG67*(1+FH66)","v":1},{"$f":"FH67*(1+FI66)","v":1},{"$f":"FI67*(1+FJ66)","v":1},{"$f":"FJ67*(1+FK66)","v":1},{"$f":"FK67*(1+FL66)","v":1},{"$f":"FL67*(1+FM66)","v":1},{"$f":"FM67*(1+FN66)","v":1},{"$f":"FN67*(1+FO66)","v":1},{"$f":"FO67*(1+FP66)","v":1},{"$f":"FP67*(1+FQ66)","v":1},{"$f":"FQ67*(1+FR66)","v":1},{"$f":"FR67*(1+FS66)","v":1},{"$f":"FS67*(1+FT66)","v":1},{"$f":"FT67*(1+FU66)","v":1},{"$f":"FU67*(1+FV66)","v":1},{"$f":"FV67*(1+FW66)","v":1},{"$f":"FW67*(1+FX66)","v":1},{"$f":"FX67*(1+FY66)","v":1},{"$f":"FY67*(1+FZ66)","v":1},{"$f":"FZ67*(1+GA66)","v":1},{"$f":"GA67*(1+GB66)","v":1},{"$f":"GB67*(1+GC66)","v":1},{"$f":"GC67*(1+GD66)","v":1},{"$f":"GD67*(1+GE66)","v":1},{"$f":"GE67*(1+GF66)","v":1},{"$f":"GF67*(1+GG66)","v":1},{"$f":"GG67*(1+GH66)","v":1},{"$f":"GH67*(1+GI66)","v":1},{"$f":"GI67*(1+GJ66)","v":1},{"$f":"GJ67*(1+GK66)","v":1},{"$f":"GK67*(1+GL66)","v":1},{"$f":"GL67*(1+GM66)","v":1},{"$f":"GM67*(1+GN66)","v":1},{"$f":"GN67*(1+GO66)","v":1},{"$f":"GO67*(1+GP66)","v":1},{"$f":"GP67*(1+GQ66)","v":1},{"$f":"GQ67*(1+GR66)","v":1},{"$f":"GR67*(1+GS66)","v":1},{"$f":"GS67*(1+GT66)","v":1},{"$f":"GT67*(1+GU66)","v":1},{"$f":"GU67*(1+GV66)","v":1},{"$f":"GV67*(1+GW66)","v":1},{"$f":"GW67*(1+GX66)","v":1},{"$f":"GX67*(1+GY66)","v":1},{"$f":"GY67*(1+GZ66)","v":1},{"$f":"GZ67*(1+HA66)","v":1},{"$f":"HA67*(1+HB66)","v":1},{"$f":"HB67*(1+HC66)","v":1},{"$f":"HC67*(1+HD66)","v":1},{"$f":"HD67*(1+HE66)","v":1},{"$f":"HE67*(1+HF66)","v":1},{"$f":"HF67*(1+HG66)","v":1},{"$f":"HG67*(1+HH66)","v":1},{"$f":"HH67*(1+HI66)","v":1},{"$f":"HI67*(1+HJ66)","v":1},{"$f":"HJ67*(1+HK66)","v":1},{"$f":"HK67*(1+HL66)","v":1},{"$f":"HL67*(1+HM66)","v":1},{"$f":"HM67*(1+HN66)","v":1},{"$f":"HN67*(1+HO66)","v":1},{"$f":"HO67*(1+HP66)","v":1},{"$f":"HP67*(1+HQ66)","v":1},{"$f":"HQ67*(1+HR66)","v":1},{"$f":"HR67*(1+HS66)","v":1},{"$f":"HS67*(1+HT66)","v":1},{"$f":"HT67*(1+HU66)","v":1},{"$f":"HU67*(1+HV66)","v":1},{"$f":"HV67*(1+HW66)","v":1},{"$f":"HW67*(1+HX66)","v":1},{"$f":"HX67*(1+HY66)","v":1},{"$f":"HY67*(1+HZ66)","v":1},{"$f":"HZ67*(1+IA66)","v":1},{"$f":"IA67*(1+IB66)","v":1},{"$f":"IB67*(1+IC66)","v":1},{"$f":"IC67*(1+ID66)","v":1}]
[]
[null,null,"Escalated Price",null,null,null,null,null,null,"$/MMBtu",null,null,null,null,null,null,{"$f":"Q67*Q64","v":0},{"$f":"R67*R64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD67*CD64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP67*EP64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB67*HB64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Spot Pricing"]
["Freight Cost"]
[]
[null,"Freight Cost (real)"]
[]
[null,null,{"$f":"InputT!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"IFERROR(LOOKUP(Q$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(R$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(S$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(T$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(U$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(V$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(W$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(X$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(Y$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(Z$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ED$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$5,InputT!#REF!,InputT!#REF!),0)","v":0}]
[null,null,{"$f":"InputT!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"IFERROR(LOOKUP(Q$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(R$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(S$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(T$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(U$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(V$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(W$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(X$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(Y$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(Z$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ED$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$5,InputT!#REF!,InputT!#REF!),0)","v":0}]
[null,null,{"$f":"InputT!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"IFERROR(LOOKUP(Q$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(R$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(S$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(T$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(U$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(V$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(W$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(X$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(Y$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(Z$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ED$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$5,InputT!#REF!,InputT!#REF!),0)","v":0}]
[null,null,{"$f":"InputT!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"IFERROR(LOOKUP(Q$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(R$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(S$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(T$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(U$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(V$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(W$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(X$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(Y$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(Z$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ED$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$5,InputT!#REF!,InputT!#REF!),0)","v":0}]
[null,null,{"$f":"InputT!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"IFERROR(LOOKUP(Q$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(R$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(S$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(T$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(U$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(V$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(W$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(X$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(Y$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(Z$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ED$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$5,InputT!#REF!,InputT!#REF!),0)","v":0}]
[]
[null,"Freight Cost (Nominal)"]
[null,null,null,null,null,null,null,null,null,"#"]
[null,null,"Escalation Index",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q16","v":1.0016666666666667},{"$f":"R16","v":1.0033361111111112},1.0050083379629631,1.0066833518595681,1.0083611574460007,1.0100417593750775,1.0117251623073693,1.0134113709112149,1.0151003898627335,1.0167922238458382,1.018486877552248,1.0201843556815018,1.021884662940971,1.0235878040458726,1.0252937837192824,1.0270026066921478,1.0287142777033014,1.0304288014994736,1.0355809455069709,1.0407588502345055,1.045962644485678,1.0511924577081062,1.0564484199966466,1.0617306620966298,1.0670393154071129,1.0723745119841483,1.0777363845440691,1.0831250664667893,1.0885406917991232,1.0939833952581186,1.099453312234409,1.1049505787955809,1.1104753316895586,1.1160277083480064,1.1216078468897464,1.127215886124195,1.1328519655548159,1.1385162253825898,1.1442088065095026,1.1499298505420501,1.1556794997947601,1.1614578972937337,1.1672651867802022,1.1731015127141031,1.1789670202776734,1.1848618553790617,1.190786164655957,1.1967400954792367,1.2027237959566328,1.2087374149364158,1.2147811020110979,1.2208550075211533,1.226959282558759,1.2330940789715525,1.2392595493664103,1.2454558471132422,1.2516831263488082,1.2579415419805522,1.2642312496904549,1.2705524059389071,1.2769051679686014,1.2832896938084444,1.2897061422774865,1.2961546729888738,1.3026354463538179,{"$f":"CD16","v":1.3091486235855869},1.3156943667035148,1.3222728385370321,1.3288842027297172,1.3355286237433657,1.3422062668620824,1.3489172981963926,1.3556618846873745,1.3624401941108113,1.3692523950813653,1.3760986570567719,1.3829791503420557,1.3898940460937659,1.3968435163242345,1.4038277339058556,1.4108468725753847,1.4179011069382614,1.4249906124729526,1.4321155655353173,1.4392761433629937,1.4464725240798084,1.4537048867002074,1.4609734111337083,1.4682782781893766,1.4756196695803234,1.4829977679282249,1.4904127567678658,1.4978648205517049,1.5053541446544632,1.5128809153777354,1.520445319954624,1.528047546554397,1.5356877842871688,1.5433662232086045,1.5510830543246474,1.5588384695962705,1.5666326619442517,1.5744658252539727,1.5823381543802424,1.5902498451521434,1.5982010943779039,1.6061920998497932,1.6142230603490419,1.6222941756507869,1.6304056465290406,1.6385576747616857,1.6467504631354939,1.6549842154511711,1.6632591365284268,1.6715754322110687,1.6799333093721238,1.6883329759189842,1.6967746407985789,1.7052585140025716,1.7137848065725843,1.7223537306054471,1.7309654992584742,1.7396203267547663,1.74831842838854,1.7570600205304825,1.7658453206331348,1.7746745472363004,1.7835479199724817,1.792465659572344,{"$f":"EP16","v":1.8014279878702055},1.8104351278095563,1.8194873034486039,1.8285847399658468,1.8377276636656759,1.846916301984004,1.8561508834939238,1.8654316379113931,1.87475879610095,1.8841325900814545,1.8935532530318615,1.9030210192970207,1.9125361243935057,1.922098805015473,1.9317092990405502,1.9413678455357528,1.9510746847634313,1.9608300581872482,1.9706342084781843,1.9804873795205751,1.9903898164181777,2.0003417655002682,2.0103434743277693,2.0203951916994081,2.0304971676579049,2.0406496534961942,2.0508529017636747,2.0611071662724929,2.0714127021038551,2.0817697656143741,2.0921786144424459,2.1026395075146578,2.1131527050522307,2.1237184685774917,2.1343370609203789,2.1450087462249807,2.1557337899561055,2.1665124589058857,2.1773450212004151,2.1882317463064167,2.1991729050379485,2.210168769563138,2.2212196134109536,2.232325711478008,2.2434873400353976,2.2547047767355743,2.2659783006192518,2.2773081921223479,2.2886947330829592,2.300138206748374,2.3116388977821156,2.3231970922710259,2.3348130777323806,2.3464871431210423,2.3582195788366471,2.3700106767308302,2.3818607301144841,2.393770033765056,2.4057388839338811,2.4177675783535504,2.4298564162453178,2.4420056983265441,2.4542157268181768,2.4664868054522673,{"$f":"HB16","v":2.4788192394795283},2.4912133356769255,2.5036694023553099,2.5161877493670861,2.5287686881139213,2.5414125315544904,2.5541195942122625,2.5668901921833234,2.5797246431442398,2.5926232663599609,2.6055863826917602,2.6186143146052188,2.6317073861782445,2.6448659231091356,2.6580902527246808,2.6713807039883037,2.6847376075082452,2.6981612955457863,2.7116521020235149,2.7252103625336321,2.7388364143463,2.7525305964180311,2.7662932494001211,2.7801247156471214,2.7940253392253567,2.8079954659214832,2.8220354432510901,2.8361456204673452,2.8503263485696815]
[]
[null,null,{"$f":"C76","v":{"$error":"#REF!"}},null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"Q76*Q$84","v":0},{"$f":"R76*R$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD76*CD$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP76*EP$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB76*HB$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C77","v":{"$error":"#REF!"}},null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"Q77*Q$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#REF!"},null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,0,{"$f":"R78*R$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#REF!"},null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EO79*EO$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#REF!"},null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD80*CD$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Freight Cost (Sensitized)",null,null,null,null,null,null,null,"%",null,1]
[]
[null,null,{"$f":"C86","v":{"$error":"#REF!"}},null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"$L$92*Q86","v":0},{"$f":"$L$92*R86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L$92*CD86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L$92*EP86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L$92*HB86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C87","v":{"$error":"#REF!"}},null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"$L$92*Q87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#REF!"},null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,0,{"$f":"$L$92*R88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#REF!"},null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L$92*EO89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#REF!"},null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L$92*CD90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Regasification Cost"]
[]
[null,"Regasification Cost (real)"]
[]
[null,null,{"$f":"C94","v":{"$error":"#REF!"}},null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"IFERROR(LOOKUP(Q$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(R$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(S$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(T$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(U$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(V$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(W$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(X$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(Y$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(Z$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ED$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$5,InputT!#REF!,InputT!#REF!),0)","v":0}]
[null,null,{"$f":"C95","v":{"$error":"#REF!"}},null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"IFERROR(LOOKUP(Q$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(R$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(S$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(T$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(U$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(V$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(W$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(X$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(Y$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(Z$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ED$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$5,InputT!#REF!,InputT!#REF!),0)","v":0}]
[null,null,{"$error":"#REF!"},null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"IFERROR(LOOKUP(Q$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(R$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(S$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(T$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(U$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(V$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(W$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(X$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(Y$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(Z$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ED$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$5,InputT!#REF!,InputT!#REF!),0)","v":0}]
[null,null,{"$error":"#REF!"},null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"IFERROR(LOOKUP(Q$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(R$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(S$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(T$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(U$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(V$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(W$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(X$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(Y$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(Z$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ED$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$5,InputT!#REF!,InputT!#REF!),0)","v":0}]
[null,null,{"$error":"#REF!"},null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"IFERROR(LOOKUP(Q$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(R$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(S$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(T$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(U$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(V$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(W$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(X$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(Y$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(Z$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(AZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(BZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(CZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(DZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ED$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ER$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ES$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ET$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HD$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HE$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HF$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HG$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HH$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HI$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HK$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HL$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HM$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HN$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HO$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HP$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HR$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HS$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HT$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HU$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HV$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HW$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HX$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HY$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IA$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IB$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(IC$5,InputT!#REF!,InputT!#REF!),0)","v":0},{"$f":"IFERROR(LOOKUP(ID$5,InputT!#REF!,InputT!#REF!),0)","v":0}]
[]
[null,"Regasification Cost (Nominal)"]
[null,null,null,null,null,null,null,null,null,"#"]
[null,null,"Escalation Index",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q16","v":1.0016666666666667},{"$f":"R16","v":1.0033361111111112},1.0050083379629631,1.0066833518595681,1.0083611574460007,1.0100417593750775,1.0117251623073693,1.0134113709112149,1.0151003898627335,1.0167922238458382,1.018486877552248,1.0201843556815018,1.021884662940971,1.0235878040458726,1.0252937837192824,1.0270026066921478,1.0287142777033014,1.0304288014994736,1.0355809455069709,1.0407588502345055,1.045962644485678,1.0511924577081062,1.0564484199966466,1.0617306620966298,1.0670393154071129,1.0723745119841483,1.0777363845440691,1.0831250664667893,1.0885406917991232,1.0939833952581186,1.099453312234409,1.1049505787955809,1.1104753316895586,1.1160277083480064,1.1216078468897464,1.127215886124195,1.1328519655548159,1.1385162253825898,1.1442088065095026,1.1499298505420501,1.1556794997947601,1.1614578972937337,1.1672651867802022,1.1731015127141031,1.1789670202776734,1.1848618553790617,1.190786164655957,1.1967400954792367,1.2027237959566328,1.2087374149364158,1.2147811020110979,1.2208550075211533,1.226959282558759,1.2330940789715525,1.2392595493664103,1.2454558471132422,1.2516831263488082,1.2579415419805522,1.2642312496904549,1.2705524059389071,1.2769051679686014,1.2832896938084444,1.2897061422774865,1.2961546729888738,1.3026354463538179,{"$f":"CD16","v":1.3091486235855869},1.3156943667035148,1.3222728385370321,1.3288842027297172,1.3355286237433657,1.3422062668620824,1.3489172981963926,1.3556618846873745,1.3624401941108113,1.3692523950813653,1.3760986570567719,1.3829791503420557,1.3898940460937659,1.3968435163242345,1.4038277339058556,1.4108468725753847,1.4179011069382614,1.4249906124729526,1.4321155655353173,1.4392761433629937,1.4464725240798084,1.4537048867002074,1.4609734111337083,1.4682782781893766,1.4756196695803234,1.4829977679282249,1.4904127567678658,1.4978648205517049,1.5053541446544632,1.5128809153777354,1.520445319954624,1.528047546554397,1.5356877842871688,1.5433662232086045,1.5510830543246474,1.5588384695962705,1.5666326619442517,1.5744658252539727,1.5823381543802424,1.5902498451521434,1.5982010943779039,1.6061920998497932,1.6142230603490419,1.6222941756507869,1.6304056465290406,1.6385576747616857,1.6467504631354939,1.6549842154511711,1.6632591365284268,1.6715754322110687,1.6799333093721238,1.6883329759189842,1.6967746407985789,1.7052585140025716,1.7137848065725843,1.7223537306054471,1.7309654992584742,1.7396203267547663,1.74831842838854,1.7570600205304825,1.7658453206331348,1.7746745472363004,1.7835479199724817,1.792465659572344,{"$f":"EP16","v":1.8014279878702055},1.8104351278095563,1.8194873034486039,1.8285847399658468,1.8377276636656759,1.846916301984004,1.8561508834939238,1.8654316379113931,1.87475879610095,1.8841325900814545,1.8935532530318615,1.9030210192970207,1.9125361243935057,1.922098805015473,1.9317092990405502,1.9413678455357528,1.9510746847634313,1.9608300581872482,1.9706342084781843,1.9804873795205751,1.9903898164181777,2.0003417655002682,2.0103434743277693,2.0203951916994081,2.0304971676579049,2.0406496534961942,2.0508529017636747,2.0611071662724929,2.0714127021038551,2.0817697656143741,2.0921786144424459,2.1026395075146578,2.1131527050522307,2.1237184685774917,2.1343370609203789,2.1450087462249807,2.1557337899561055,2.1665124589058857,2.1773450212004151,2.1882317463064167,2.1991729050379485,2.210168769563138,2.2212196134109536,2.232325711478008,2.2434873400353976,2.2547047767355743,2.2659783006192518,2.2773081921223479,2.2886947330829592,2.300138206748374,2.3116388977821156,2.3231970922710259,2.3348130777323806,2.3464871431210423,2.3582195788366471,2.3700106767308302,2.3818607301144841,2.393770033765056,2.4057388839338811,2.4177675783535504,2.4298564162453178,2.4420056983265441,2.4542157268181768,2.4664868054522673,{"$f":"HB16","v":2.4788192394795283},2.4912133356769255,2.5036694023553099,2.5161877493670861,2.5287686881139213,2.5414125315544904,2.5541195942122625,2.5668901921833234,2.5797246431442398,2.5926232663599609,2.6055863826917602,2.6186143146052188,2.6317073861782445,2.6448659231091356,2.6580902527246808,2.6713807039883037,2.6847376075082452,2.6981612955457863,2.7116521020235149,2.7252103625336321,2.7388364143463,2.7525305964180311,2.7662932494001211,2.7801247156471214,2.7940253392253567,2.8079954659214832,2.8220354432510901,2.8361456204673452,2.8503263485696815]
[]
[null,null,{"$f":"C106","v":{"$error":"#REF!"}},null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"Q106*Q$114","v":0},{"$f":"R106*R$114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD106*CD$114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP106*EP$114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB106*HB$114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C107","v":{"$error":"#REF!"}},null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"Q107*Q$114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#REF!"},null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,0,{"$f":"R108*R$114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#REF!"},null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EO109*EO$114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#REF!"},null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD110*CD$114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Regasification Cost (Sensitized)",null,null,null,null,null,null,null,"%",null,1]
[]
[null,null,{"$f":"C116","v":{"$error":"#REF!"}},null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"$L$122*Q116","v":0},{"$f":"$L$122*R116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L$122*CD116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L$122*EP116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L$122*HB116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C117","v":{"$error":"#REF!"}},null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"$L$122*Q117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#REF!"},null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,0,{"$f":"$L$122*R118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#REF!"},null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L$122*EO119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#REF!"},null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L$122*CD120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$f":"\"Target Market 1: \"&InputC!#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Market Linked To:",null,null,null,null,null,null,null,"marker",null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}}]
[null,"Active",null,null,null,null,null,null,null,"switch",null,{"$f":"IF(InputC!#REF!=\"[spare]\",FALSE,TRUE)","v":{"$error":"#REF!"}}]
[]
[null,"Spot Price",null,null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!Q$49,Pricing!Q$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!R$49,Pricing!R$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!S$49,Pricing!S$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!T$49,Pricing!T$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!U$49,Pricing!U$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!V$49,Pricing!V$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!W$49,Pricing!W$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!X$49,Pricing!X$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!Y$49,Pricing!Y$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!Z$49,Pricing!Z$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!AA$49,Pricing!AA$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!AB$49,Pricing!AB$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!AC$49,Pricing!AC$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!AD$49,Pricing!AD$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!AE$49,Pricing!AE$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!AF$49,Pricing!AF$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!AG$49,Pricing!AG$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!AH$49,Pricing!AH$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!AI$49,Pricing!AI$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!AJ$49,Pricing!AJ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!AK$49,Pricing!AK$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!AL$49,Pricing!AL$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!AM$49,Pricing!AM$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!AN$49,Pricing!AN$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!AO$49,Pricing!AO$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!AP$49,Pricing!AP$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!AQ$49,Pricing!AQ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!AR$49,Pricing!AR$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!AS$49,Pricing!AS$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!AT$49,Pricing!AT$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!AU$49,Pricing!AU$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!AV$49,Pricing!AV$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!AW$49,Pricing!AW$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!AX$49,Pricing!AX$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!AY$49,Pricing!AY$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!AZ$49,Pricing!AZ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!BA$49,Pricing!BA$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!BB$49,Pricing!BB$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!BC$49,Pricing!BC$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!BD$49,Pricing!BD$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!BE$49,Pricing!BE$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!BF$49,Pricing!BF$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!BG$49,Pricing!BG$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!BH$49,Pricing!BH$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!BI$49,Pricing!BI$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!BJ$49,Pricing!BJ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!BK$49,Pricing!BK$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!BL$49,Pricing!BL$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!BM$49,Pricing!BM$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!BN$49,Pricing!BN$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!BO$49,Pricing!BO$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!BP$49,Pricing!BP$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!BQ$49,Pricing!BQ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!BR$49,Pricing!BR$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!BS$49,Pricing!BS$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!BT$49,Pricing!BT$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!BU$49,Pricing!BU$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!BV$49,Pricing!BV$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!BW$49,Pricing!BW$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!BX$49,Pricing!BX$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!BY$49,Pricing!BY$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!BZ$49,Pricing!BZ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!CA$49,Pricing!CA$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!CB$49,Pricing!CB$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!CC$49,Pricing!CC$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!CD$49,Pricing!CD$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!CE$49,Pricing!CE$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!CF$49,Pricing!CF$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!CG$49,Pricing!CG$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!CH$49,Pricing!CH$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!CI$49,Pricing!CI$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!CJ$49,Pricing!CJ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!CK$49,Pricing!CK$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!CL$49,Pricing!CL$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!CM$49,Pricing!CM$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!CN$49,Pricing!CN$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!CO$49,Pricing!CO$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!CP$49,Pricing!CP$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!CQ$49,Pricing!CQ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!CR$49,Pricing!CR$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!CS$49,Pricing!CS$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!CT$49,Pricing!CT$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!CU$49,Pricing!CU$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!CV$49,Pricing!CV$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!CW$49,Pricing!CW$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!CX$49,Pricing!CX$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!CY$49,Pricing!CY$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!CZ$49,Pricing!CZ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!DA$49,Pricing!DA$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!DB$49,Pricing!DB$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!DC$49,Pricing!DC$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!DD$49,Pricing!DD$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!DE$49,Pricing!DE$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!DF$49,Pricing!DF$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!DG$49,Pricing!DG$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!DH$49,Pricing!DH$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!DI$49,Pricing!DI$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!DJ$49,Pricing!DJ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!DK$49,Pricing!DK$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!DL$49,Pricing!DL$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!DM$49,Pricing!DM$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!DN$49,Pricing!DN$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!DO$49,Pricing!DO$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!DP$49,Pricing!DP$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!DQ$49,Pricing!DQ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!DR$49,Pricing!DR$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!DS$49,Pricing!DS$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!DT$49,Pricing!DT$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!DU$49,Pricing!DU$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!DV$49,Pricing!DV$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!DW$49,Pricing!DW$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!DX$49,Pricing!DX$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!DY$49,Pricing!DY$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!DZ$49,Pricing!DZ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!EA$49,Pricing!EA$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!EB$49,Pricing!EB$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!EC$49,Pricing!EC$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!ED$49,Pricing!ED$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!EE$49,Pricing!EE$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!EF$49,Pricing!EF$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!EG$49,Pricing!EG$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!EH$49,Pricing!EH$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!EI$49,Pricing!EI$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!EJ$49,Pricing!EJ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!EK$49,Pricing!EK$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!EL$49,Pricing!EL$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!EM$49,Pricing!EM$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!EN$49,Pricing!EN$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!EO$49,Pricing!EO$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!EP$49,Pricing!EP$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!EQ$49,Pricing!EQ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!ER$49,Pricing!ER$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!ES$49,Pricing!ES$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!ET$49,Pricing!ET$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!EU$49,Pricing!EU$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!EV$49,Pricing!EV$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!EW$49,Pricing!EW$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!EX$49,Pricing!EX$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!EY$49,Pricing!EY$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!EZ$49,Pricing!EZ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!FA$49,Pricing!FA$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!FB$49,Pricing!FB$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!FC$49,Pricing!FC$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!FD$49,Pricing!FD$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!FE$49,Pricing!FE$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!FF$49,Pricing!FF$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!FG$49,Pricing!FG$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!FH$49,Pricing!FH$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!FI$49,Pricing!FI$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!FJ$49,Pricing!FJ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!FK$49,Pricing!FK$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!FL$49,Pricing!FL$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!FM$49,Pricing!FM$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!FN$49,Pricing!FN$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!FO$49,Pricing!FO$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!FP$49,Pricing!FP$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!FQ$49,Pricing!FQ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!FR$49,Pricing!FR$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!FS$49,Pricing!FS$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!FT$49,Pricing!FT$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!FU$49,Pricing!FU$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!FV$49,Pricing!FV$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!FW$49,Pricing!FW$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!FX$49,Pricing!FX$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!FY$49,Pricing!FY$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!FZ$49,Pricing!FZ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!GA$49,Pricing!GA$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!GB$49,Pricing!GB$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!GC$49,Pricing!GC$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!GD$49,Pricing!GD$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!GE$49,Pricing!GE$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!GF$49,Pricing!GF$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!GG$49,Pricing!GG$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!GH$49,Pricing!GH$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!GI$49,Pricing!GI$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!GJ$49,Pricing!GJ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!GK$49,Pricing!GK$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!GL$49,Pricing!GL$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!GM$49,Pricing!GM$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!GN$49,Pricing!GN$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!GO$49,Pricing!GO$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!GP$49,Pricing!GP$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!GQ$49,Pricing!GQ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!GR$49,Pricing!GR$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!GS$49,Pricing!GS$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!GT$49,Pricing!GT$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!GU$49,Pricing!GU$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!GV$49,Pricing!GV$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!GW$49,Pricing!GW$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!GX$49,Pricing!GX$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!GY$49,Pricing!GY$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!GZ$49,Pricing!GZ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!HA$49,Pricing!HA$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!HB$49,Pricing!HB$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!HC$49,Pricing!HC$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!HD$49,Pricing!HD$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!HE$49,Pricing!HE$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!HF$49,Pricing!HF$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!HG$49,Pricing!HG$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!HH$49,Pricing!HH$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!HI$49,Pricing!HI$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!HJ$49,Pricing!HJ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!HK$49,Pricing!HK$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!HL$49,Pricing!HL$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!HM$49,Pricing!HM$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!HN$49,Pricing!HN$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!HO$49,Pricing!HO$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!HP$49,Pricing!HP$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!HQ$49,Pricing!HQ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!HR$49,Pricing!HR$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!HS$49,Pricing!HS$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!HT$49,Pricing!HT$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!HU$49,Pricing!HU$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!HV$49,Pricing!HV$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!HW$49,Pricing!HW$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!HX$49,Pricing!HX$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!HY$49,Pricing!HY$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!HZ$49,Pricing!HZ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!IA$49,Pricing!IA$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!IB$49,Pricing!IB$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!IC$49,Pricing!IC$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L133,Data!$B$15:$C$16,2,0),Pricing!ID$49,Pricing!ID$59)","v":{"$error":"#REF!"}}]
[]
[null,"Freight Costs",null,null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"Q94*$L134","v":{"$error":"#REF!"}},{"$f":"R94*$L134","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"CD94*$L134","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"EP94*$L134","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"HB94*$L134","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Regasification Costs",null,null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"Q124*$L134","v":{"$error":"#REF!"}},{"$f":"R124*$L134","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"CD124*$L134","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"EP124*$L134","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"HB124*$L134","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"Netback Price",null,null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"Q136-Q138-Q139","v":{"$error":"#REF!"}},{"$f":"R136-R138-R139","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"CD136-CD138-CD139","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"EP136-EP138-EP139","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"HB136-HB138-HB139","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[{"$f":"\"Target Market 2: \"&InputC!#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Market Linked To:",null,null,null,null,null,null,null,"marker",null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}}]
[null,"Active",null,null,null,null,null,null,null,"switch",null,{"$f":"IF(InputC!#REF!=\"[spare]\",FALSE,TRUE)","v":{"$error":"#REF!"}}]
[]
[null,"Spot Price",null,null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!Q$49,Pricing!Q$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!R$49,Pricing!R$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!S$49,Pricing!S$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!T$49,Pricing!T$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!U$49,Pricing!U$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!V$49,Pricing!V$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!W$49,Pricing!W$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!X$49,Pricing!X$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!Y$49,Pricing!Y$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!Z$49,Pricing!Z$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!AA$49,Pricing!AA$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!AB$49,Pricing!AB$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!AC$49,Pricing!AC$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!AD$49,Pricing!AD$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!AE$49,Pricing!AE$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!AF$49,Pricing!AF$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!AG$49,Pricing!AG$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!AH$49,Pricing!AH$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!AI$49,Pricing!AI$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!AJ$49,Pricing!AJ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!AK$49,Pricing!AK$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!AL$49,Pricing!AL$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!AM$49,Pricing!AM$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!AN$49,Pricing!AN$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!AO$49,Pricing!AO$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!AP$49,Pricing!AP$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!AQ$49,Pricing!AQ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!AR$49,Pricing!AR$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!AS$49,Pricing!AS$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!AT$49,Pricing!AT$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!AU$49,Pricing!AU$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!AV$49,Pricing!AV$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!AW$49,Pricing!AW$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!AX$49,Pricing!AX$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!AY$49,Pricing!AY$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!AZ$49,Pricing!AZ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!BA$49,Pricing!BA$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!BB$49,Pricing!BB$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!BC$49,Pricing!BC$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!BD$49,Pricing!BD$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!BE$49,Pricing!BE$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!BF$49,Pricing!BF$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!BG$49,Pricing!BG$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!BH$49,Pricing!BH$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!BI$49,Pricing!BI$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!BJ$49,Pricing!BJ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!BK$49,Pricing!BK$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!BL$49,Pricing!BL$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!BM$49,Pricing!BM$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!BN$49,Pricing!BN$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!BO$49,Pricing!BO$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!BP$49,Pricing!BP$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!BQ$49,Pricing!BQ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!BR$49,Pricing!BR$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!BS$49,Pricing!BS$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!BT$49,Pricing!BT$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!BU$49,Pricing!BU$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!BV$49,Pricing!BV$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!BW$49,Pricing!BW$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!BX$49,Pricing!BX$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!BY$49,Pricing!BY$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!BZ$49,Pricing!BZ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!CA$49,Pricing!CA$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!CB$49,Pricing!CB$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!CC$49,Pricing!CC$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!CD$49,Pricing!CD$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!CE$49,Pricing!CE$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!CF$49,Pricing!CF$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!CG$49,Pricing!CG$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!CH$49,Pricing!CH$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!CI$49,Pricing!CI$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!CJ$49,Pricing!CJ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!CK$49,Pricing!CK$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!CL$49,Pricing!CL$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!CM$49,Pricing!CM$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!CN$49,Pricing!CN$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!CO$49,Pricing!CO$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!CP$49,Pricing!CP$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!CQ$49,Pricing!CQ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!CR$49,Pricing!CR$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!CS$49,Pricing!CS$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!CT$49,Pricing!CT$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!CU$49,Pricing!CU$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!CV$49,Pricing!CV$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!CW$49,Pricing!CW$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!CX$49,Pricing!CX$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!CY$49,Pricing!CY$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!CZ$49,Pricing!CZ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!DA$49,Pricing!DA$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!DB$49,Pricing!DB$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!DC$49,Pricing!DC$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!DD$49,Pricing!DD$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!DE$49,Pricing!DE$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!DF$49,Pricing!DF$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!DG$49,Pricing!DG$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!DH$49,Pricing!DH$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!DI$49,Pricing!DI$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!DJ$49,Pricing!DJ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!DK$49,Pricing!DK$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!DL$49,Pricing!DL$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!DM$49,Pricing!DM$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!DN$49,Pricing!DN$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!DO$49,Pricing!DO$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!DP$49,Pricing!DP$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!DQ$49,Pricing!DQ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!DR$49,Pricing!DR$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!DS$49,Pricing!DS$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!DT$49,Pricing!DT$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!DU$49,Pricing!DU$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!DV$49,Pricing!DV$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!DW$49,Pricing!DW$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!DX$49,Pricing!DX$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!DY$49,Pricing!DY$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!DZ$49,Pricing!DZ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!EA$49,Pricing!EA$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!EB$49,Pricing!EB$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!EC$49,Pricing!EC$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!ED$49,Pricing!ED$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!EE$49,Pricing!EE$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!EF$49,Pricing!EF$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!EG$49,Pricing!EG$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!EH$49,Pricing!EH$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!EI$49,Pricing!EI$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!EJ$49,Pricing!EJ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!EK$49,Pricing!EK$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!EL$49,Pricing!EL$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!EM$49,Pricing!EM$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!EN$49,Pricing!EN$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!EO$49,Pricing!EO$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!EP$49,Pricing!EP$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!EQ$49,Pricing!EQ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!ER$49,Pricing!ER$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!ES$49,Pricing!ES$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!ET$49,Pricing!ET$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!EU$49,Pricing!EU$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!EV$49,Pricing!EV$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!EW$49,Pricing!EW$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!EX$49,Pricing!EX$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!EY$49,Pricing!EY$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!EZ$49,Pricing!EZ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!FA$49,Pricing!FA$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!FB$49,Pricing!FB$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!FC$49,Pricing!FC$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!FD$49,Pricing!FD$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!FE$49,Pricing!FE$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!FF$49,Pricing!FF$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!FG$49,Pricing!FG$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!FH$49,Pricing!FH$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!FI$49,Pricing!FI$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!FJ$49,Pricing!FJ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!FK$49,Pricing!FK$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!FL$49,Pricing!FL$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!FM$49,Pricing!FM$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!FN$49,Pricing!FN$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!FO$49,Pricing!FO$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!FP$49,Pricing!FP$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!FQ$49,Pricing!FQ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!FR$49,Pricing!FR$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!FS$49,Pricing!FS$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!FT$49,Pricing!FT$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!FU$49,Pricing!FU$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!FV$49,Pricing!FV$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!FW$49,Pricing!FW$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!FX$49,Pricing!FX$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!FY$49,Pricing!FY$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!FZ$49,Pricing!FZ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!GA$49,Pricing!GA$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!GB$49,Pricing!GB$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!GC$49,Pricing!GC$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!GD$49,Pricing!GD$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!GE$49,Pricing!GE$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!GF$49,Pricing!GF$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!GG$49,Pricing!GG$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!GH$49,Pricing!GH$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!GI$49,Pricing!GI$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!GJ$49,Pricing!GJ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!GK$49,Pricing!GK$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!GL$49,Pricing!GL$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!GM$49,Pricing!GM$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!GN$49,Pricing!GN$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!GO$49,Pricing!GO$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!GP$49,Pricing!GP$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!GQ$49,Pricing!GQ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!GR$49,Pricing!GR$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!GS$49,Pricing!GS$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!GT$49,Pricing!GT$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!GU$49,Pricing!GU$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!GV$49,Pricing!GV$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!GW$49,Pricing!GW$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!GX$49,Pricing!GX$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!GY$49,Pricing!GY$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!GZ$49,Pricing!GZ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!HA$49,Pricing!HA$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!HB$49,Pricing!HB$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!HC$49,Pricing!HC$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!HD$49,Pricing!HD$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!HE$49,Pricing!HE$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!HF$49,Pricing!HF$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!HG$49,Pricing!HG$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!HH$49,Pricing!HH$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!HI$49,Pricing!HI$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!HJ$49,Pricing!HJ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!HK$49,Pricing!HK$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!HL$49,Pricing!HL$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!HM$49,Pricing!HM$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!HN$49,Pricing!HN$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!HO$49,Pricing!HO$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!HP$49,Pricing!HP$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!HQ$49,Pricing!HQ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!HR$49,Pricing!HR$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!HS$49,Pricing!HS$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!HT$49,Pricing!HT$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!HU$49,Pricing!HU$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!HV$49,Pricing!HV$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!HW$49,Pricing!HW$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!HX$49,Pricing!HX$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!HY$49,Pricing!HY$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!HZ$49,Pricing!HZ$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!IA$49,Pricing!IA$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!IB$49,Pricing!IB$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!IC$49,Pricing!IC$59)","v":{"$error":"#REF!"}},{"$f":"CHOOSE(VLOOKUP($L146,Data!$B$15:$C$16,2,0),Pricing!ID$49,Pricing!ID$59)","v":{"$error":"#REF!"}}]
[]
[null,"Freight Costs",null,null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"Q95*$L$147","v":{"$error":"#REF!"}},{"$f":"R95*$L$147","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"CD95*$L$147","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"EP95*$L$147","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"HB95*$L$147","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Regasification Costs",null,null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"Q125*$L$147","v":{"$error":"#REF!"}},{"$f":"R125*$L$147","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"CD125*$L$147","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"EP125*$L$147","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"HB125*$L$147","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"Netback Price",null,null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"Q149-Q151-Q152","v":{"$error":"#REF!"}},{"$f":"R149-R151-R152","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"CD149-CD151-CD152","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"EP149-EP151-EP152","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"HB149-HB151-HB152","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[{"$f":"\"Target Market 3: \"&InputC!#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Market Linked To:",null,null,null,null,null,null,null,"marker",null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}}]
[null,"Active",null,null,null,null,null,null,null,"switch",null,{"$f":"IF(InputC!#REF!=\"[spare]\",FALSE,TRUE)","v":{"$error":"#REF!"}}]
[]
[null,"Spot Price",null,null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!Q$49,Pricing!Q$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!R$49,Pricing!R$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!S$49,Pricing!S$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!T$49,Pricing!T$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!U$49,Pricing!U$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!V$49,Pricing!V$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!W$49,Pricing!W$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!X$49,Pricing!X$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!Y$49,Pricing!Y$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!Z$49,Pricing!Z$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!AA$49,Pricing!AA$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!AB$49,Pricing!AB$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!AC$49,Pricing!AC$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!AD$49,Pricing!AD$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!AE$49,Pricing!AE$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!AF$49,Pricing!AF$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!AG$49,Pricing!AG$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!AH$49,Pricing!AH$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!AI$49,Pricing!AI$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!AJ$49,Pricing!AJ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!AK$49,Pricing!AK$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!AL$49,Pricing!AL$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!AM$49,Pricing!AM$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!AN$49,Pricing!AN$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!AO$49,Pricing!AO$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!AP$49,Pricing!AP$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!AQ$49,Pricing!AQ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!AR$49,Pricing!AR$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!AS$49,Pricing!AS$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!AT$49,Pricing!AT$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!AU$49,Pricing!AU$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!AV$49,Pricing!AV$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!AW$49,Pricing!AW$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!AX$49,Pricing!AX$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!AY$49,Pricing!AY$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!AZ$49,Pricing!AZ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!BA$49,Pricing!BA$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!BB$49,Pricing!BB$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!BC$49,Pricing!BC$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!BD$49,Pricing!BD$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!BE$49,Pricing!BE$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!BF$49,Pricing!BF$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!BG$49,Pricing!BG$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!BH$49,Pricing!BH$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!BI$49,Pricing!BI$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!BJ$49,Pricing!BJ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!BK$49,Pricing!BK$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!BL$49,Pricing!BL$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!BM$49,Pricing!BM$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!BN$49,Pricing!BN$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!BO$49,Pricing!BO$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!BP$49,Pricing!BP$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!BQ$49,Pricing!BQ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!BR$49,Pricing!BR$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!BS$49,Pricing!BS$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!BT$49,Pricing!BT$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!BU$49,Pricing!BU$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!BV$49,Pricing!BV$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!BW$49,Pricing!BW$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!BX$49,Pricing!BX$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!BY$49,Pricing!BY$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!BZ$49,Pricing!BZ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!CA$49,Pricing!CA$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!CB$49,Pricing!CB$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!CC$49,Pricing!CC$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!CD$49,Pricing!CD$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!CE$49,Pricing!CE$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!CF$49,Pricing!CF$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!CG$49,Pricing!CG$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!CH$49,Pricing!CH$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!CI$49,Pricing!CI$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!CJ$49,Pricing!CJ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!CK$49,Pricing!CK$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!CL$49,Pricing!CL$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!CM$49,Pricing!CM$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!CN$49,Pricing!CN$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!CO$49,Pricing!CO$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!CP$49,Pricing!CP$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!CQ$49,Pricing!CQ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!CR$49,Pricing!CR$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!CS$49,Pricing!CS$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!CT$49,Pricing!CT$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!CU$49,Pricing!CU$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!CV$49,Pricing!CV$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!CW$49,Pricing!CW$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!CX$49,Pricing!CX$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!CY$49,Pricing!CY$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!CZ$49,Pricing!CZ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!DA$49,Pricing!DA$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!DB$49,Pricing!DB$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!DC$49,Pricing!DC$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!DD$49,Pricing!DD$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!DE$49,Pricing!DE$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!DF$49,Pricing!DF$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!DG$49,Pricing!DG$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!DH$49,Pricing!DH$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!DI$49,Pricing!DI$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!DJ$49,Pricing!DJ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!DK$49,Pricing!DK$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!DL$49,Pricing!DL$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!DM$49,Pricing!DM$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!DN$49,Pricing!DN$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!DO$49,Pricing!DO$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!DP$49,Pricing!DP$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!DQ$49,Pricing!DQ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!DR$49,Pricing!DR$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!DS$49,Pricing!DS$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!DT$49,Pricing!DT$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!DU$49,Pricing!DU$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!DV$49,Pricing!DV$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!DW$49,Pricing!DW$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!DX$49,Pricing!DX$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!DY$49,Pricing!DY$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!DZ$49,Pricing!DZ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!EA$49,Pricing!EA$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!EB$49,Pricing!EB$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!EC$49,Pricing!EC$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!ED$49,Pricing!ED$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!EE$49,Pricing!EE$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!EF$49,Pricing!EF$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!EG$49,Pricing!EG$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!EH$49,Pricing!EH$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!EI$49,Pricing!EI$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!EJ$49,Pricing!EJ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!EK$49,Pricing!EK$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!EL$49,Pricing!EL$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!EM$49,Pricing!EM$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!EN$49,Pricing!EN$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!EO$49,Pricing!EO$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!EP$49,Pricing!EP$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!EQ$49,Pricing!EQ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!ER$49,Pricing!ER$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!ES$49,Pricing!ES$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!ET$49,Pricing!ET$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!EU$49,Pricing!EU$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!EV$49,Pricing!EV$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!EW$49,Pricing!EW$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!EX$49,Pricing!EX$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!EY$49,Pricing!EY$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!EZ$49,Pricing!EZ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!FA$49,Pricing!FA$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!FB$49,Pricing!FB$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!FC$49,Pricing!FC$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!FD$49,Pricing!FD$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!FE$49,Pricing!FE$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!FF$49,Pricing!FF$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!FG$49,Pricing!FG$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!FH$49,Pricing!FH$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!FI$49,Pricing!FI$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!FJ$49,Pricing!FJ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!FK$49,Pricing!FK$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!FL$49,Pricing!FL$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!FM$49,Pricing!FM$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!FN$49,Pricing!FN$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!FO$49,Pricing!FO$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!FP$49,Pricing!FP$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!FQ$49,Pricing!FQ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!FR$49,Pricing!FR$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!FS$49,Pricing!FS$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!FT$49,Pricing!FT$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!FU$49,Pricing!FU$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!FV$49,Pricing!FV$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!FW$49,Pricing!FW$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!FX$49,Pricing!FX$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!FY$49,Pricing!FY$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!FZ$49,Pricing!FZ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!GA$49,Pricing!GA$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!GB$49,Pricing!GB$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!GC$49,Pricing!GC$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!GD$49,Pricing!GD$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!GE$49,Pricing!GE$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!GF$49,Pricing!GF$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!GG$49,Pricing!GG$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!GH$49,Pricing!GH$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!GI$49,Pricing!GI$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!GJ$49,Pricing!GJ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!GK$49,Pricing!GK$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!GL$49,Pricing!GL$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!GM$49,Pricing!GM$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!GN$49,Pricing!GN$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!GO$49,Pricing!GO$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!GP$49,Pricing!GP$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!GQ$49,Pricing!GQ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!GR$49,Pricing!GR$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!GS$49,Pricing!GS$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!GT$49,Pricing!GT$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!GU$49,Pricing!GU$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!GV$49,Pricing!GV$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!GW$49,Pricing!GW$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!GX$49,Pricing!GX$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!GY$49,Pricing!GY$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!GZ$49,Pricing!GZ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!HA$49,Pricing!HA$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!HB$49,Pricing!HB$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!HC$49,Pricing!HC$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!HD$49,Pricing!HD$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!HE$49,Pricing!HE$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!HF$49,Pricing!HF$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!HG$49,Pricing!HG$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!HH$49,Pricing!HH$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!HI$49,Pricing!HI$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!HJ$49,Pricing!HJ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!HK$49,Pricing!HK$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!HL$49,Pricing!HL$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!HM$49,Pricing!HM$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!HN$49,Pricing!HN$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!HO$49,Pricing!HO$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!HP$49,Pricing!HP$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!HQ$49,Pricing!HQ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!HR$49,Pricing!HR$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!HS$49,Pricing!HS$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!HT$49,Pricing!HT$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!HU$49,Pricing!HU$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!HV$49,Pricing!HV$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!HW$49,Pricing!HW$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!HX$49,Pricing!HX$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!HY$49,Pricing!HY$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!HZ$49,Pricing!HZ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!IA$49,Pricing!IA$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!IB$49,Pricing!IB$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!IC$49,Pricing!IC$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L159,Data!$B$15:$C$16,2,0),Pricing!ID$49,Pricing!ID$59),0)","v":0}]
[]
[null,"Freight Costs",null,null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"Q107*$L$160","v":{"$error":"#REF!"}},{"$f":"R107*$L$160","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"CD107*$L$160","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"EP107*$L$160","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"HB107*$L$160","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Regasification Costs",null,null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"Q127*$L$160","v":{"$error":"#REF!"}},{"$f":"R127*$L$160","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"CD127*$L$160","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"EP127*$L$160","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"HB127*$L$160","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"Netback Price",null,null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"Q162-Q164-Q165","v":{"$error":"#REF!"}},{"$f":"R162-R164-R165","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"CD162-CD164-CD165","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"EP162-EP164-EP165","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"HB162-HB164-HB165","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[{"$f":"\"Target Market 4: \"&InputC!#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Market Linked To:",null,null,null,null,null,null,null,"marker",null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}}]
[null,"Active",null,null,null,null,null,null,null,"switch",null,{"$f":"IF(InputC!#REF!=\"[spare]\",FALSE,TRUE)","v":{"$error":"#REF!"}}]
[]
[null,"Spot Price",null,null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!Q$49,Pricing!Q$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!R$49,Pricing!R$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!S$49,Pricing!S$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!T$49,Pricing!T$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!U$49,Pricing!U$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!V$49,Pricing!V$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!W$49,Pricing!W$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!X$49,Pricing!X$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!Y$49,Pricing!Y$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!Z$49,Pricing!Z$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!AA$49,Pricing!AA$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!AB$49,Pricing!AB$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!AC$49,Pricing!AC$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!AD$49,Pricing!AD$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!AE$49,Pricing!AE$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!AF$49,Pricing!AF$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!AG$49,Pricing!AG$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!AH$49,Pricing!AH$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!AI$49,Pricing!AI$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!AJ$49,Pricing!AJ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!AK$49,Pricing!AK$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!AL$49,Pricing!AL$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!AM$49,Pricing!AM$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!AN$49,Pricing!AN$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!AO$49,Pricing!AO$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!AP$49,Pricing!AP$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!AQ$49,Pricing!AQ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!AR$49,Pricing!AR$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!AS$49,Pricing!AS$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!AT$49,Pricing!AT$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!AU$49,Pricing!AU$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!AV$49,Pricing!AV$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!AW$49,Pricing!AW$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!AX$49,Pricing!AX$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!AY$49,Pricing!AY$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!AZ$49,Pricing!AZ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!BA$49,Pricing!BA$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!BB$49,Pricing!BB$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!BC$49,Pricing!BC$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!BD$49,Pricing!BD$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!BE$49,Pricing!BE$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!BF$49,Pricing!BF$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!BG$49,Pricing!BG$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!BH$49,Pricing!BH$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!BI$49,Pricing!BI$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!BJ$49,Pricing!BJ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!BK$49,Pricing!BK$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!BL$49,Pricing!BL$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!BM$49,Pricing!BM$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!BN$49,Pricing!BN$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!BO$49,Pricing!BO$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!BP$49,Pricing!BP$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!BQ$49,Pricing!BQ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!BR$49,Pricing!BR$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!BS$49,Pricing!BS$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!BT$49,Pricing!BT$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!BU$49,Pricing!BU$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!BV$49,Pricing!BV$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!BW$49,Pricing!BW$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!BX$49,Pricing!BX$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!BY$49,Pricing!BY$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!BZ$49,Pricing!BZ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!CA$49,Pricing!CA$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!CB$49,Pricing!CB$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!CC$49,Pricing!CC$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!CD$49,Pricing!CD$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!CE$49,Pricing!CE$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!CF$49,Pricing!CF$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!CG$49,Pricing!CG$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!CH$49,Pricing!CH$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!CI$49,Pricing!CI$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!CJ$49,Pricing!CJ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!CK$49,Pricing!CK$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!CL$49,Pricing!CL$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!CM$49,Pricing!CM$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!CN$49,Pricing!CN$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!CO$49,Pricing!CO$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!CP$49,Pricing!CP$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!CQ$49,Pricing!CQ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!CR$49,Pricing!CR$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!CS$49,Pricing!CS$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!CT$49,Pricing!CT$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!CU$49,Pricing!CU$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!CV$49,Pricing!CV$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!CW$49,Pricing!CW$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!CX$49,Pricing!CX$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!CY$49,Pricing!CY$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!CZ$49,Pricing!CZ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!DA$49,Pricing!DA$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!DB$49,Pricing!DB$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!DC$49,Pricing!DC$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!DD$49,Pricing!DD$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!DE$49,Pricing!DE$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!DF$49,Pricing!DF$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!DG$49,Pricing!DG$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!DH$49,Pricing!DH$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!DI$49,Pricing!DI$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!DJ$49,Pricing!DJ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!DK$49,Pricing!DK$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!DL$49,Pricing!DL$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!DM$49,Pricing!DM$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!DN$49,Pricing!DN$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!DO$49,Pricing!DO$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!DP$49,Pricing!DP$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!DQ$49,Pricing!DQ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!DR$49,Pricing!DR$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!DS$49,Pricing!DS$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!DT$49,Pricing!DT$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!DU$49,Pricing!DU$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!DV$49,Pricing!DV$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!DW$49,Pricing!DW$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!DX$49,Pricing!DX$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!DY$49,Pricing!DY$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!DZ$49,Pricing!DZ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!EA$49,Pricing!EA$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!EB$49,Pricing!EB$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!EC$49,Pricing!EC$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!ED$49,Pricing!ED$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!EE$49,Pricing!EE$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!EF$49,Pricing!EF$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!EG$49,Pricing!EG$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!EH$49,Pricing!EH$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!EI$49,Pricing!EI$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!EJ$49,Pricing!EJ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!EK$49,Pricing!EK$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!EL$49,Pricing!EL$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!EM$49,Pricing!EM$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!EN$49,Pricing!EN$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!EO$49,Pricing!EO$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!EP$49,Pricing!EP$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!EQ$49,Pricing!EQ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!ER$49,Pricing!ER$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!ES$49,Pricing!ES$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!ET$49,Pricing!ET$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!EU$49,Pricing!EU$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!EV$49,Pricing!EV$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!EW$49,Pricing!EW$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!EX$49,Pricing!EX$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!EY$49,Pricing!EY$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!EZ$49,Pricing!EZ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!FA$49,Pricing!FA$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!FB$49,Pricing!FB$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!FC$49,Pricing!FC$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!FD$49,Pricing!FD$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!FE$49,Pricing!FE$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!FF$49,Pricing!FF$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!FG$49,Pricing!FG$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!FH$49,Pricing!FH$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!FI$49,Pricing!FI$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!FJ$49,Pricing!FJ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!FK$49,Pricing!FK$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!FL$49,Pricing!FL$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!FM$49,Pricing!FM$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!FN$49,Pricing!FN$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!FO$49,Pricing!FO$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!FP$49,Pricing!FP$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!FQ$49,Pricing!FQ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!FR$49,Pricing!FR$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!FS$49,Pricing!FS$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!FT$49,Pricing!FT$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!FU$49,Pricing!FU$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!FV$49,Pricing!FV$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!FW$49,Pricing!FW$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!FX$49,Pricing!FX$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!FY$49,Pricing!FY$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!FZ$49,Pricing!FZ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!GA$49,Pricing!GA$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!GB$49,Pricing!GB$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!GC$49,Pricing!GC$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!GD$49,Pricing!GD$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!GE$49,Pricing!GE$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!GF$49,Pricing!GF$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!GG$49,Pricing!GG$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!GH$49,Pricing!GH$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!GI$49,Pricing!GI$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!GJ$49,Pricing!GJ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!GK$49,Pricing!GK$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!GL$49,Pricing!GL$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!GM$49,Pricing!GM$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!GN$49,Pricing!GN$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!GO$49,Pricing!GO$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!GP$49,Pricing!GP$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!GQ$49,Pricing!GQ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!GR$49,Pricing!GR$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!GS$49,Pricing!GS$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!GT$49,Pricing!GT$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!GU$49,Pricing!GU$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!GV$49,Pricing!GV$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!GW$49,Pricing!GW$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!GX$49,Pricing!GX$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!GY$49,Pricing!GY$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!GZ$49,Pricing!GZ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!HA$49,Pricing!HA$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!HB$49,Pricing!HB$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!HC$49,Pricing!HC$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!HD$49,Pricing!HD$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!HE$49,Pricing!HE$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!HF$49,Pricing!HF$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!HG$49,Pricing!HG$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!HH$49,Pricing!HH$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!HI$49,Pricing!HI$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!HJ$49,Pricing!HJ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!HK$49,Pricing!HK$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!HL$49,Pricing!HL$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!HM$49,Pricing!HM$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!HN$49,Pricing!HN$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!HO$49,Pricing!HO$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!HP$49,Pricing!HP$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!HQ$49,Pricing!HQ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!HR$49,Pricing!HR$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!HS$49,Pricing!HS$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!HT$49,Pricing!HT$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!HU$49,Pricing!HU$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!HV$49,Pricing!HV$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!HW$49,Pricing!HW$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!HX$49,Pricing!HX$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!HY$49,Pricing!HY$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!HZ$49,Pricing!HZ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!IA$49,Pricing!IA$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!IB$49,Pricing!IB$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!IC$49,Pricing!IC$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L172,Data!$B$15:$C$16,2,0),Pricing!ID$49,Pricing!ID$59),0)","v":0}]
[]
[null,"Freight Costs",null,null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"$L$173*Q97","v":{"$error":"#REF!"}},{"$f":"$L$173*R97","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$L$173*CD97","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$L$173*EP97","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$L$173*HB97","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Regasification Costs",null,null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"Q127*$L$173","v":{"$error":"#REF!"}},{"$f":"R127*$L$173","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"CD127*$L$173","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"EP127*$L$173","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"HB127*$L$173","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"Netback Price",null,null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"Q175-Q177-Q178","v":{"$error":"#REF!"}},{"$f":"R175-R177-R178","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"CD175-CD177-CD178","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"EP175-EP177-EP178","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"HB175-HB177-HB178","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[{"$f":"\"Target Market 5: \"&InputC!#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Market Linked To:",null,null,null,null,null,null,null,"marker",null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}}]
[null,"Active",null,null,null,null,null,null,null,"switch",null,{"$f":"IF(InputC!#REF!=\"[spare]\",FALSE,TRUE)","v":{"$error":"#REF!"}}]
[]
[null,"Spot Price",null,null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!Q$49,Pricing!Q$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!R$49,Pricing!R$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!S$49,Pricing!S$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!T$49,Pricing!T$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!U$49,Pricing!U$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!V$49,Pricing!V$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!W$49,Pricing!W$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!X$49,Pricing!X$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!Y$49,Pricing!Y$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!Z$49,Pricing!Z$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!AA$49,Pricing!AA$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!AB$49,Pricing!AB$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!AC$49,Pricing!AC$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!AD$49,Pricing!AD$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!AE$49,Pricing!AE$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!AF$49,Pricing!AF$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!AG$49,Pricing!AG$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!AH$49,Pricing!AH$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!AI$49,Pricing!AI$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!AJ$49,Pricing!AJ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!AK$49,Pricing!AK$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!AL$49,Pricing!AL$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!AM$49,Pricing!AM$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!AN$49,Pricing!AN$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!AO$49,Pricing!AO$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!AP$49,Pricing!AP$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!AQ$49,Pricing!AQ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!AR$49,Pricing!AR$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!AS$49,Pricing!AS$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!AT$49,Pricing!AT$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!AU$49,Pricing!AU$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!AV$49,Pricing!AV$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!AW$49,Pricing!AW$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!AX$49,Pricing!AX$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!AY$49,Pricing!AY$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!AZ$49,Pricing!AZ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!BA$49,Pricing!BA$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!BB$49,Pricing!BB$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!BC$49,Pricing!BC$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!BD$49,Pricing!BD$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!BE$49,Pricing!BE$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!BF$49,Pricing!BF$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!BG$49,Pricing!BG$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!BH$49,Pricing!BH$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!BI$49,Pricing!BI$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!BJ$49,Pricing!BJ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!BK$49,Pricing!BK$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!BL$49,Pricing!BL$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!BM$49,Pricing!BM$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!BN$49,Pricing!BN$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!BO$49,Pricing!BO$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!BP$49,Pricing!BP$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!BQ$49,Pricing!BQ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!BR$49,Pricing!BR$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!BS$49,Pricing!BS$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!BT$49,Pricing!BT$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!BU$49,Pricing!BU$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!BV$49,Pricing!BV$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!BW$49,Pricing!BW$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!BX$49,Pricing!BX$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!BY$49,Pricing!BY$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!BZ$49,Pricing!BZ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!CA$49,Pricing!CA$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!CB$49,Pricing!CB$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!CC$49,Pricing!CC$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!CD$49,Pricing!CD$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!CE$49,Pricing!CE$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!CF$49,Pricing!CF$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!CG$49,Pricing!CG$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!CH$49,Pricing!CH$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!CI$49,Pricing!CI$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!CJ$49,Pricing!CJ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!CK$49,Pricing!CK$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!CL$49,Pricing!CL$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!CM$49,Pricing!CM$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!CN$49,Pricing!CN$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!CO$49,Pricing!CO$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!CP$49,Pricing!CP$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!CQ$49,Pricing!CQ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!CR$49,Pricing!CR$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!CS$49,Pricing!CS$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!CT$49,Pricing!CT$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!CU$49,Pricing!CU$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!CV$49,Pricing!CV$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!CW$49,Pricing!CW$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!CX$49,Pricing!CX$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!CY$49,Pricing!CY$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!CZ$49,Pricing!CZ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!DA$49,Pricing!DA$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!DB$49,Pricing!DB$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!DC$49,Pricing!DC$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!DD$49,Pricing!DD$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!DE$49,Pricing!DE$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!DF$49,Pricing!DF$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!DG$49,Pricing!DG$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!DH$49,Pricing!DH$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!DI$49,Pricing!DI$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!DJ$49,Pricing!DJ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!DK$49,Pricing!DK$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!DL$49,Pricing!DL$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!DM$49,Pricing!DM$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!DN$49,Pricing!DN$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!DO$49,Pricing!DO$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!DP$49,Pricing!DP$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!DQ$49,Pricing!DQ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!DR$49,Pricing!DR$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!DS$49,Pricing!DS$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!DT$49,Pricing!DT$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!DU$49,Pricing!DU$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!DV$49,Pricing!DV$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!DW$49,Pricing!DW$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!DX$49,Pricing!DX$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!DY$49,Pricing!DY$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!DZ$49,Pricing!DZ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!EA$49,Pricing!EA$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!EB$49,Pricing!EB$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!EC$49,Pricing!EC$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!ED$49,Pricing!ED$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!EE$49,Pricing!EE$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!EF$49,Pricing!EF$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!EG$49,Pricing!EG$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!EH$49,Pricing!EH$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!EI$49,Pricing!EI$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!EJ$49,Pricing!EJ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!EK$49,Pricing!EK$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!EL$49,Pricing!EL$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!EM$49,Pricing!EM$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!EN$49,Pricing!EN$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!EO$49,Pricing!EO$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!EP$49,Pricing!EP$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!EQ$49,Pricing!EQ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!ER$49,Pricing!ER$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!ES$49,Pricing!ES$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!ET$49,Pricing!ET$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!EU$49,Pricing!EU$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!EV$49,Pricing!EV$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!EW$49,Pricing!EW$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!EX$49,Pricing!EX$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!EY$49,Pricing!EY$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!EZ$49,Pricing!EZ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!FA$49,Pricing!FA$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!FB$49,Pricing!FB$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!FC$49,Pricing!FC$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!FD$49,Pricing!FD$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!FE$49,Pricing!FE$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!FF$49,Pricing!FF$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!FG$49,Pricing!FG$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!FH$49,Pricing!FH$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!FI$49,Pricing!FI$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!FJ$49,Pricing!FJ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!FK$49,Pricing!FK$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!FL$49,Pricing!FL$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!FM$49,Pricing!FM$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!FN$49,Pricing!FN$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!FO$49,Pricing!FO$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!FP$49,Pricing!FP$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!FQ$49,Pricing!FQ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!FR$49,Pricing!FR$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!FS$49,Pricing!FS$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!FT$49,Pricing!FT$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!FU$49,Pricing!FU$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!FV$49,Pricing!FV$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!FW$49,Pricing!FW$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!FX$49,Pricing!FX$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!FY$49,Pricing!FY$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!FZ$49,Pricing!FZ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!GA$49,Pricing!GA$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!GB$49,Pricing!GB$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!GC$49,Pricing!GC$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!GD$49,Pricing!GD$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!GE$49,Pricing!GE$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!GF$49,Pricing!GF$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!GG$49,Pricing!GG$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!GH$49,Pricing!GH$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!GI$49,Pricing!GI$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!GJ$49,Pricing!GJ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!GK$49,Pricing!GK$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!GL$49,Pricing!GL$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!GM$49,Pricing!GM$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!GN$49,Pricing!GN$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!GO$49,Pricing!GO$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!GP$49,Pricing!GP$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!GQ$49,Pricing!GQ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!GR$49,Pricing!GR$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!GS$49,Pricing!GS$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!GT$49,Pricing!GT$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!GU$49,Pricing!GU$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!GV$49,Pricing!GV$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!GW$49,Pricing!GW$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!GX$49,Pricing!GX$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!GY$49,Pricing!GY$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!GZ$49,Pricing!GZ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!HA$49,Pricing!HA$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!HB$49,Pricing!HB$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!HC$49,Pricing!HC$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!HD$49,Pricing!HD$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!HE$49,Pricing!HE$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!HF$49,Pricing!HF$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!HG$49,Pricing!HG$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!HH$49,Pricing!HH$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!HI$49,Pricing!HI$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!HJ$49,Pricing!HJ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!HK$49,Pricing!HK$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!HL$49,Pricing!HL$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!HM$49,Pricing!HM$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!HN$49,Pricing!HN$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!HO$49,Pricing!HO$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!HP$49,Pricing!HP$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!HQ$49,Pricing!HQ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!HR$49,Pricing!HR$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!HS$49,Pricing!HS$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!HT$49,Pricing!HT$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!HU$49,Pricing!HU$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!HV$49,Pricing!HV$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!HW$49,Pricing!HW$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!HX$49,Pricing!HX$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!HY$49,Pricing!HY$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!HZ$49,Pricing!HZ$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!IA$49,Pricing!IA$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!IB$49,Pricing!IB$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!IC$49,Pricing!IC$59),0)","v":0},{"$f":"IFERROR(CHOOSE(VLOOKUP($L185,Data!$B$15:$C$16,2,0),Pricing!ID$49,Pricing!ID$59),0)","v":0}]
[]
[null,"Freight Costs",null,null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"Q98*$L$186","v":{"$error":"#REF!"}},{"$f":"R98*$L$186","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"CD98*$L$186","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"EP98*$L$186","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"HB98*$L$186","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Regasification Costs",null,null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"Q128*$L$186","v":{"$error":"#REF!"}},{"$f":"R128*$L$186","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"CD128*$L$186","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"EP128*$L$186","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"HB128*$L$186","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"Netback Price",null,null,null,null,null,null,null,"$.MMBtu",null,null,null,null,null,null,{"$f":"Q188-Q190-Q191","v":{"$error":"#REF!"}},{"$f":"R188-R190-R191","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"CD188-CD190-CD191","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"EP188-EP190-EP191","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"HB188-HB190-HB191","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
["SPA Pricing"]
[]
[null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,"Slope To Brent",null,null,null,null,null,null,"%",null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Contract Price",null,null,null,null,null,null,"$/MMBtu",null,null,null,null,null,null,{"$f":"$L200*Q$28","v":{"$error":"#REF!"}},{"$f":"$L200*R$28","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$L200*CD$28","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$L200*EP$28","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$L200*HB$28","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,"Slope To Brent",null,null,null,null,null,null,"%",null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Contract Price",null,null,null,null,null,null,"$/MMBtu",null,null,null,null,null,null,{"$f":"$L205*Q$28","v":{"$error":"#REF!"}},{"$f":"$L205*R$28","v":{"$error":"#REF!"}},{"$f":"$L205*S$28","v":{"$error":"#REF!"}},{"$f":"$L205*T$28","v":{"$error":"#REF!"}},{"$f":"$L205*U$28","v":{"$error":"#REF!"}},{"$f":"$L205*V$28","v":{"$error":"#REF!"}},{"$f":"$L205*W$28","v":{"$error":"#REF!"}},{"$f":"$L205*X$28","v":{"$error":"#REF!"}},{"$f":"$L205*Y$28","v":{"$error":"#REF!"}},{"$f":"$L205*Z$28","v":{"$error":"#REF!"}},{"$f":"$L205*AA$28","v":{"$error":"#REF!"}},{"$f":"$L205*AB$28","v":{"$error":"#REF!"}},{"$f":"$L205*AC$28","v":{"$error":"#REF!"}},{"$f":"$L205*AD$28","v":{"$error":"#REF!"}},{"$f":"$L205*AE$28","v":{"$error":"#REF!"}},{"$f":"$L205*AF$28","v":{"$error":"#REF!"}},{"$f":"$L205*AG$28","v":{"$error":"#REF!"}},{"$f":"$L205*AH$28","v":{"$error":"#REF!"}},{"$f":"$L205*AI$28","v":{"$error":"#REF!"}},{"$f":"$L205*AJ$28","v":{"$error":"#REF!"}},{"$f":"$L205*AK$28","v":{"$error":"#REF!"}},{"$f":"$L205*AL$28","v":{"$error":"#REF!"}},{"$f":"$L205*AM$28","v":{"$error":"#REF!"}},{"$f":"$L205*AN$28","v":{"$error":"#REF!"}},{"$f":"$L205*AO$28","v":{"$error":"#REF!"}},{"$f":"$L205*AP$28","v":{"$error":"#REF!"}},{"$f":"$L205*AQ$28","v":{"$error":"#REF!"}},{"$f":"$L205*AR$28","v":{"$error":"#REF!"}},{"$f":"$L205*AS$28","v":{"$error":"#REF!"}},{"$f":"$L205*AT$28","v":{"$error":"#REF!"}},{"$f":"$L205*AU$28","v":{"$error":"#REF!"}},{"$f":"$L205*AV$28","v":{"$error":"#REF!"}},{"$f":"$L205*AW$28","v":{"$error":"#REF!"}},{"$f":"$L205*AX$28","v":{"$error":"#REF!"}},{"$f":"$L205*AY$28","v":{"$error":"#REF!"}},{"$f":"$L205*AZ$28","v":{"$error":"#REF!"}},{"$f":"$L205*BA$28","v":{"$error":"#REF!"}},{"$f":"$L205*BB$28","v":{"$error":"#REF!"}},{"$f":"$L205*BC$28","v":{"$error":"#REF!"}},{"$f":"$L205*BD$28","v":{"$error":"#REF!"}},{"$f":"$L205*BE$28","v":{"$error":"#REF!"}},{"$f":"$L205*BF$28","v":{"$error":"#REF!"}},{"$f":"$L205*BG$28","v":{"$error":"#REF!"}},{"$f":"$L205*BH$28","v":{"$error":"#REF!"}},{"$f":"$L205*BI$28","v":{"$error":"#REF!"}},{"$f":"$L205*BJ$28","v":{"$error":"#REF!"}},{"$f":"$L205*BK$28","v":{"$error":"#REF!"}},{"$f":"$L205*BL$28","v":{"$error":"#REF!"}},{"$f":"$L205*BM$28","v":{"$error":"#REF!"}},{"$f":"$L205*BN$28","v":{"$error":"#REF!"}},{"$f":"$L205*BO$28","v":{"$error":"#REF!"}},{"$f":"$L205*BP$28","v":{"$error":"#REF!"}},{"$f":"$L205*BQ$28","v":{"$error":"#REF!"}},{"$f":"$L205*BR$28","v":{"$error":"#REF!"}},{"$f":"$L205*BS$28","v":{"$error":"#REF!"}},{"$f":"$L205*BT$28","v":{"$error":"#REF!"}},{"$f":"$L205*BU$28","v":{"$error":"#REF!"}},{"$f":"$L205*BV$28","v":{"$error":"#REF!"}},{"$f":"$L205*BW$28","v":{"$error":"#REF!"}},{"$f":"$L205*BX$28","v":{"$error":"#REF!"}},{"$f":"$L205*BY$28","v":{"$error":"#REF!"}},{"$f":"$L205*BZ$28","v":{"$error":"#REF!"}},{"$f":"$L205*CA$28","v":{"$error":"#REF!"}},{"$f":"$L205*CB$28","v":{"$error":"#REF!"}},{"$f":"$L205*CC$28","v":{"$error":"#REF!"}},{"$f":"$L205*CD$28","v":{"$error":"#REF!"}},{"$f":"$L205*CE$28","v":{"$error":"#REF!"}},{"$f":"$L205*CF$28","v":{"$error":"#REF!"}},{"$f":"$L205*CG$28","v":{"$error":"#REF!"}},{"$f":"$L205*CH$28","v":{"$error":"#REF!"}},{"$f":"$L205*CI$28","v":{"$error":"#REF!"}},{"$f":"$L205*CJ$28","v":{"$error":"#REF!"}},{"$f":"$L205*CK$28","v":{"$error":"#REF!"}},{"$f":"$L205*CL$28","v":{"$error":"#REF!"}},{"$f":"$L205*CM$28","v":{"$error":"#REF!"}},{"$f":"$L205*CN$28","v":{"$error":"#REF!"}},{"$f":"$L205*CO$28","v":{"$error":"#REF!"}},{"$f":"$L205*CP$28","v":{"$error":"#REF!"}},{"$f":"$L205*CQ$28","v":{"$error":"#REF!"}},{"$f":"$L205*CR$28","v":{"$error":"#REF!"}},{"$f":"$L205*CS$28","v":{"$error":"#REF!"}},{"$f":"$L205*CT$28","v":{"$error":"#REF!"}},{"$f":"$L205*CU$28","v":{"$error":"#REF!"}},{"$f":"$L205*CV$28","v":{"$error":"#REF!"}},{"$f":"$L205*CW$28","v":{"$error":"#REF!"}},{"$f":"$L205*CX$28","v":{"$error":"#REF!"}},{"$f":"$L205*CY$28","v":{"$error":"#REF!"}},{"$f":"$L205*CZ$28","v":{"$error":"#REF!"}},{"$f":"$L205*DA$28","v":{"$error":"#REF!"}},{"$f":"$L205*DB$28","v":{"$error":"#REF!"}},{"$f":"$L205*DC$28","v":{"$error":"#REF!"}},{"$f":"$L205*DD$28","v":{"$error":"#REF!"}},{"$f":"$L205*DE$28","v":{"$error":"#REF!"}},{"$f":"$L205*DF$28","v":{"$error":"#REF!"}},{"$f":"$L205*DG$28","v":{"$error":"#REF!"}},{"$f":"$L205*DH$28","v":{"$error":"#REF!"}},{"$f":"$L205*DI$28","v":{"$error":"#REF!"}},{"$f":"$L205*DJ$28","v":{"$error":"#REF!"}},{"$f":"$L205*DK$28","v":{"$error":"#REF!"}},{"$f":"$L205*DL$28","v":{"$error":"#REF!"}},{"$f":"$L205*DM$28","v":{"$error":"#REF!"}},{"$f":"$L205*DN$28","v":{"$error":"#REF!"}},{"$f":"$L205*DO$28","v":{"$error":"#REF!"}},{"$f":"$L205*DP$28","v":{"$error":"#REF!"}},{"$f":"$L205*DQ$28","v":{"$error":"#REF!"}},{"$f":"$L205*DR$28","v":{"$error":"#REF!"}},{"$f":"$L205*DS$28","v":{"$error":"#REF!"}},{"$f":"$L205*DT$28","v":{"$error":"#REF!"}},{"$f":"$L205*DU$28","v":{"$error":"#REF!"}},{"$f":"$L205*DV$28","v":{"$error":"#REF!"}},{"$f":"$L205*DW$28","v":{"$error":"#REF!"}},{"$f":"$L205*DX$28","v":{"$error":"#REF!"}},{"$f":"$L205*DY$28","v":{"$error":"#REF!"}},{"$f":"$L205*DZ$28","v":{"$error":"#REF!"}},{"$f":"$L205*EA$28","v":{"$error":"#REF!"}},{"$f":"$L205*EB$28","v":{"$error":"#REF!"}},{"$f":"$L205*EC$28","v":{"$error":"#REF!"}},{"$f":"$L205*ED$28","v":{"$error":"#REF!"}},{"$f":"$L205*EE$28","v":{"$error":"#REF!"}},{"$f":"$L205*EF$28","v":{"$error":"#REF!"}},{"$f":"$L205*EG$28","v":{"$error":"#REF!"}},{"$f":"$L205*EH$28","v":{"$error":"#REF!"}},{"$f":"$L205*EI$28","v":{"$error":"#REF!"}},{"$f":"$L205*EJ$28","v":{"$error":"#REF!"}},{"$f":"$L205*EK$28","v":{"$error":"#REF!"}},{"$f":"$L205*EL$28","v":{"$error":"#REF!"}},{"$f":"$L205*EM$28","v":{"$error":"#REF!"}},{"$f":"$L205*EN$28","v":{"$error":"#REF!"}},{"$f":"$L205*EO$28","v":{"$error":"#REF!"}},{"$f":"$L205*EP$28","v":{"$error":"#REF!"}},{"$f":"$L205*EQ$28","v":{"$error":"#REF!"}},{"$f":"$L205*ER$28","v":{"$error":"#REF!"}},{"$f":"$L205*ES$28","v":{"$error":"#REF!"}},{"$f":"$L205*ET$28","v":{"$error":"#REF!"}},{"$f":"$L205*EU$28","v":{"$error":"#REF!"}},{"$f":"$L205*EV$28","v":{"$error":"#REF!"}},{"$f":"$L205*EW$28","v":{"$error":"#REF!"}},{"$f":"$L205*EX$28","v":{"$error":"#REF!"}},{"$f":"$L205*EY$28","v":{"$error":"#REF!"}},{"$f":"$L205*EZ$28","v":{"$error":"#REF!"}},{"$f":"$L205*FA$28","v":{"$error":"#REF!"}},{"$f":"$L205*FB$28","v":{"$error":"#REF!"}},{"$f":"$L205*FC$28","v":{"$error":"#REF!"}},{"$f":"$L205*FD$28","v":{"$error":"#REF!"}},{"$f":"$L205*FE$28","v":{"$error":"#REF!"}},{"$f":"$L205*FF$28","v":{"$error":"#REF!"}},{"$f":"$L205*FG$28","v":{"$error":"#REF!"}},{"$f":"$L205*FH$28","v":{"$error":"#REF!"}},{"$f":"$L205*FI$28","v":{"$error":"#REF!"}},{"$f":"$L205*FJ$28","v":{"$error":"#REF!"}},{"$f":"$L205*FK$28","v":{"$error":"#REF!"}},{"$f":"$L205*FL$28","v":{"$error":"#REF!"}},{"$f":"$L205*FM$28","v":{"$error":"#REF!"}},{"$f":"$L205*FN$28","v":{"$error":"#REF!"}},{"$f":"$L205*FO$28","v":{"$error":"#REF!"}},{"$f":"$L205*FP$28","v":{"$error":"#REF!"}},{"$f":"$L205*FQ$28","v":{"$error":"#REF!"}},{"$f":"$L205*FR$28","v":{"$error":"#REF!"}},{"$f":"$L205*FS$28","v":{"$error":"#REF!"}},{"$f":"$L205*FT$28","v":{"$error":"#REF!"}},{"$f":"$L205*FU$28","v":{"$error":"#REF!"}},{"$f":"$L205*FV$28","v":{"$error":"#REF!"}},{"$f":"$L205*FW$28","v":{"$error":"#REF!"}},{"$f":"$L205*FX$28","v":{"$error":"#REF!"}},{"$f":"$L205*FY$28","v":{"$error":"#REF!"}},{"$f":"$L205*FZ$28","v":{"$error":"#REF!"}},{"$f":"$L205*GA$28","v":{"$error":"#REF!"}},{"$f":"$L205*GB$28","v":{"$error":"#REF!"}},{"$f":"$L205*GC$28","v":{"$error":"#REF!"}},{"$f":"$L205*GD$28","v":{"$error":"#REF!"}},{"$f":"$L205*GE$28","v":{"$error":"#REF!"}},{"$f":"$L205*GF$28","v":{"$error":"#REF!"}},{"$f":"$L205*GG$28","v":{"$error":"#REF!"}},{"$f":"$L205*GH$28","v":{"$error":"#REF!"}},{"$f":"$L205*GI$28","v":{"$error":"#REF!"}},{"$f":"$L205*GJ$28","v":{"$error":"#REF!"}},{"$f":"$L205*GK$28","v":{"$error":"#REF!"}},{"$f":"$L205*GL$28","v":{"$error":"#REF!"}},{"$f":"$L205*GM$28","v":{"$error":"#REF!"}},{"$f":"$L205*GN$28","v":{"$error":"#REF!"}},{"$f":"$L205*GO$28","v":{"$error":"#REF!"}},{"$f":"$L205*GP$28","v":{"$error":"#REF!"}},{"$f":"$L205*GQ$28","v":{"$error":"#REF!"}},{"$f":"$L205*GR$28","v":{"$error":"#REF!"}},{"$f":"$L205*GS$28","v":{"$error":"#REF!"}},{"$f":"$L205*GT$28","v":{"$error":"#REF!"}},{"$f":"$L205*GU$28","v":{"$error":"#REF!"}},{"$f":"$L205*GV$28","v":{"$error":"#REF!"}},{"$f":"$L205*GW$28","v":{"$error":"#REF!"}},{"$f":"$L205*GX$28","v":{"$error":"#REF!"}},{"$f":"$L205*GY$28","v":{"$error":"#REF!"}},{"$f":"$L205*GZ$28","v":{"$error":"#REF!"}},{"$f":"$L205*HA$28","v":{"$error":"#REF!"}},{"$f":"$L205*HB$28","v":{"$error":"#REF!"}},{"$f":"$L205*HC$28","v":{"$error":"#REF!"}},{"$f":"$L205*HD$28","v":{"$error":"#REF!"}},{"$f":"$L205*HE$28","v":{"$error":"#REF!"}},{"$f":"$L205*HF$28","v":{"$error":"#REF!"}},{"$f":"$L205*HG$28","v":{"$error":"#REF!"}},{"$f":"$L205*HH$28","v":{"$error":"#REF!"}},{"$f":"$L205*HI$28","v":{"$error":"#REF!"}},{"$f":"$L205*HJ$28","v":{"$error":"#REF!"}},{"$f":"$L205*HK$28","v":{"$error":"#REF!"}},{"$f":"$L205*HL$28","v":{"$error":"#REF!"}},{"$f":"$L205*HM$28","v":{"$error":"#REF!"}},{"$f":"$L205*HN$28","v":{"$error":"#REF!"}},{"$f":"$L205*HO$28","v":{"$error":"#REF!"}},{"$f":"$L205*HP$28","v":{"$error":"#REF!"}},{"$f":"$L205*HQ$28","v":{"$error":"#REF!"}},{"$f":"$L205*HR$28","v":{"$error":"#REF!"}},{"$f":"$L205*HS$28","v":{"$error":"#REF!"}},{"$f":"$L205*HT$28","v":{"$error":"#REF!"}},{"$f":"$L205*HU$28","v":{"$error":"#REF!"}},{"$f":"$L205*HV$28","v":{"$error":"#REF!"}},{"$f":"$L205*HW$28","v":{"$error":"#REF!"}},{"$f":"$L205*HX$28","v":{"$error":"#REF!"}},{"$f":"$L205*HY$28","v":{"$error":"#REF!"}},{"$f":"$L205*HZ$28","v":{"$error":"#REF!"}},{"$f":"$L205*IA$28","v":{"$error":"#REF!"}},{"$f":"$L205*IB$28","v":{"$error":"#REF!"}},{"$f":"$L205*IC$28","v":{"$error":"#REF!"}},{"$f":"$L205*ID$28","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,"Slope To Brent",null,null,null,null,null,null,"%",null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Contract Price",null,null,null,null,null,null,"$/MMBtu",null,null,null,null,null,null,{"$f":"$L210*Q$28","v":{"$error":"#REF!"}},{"$f":"$L210*R$28","v":{"$error":"#REF!"}},{"$f":"$L210*S$28","v":{"$error":"#REF!"}},{"$f":"$L210*T$28","v":{"$error":"#REF!"}},{"$f":"$L210*U$28","v":{"$error":"#REF!"}},{"$f":"$L210*V$28","v":{"$error":"#REF!"}},{"$f":"$L210*W$28","v":{"$error":"#REF!"}},{"$f":"$L210*X$28","v":{"$error":"#REF!"}},{"$f":"$L210*Y$28","v":{"$error":"#REF!"}},{"$f":"$L210*Z$28","v":{"$error":"#REF!"}},{"$f":"$L210*AA$28","v":{"$error":"#REF!"}},{"$f":"$L210*AB$28","v":{"$error":"#REF!"}},{"$f":"$L210*AC$28","v":{"$error":"#REF!"}},{"$f":"$L210*AD$28","v":{"$error":"#REF!"}},{"$f":"$L210*AE$28","v":{"$error":"#REF!"}},{"$f":"$L210*AF$28","v":{"$error":"#REF!"}},{"$f":"$L210*AG$28","v":{"$error":"#REF!"}},{"$f":"$L210*AH$28","v":{"$error":"#REF!"}},{"$f":"$L210*AI$28","v":{"$error":"#REF!"}},{"$f":"$L210*AJ$28","v":{"$error":"#REF!"}},{"$f":"$L210*AK$28","v":{"$error":"#REF!"}},{"$f":"$L210*AL$28","v":{"$error":"#REF!"}},{"$f":"$L210*AM$28","v":{"$error":"#REF!"}},{"$f":"$L210*AN$28","v":{"$error":"#REF!"}},{"$f":"$L210*AO$28","v":{"$error":"#REF!"}},{"$f":"$L210*AP$28","v":{"$error":"#REF!"}},{"$f":"$L210*AQ$28","v":{"$error":"#REF!"}},{"$f":"$L210*AR$28","v":{"$error":"#REF!"}},{"$f":"$L210*AS$28","v":{"$error":"#REF!"}},{"$f":"$L210*AT$28","v":{"$error":"#REF!"}},{"$f":"$L210*AU$28","v":{"$error":"#REF!"}},{"$f":"$L210*AV$28","v":{"$error":"#REF!"}},{"$f":"$L210*AW$28","v":{"$error":"#REF!"}},{"$f":"$L210*AX$28","v":{"$error":"#REF!"}},{"$f":"$L210*AY$28","v":{"$error":"#REF!"}},{"$f":"$L210*AZ$28","v":{"$error":"#REF!"}},{"$f":"$L210*BA$28","v":{"$error":"#REF!"}},{"$f":"$L210*BB$28","v":{"$error":"#REF!"}},{"$f":"$L210*BC$28","v":{"$error":"#REF!"}},{"$f":"$L210*BD$28","v":{"$error":"#REF!"}},{"$f":"$L210*BE$28","v":{"$error":"#REF!"}},{"$f":"$L210*BF$28","v":{"$error":"#REF!"}},{"$f":"$L210*BG$28","v":{"$error":"#REF!"}},{"$f":"$L210*BH$28","v":{"$error":"#REF!"}},{"$f":"$L210*BI$28","v":{"$error":"#REF!"}},{"$f":"$L210*BJ$28","v":{"$error":"#REF!"}},{"$f":"$L210*BK$28","v":{"$error":"#REF!"}},{"$f":"$L210*BL$28","v":{"$error":"#REF!"}},{"$f":"$L210*BM$28","v":{"$error":"#REF!"}},{"$f":"$L210*BN$28","v":{"$error":"#REF!"}},{"$f":"$L210*BO$28","v":{"$error":"#REF!"}},{"$f":"$L210*BP$28","v":{"$error":"#REF!"}},{"$f":"$L210*BQ$28","v":{"$error":"#REF!"}},{"$f":"$L210*BR$28","v":{"$error":"#REF!"}},{"$f":"$L210*BS$28","v":{"$error":"#REF!"}},{"$f":"$L210*BT$28","v":{"$error":"#REF!"}},{"$f":"$L210*BU$28","v":{"$error":"#REF!"}},{"$f":"$L210*BV$28","v":{"$error":"#REF!"}},{"$f":"$L210*BW$28","v":{"$error":"#REF!"}},{"$f":"$L210*BX$28","v":{"$error":"#REF!"}},{"$f":"$L210*BY$28","v":{"$error":"#REF!"}},{"$f":"$L210*BZ$28","v":{"$error":"#REF!"}},{"$f":"$L210*CA$28","v":{"$error":"#REF!"}},{"$f":"$L210*CB$28","v":{"$error":"#REF!"}},{"$f":"$L210*CC$28","v":{"$error":"#REF!"}},{"$f":"$L210*CD$28","v":{"$error":"#REF!"}},{"$f":"$L210*CE$28","v":{"$error":"#REF!"}},{"$f":"$L210*CF$28","v":{"$error":"#REF!"}},{"$f":"$L210*CG$28","v":{"$error":"#REF!"}},{"$f":"$L210*CH$28","v":{"$error":"#REF!"}},{"$f":"$L210*CI$28","v":{"$error":"#REF!"}},{"$f":"$L210*CJ$28","v":{"$error":"#REF!"}},{"$f":"$L210*CK$28","v":{"$error":"#REF!"}},{"$f":"$L210*CL$28","v":{"$error":"#REF!"}},{"$f":"$L210*CM$28","v":{"$error":"#REF!"}},{"$f":"$L210*CN$28","v":{"$error":"#REF!"}},{"$f":"$L210*CO$28","v":{"$error":"#REF!"}},{"$f":"$L210*CP$28","v":{"$error":"#REF!"}},{"$f":"$L210*CQ$28","v":{"$error":"#REF!"}},{"$f":"$L210*CR$28","v":{"$error":"#REF!"}},{"$f":"$L210*CS$28","v":{"$error":"#REF!"}},{"$f":"$L210*CT$28","v":{"$error":"#REF!"}},{"$f":"$L210*CU$28","v":{"$error":"#REF!"}},{"$f":"$L210*CV$28","v":{"$error":"#REF!"}},{"$f":"$L210*CW$28","v":{"$error":"#REF!"}},{"$f":"$L210*CX$28","v":{"$error":"#REF!"}},{"$f":"$L210*CY$28","v":{"$error":"#REF!"}},{"$f":"$L210*CZ$28","v":{"$error":"#REF!"}},{"$f":"$L210*DA$28","v":{"$error":"#REF!"}},{"$f":"$L210*DB$28","v":{"$error":"#REF!"}},{"$f":"$L210*DC$28","v":{"$error":"#REF!"}},{"$f":"$L210*DD$28","v":{"$error":"#REF!"}},{"$f":"$L210*DE$28","v":{"$error":"#REF!"}},{"$f":"$L210*DF$28","v":{"$error":"#REF!"}},{"$f":"$L210*DG$28","v":{"$error":"#REF!"}},{"$f":"$L210*DH$28","v":{"$error":"#REF!"}},{"$f":"$L210*DI$28","v":{"$error":"#REF!"}},{"$f":"$L210*DJ$28","v":{"$error":"#REF!"}},{"$f":"$L210*DK$28","v":{"$error":"#REF!"}},{"$f":"$L210*DL$28","v":{"$error":"#REF!"}},{"$f":"$L210*DM$28","v":{"$error":"#REF!"}},{"$f":"$L210*DN$28","v":{"$error":"#REF!"}},{"$f":"$L210*DO$28","v":{"$error":"#REF!"}},{"$f":"$L210*DP$28","v":{"$error":"#REF!"}},{"$f":"$L210*DQ$28","v":{"$error":"#REF!"}},{"$f":"$L210*DR$28","v":{"$error":"#REF!"}},{"$f":"$L210*DS$28","v":{"$error":"#REF!"}},{"$f":"$L210*DT$28","v":{"$error":"#REF!"}},{"$f":"$L210*DU$28","v":{"$error":"#REF!"}},{"$f":"$L210*DV$28","v":{"$error":"#REF!"}},{"$f":"$L210*DW$28","v":{"$error":"#REF!"}},{"$f":"$L210*DX$28","v":{"$error":"#REF!"}},{"$f":"$L210*DY$28","v":{"$error":"#REF!"}},{"$f":"$L210*DZ$28","v":{"$error":"#REF!"}},{"$f":"$L210*EA$28","v":{"$error":"#REF!"}},{"$f":"$L210*EB$28","v":{"$error":"#REF!"}},{"$f":"$L210*EC$28","v":{"$error":"#REF!"}},{"$f":"$L210*ED$28","v":{"$error":"#REF!"}},{"$f":"$L210*EE$28","v":{"$error":"#REF!"}},{"$f":"$L210*EF$28","v":{"$error":"#REF!"}},{"$f":"$L210*EG$28","v":{"$error":"#REF!"}},{"$f":"$L210*EH$28","v":{"$error":"#REF!"}},{"$f":"$L210*EI$28","v":{"$error":"#REF!"}},{"$f":"$L210*EJ$28","v":{"$error":"#REF!"}},{"$f":"$L210*EK$28","v":{"$error":"#REF!"}},{"$f":"$L210*EL$28","v":{"$error":"#REF!"}},{"$f":"$L210*EM$28","v":{"$error":"#REF!"}},{"$f":"$L210*EN$28","v":{"$error":"#REF!"}},{"$f":"$L210*EO$28","v":{"$error":"#REF!"}},{"$f":"$L210*EP$28","v":{"$error":"#REF!"}},{"$f":"$L210*EQ$28","v":{"$error":"#REF!"}},{"$f":"$L210*ER$28","v":{"$error":"#REF!"}},{"$f":"$L210*ES$28","v":{"$error":"#REF!"}},{"$f":"$L210*ET$28","v":{"$error":"#REF!"}},{"$f":"$L210*EU$28","v":{"$error":"#REF!"}},{"$f":"$L210*EV$28","v":{"$error":"#REF!"}},{"$f":"$L210*EW$28","v":{"$error":"#REF!"}},{"$f":"$L210*EX$28","v":{"$error":"#REF!"}},{"$f":"$L210*EY$28","v":{"$error":"#REF!"}},{"$f":"$L210*EZ$28","v":{"$error":"#REF!"}},{"$f":"$L210*FA$28","v":{"$error":"#REF!"}},{"$f":"$L210*FB$28","v":{"$error":"#REF!"}},{"$f":"$L210*FC$28","v":{"$error":"#REF!"}},{"$f":"$L210*FD$28","v":{"$error":"#REF!"}},{"$f":"$L210*FE$28","v":{"$error":"#REF!"}},{"$f":"$L210*FF$28","v":{"$error":"#REF!"}},{"$f":"$L210*FG$28","v":{"$error":"#REF!"}},{"$f":"$L210*FH$28","v":{"$error":"#REF!"}},{"$f":"$L210*FI$28","v":{"$error":"#REF!"}},{"$f":"$L210*FJ$28","v":{"$error":"#REF!"}},{"$f":"$L210*FK$28","v":{"$error":"#REF!"}},{"$f":"$L210*FL$28","v":{"$error":"#REF!"}},{"$f":"$L210*FM$28","v":{"$error":"#REF!"}},{"$f":"$L210*FN$28","v":{"$error":"#REF!"}},{"$f":"$L210*FO$28","v":{"$error":"#REF!"}},{"$f":"$L210*FP$28","v":{"$error":"#REF!"}},{"$f":"$L210*FQ$28","v":{"$error":"#REF!"}},{"$f":"$L210*FR$28","v":{"$error":"#REF!"}},{"$f":"$L210*FS$28","v":{"$error":"#REF!"}},{"$f":"$L210*FT$28","v":{"$error":"#REF!"}},{"$f":"$L210*FU$28","v":{"$error":"#REF!"}},{"$f":"$L210*FV$28","v":{"$error":"#REF!"}},{"$f":"$L210*FW$28","v":{"$error":"#REF!"}},{"$f":"$L210*FX$28","v":{"$error":"#REF!"}},{"$f":"$L210*FY$28","v":{"$error":"#REF!"}},{"$f":"$L210*FZ$28","v":{"$error":"#REF!"}},{"$f":"$L210*GA$28","v":{"$error":"#REF!"}},{"$f":"$L210*GB$28","v":{"$error":"#REF!"}},{"$f":"$L210*GC$28","v":{"$error":"#REF!"}},{"$f":"$L210*GD$28","v":{"$error":"#REF!"}},{"$f":"$L210*GE$28","v":{"$error":"#REF!"}},{"$f":"$L210*GF$28","v":{"$error":"#REF!"}},{"$f":"$L210*GG$28","v":{"$error":"#REF!"}},{"$f":"$L210*GH$28","v":{"$error":"#REF!"}},{"$f":"$L210*GI$28","v":{"$error":"#REF!"}},{"$f":"$L210*GJ$28","v":{"$error":"#REF!"}},{"$f":"$L210*GK$28","v":{"$error":"#REF!"}},{"$f":"$L210*GL$28","v":{"$error":"#REF!"}},{"$f":"$L210*GM$28","v":{"$error":"#REF!"}},{"$f":"$L210*GN$28","v":{"$error":"#REF!"}},{"$f":"$L210*GO$28","v":{"$error":"#REF!"}},{"$f":"$L210*GP$28","v":{"$error":"#REF!"}},{"$f":"$L210*GQ$28","v":{"$error":"#REF!"}},{"$f":"$L210*GR$28","v":{"$error":"#REF!"}},{"$f":"$L210*GS$28","v":{"$error":"#REF!"}},{"$f":"$L210*GT$28","v":{"$error":"#REF!"}},{"$f":"$L210*GU$28","v":{"$error":"#REF!"}},{"$f":"$L210*GV$28","v":{"$error":"#REF!"}},{"$f":"$L210*GW$28","v":{"$error":"#REF!"}},{"$f":"$L210*GX$28","v":{"$error":"#REF!"}},{"$f":"$L210*GY$28","v":{"$error":"#REF!"}},{"$f":"$L210*GZ$28","v":{"$error":"#REF!"}},{"$f":"$L210*HA$28","v":{"$error":"#REF!"}},{"$f":"$L210*HB$28","v":{"$error":"#REF!"}},{"$f":"$L210*HC$28","v":{"$error":"#REF!"}},{"$f":"$L210*HD$28","v":{"$error":"#REF!"}},{"$f":"$L210*HE$28","v":{"$error":"#REF!"}},{"$f":"$L210*HF$28","v":{"$error":"#REF!"}},{"$f":"$L210*HG$28","v":{"$error":"#REF!"}},{"$f":"$L210*HH$28","v":{"$error":"#REF!"}},{"$f":"$L210*HI$28","v":{"$error":"#REF!"}},{"$f":"$L210*HJ$28","v":{"$error":"#REF!"}},{"$f":"$L210*HK$28","v":{"$error":"#REF!"}},{"$f":"$L210*HL$28","v":{"$error":"#REF!"}},{"$f":"$L210*HM$28","v":{"$error":"#REF!"}},{"$f":"$L210*HN$28","v":{"$error":"#REF!"}},{"$f":"$L210*HO$28","v":{"$error":"#REF!"}},{"$f":"$L210*HP$28","v":{"$error":"#REF!"}},{"$f":"$L210*HQ$28","v":{"$error":"#REF!"}},{"$f":"$L210*HR$28","v":{"$error":"#REF!"}},{"$f":"$L210*HS$28","v":{"$error":"#REF!"}},{"$f":"$L210*HT$28","v":{"$error":"#REF!"}},{"$f":"$L210*HU$28","v":{"$error":"#REF!"}},{"$f":"$L210*HV$28","v":{"$error":"#REF!"}},{"$f":"$L210*HW$28","v":{"$error":"#REF!"}},{"$f":"$L210*HX$28","v":{"$error":"#REF!"}},{"$f":"$L210*HY$28","v":{"$error":"#REF!"}},{"$f":"$L210*HZ$28","v":{"$error":"#REF!"}},{"$f":"$L210*IA$28","v":{"$error":"#REF!"}},{"$f":"$L210*IB$28","v":{"$error":"#REF!"}},{"$f":"$L210*IC$28","v":{"$error":"#REF!"}},{"$f":"$L210*ID$28","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,"Slope To Brent",null,null,null,null,null,null,"%",null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Contract Price",null,null,null,null,null,null,"$/MMBtu",null,null,null,null,null,null,{"$f":"$L215*Q$28","v":{"$error":"#REF!"}},{"$f":"$L215*R$28","v":{"$error":"#REF!"}},{"$f":"$L215*S$28","v":{"$error":"#REF!"}},{"$f":"$L215*T$28","v":{"$error":"#REF!"}},{"$f":"$L215*U$28","v":{"$error":"#REF!"}},{"$f":"$L215*V$28","v":{"$error":"#REF!"}},{"$f":"$L215*W$28","v":{"$error":"#REF!"}},{"$f":"$L215*X$28","v":{"$error":"#REF!"}},{"$f":"$L215*Y$28","v":{"$error":"#REF!"}},{"$f":"$L215*Z$28","v":{"$error":"#REF!"}},{"$f":"$L215*AA$28","v":{"$error":"#REF!"}},{"$f":"$L215*AB$28","v":{"$error":"#REF!"}},{"$f":"$L215*AC$28","v":{"$error":"#REF!"}},{"$f":"$L215*AD$28","v":{"$error":"#REF!"}},{"$f":"$L215*AE$28","v":{"$error":"#REF!"}},{"$f":"$L215*AF$28","v":{"$error":"#REF!"}},{"$f":"$L215*AG$28","v":{"$error":"#REF!"}},{"$f":"$L215*AH$28","v":{"$error":"#REF!"}},{"$f":"$L215*AI$28","v":{"$error":"#REF!"}},{"$f":"$L215*AJ$28","v":{"$error":"#REF!"}},{"$f":"$L215*AK$28","v":{"$error":"#REF!"}},{"$f":"$L215*AL$28","v":{"$error":"#REF!"}},{"$f":"$L215*AM$28","v":{"$error":"#REF!"}},{"$f":"$L215*AN$28","v":{"$error":"#REF!"}},{"$f":"$L215*AO$28","v":{"$error":"#REF!"}},{"$f":"$L215*AP$28","v":{"$error":"#REF!"}},{"$f":"$L215*AQ$28","v":{"$error":"#REF!"}},{"$f":"$L215*AR$28","v":{"$error":"#REF!"}},{"$f":"$L215*AS$28","v":{"$error":"#REF!"}},{"$f":"$L215*AT$28","v":{"$error":"#REF!"}},{"$f":"$L215*AU$28","v":{"$error":"#REF!"}},{"$f":"$L215*AV$28","v":{"$error":"#REF!"}},{"$f":"$L215*AW$28","v":{"$error":"#REF!"}},{"$f":"$L215*AX$28","v":{"$error":"#REF!"}},{"$f":"$L215*AY$28","v":{"$error":"#REF!"}},{"$f":"$L215*AZ$28","v":{"$error":"#REF!"}},{"$f":"$L215*BA$28","v":{"$error":"#REF!"}},{"$f":"$L215*BB$28","v":{"$error":"#REF!"}},{"$f":"$L215*BC$28","v":{"$error":"#REF!"}},{"$f":"$L215*BD$28","v":{"$error":"#REF!"}},{"$f":"$L215*BE$28","v":{"$error":"#REF!"}},{"$f":"$L215*BF$28","v":{"$error":"#REF!"}},{"$f":"$L215*BG$28","v":{"$error":"#REF!"}},{"$f":"$L215*BH$28","v":{"$error":"#REF!"}},{"$f":"$L215*BI$28","v":{"$error":"#REF!"}},{"$f":"$L215*BJ$28","v":{"$error":"#REF!"}},{"$f":"$L215*BK$28","v":{"$error":"#REF!"}},{"$f":"$L215*BL$28","v":{"$error":"#REF!"}},{"$f":"$L215*BM$28","v":{"$error":"#REF!"}},{"$f":"$L215*BN$28","v":{"$error":"#REF!"}},{"$f":"$L215*BO$28","v":{"$error":"#REF!"}},{"$f":"$L215*BP$28","v":{"$error":"#REF!"}},{"$f":"$L215*BQ$28","v":{"$error":"#REF!"}},{"$f":"$L215*BR$28","v":{"$error":"#REF!"}},{"$f":"$L215*BS$28","v":{"$error":"#REF!"}},{"$f":"$L215*BT$28","v":{"$error":"#REF!"}},{"$f":"$L215*BU$28","v":{"$error":"#REF!"}},{"$f":"$L215*BV$28","v":{"$error":"#REF!"}},{"$f":"$L215*BW$28","v":{"$error":"#REF!"}},{"$f":"$L215*BX$28","v":{"$error":"#REF!"}},{"$f":"$L215*BY$28","v":{"$error":"#REF!"}},{"$f":"$L215*BZ$28","v":{"$error":"#REF!"}},{"$f":"$L215*CA$28","v":{"$error":"#REF!"}},{"$f":"$L215*CB$28","v":{"$error":"#REF!"}},{"$f":"$L215*CC$28","v":{"$error":"#REF!"}},{"$f":"$L215*CD$28","v":{"$error":"#REF!"}},{"$f":"$L215*CE$28","v":{"$error":"#REF!"}},{"$f":"$L215*CF$28","v":{"$error":"#REF!"}},{"$f":"$L215*CG$28","v":{"$error":"#REF!"}},{"$f":"$L215*CH$28","v":{"$error":"#REF!"}},{"$f":"$L215*CI$28","v":{"$error":"#REF!"}},{"$f":"$L215*CJ$28","v":{"$error":"#REF!"}},{"$f":"$L215*CK$28","v":{"$error":"#REF!"}},{"$f":"$L215*CL$28","v":{"$error":"#REF!"}},{"$f":"$L215*CM$28","v":{"$error":"#REF!"}},{"$f":"$L215*CN$28","v":{"$error":"#REF!"}},{"$f":"$L215*CO$28","v":{"$error":"#REF!"}},{"$f":"$L215*CP$28","v":{"$error":"#REF!"}},{"$f":"$L215*CQ$28","v":{"$error":"#REF!"}},{"$f":"$L215*CR$28","v":{"$error":"#REF!"}},{"$f":"$L215*CS$28","v":{"$error":"#REF!"}},{"$f":"$L215*CT$28","v":{"$error":"#REF!"}},{"$f":"$L215*CU$28","v":{"$error":"#REF!"}},{"$f":"$L215*CV$28","v":{"$error":"#REF!"}},{"$f":"$L215*CW$28","v":{"$error":"#REF!"}},{"$f":"$L215*CX$28","v":{"$error":"#REF!"}},{"$f":"$L215*CY$28","v":{"$error":"#REF!"}},{"$f":"$L215*CZ$28","v":{"$error":"#REF!"}},{"$f":"$L215*DA$28","v":{"$error":"#REF!"}},{"$f":"$L215*DB$28","v":{"$error":"#REF!"}},{"$f":"$L215*DC$28","v":{"$error":"#REF!"}},{"$f":"$L215*DD$28","v":{"$error":"#REF!"}},{"$f":"$L215*DE$28","v":{"$error":"#REF!"}},{"$f":"$L215*DF$28","v":{"$error":"#REF!"}},{"$f":"$L215*DG$28","v":{"$error":"#REF!"}},{"$f":"$L215*DH$28","v":{"$error":"#REF!"}},{"$f":"$L215*DI$28","v":{"$error":"#REF!"}},{"$f":"$L215*DJ$28","v":{"$error":"#REF!"}},{"$f":"$L215*DK$28","v":{"$error":"#REF!"}},{"$f":"$L215*DL$28","v":{"$error":"#REF!"}},{"$f":"$L215*DM$28","v":{"$error":"#REF!"}},{"$f":"$L215*DN$28","v":{"$error":"#REF!"}},{"$f":"$L215*DO$28","v":{"$error":"#REF!"}},{"$f":"$L215*DP$28","v":{"$error":"#REF!"}},{"$f":"$L215*DQ$28","v":{"$error":"#REF!"}},{"$f":"$L215*DR$28","v":{"$error":"#REF!"}},{"$f":"$L215*DS$28","v":{"$error":"#REF!"}},{"$f":"$L215*DT$28","v":{"$error":"#REF!"}},{"$f":"$L215*DU$28","v":{"$error":"#REF!"}},{"$f":"$L215*DV$28","v":{"$error":"#REF!"}},{"$f":"$L215*DW$28","v":{"$error":"#REF!"}},{"$f":"$L215*DX$28","v":{"$error":"#REF!"}},{"$f":"$L215*DY$28","v":{"$error":"#REF!"}},{"$f":"$L215*DZ$28","v":{"$error":"#REF!"}},{"$f":"$L215*EA$28","v":{"$error":"#REF!"}},{"$f":"$L215*EB$28","v":{"$error":"#REF!"}},{"$f":"$L215*EC$28","v":{"$error":"#REF!"}},{"$f":"$L215*ED$28","v":{"$error":"#REF!"}},{"$f":"$L215*EE$28","v":{"$error":"#REF!"}},{"$f":"$L215*EF$28","v":{"$error":"#REF!"}},{"$f":"$L215*EG$28","v":{"$error":"#REF!"}},{"$f":"$L215*EH$28","v":{"$error":"#REF!"}},{"$f":"$L215*EI$28","v":{"$error":"#REF!"}},{"$f":"$L215*EJ$28","v":{"$error":"#REF!"}},{"$f":"$L215*EK$28","v":{"$error":"#REF!"}},{"$f":"$L215*EL$28","v":{"$error":"#REF!"}},{"$f":"$L215*EM$28","v":{"$error":"#REF!"}},{"$f":"$L215*EN$28","v":{"$error":"#REF!"}},{"$f":"$L215*EO$28","v":{"$error":"#REF!"}},{"$f":"$L215*EP$28","v":{"$error":"#REF!"}},{"$f":"$L215*EQ$28","v":{"$error":"#REF!"}},{"$f":"$L215*ER$28","v":{"$error":"#REF!"}},{"$f":"$L215*ES$28","v":{"$error":"#REF!"}},{"$f":"$L215*ET$28","v":{"$error":"#REF!"}},{"$f":"$L215*EU$28","v":{"$error":"#REF!"}},{"$f":"$L215*EV$28","v":{"$error":"#REF!"}},{"$f":"$L215*EW$28","v":{"$error":"#REF!"}},{"$f":"$L215*EX$28","v":{"$error":"#REF!"}},{"$f":"$L215*EY$28","v":{"$error":"#REF!"}},{"$f":"$L215*EZ$28","v":{"$error":"#REF!"}},{"$f":"$L215*FA$28","v":{"$error":"#REF!"}},{"$f":"$L215*FB$28","v":{"$error":"#REF!"}},{"$f":"$L215*FC$28","v":{"$error":"#REF!"}},{"$f":"$L215*FD$28","v":{"$error":"#REF!"}},{"$f":"$L215*FE$28","v":{"$error":"#REF!"}},{"$f":"$L215*FF$28","v":{"$error":"#REF!"}},{"$f":"$L215*FG$28","v":{"$error":"#REF!"}},{"$f":"$L215*FH$28","v":{"$error":"#REF!"}},{"$f":"$L215*FI$28","v":{"$error":"#REF!"}},{"$f":"$L215*FJ$28","v":{"$error":"#REF!"}},{"$f":"$L215*FK$28","v":{"$error":"#REF!"}},{"$f":"$L215*FL$28","v":{"$error":"#REF!"}},{"$f":"$L215*FM$28","v":{"$error":"#REF!"}},{"$f":"$L215*FN$28","v":{"$error":"#REF!"}},{"$f":"$L215*FO$28","v":{"$error":"#REF!"}},{"$f":"$L215*FP$28","v":{"$error":"#REF!"}},{"$f":"$L215*FQ$28","v":{"$error":"#REF!"}},{"$f":"$L215*FR$28","v":{"$error":"#REF!"}},{"$f":"$L215*FS$28","v":{"$error":"#REF!"}},{"$f":"$L215*FT$28","v":{"$error":"#REF!"}},{"$f":"$L215*FU$28","v":{"$error":"#REF!"}},{"$f":"$L215*FV$28","v":{"$error":"#REF!"}},{"$f":"$L215*FW$28","v":{"$error":"#REF!"}},{"$f":"$L215*FX$28","v":{"$error":"#REF!"}},{"$f":"$L215*FY$28","v":{"$error":"#REF!"}},{"$f":"$L215*FZ$28","v":{"$error":"#REF!"}},{"$f":"$L215*GA$28","v":{"$error":"#REF!"}},{"$f":"$L215*GB$28","v":{"$error":"#REF!"}},{"$f":"$L215*GC$28","v":{"$error":"#REF!"}},{"$f":"$L215*GD$28","v":{"$error":"#REF!"}},{"$f":"$L215*GE$28","v":{"$error":"#REF!"}},{"$f":"$L215*GF$28","v":{"$error":"#REF!"}},{"$f":"$L215*GG$28","v":{"$error":"#REF!"}},{"$f":"$L215*GH$28","v":{"$error":"#REF!"}},{"$f":"$L215*GI$28","v":{"$error":"#REF!"}},{"$f":"$L215*GJ$28","v":{"$error":"#REF!"}},{"$f":"$L215*GK$28","v":{"$error":"#REF!"}},{"$f":"$L215*GL$28","v":{"$error":"#REF!"}},{"$f":"$L215*GM$28","v":{"$error":"#REF!"}},{"$f":"$L215*GN$28","v":{"$error":"#REF!"}},{"$f":"$L215*GO$28","v":{"$error":"#REF!"}},{"$f":"$L215*GP$28","v":{"$error":"#REF!"}},{"$f":"$L215*GQ$28","v":{"$error":"#REF!"}},{"$f":"$L215*GR$28","v":{"$error":"#REF!"}},{"$f":"$L215*GS$28","v":{"$error":"#REF!"}},{"$f":"$L215*GT$28","v":{"$error":"#REF!"}},{"$f":"$L215*GU$28","v":{"$error":"#REF!"}},{"$f":"$L215*GV$28","v":{"$error":"#REF!"}},{"$f":"$L215*GW$28","v":{"$error":"#REF!"}},{"$f":"$L215*GX$28","v":{"$error":"#REF!"}},{"$f":"$L215*GY$28","v":{"$error":"#REF!"}},{"$f":"$L215*GZ$28","v":{"$error":"#REF!"}},{"$f":"$L215*HA$28","v":{"$error":"#REF!"}},{"$f":"$L215*HB$28","v":{"$error":"#REF!"}},{"$f":"$L215*HC$28","v":{"$error":"#REF!"}},{"$f":"$L215*HD$28","v":{"$error":"#REF!"}},{"$f":"$L215*HE$28","v":{"$error":"#REF!"}},{"$f":"$L215*HF$28","v":{"$error":"#REF!"}},{"$f":"$L215*HG$28","v":{"$error":"#REF!"}},{"$f":"$L215*HH$28","v":{"$error":"#REF!"}},{"$f":"$L215*HI$28","v":{"$error":"#REF!"}},{"$f":"$L215*HJ$28","v":{"$error":"#REF!"}},{"$f":"$L215*HK$28","v":{"$error":"#REF!"}},{"$f":"$L215*HL$28","v":{"$error":"#REF!"}},{"$f":"$L215*HM$28","v":{"$error":"#REF!"}},{"$f":"$L215*HN$28","v":{"$error":"#REF!"}},{"$f":"$L215*HO$28","v":{"$error":"#REF!"}},{"$f":"$L215*HP$28","v":{"$error":"#REF!"}},{"$f":"$L215*HQ$28","v":{"$error":"#REF!"}},{"$f":"$L215*HR$28","v":{"$error":"#REF!"}},{"$f":"$L215*HS$28","v":{"$error":"#REF!"}},{"$f":"$L215*HT$28","v":{"$error":"#REF!"}},{"$f":"$L215*HU$28","v":{"$error":"#REF!"}},{"$f":"$L215*HV$28","v":{"$error":"#REF!"}},{"$f":"$L215*HW$28","v":{"$error":"#REF!"}},{"$f":"$L215*HX$28","v":{"$error":"#REF!"}},{"$f":"$L215*HY$28","v":{"$error":"#REF!"}},{"$f":"$L215*HZ$28","v":{"$error":"#REF!"}},{"$f":"$L215*IA$28","v":{"$error":"#REF!"}},{"$f":"$L215*IB$28","v":{"$error":"#REF!"}},{"$f":"$L215*IC$28","v":{"$error":"#REF!"}},{"$f":"$L215*ID$28","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,"Slope To Brent",null,null,null,null,null,null,"%",null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Contract Price",null,null,null,null,null,null,"$/MMBtu",null,null,null,null,null,null,{"$f":"$L220*Q$28","v":{"$error":"#REF!"}},{"$f":"$L220*R$28","v":{"$error":"#REF!"}},{"$f":"$L220*S$28","v":{"$error":"#REF!"}},{"$f":"$L220*T$28","v":{"$error":"#REF!"}},{"$f":"$L220*U$28","v":{"$error":"#REF!"}},{"$f":"$L220*V$28","v":{"$error":"#REF!"}},{"$f":"$L220*W$28","v":{"$error":"#REF!"}},{"$f":"$L220*X$28","v":{"$error":"#REF!"}},{"$f":"$L220*Y$28","v":{"$error":"#REF!"}},{"$f":"$L220*Z$28","v":{"$error":"#REF!"}},{"$f":"$L220*AA$28","v":{"$error":"#REF!"}},{"$f":"$L220*AB$28","v":{"$error":"#REF!"}},{"$f":"$L220*AC$28","v":{"$error":"#REF!"}},{"$f":"$L220*AD$28","v":{"$error":"#REF!"}},{"$f":"$L220*AE$28","v":{"$error":"#REF!"}},{"$f":"$L220*AF$28","v":{"$error":"#REF!"}},{"$f":"$L220*AG$28","v":{"$error":"#REF!"}},{"$f":"$L220*AH$28","v":{"$error":"#REF!"}},{"$f":"$L220*AI$28","v":{"$error":"#REF!"}},{"$f":"$L220*AJ$28","v":{"$error":"#REF!"}},{"$f":"$L220*AK$28","v":{"$error":"#REF!"}},{"$f":"$L220*AL$28","v":{"$error":"#REF!"}},{"$f":"$L220*AM$28","v":{"$error":"#REF!"}},{"$f":"$L220*AN$28","v":{"$error":"#REF!"}},{"$f":"$L220*AO$28","v":{"$error":"#REF!"}},{"$f":"$L220*AP$28","v":{"$error":"#REF!"}},{"$f":"$L220*AQ$28","v":{"$error":"#REF!"}},{"$f":"$L220*AR$28","v":{"$error":"#REF!"}},{"$f":"$L220*AS$28","v":{"$error":"#REF!"}},{"$f":"$L220*AT$28","v":{"$error":"#REF!"}},{"$f":"$L220*AU$28","v":{"$error":"#REF!"}},{"$f":"$L220*AV$28","v":{"$error":"#REF!"}},{"$f":"$L220*AW$28","v":{"$error":"#REF!"}},{"$f":"$L220*AX$28","v":{"$error":"#REF!"}},{"$f":"$L220*AY$28","v":{"$error":"#REF!"}},{"$f":"$L220*AZ$28","v":{"$error":"#REF!"}},{"$f":"$L220*BA$28","v":{"$error":"#REF!"}},{"$f":"$L220*BB$28","v":{"$error":"#REF!"}},{"$f":"$L220*BC$28","v":{"$error":"#REF!"}},{"$f":"$L220*BD$28","v":{"$error":"#REF!"}},{"$f":"$L220*BE$28","v":{"$error":"#REF!"}},{"$f":"$L220*BF$28","v":{"$error":"#REF!"}},{"$f":"$L220*BG$28","v":{"$error":"#REF!"}},{"$f":"$L220*BH$28","v":{"$error":"#REF!"}},{"$f":"$L220*BI$28","v":{"$error":"#REF!"}},{"$f":"$L220*BJ$28","v":{"$error":"#REF!"}},{"$f":"$L220*BK$28","v":{"$error":"#REF!"}},{"$f":"$L220*BL$28","v":{"$error":"#REF!"}},{"$f":"$L220*BM$28","v":{"$error":"#REF!"}},{"$f":"$L220*BN$28","v":{"$error":"#REF!"}},{"$f":"$L220*BO$28","v":{"$error":"#REF!"}},{"$f":"$L220*BP$28","v":{"$error":"#REF!"}},{"$f":"$L220*BQ$28","v":{"$error":"#REF!"}},{"$f":"$L220*BR$28","v":{"$error":"#REF!"}},{"$f":"$L220*BS$28","v":{"$error":"#REF!"}},{"$f":"$L220*BT$28","v":{"$error":"#REF!"}},{"$f":"$L220*BU$28","v":{"$error":"#REF!"}},{"$f":"$L220*BV$28","v":{"$error":"#REF!"}},{"$f":"$L220*BW$28","v":{"$error":"#REF!"}},{"$f":"$L220*BX$28","v":{"$error":"#REF!"}},{"$f":"$L220*BY$28","v":{"$error":"#REF!"}},{"$f":"$L220*BZ$28","v":{"$error":"#REF!"}},{"$f":"$L220*CA$28","v":{"$error":"#REF!"}},{"$f":"$L220*CB$28","v":{"$error":"#REF!"}},{"$f":"$L220*CC$28","v":{"$error":"#REF!"}},{"$f":"$L220*CD$28","v":{"$error":"#REF!"}},{"$f":"$L220*CE$28","v":{"$error":"#REF!"}},{"$f":"$L220*CF$28","v":{"$error":"#REF!"}},{"$f":"$L220*CG$28","v":{"$error":"#REF!"}},{"$f":"$L220*CH$28","v":{"$error":"#REF!"}},{"$f":"$L220*CI$28","v":{"$error":"#REF!"}},{"$f":"$L220*CJ$28","v":{"$error":"#REF!"}},{"$f":"$L220*CK$28","v":{"$error":"#REF!"}},{"$f":"$L220*CL$28","v":{"$error":"#REF!"}},{"$f":"$L220*CM$28","v":{"$error":"#REF!"}},{"$f":"$L220*CN$28","v":{"$error":"#REF!"}},{"$f":"$L220*CO$28","v":{"$error":"#REF!"}},{"$f":"$L220*CP$28","v":{"$error":"#REF!"}},{"$f":"$L220*CQ$28","v":{"$error":"#REF!"}},{"$f":"$L220*CR$28","v":{"$error":"#REF!"}},{"$f":"$L220*CS$28","v":{"$error":"#REF!"}},{"$f":"$L220*CT$28","v":{"$error":"#REF!"}},{"$f":"$L220*CU$28","v":{"$error":"#REF!"}},{"$f":"$L220*CV$28","v":{"$error":"#REF!"}},{"$f":"$L220*CW$28","v":{"$error":"#REF!"}},{"$f":"$L220*CX$28","v":{"$error":"#REF!"}},{"$f":"$L220*CY$28","v":{"$error":"#REF!"}},{"$f":"$L220*CZ$28","v":{"$error":"#REF!"}},{"$f":"$L220*DA$28","v":{"$error":"#REF!"}},{"$f":"$L220*DB$28","v":{"$error":"#REF!"}},{"$f":"$L220*DC$28","v":{"$error":"#REF!"}},{"$f":"$L220*DD$28","v":{"$error":"#REF!"}},{"$f":"$L220*DE$28","v":{"$error":"#REF!"}},{"$f":"$L220*DF$28","v":{"$error":"#REF!"}},{"$f":"$L220*DG$28","v":{"$error":"#REF!"}},{"$f":"$L220*DH$28","v":{"$error":"#REF!"}},{"$f":"$L220*DI$28","v":{"$error":"#REF!"}},{"$f":"$L220*DJ$28","v":{"$error":"#REF!"}},{"$f":"$L220*DK$28","v":{"$error":"#REF!"}},{"$f":"$L220*DL$28","v":{"$error":"#REF!"}},{"$f":"$L220*DM$28","v":{"$error":"#REF!"}},{"$f":"$L220*DN$28","v":{"$error":"#REF!"}},{"$f":"$L220*DO$28","v":{"$error":"#REF!"}},{"$f":"$L220*DP$28","v":{"$error":"#REF!"}},{"$f":"$L220*DQ$28","v":{"$error":"#REF!"}},{"$f":"$L220*DR$28","v":{"$error":"#REF!"}},{"$f":"$L220*DS$28","v":{"$error":"#REF!"}},{"$f":"$L220*DT$28","v":{"$error":"#REF!"}},{"$f":"$L220*DU$28","v":{"$error":"#REF!"}},{"$f":"$L220*DV$28","v":{"$error":"#REF!"}},{"$f":"$L220*DW$28","v":{"$error":"#REF!"}},{"$f":"$L220*DX$28","v":{"$error":"#REF!"}},{"$f":"$L220*DY$28","v":{"$error":"#REF!"}},{"$f":"$L220*DZ$28","v":{"$error":"#REF!"}},{"$f":"$L220*EA$28","v":{"$error":"#REF!"}},{"$f":"$L220*EB$28","v":{"$error":"#REF!"}},{"$f":"$L220*EC$28","v":{"$error":"#REF!"}},{"$f":"$L220*ED$28","v":{"$error":"#REF!"}},{"$f":"$L220*EE$28","v":{"$error":"#REF!"}},{"$f":"$L220*EF$28","v":{"$error":"#REF!"}},{"$f":"$L220*EG$28","v":{"$error":"#REF!"}},{"$f":"$L220*EH$28","v":{"$error":"#REF!"}},{"$f":"$L220*EI$28","v":{"$error":"#REF!"}},{"$f":"$L220*EJ$28","v":{"$error":"#REF!"}},{"$f":"$L220*EK$28","v":{"$error":"#REF!"}},{"$f":"$L220*EL$28","v":{"$error":"#REF!"}},{"$f":"$L220*EM$28","v":{"$error":"#REF!"}},{"$f":"$L220*EN$28","v":{"$error":"#REF!"}},{"$f":"$L220*EO$28","v":{"$error":"#REF!"}},{"$f":"$L220*EP$28","v":{"$error":"#REF!"}},{"$f":"$L220*EQ$28","v":{"$error":"#REF!"}},{"$f":"$L220*ER$28","v":{"$error":"#REF!"}},{"$f":"$L220*ES$28","v":{"$error":"#REF!"}},{"$f":"$L220*ET$28","v":{"$error":"#REF!"}},{"$f":"$L220*EU$28","v":{"$error":"#REF!"}},{"$f":"$L220*EV$28","v":{"$error":"#REF!"}},{"$f":"$L220*EW$28","v":{"$error":"#REF!"}},{"$f":"$L220*EX$28","v":{"$error":"#REF!"}},{"$f":"$L220*EY$28","v":{"$error":"#REF!"}},{"$f":"$L220*EZ$28","v":{"$error":"#REF!"}},{"$f":"$L220*FA$28","v":{"$error":"#REF!"}},{"$f":"$L220*FB$28","v":{"$error":"#REF!"}},{"$f":"$L220*FC$28","v":{"$error":"#REF!"}},{"$f":"$L220*FD$28","v":{"$error":"#REF!"}},{"$f":"$L220*FE$28","v":{"$error":"#REF!"}},{"$f":"$L220*FF$28","v":{"$error":"#REF!"}},{"$f":"$L220*FG$28","v":{"$error":"#REF!"}},{"$f":"$L220*FH$28","v":{"$error":"#REF!"}},{"$f":"$L220*FI$28","v":{"$error":"#REF!"}},{"$f":"$L220*FJ$28","v":{"$error":"#REF!"}},{"$f":"$L220*FK$28","v":{"$error":"#REF!"}},{"$f":"$L220*FL$28","v":{"$error":"#REF!"}},{"$f":"$L220*FM$28","v":{"$error":"#REF!"}},{"$f":"$L220*FN$28","v":{"$error":"#REF!"}},{"$f":"$L220*FO$28","v":{"$error":"#REF!"}},{"$f":"$L220*FP$28","v":{"$error":"#REF!"}},{"$f":"$L220*FQ$28","v":{"$error":"#REF!"}},{"$f":"$L220*FR$28","v":{"$error":"#REF!"}},{"$f":"$L220*FS$28","v":{"$error":"#REF!"}},{"$f":"$L220*FT$28","v":{"$error":"#REF!"}},{"$f":"$L220*FU$28","v":{"$error":"#REF!"}},{"$f":"$L220*FV$28","v":{"$error":"#REF!"}},{"$f":"$L220*FW$28","v":{"$error":"#REF!"}},{"$f":"$L220*FX$28","v":{"$error":"#REF!"}},{"$f":"$L220*FY$28","v":{"$error":"#REF!"}},{"$f":"$L220*FZ$28","v":{"$error":"#REF!"}},{"$f":"$L220*GA$28","v":{"$error":"#REF!"}},{"$f":"$L220*GB$28","v":{"$error":"#REF!"}},{"$f":"$L220*GC$28","v":{"$error":"#REF!"}},{"$f":"$L220*GD$28","v":{"$error":"#REF!"}},{"$f":"$L220*GE$28","v":{"$error":"#REF!"}},{"$f":"$L220*GF$28","v":{"$error":"#REF!"}},{"$f":"$L220*GG$28","v":{"$error":"#REF!"}},{"$f":"$L220*GH$28","v":{"$error":"#REF!"}},{"$f":"$L220*GI$28","v":{"$error":"#REF!"}},{"$f":"$L220*GJ$28","v":{"$error":"#REF!"}},{"$f":"$L220*GK$28","v":{"$error":"#REF!"}},{"$f":"$L220*GL$28","v":{"$error":"#REF!"}},{"$f":"$L220*GM$28","v":{"$error":"#REF!"}},{"$f":"$L220*GN$28","v":{"$error":"#REF!"}},{"$f":"$L220*GO$28","v":{"$error":"#REF!"}},{"$f":"$L220*GP$28","v":{"$error":"#REF!"}},{"$f":"$L220*GQ$28","v":{"$error":"#REF!"}},{"$f":"$L220*GR$28","v":{"$error":"#REF!"}},{"$f":"$L220*GS$28","v":{"$error":"#REF!"}},{"$f":"$L220*GT$28","v":{"$error":"#REF!"}},{"$f":"$L220*GU$28","v":{"$error":"#REF!"}},{"$f":"$L220*GV$28","v":{"$error":"#REF!"}},{"$f":"$L220*GW$28","v":{"$error":"#REF!"}},{"$f":"$L220*GX$28","v":{"$error":"#REF!"}},{"$f":"$L220*GY$28","v":{"$error":"#REF!"}},{"$f":"$L220*GZ$28","v":{"$error":"#REF!"}},{"$f":"$L220*HA$28","v":{"$error":"#REF!"}},{"$f":"$L220*HB$28","v":{"$error":"#REF!"}},{"$f":"$L220*HC$28","v":{"$error":"#REF!"}},{"$f":"$L220*HD$28","v":{"$error":"#REF!"}},{"$f":"$L220*HE$28","v":{"$error":"#REF!"}},{"$f":"$L220*HF$28","v":{"$error":"#REF!"}},{"$f":"$L220*HG$28","v":{"$error":"#REF!"}},{"$f":"$L220*HH$28","v":{"$error":"#REF!"}},{"$f":"$L220*HI$28","v":{"$error":"#REF!"}},{"$f":"$L220*HJ$28","v":{"$error":"#REF!"}},{"$f":"$L220*HK$28","v":{"$error":"#REF!"}},{"$f":"$L220*HL$28","v":{"$error":"#REF!"}},{"$f":"$L220*HM$28","v":{"$error":"#REF!"}},{"$f":"$L220*HN$28","v":{"$error":"#REF!"}},{"$f":"$L220*HO$28","v":{"$error":"#REF!"}},{"$f":"$L220*HP$28","v":{"$error":"#REF!"}},{"$f":"$L220*HQ$28","v":{"$error":"#REF!"}},{"$f":"$L220*HR$28","v":{"$error":"#REF!"}},{"$f":"$L220*HS$28","v":{"$error":"#REF!"}},{"$f":"$L220*HT$28","v":{"$error":"#REF!"}},{"$f":"$L220*HU$28","v":{"$error":"#REF!"}},{"$f":"$L220*HV$28","v":{"$error":"#REF!"}},{"$f":"$L220*HW$28","v":{"$error":"#REF!"}},{"$f":"$L220*HX$28","v":{"$error":"#REF!"}},{"$f":"$L220*HY$28","v":{"$error":"#REF!"}},{"$f":"$L220*HZ$28","v":{"$error":"#REF!"}},{"$f":"$L220*IA$28","v":{"$error":"#REF!"}},{"$f":"$L220*IB$28","v":{"$error":"#REF!"}},{"$f":"$L220*IC$28","v":{"$error":"#REF!"}},{"$f":"$L220*ID$28","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,"Slope To Brent",null,null,null,null,null,null,"%",null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Contract Price",null,null,null,null,null,null,"$/MMBtu",null,null,null,null,null,null,{"$f":"$L225*Q$28","v":{"$error":"#REF!"}},{"$f":"$L225*R$28","v":{"$error":"#REF!"}},{"$f":"$L225*S$28","v":{"$error":"#REF!"}},{"$f":"$L225*T$28","v":{"$error":"#REF!"}},{"$f":"$L225*U$28","v":{"$error":"#REF!"}},{"$f":"$L225*V$28","v":{"$error":"#REF!"}},{"$f":"$L225*W$28","v":{"$error":"#REF!"}},{"$f":"$L225*X$28","v":{"$error":"#REF!"}},{"$f":"$L225*Y$28","v":{"$error":"#REF!"}},{"$f":"$L225*Z$28","v":{"$error":"#REF!"}},{"$f":"$L225*AA$28","v":{"$error":"#REF!"}},{"$f":"$L225*AB$28","v":{"$error":"#REF!"}},{"$f":"$L225*AC$28","v":{"$error":"#REF!"}},{"$f":"$L225*AD$28","v":{"$error":"#REF!"}},{"$f":"$L225*AE$28","v":{"$error":"#REF!"}},{"$f":"$L225*AF$28","v":{"$error":"#REF!"}},{"$f":"$L225*AG$28","v":{"$error":"#REF!"}},{"$f":"$L225*AH$28","v":{"$error":"#REF!"}},{"$f":"$L225*AI$28","v":{"$error":"#REF!"}},{"$f":"$L225*AJ$28","v":{"$error":"#REF!"}},{"$f":"$L225*AK$28","v":{"$error":"#REF!"}},{"$f":"$L225*AL$28","v":{"$error":"#REF!"}},{"$f":"$L225*AM$28","v":{"$error":"#REF!"}},{"$f":"$L225*AN$28","v":{"$error":"#REF!"}},{"$f":"$L225*AO$28","v":{"$error":"#REF!"}},{"$f":"$L225*AP$28","v":{"$error":"#REF!"}},{"$f":"$L225*AQ$28","v":{"$error":"#REF!"}},{"$f":"$L225*AR$28","v":{"$error":"#REF!"}},{"$f":"$L225*AS$28","v":{"$error":"#REF!"}},{"$f":"$L225*AT$28","v":{"$error":"#REF!"}},{"$f":"$L225*AU$28","v":{"$error":"#REF!"}},{"$f":"$L225*AV$28","v":{"$error":"#REF!"}},{"$f":"$L225*AW$28","v":{"$error":"#REF!"}},{"$f":"$L225*AX$28","v":{"$error":"#REF!"}},{"$f":"$L225*AY$28","v":{"$error":"#REF!"}},{"$f":"$L225*AZ$28","v":{"$error":"#REF!"}},{"$f":"$L225*BA$28","v":{"$error":"#REF!"}},{"$f":"$L225*BB$28","v":{"$error":"#REF!"}},{"$f":"$L225*BC$28","v":{"$error":"#REF!"}},{"$f":"$L225*BD$28","v":{"$error":"#REF!"}},{"$f":"$L225*BE$28","v":{"$error":"#REF!"}},{"$f":"$L225*BF$28","v":{"$error":"#REF!"}},{"$f":"$L225*BG$28","v":{"$error":"#REF!"}},{"$f":"$L225*BH$28","v":{"$error":"#REF!"}},{"$f":"$L225*BI$28","v":{"$error":"#REF!"}},{"$f":"$L225*BJ$28","v":{"$error":"#REF!"}},{"$f":"$L225*BK$28","v":{"$error":"#REF!"}},{"$f":"$L225*BL$28","v":{"$error":"#REF!"}},{"$f":"$L225*BM$28","v":{"$error":"#REF!"}},{"$f":"$L225*BN$28","v":{"$error":"#REF!"}},{"$f":"$L225*BO$28","v":{"$error":"#REF!"}},{"$f":"$L225*BP$28","v":{"$error":"#REF!"}},{"$f":"$L225*BQ$28","v":{"$error":"#REF!"}},{"$f":"$L225*BR$28","v":{"$error":"#REF!"}},{"$f":"$L225*BS$28","v":{"$error":"#REF!"}},{"$f":"$L225*BT$28","v":{"$error":"#REF!"}},{"$f":"$L225*BU$28","v":{"$error":"#REF!"}},{"$f":"$L225*BV$28","v":{"$error":"#REF!"}},{"$f":"$L225*BW$28","v":{"$error":"#REF!"}},{"$f":"$L225*BX$28","v":{"$error":"#REF!"}},{"$f":"$L225*BY$28","v":{"$error":"#REF!"}},{"$f":"$L225*BZ$28","v":{"$error":"#REF!"}},{"$f":"$L225*CA$28","v":{"$error":"#REF!"}},{"$f":"$L225*CB$28","v":{"$error":"#REF!"}},{"$f":"$L225*CC$28","v":{"$error":"#REF!"}},{"$f":"$L225*CD$28","v":{"$error":"#REF!"}},{"$f":"$L225*CE$28","v":{"$error":"#REF!"}},{"$f":"$L225*CF$28","v":{"$error":"#REF!"}},{"$f":"$L225*CG$28","v":{"$error":"#REF!"}},{"$f":"$L225*CH$28","v":{"$error":"#REF!"}},{"$f":"$L225*CI$28","v":{"$error":"#REF!"}},{"$f":"$L225*CJ$28","v":{"$error":"#REF!"}},{"$f":"$L225*CK$28","v":{"$error":"#REF!"}},{"$f":"$L225*CL$28","v":{"$error":"#REF!"}},{"$f":"$L225*CM$28","v":{"$error":"#REF!"}},{"$f":"$L225*CN$28","v":{"$error":"#REF!"}},{"$f":"$L225*CO$28","v":{"$error":"#REF!"}},{"$f":"$L225*CP$28","v":{"$error":"#REF!"}},{"$f":"$L225*CQ$28","v":{"$error":"#REF!"}},{"$f":"$L225*CR$28","v":{"$error":"#REF!"}},{"$f":"$L225*CS$28","v":{"$error":"#REF!"}},{"$f":"$L225*CT$28","v":{"$error":"#REF!"}},{"$f":"$L225*CU$28","v":{"$error":"#REF!"}},{"$f":"$L225*CV$28","v":{"$error":"#REF!"}},{"$f":"$L225*CW$28","v":{"$error":"#REF!"}},{"$f":"$L225*CX$28","v":{"$error":"#REF!"}},{"$f":"$L225*CY$28","v":{"$error":"#REF!"}},{"$f":"$L225*CZ$28","v":{"$error":"#REF!"}},{"$f":"$L225*DA$28","v":{"$error":"#REF!"}},{"$f":"$L225*DB$28","v":{"$error":"#REF!"}},{"$f":"$L225*DC$28","v":{"$error":"#REF!"}},{"$f":"$L225*DD$28","v":{"$error":"#REF!"}},{"$f":"$L225*DE$28","v":{"$error":"#REF!"}},{"$f":"$L225*DF$28","v":{"$error":"#REF!"}},{"$f":"$L225*DG$28","v":{"$error":"#REF!"}},{"$f":"$L225*DH$28","v":{"$error":"#REF!"}},{"$f":"$L225*DI$28","v":{"$error":"#REF!"}},{"$f":"$L225*DJ$28","v":{"$error":"#REF!"}},{"$f":"$L225*DK$28","v":{"$error":"#REF!"}},{"$f":"$L225*DL$28","v":{"$error":"#REF!"}},{"$f":"$L225*DM$28","v":{"$error":"#REF!"}},{"$f":"$L225*DN$28","v":{"$error":"#REF!"}},{"$f":"$L225*DO$28","v":{"$error":"#REF!"}},{"$f":"$L225*DP$28","v":{"$error":"#REF!"}},{"$f":"$L225*DQ$28","v":{"$error":"#REF!"}},{"$f":"$L225*DR$28","v":{"$error":"#REF!"}},{"$f":"$L225*DS$28","v":{"$error":"#REF!"}},{"$f":"$L225*DT$28","v":{"$error":"#REF!"}},{"$f":"$L225*DU$28","v":{"$error":"#REF!"}},{"$f":"$L225*DV$28","v":{"$error":"#REF!"}},{"$f":"$L225*DW$28","v":{"$error":"#REF!"}},{"$f":"$L225*DX$28","v":{"$error":"#REF!"}},{"$f":"$L225*DY$28","v":{"$error":"#REF!"}},{"$f":"$L225*DZ$28","v":{"$error":"#REF!"}},{"$f":"$L225*EA$28","v":{"$error":"#REF!"}},{"$f":"$L225*EB$28","v":{"$error":"#REF!"}},{"$f":"$L225*EC$28","v":{"$error":"#REF!"}},{"$f":"$L225*ED$28","v":{"$error":"#REF!"}},{"$f":"$L225*EE$28","v":{"$error":"#REF!"}},{"$f":"$L225*EF$28","v":{"$error":"#REF!"}},{"$f":"$L225*EG$28","v":{"$error":"#REF!"}},{"$f":"$L225*EH$28","v":{"$error":"#REF!"}},{"$f":"$L225*EI$28","v":{"$error":"#REF!"}},{"$f":"$L225*EJ$28","v":{"$error":"#REF!"}},{"$f":"$L225*EK$28","v":{"$error":"#REF!"}},{"$f":"$L225*EL$28","v":{"$error":"#REF!"}},{"$f":"$L225*EM$28","v":{"$error":"#REF!"}},{"$f":"$L225*EN$28","v":{"$error":"#REF!"}},{"$f":"$L225*EO$28","v":{"$error":"#REF!"}},{"$f":"$L225*EP$28","v":{"$error":"#REF!"}},{"$f":"$L225*EQ$28","v":{"$error":"#REF!"}},{"$f":"$L225*ER$28","v":{"$error":"#REF!"}},{"$f":"$L225*ES$28","v":{"$error":"#REF!"}},{"$f":"$L225*ET$28","v":{"$error":"#REF!"}},{"$f":"$L225*EU$28","v":{"$error":"#REF!"}},{"$f":"$L225*EV$28","v":{"$error":"#REF!"}},{"$f":"$L225*EW$28","v":{"$error":"#REF!"}},{"$f":"$L225*EX$28","v":{"$error":"#REF!"}},{"$f":"$L225*EY$28","v":{"$error":"#REF!"}},{"$f":"$L225*EZ$28","v":{"$error":"#REF!"}},{"$f":"$L225*FA$28","v":{"$error":"#REF!"}},{"$f":"$L225*FB$28","v":{"$error":"#REF!"}},{"$f":"$L225*FC$28","v":{"$error":"#REF!"}},{"$f":"$L225*FD$28","v":{"$error":"#REF!"}},{"$f":"$L225*FE$28","v":{"$error":"#REF!"}},{"$f":"$L225*FF$28","v":{"$error":"#REF!"}},{"$f":"$L225*FG$28","v":{"$error":"#REF!"}},{"$f":"$L225*FH$28","v":{"$error":"#REF!"}},{"$f":"$L225*FI$28","v":{"$error":"#REF!"}},{"$f":"$L225*FJ$28","v":{"$error":"#REF!"}},{"$f":"$L225*FK$28","v":{"$error":"#REF!"}},{"$f":"$L225*FL$28","v":{"$error":"#REF!"}},{"$f":"$L225*FM$28","v":{"$error":"#REF!"}},{"$f":"$L225*FN$28","v":{"$error":"#REF!"}},{"$f":"$L225*FO$28","v":{"$error":"#REF!"}},{"$f":"$L225*FP$28","v":{"$error":"#REF!"}},{"$f":"$L225*FQ$28","v":{"$error":"#REF!"}},{"$f":"$L225*FR$28","v":{"$error":"#REF!"}},{"$f":"$L225*FS$28","v":{"$error":"#REF!"}},{"$f":"$L225*FT$28","v":{"$error":"#REF!"}},{"$f":"$L225*FU$28","v":{"$error":"#REF!"}},{"$f":"$L225*FV$28","v":{"$error":"#REF!"}},{"$f":"$L225*FW$28","v":{"$error":"#REF!"}},{"$f":"$L225*FX$28","v":{"$error":"#REF!"}},{"$f":"$L225*FY$28","v":{"$error":"#REF!"}},{"$f":"$L225*FZ$28","v":{"$error":"#REF!"}},{"$f":"$L225*GA$28","v":{"$error":"#REF!"}},{"$f":"$L225*GB$28","v":{"$error":"#REF!"}},{"$f":"$L225*GC$28","v":{"$error":"#REF!"}},{"$f":"$L225*GD$28","v":{"$error":"#REF!"}},{"$f":"$L225*GE$28","v":{"$error":"#REF!"}},{"$f":"$L225*GF$28","v":{"$error":"#REF!"}},{"$f":"$L225*GG$28","v":{"$error":"#REF!"}},{"$f":"$L225*GH$28","v":{"$error":"#REF!"}},{"$f":"$L225*GI$28","v":{"$error":"#REF!"}},{"$f":"$L225*GJ$28","v":{"$error":"#REF!"}},{"$f":"$L225*GK$28","v":{"$error":"#REF!"}},{"$f":"$L225*GL$28","v":{"$error":"#REF!"}},{"$f":"$L225*GM$28","v":{"$error":"#REF!"}},{"$f":"$L225*GN$28","v":{"$error":"#REF!"}},{"$f":"$L225*GO$28","v":{"$error":"#REF!"}},{"$f":"$L225*GP$28","v":{"$error":"#REF!"}},{"$f":"$L225*GQ$28","v":{"$error":"#REF!"}},{"$f":"$L225*GR$28","v":{"$error":"#REF!"}},{"$f":"$L225*GS$28","v":{"$error":"#REF!"}},{"$f":"$L225*GT$28","v":{"$error":"#REF!"}},{"$f":"$L225*GU$28","v":{"$error":"#REF!"}},{"$f":"$L225*GV$28","v":{"$error":"#REF!"}},{"$f":"$L225*GW$28","v":{"$error":"#REF!"}},{"$f":"$L225*GX$28","v":{"$error":"#REF!"}},{"$f":"$L225*GY$28","v":{"$error":"#REF!"}},{"$f":"$L225*GZ$28","v":{"$error":"#REF!"}},{"$f":"$L225*HA$28","v":{"$error":"#REF!"}},{"$f":"$L225*HB$28","v":{"$error":"#REF!"}},{"$f":"$L225*HC$28","v":{"$error":"#REF!"}},{"$f":"$L225*HD$28","v":{"$error":"#REF!"}},{"$f":"$L225*HE$28","v":{"$error":"#REF!"}},{"$f":"$L225*HF$28","v":{"$error":"#REF!"}},{"$f":"$L225*HG$28","v":{"$error":"#REF!"}},{"$f":"$L225*HH$28","v":{"$error":"#REF!"}},{"$f":"$L225*HI$28","v":{"$error":"#REF!"}},{"$f":"$L225*HJ$28","v":{"$error":"#REF!"}},{"$f":"$L225*HK$28","v":{"$error":"#REF!"}},{"$f":"$L225*HL$28","v":{"$error":"#REF!"}},{"$f":"$L225*HM$28","v":{"$error":"#REF!"}},{"$f":"$L225*HN$28","v":{"$error":"#REF!"}},{"$f":"$L225*HO$28","v":{"$error":"#REF!"}},{"$f":"$L225*HP$28","v":{"$error":"#REF!"}},{"$f":"$L225*HQ$28","v":{"$error":"#REF!"}},{"$f":"$L225*HR$28","v":{"$error":"#REF!"}},{"$f":"$L225*HS$28","v":{"$error":"#REF!"}},{"$f":"$L225*HT$28","v":{"$error":"#REF!"}},{"$f":"$L225*HU$28","v":{"$error":"#REF!"}},{"$f":"$L225*HV$28","v":{"$error":"#REF!"}},{"$f":"$L225*HW$28","v":{"$error":"#REF!"}},{"$f":"$L225*HX$28","v":{"$error":"#REF!"}},{"$f":"$L225*HY$28","v":{"$error":"#REF!"}},{"$f":"$L225*HZ$28","v":{"$error":"#REF!"}},{"$f":"$L225*IA$28","v":{"$error":"#REF!"}},{"$f":"$L225*IB$28","v":{"$error":"#REF!"}},{"$f":"$L225*IC$28","v":{"$error":"#REF!"}},{"$f":"$L225*ID$28","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,"Slope To Brent",null,null,null,null,null,null,"%",null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Contract Price",null,null,null,null,null,null,"$/MMBtu",null,null,null,null,null,null,{"$f":"$L230*Q$28","v":{"$error":"#REF!"}},{"$f":"$L230*R$28","v":{"$error":"#REF!"}},{"$f":"$L230*S$28","v":{"$error":"#REF!"}},{"$f":"$L230*T$28","v":{"$error":"#REF!"}},{"$f":"$L230*U$28","v":{"$error":"#REF!"}},{"$f":"$L230*V$28","v":{"$error":"#REF!"}},{"$f":"$L230*W$28","v":{"$error":"#REF!"}},{"$f":"$L230*X$28","v":{"$error":"#REF!"}},{"$f":"$L230*Y$28","v":{"$error":"#REF!"}},{"$f":"$L230*Z$28","v":{"$error":"#REF!"}},{"$f":"$L230*AA$28","v":{"$error":"#REF!"}},{"$f":"$L230*AB$28","v":{"$error":"#REF!"}},{"$f":"$L230*AC$28","v":{"$error":"#REF!"}},{"$f":"$L230*AD$28","v":{"$error":"#REF!"}},{"$f":"$L230*AE$28","v":{"$error":"#REF!"}},{"$f":"$L230*AF$28","v":{"$error":"#REF!"}},{"$f":"$L230*AG$28","v":{"$error":"#REF!"}},{"$f":"$L230*AH$28","v":{"$error":"#REF!"}},{"$f":"$L230*AI$28","v":{"$error":"#REF!"}},{"$f":"$L230*AJ$28","v":{"$error":"#REF!"}},{"$f":"$L230*AK$28","v":{"$error":"#REF!"}},{"$f":"$L230*AL$28","v":{"$error":"#REF!"}},{"$f":"$L230*AM$28","v":{"$error":"#REF!"}},{"$f":"$L230*AN$28","v":{"$error":"#REF!"}},{"$f":"$L230*AO$28","v":{"$error":"#REF!"}},{"$f":"$L230*AP$28","v":{"$error":"#REF!"}},{"$f":"$L230*AQ$28","v":{"$error":"#REF!"}},{"$f":"$L230*AR$28","v":{"$error":"#REF!"}},{"$f":"$L230*AS$28","v":{"$error":"#REF!"}},{"$f":"$L230*AT$28","v":{"$error":"#REF!"}},{"$f":"$L230*AU$28","v":{"$error":"#REF!"}},{"$f":"$L230*AV$28","v":{"$error":"#REF!"}},{"$f":"$L230*AW$28","v":{"$error":"#REF!"}},{"$f":"$L230*AX$28","v":{"$error":"#REF!"}},{"$f":"$L230*AY$28","v":{"$error":"#REF!"}},{"$f":"$L230*AZ$28","v":{"$error":"#REF!"}},{"$f":"$L230*BA$28","v":{"$error":"#REF!"}},{"$f":"$L230*BB$28","v":{"$error":"#REF!"}},{"$f":"$L230*BC$28","v":{"$error":"#REF!"}},{"$f":"$L230*BD$28","v":{"$error":"#REF!"}},{"$f":"$L230*BE$28","v":{"$error":"#REF!"}},{"$f":"$L230*BF$28","v":{"$error":"#REF!"}},{"$f":"$L230*BG$28","v":{"$error":"#REF!"}},{"$f":"$L230*BH$28","v":{"$error":"#REF!"}},{"$f":"$L230*BI$28","v":{"$error":"#REF!"}},{"$f":"$L230*BJ$28","v":{"$error":"#REF!"}},{"$f":"$L230*BK$28","v":{"$error":"#REF!"}},{"$f":"$L230*BL$28","v":{"$error":"#REF!"}},{"$f":"$L230*BM$28","v":{"$error":"#REF!"}},{"$f":"$L230*BN$28","v":{"$error":"#REF!"}},{"$f":"$L230*BO$28","v":{"$error":"#REF!"}},{"$f":"$L230*BP$28","v":{"$error":"#REF!"}},{"$f":"$L230*BQ$28","v":{"$error":"#REF!"}},{"$f":"$L230*BR$28","v":{"$error":"#REF!"}},{"$f":"$L230*BS$28","v":{"$error":"#REF!"}},{"$f":"$L230*BT$28","v":{"$error":"#REF!"}},{"$f":"$L230*BU$28","v":{"$error":"#REF!"}},{"$f":"$L230*BV$28","v":{"$error":"#REF!"}},{"$f":"$L230*BW$28","v":{"$error":"#REF!"}},{"$f":"$L230*BX$28","v":{"$error":"#REF!"}},{"$f":"$L230*BY$28","v":{"$error":"#REF!"}},{"$f":"$L230*BZ$28","v":{"$error":"#REF!"}},{"$f":"$L230*CA$28","v":{"$error":"#REF!"}},{"$f":"$L230*CB$28","v":{"$error":"#REF!"}},{"$f":"$L230*CC$28","v":{"$error":"#REF!"}},{"$f":"$L230*CD$28","v":{"$error":"#REF!"}},{"$f":"$L230*CE$28","v":{"$error":"#REF!"}},{"$f":"$L230*CF$28","v":{"$error":"#REF!"}},{"$f":"$L230*CG$28","v":{"$error":"#REF!"}},{"$f":"$L230*CH$28","v":{"$error":"#REF!"}},{"$f":"$L230*CI$28","v":{"$error":"#REF!"}},{"$f":"$L230*CJ$28","v":{"$error":"#REF!"}},{"$f":"$L230*CK$28","v":{"$error":"#REF!"}},{"$f":"$L230*CL$28","v":{"$error":"#REF!"}},{"$f":"$L230*CM$28","v":{"$error":"#REF!"}},{"$f":"$L230*CN$28","v":{"$error":"#REF!"}},{"$f":"$L230*CO$28","v":{"$error":"#REF!"}},{"$f":"$L230*CP$28","v":{"$error":"#REF!"}},{"$f":"$L230*CQ$28","v":{"$error":"#REF!"}},{"$f":"$L230*CR$28","v":{"$error":"#REF!"}},{"$f":"$L230*CS$28","v":{"$error":"#REF!"}},{"$f":"$L230*CT$28","v":{"$error":"#REF!"}},{"$f":"$L230*CU$28","v":{"$error":"#REF!"}},{"$f":"$L230*CV$28","v":{"$error":"#REF!"}},{"$f":"$L230*CW$28","v":{"$error":"#REF!"}},{"$f":"$L230*CX$28","v":{"$error":"#REF!"}},{"$f":"$L230*CY$28","v":{"$error":"#REF!"}},{"$f":"$L230*CZ$28","v":{"$error":"#REF!"}},{"$f":"$L230*DA$28","v":{"$error":"#REF!"}},{"$f":"$L230*DB$28","v":{"$error":"#REF!"}},{"$f":"$L230*DC$28","v":{"$error":"#REF!"}},{"$f":"$L230*DD$28","v":{"$error":"#REF!"}},{"$f":"$L230*DE$28","v":{"$error":"#REF!"}},{"$f":"$L230*DF$28","v":{"$error":"#REF!"}},{"$f":"$L230*DG$28","v":{"$error":"#REF!"}},{"$f":"$L230*DH$28","v":{"$error":"#REF!"}},{"$f":"$L230*DI$28","v":{"$error":"#REF!"}},{"$f":"$L230*DJ$28","v":{"$error":"#REF!"}},{"$f":"$L230*DK$28","v":{"$error":"#REF!"}},{"$f":"$L230*DL$28","v":{"$error":"#REF!"}},{"$f":"$L230*DM$28","v":{"$error":"#REF!"}},{"$f":"$L230*DN$28","v":{"$error":"#REF!"}},{"$f":"$L230*DO$28","v":{"$error":"#REF!"}},{"$f":"$L230*DP$28","v":{"$error":"#REF!"}},{"$f":"$L230*DQ$28","v":{"$error":"#REF!"}},{"$f":"$L230*DR$28","v":{"$error":"#REF!"}},{"$f":"$L230*DS$28","v":{"$error":"#REF!"}},{"$f":"$L230*DT$28","v":{"$error":"#REF!"}},{"$f":"$L230*DU$28","v":{"$error":"#REF!"}},{"$f":"$L230*DV$28","v":{"$error":"#REF!"}},{"$f":"$L230*DW$28","v":{"$error":"#REF!"}},{"$f":"$L230*DX$28","v":{"$error":"#REF!"}},{"$f":"$L230*DY$28","v":{"$error":"#REF!"}},{"$f":"$L230*DZ$28","v":{"$error":"#REF!"}},{"$f":"$L230*EA$28","v":{"$error":"#REF!"}},{"$f":"$L230*EB$28","v":{"$error":"#REF!"}},{"$f":"$L230*EC$28","v":{"$error":"#REF!"}},{"$f":"$L230*ED$28","v":{"$error":"#REF!"}},{"$f":"$L230*EE$28","v":{"$error":"#REF!"}},{"$f":"$L230*EF$28","v":{"$error":"#REF!"}},{"$f":"$L230*EG$28","v":{"$error":"#REF!"}},{"$f":"$L230*EH$28","v":{"$error":"#REF!"}},{"$f":"$L230*EI$28","v":{"$error":"#REF!"}},{"$f":"$L230*EJ$28","v":{"$error":"#REF!"}},{"$f":"$L230*EK$28","v":{"$error":"#REF!"}},{"$f":"$L230*EL$28","v":{"$error":"#REF!"}},{"$f":"$L230*EM$28","v":{"$error":"#REF!"}},{"$f":"$L230*EN$28","v":{"$error":"#REF!"}},{"$f":"$L230*EO$28","v":{"$error":"#REF!"}},{"$f":"$L230*EP$28","v":{"$error":"#REF!"}},{"$f":"$L230*EQ$28","v":{"$error":"#REF!"}},{"$f":"$L230*ER$28","v":{"$error":"#REF!"}},{"$f":"$L230*ES$28","v":{"$error":"#REF!"}},{"$f":"$L230*ET$28","v":{"$error":"#REF!"}},{"$f":"$L230*EU$28","v":{"$error":"#REF!"}},{"$f":"$L230*EV$28","v":{"$error":"#REF!"}},{"$f":"$L230*EW$28","v":{"$error":"#REF!"}},{"$f":"$L230*EX$28","v":{"$error":"#REF!"}},{"$f":"$L230*EY$28","v":{"$error":"#REF!"}},{"$f":"$L230*EZ$28","v":{"$error":"#REF!"}},{"$f":"$L230*FA$28","v":{"$error":"#REF!"}},{"$f":"$L230*FB$28","v":{"$error":"#REF!"}},{"$f":"$L230*FC$28","v":{"$error":"#REF!"}},{"$f":"$L230*FD$28","v":{"$error":"#REF!"}},{"$f":"$L230*FE$28","v":{"$error":"#REF!"}},{"$f":"$L230*FF$28","v":{"$error":"#REF!"}},{"$f":"$L230*FG$28","v":{"$error":"#REF!"}},{"$f":"$L230*FH$28","v":{"$error":"#REF!"}},{"$f":"$L230*FI$28","v":{"$error":"#REF!"}},{"$f":"$L230*FJ$28","v":{"$error":"#REF!"}},{"$f":"$L230*FK$28","v":{"$error":"#REF!"}},{"$f":"$L230*FL$28","v":{"$error":"#REF!"}},{"$f":"$L230*FM$28","v":{"$error":"#REF!"}},{"$f":"$L230*FN$28","v":{"$error":"#REF!"}},{"$f":"$L230*FO$28","v":{"$error":"#REF!"}},{"$f":"$L230*FP$28","v":{"$error":"#REF!"}},{"$f":"$L230*FQ$28","v":{"$error":"#REF!"}},{"$f":"$L230*FR$28","v":{"$error":"#REF!"}},{"$f":"$L230*FS$28","v":{"$error":"#REF!"}},{"$f":"$L230*FT$28","v":{"$error":"#REF!"}},{"$f":"$L230*FU$28","v":{"$error":"#REF!"}},{"$f":"$L230*FV$28","v":{"$error":"#REF!"}},{"$f":"$L230*FW$28","v":{"$error":"#REF!"}},{"$f":"$L230*FX$28","v":{"$error":"#REF!"}},{"$f":"$L230*FY$28","v":{"$error":"#REF!"}},{"$f":"$L230*FZ$28","v":{"$error":"#REF!"}},{"$f":"$L230*GA$28","v":{"$error":"#REF!"}},{"$f":"$L230*GB$28","v":{"$error":"#REF!"}},{"$f":"$L230*GC$28","v":{"$error":"#REF!"}},{"$f":"$L230*GD$28","v":{"$error":"#REF!"}},{"$f":"$L230*GE$28","v":{"$error":"#REF!"}},{"$f":"$L230*GF$28","v":{"$error":"#REF!"}},{"$f":"$L230*GG$28","v":{"$error":"#REF!"}},{"$f":"$L230*GH$28","v":{"$error":"#REF!"}},{"$f":"$L230*GI$28","v":{"$error":"#REF!"}},{"$f":"$L230*GJ$28","v":{"$error":"#REF!"}},{"$f":"$L230*GK$28","v":{"$error":"#REF!"}},{"$f":"$L230*GL$28","v":{"$error":"#REF!"}},{"$f":"$L230*GM$28","v":{"$error":"#REF!"}},{"$f":"$L230*GN$28","v":{"$error":"#REF!"}},{"$f":"$L230*GO$28","v":{"$error":"#REF!"}},{"$f":"$L230*GP$28","v":{"$error":"#REF!"}},{"$f":"$L230*GQ$28","v":{"$error":"#REF!"}},{"$f":"$L230*GR$28","v":{"$error":"#REF!"}},{"$f":"$L230*GS$28","v":{"$error":"#REF!"}},{"$f":"$L230*GT$28","v":{"$error":"#REF!"}},{"$f":"$L230*GU$28","v":{"$error":"#REF!"}},{"$f":"$L230*GV$28","v":{"$error":"#REF!"}},{"$f":"$L230*GW$28","v":{"$error":"#REF!"}},{"$f":"$L230*GX$28","v":{"$error":"#REF!"}},{"$f":"$L230*GY$28","v":{"$error":"#REF!"}},{"$f":"$L230*GZ$28","v":{"$error":"#REF!"}},{"$f":"$L230*HA$28","v":{"$error":"#REF!"}},{"$f":"$L230*HB$28","v":{"$error":"#REF!"}},{"$f":"$L230*HC$28","v":{"$error":"#REF!"}},{"$f":"$L230*HD$28","v":{"$error":"#REF!"}},{"$f":"$L230*HE$28","v":{"$error":"#REF!"}},{"$f":"$L230*HF$28","v":{"$error":"#REF!"}},{"$f":"$L230*HG$28","v":{"$error":"#REF!"}},{"$f":"$L230*HH$28","v":{"$error":"#REF!"}},{"$f":"$L230*HI$28","v":{"$error":"#REF!"}},{"$f":"$L230*HJ$28","v":{"$error":"#REF!"}},{"$f":"$L230*HK$28","v":{"$error":"#REF!"}},{"$f":"$L230*HL$28","v":{"$error":"#REF!"}},{"$f":"$L230*HM$28","v":{"$error":"#REF!"}},{"$f":"$L230*HN$28","v":{"$error":"#REF!"}},{"$f":"$L230*HO$28","v":{"$error":"#REF!"}},{"$f":"$L230*HP$28","v":{"$error":"#REF!"}},{"$f":"$L230*HQ$28","v":{"$error":"#REF!"}},{"$f":"$L230*HR$28","v":{"$error":"#REF!"}},{"$f":"$L230*HS$28","v":{"$error":"#REF!"}},{"$f":"$L230*HT$28","v":{"$error":"#REF!"}},{"$f":"$L230*HU$28","v":{"$error":"#REF!"}},{"$f":"$L230*HV$28","v":{"$error":"#REF!"}},{"$f":"$L230*HW$28","v":{"$error":"#REF!"}},{"$f":"$L230*HX$28","v":{"$error":"#REF!"}},{"$f":"$L230*HY$28","v":{"$error":"#REF!"}},{"$f":"$L230*HZ$28","v":{"$error":"#REF!"}},{"$f":"$L230*IA$28","v":{"$error":"#REF!"}},{"$f":"$L230*IB$28","v":{"$error":"#REF!"}},{"$f":"$L230*IC$28","v":{"$error":"#REF!"}},{"$f":"$L230*ID$28","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,"Slope To Brent",null,null,null,null,null,null,"%",null,{"$f":"InputC!#REF!","v":{"$error":"#REF!"}}]
[null,null,"Contract Price",null,null,null,null,null,null,"$/MMBtu",null,null,null,null,null,null,{"$f":"$L235*Q$28","v":{"$error":"#REF!"}},{"$f":"$L235*R$28","v":{"$error":"#REF!"}},{"$f":"$L235*S$28","v":{"$error":"#REF!"}},{"$f":"$L235*T$28","v":{"$error":"#REF!"}},{"$f":"$L235*U$28","v":{"$error":"#REF!"}},{"$f":"$L235*V$28","v":{"$error":"#REF!"}},{"$f":"$L235*W$28","v":{"$error":"#REF!"}},{"$f":"$L235*X$28","v":{"$error":"#REF!"}},{"$f":"$L235*Y$28","v":{"$error":"#REF!"}},{"$f":"$L235*Z$28","v":{"$error":"#REF!"}},{"$f":"$L235*AA$28","v":{"$error":"#REF!"}},{"$f":"$L235*AB$28","v":{"$error":"#REF!"}},{"$f":"$L235*AC$28","v":{"$error":"#REF!"}},{"$f":"$L235*AD$28","v":{"$error":"#REF!"}},{"$f":"$L235*AE$28","v":{"$error":"#REF!"}},{"$f":"$L235*AF$28","v":{"$error":"#REF!"}},{"$f":"$L235*AG$28","v":{"$error":"#REF!"}},{"$f":"$L235*AH$28","v":{"$error":"#REF!"}},{"$f":"$L235*AI$28","v":{"$error":"#REF!"}},{"$f":"$L235*AJ$28","v":{"$error":"#REF!"}},{"$f":"$L235*AK$28","v":{"$error":"#REF!"}},{"$f":"$L235*AL$28","v":{"$error":"#REF!"}},{"$f":"$L235*AM$28","v":{"$error":"#REF!"}},{"$f":"$L235*AN$28","v":{"$error":"#REF!"}},{"$f":"$L235*AO$28","v":{"$error":"#REF!"}},{"$f":"$L235*AP$28","v":{"$error":"#REF!"}},{"$f":"$L235*AQ$28","v":{"$error":"#REF!"}},{"$f":"$L235*AR$28","v":{"$error":"#REF!"}},{"$f":"$L235*AS$28","v":{"$error":"#REF!"}},{"$f":"$L235*AT$28","v":{"$error":"#REF!"}},{"$f":"$L235*AU$28","v":{"$error":"#REF!"}},{"$f":"$L235*AV$28","v":{"$error":"#REF!"}},{"$f":"$L235*AW$28","v":{"$error":"#REF!"}},{"$f":"$L235*AX$28","v":{"$error":"#REF!"}},{"$f":"$L235*AY$28","v":{"$error":"#REF!"}},{"$f":"$L235*AZ$28","v":{"$error":"#REF!"}},{"$f":"$L235*BA$28","v":{"$error":"#REF!"}},{"$f":"$L235*BB$28","v":{"$error":"#REF!"}},{"$f":"$L235*BC$28","v":{"$error":"#REF!"}},{"$f":"$L235*BD$28","v":{"$error":"#REF!"}},{"$f":"$L235*BE$28","v":{"$error":"#REF!"}},{"$f":"$L235*BF$28","v":{"$error":"#REF!"}},{"$f":"$L235*BG$28","v":{"$error":"#REF!"}},{"$f":"$L235*BH$28","v":{"$error":"#REF!"}},{"$f":"$L235*BI$28","v":{"$error":"#REF!"}},{"$f":"$L235*BJ$28","v":{"$error":"#REF!"}},{"$f":"$L235*BK$28","v":{"$error":"#REF!"}},{"$f":"$L235*BL$28","v":{"$error":"#REF!"}},{"$f":"$L235*BM$28","v":{"$error":"#REF!"}},{"$f":"$L235*BN$28","v":{"$error":"#REF!"}},{"$f":"$L235*BO$28","v":{"$error":"#REF!"}},{"$f":"$L235*BP$28","v":{"$error":"#REF!"}},{"$f":"$L235*BQ$28","v":{"$error":"#REF!"}},{"$f":"$L235*BR$28","v":{"$error":"#REF!"}},{"$f":"$L235*BS$28","v":{"$error":"#REF!"}},{"$f":"$L235*BT$28","v":{"$error":"#REF!"}},{"$f":"$L235*BU$28","v":{"$error":"#REF!"}},{"$f":"$L235*BV$28","v":{"$error":"#REF!"}},{"$f":"$L235*BW$28","v":{"$error":"#REF!"}},{"$f":"$L235*BX$28","v":{"$error":"#REF!"}},{"$f":"$L235*BY$28","v":{"$error":"#REF!"}},{"$f":"$L235*BZ$28","v":{"$error":"#REF!"}},{"$f":"$L235*CA$28","v":{"$error":"#REF!"}},{"$f":"$L235*CB$28","v":{"$error":"#REF!"}},{"$f":"$L235*CC$28","v":{"$error":"#REF!"}},{"$f":"$L235*CD$28","v":{"$error":"#REF!"}},{"$f":"$L235*CE$28","v":{"$error":"#REF!"}},{"$f":"$L235*CF$28","v":{"$error":"#REF!"}},{"$f":"$L235*CG$28","v":{"$error":"#REF!"}},{"$f":"$L235*CH$28","v":{"$error":"#REF!"}},{"$f":"$L235*CI$28","v":{"$error":"#REF!"}},{"$f":"$L235*CJ$28","v":{"$error":"#REF!"}},{"$f":"$L235*CK$28","v":{"$error":"#REF!"}},{"$f":"$L235*CL$28","v":{"$error":"#REF!"}},{"$f":"$L235*CM$28","v":{"$error":"#REF!"}},{"$f":"$L235*CN$28","v":{"$error":"#REF!"}},{"$f":"$L235*CO$28","v":{"$error":"#REF!"}},{"$f":"$L235*CP$28","v":{"$error":"#REF!"}},{"$f":"$L235*CQ$28","v":{"$error":"#REF!"}},{"$f":"$L235*CR$28","v":{"$error":"#REF!"}},{"$f":"$L235*CS$28","v":{"$error":"#REF!"}},{"$f":"$L235*CT$28","v":{"$error":"#REF!"}},{"$f":"$L235*CU$28","v":{"$error":"#REF!"}},{"$f":"$L235*CV$28","v":{"$error":"#REF!"}},{"$f":"$L235*CW$28","v":{"$error":"#REF!"}},{"$f":"$L235*CX$28","v":{"$error":"#REF!"}},{"$f":"$L235*CY$28","v":{"$error":"#REF!"}},{"$f":"$L235*CZ$28","v":{"$error":"#REF!"}},{"$f":"$L235*DA$28","v":{"$error":"#REF!"}},{"$f":"$L235*DB$28","v":{"$error":"#REF!"}},{"$f":"$L235*DC$28","v":{"$error":"#REF!"}},{"$f":"$L235*DD$28","v":{"$error":"#REF!"}},{"$f":"$L235*DE$28","v":{"$error":"#REF!"}},{"$f":"$L235*DF$28","v":{"$error":"#REF!"}},{"$f":"$L235*DG$28","v":{"$error":"#REF!"}},{"$f":"$L235*DH$28","v":{"$error":"#REF!"}},{"$f":"$L235*DI$28","v":{"$error":"#REF!"}},{"$f":"$L235*DJ$28","v":{"$error":"#REF!"}},{"$f":"$L235*DK$28","v":{"$error":"#REF!"}},{"$f":"$L235*DL$28","v":{"$error":"#REF!"}},{"$f":"$L235*DM$28","v":{"$error":"#REF!"}},{"$f":"$L235*DN$28","v":{"$error":"#REF!"}},{"$f":"$L235*DO$28","v":{"$error":"#REF!"}},{"$f":"$L235*DP$28","v":{"$error":"#REF!"}},{"$f":"$L235*DQ$28","v":{"$error":"#REF!"}},{"$f":"$L235*DR$28","v":{"$error":"#REF!"}},{"$f":"$L235*DS$28","v":{"$error":"#REF!"}},{"$f":"$L235*DT$28","v":{"$error":"#REF!"}},{"$f":"$L235*DU$28","v":{"$error":"#REF!"}},{"$f":"$L235*DV$28","v":{"$error":"#REF!"}},{"$f":"$L235*DW$28","v":{"$error":"#REF!"}},{"$f":"$L235*DX$28","v":{"$error":"#REF!"}},{"$f":"$L235*DY$28","v":{"$error":"#REF!"}},{"$f":"$L235*DZ$28","v":{"$error":"#REF!"}},{"$f":"$L235*EA$28","v":{"$error":"#REF!"}},{"$f":"$L235*EB$28","v":{"$error":"#REF!"}},{"$f":"$L235*EC$28","v":{"$error":"#REF!"}},{"$f":"$L235*ED$28","v":{"$error":"#REF!"}},{"$f":"$L235*EE$28","v":{"$error":"#REF!"}},{"$f":"$L235*EF$28","v":{"$error":"#REF!"}},{"$f":"$L235*EG$28","v":{"$error":"#REF!"}},{"$f":"$L235*EH$28","v":{"$error":"#REF!"}},{"$f":"$L235*EI$28","v":{"$error":"#REF!"}},{"$f":"$L235*EJ$28","v":{"$error":"#REF!"}},{"$f":"$L235*EK$28","v":{"$error":"#REF!"}},{"$f":"$L235*EL$28","v":{"$error":"#REF!"}},{"$f":"$L235*EM$28","v":{"$error":"#REF!"}},{"$f":"$L235*EN$28","v":{"$error":"#REF!"}},{"$f":"$L235*EO$28","v":{"$error":"#REF!"}},{"$f":"$L235*EP$28","v":{"$error":"#REF!"}},{"$f":"$L235*EQ$28","v":{"$error":"#REF!"}},{"$f":"$L235*ER$28","v":{"$error":"#REF!"}},{"$f":"$L235*ES$28","v":{"$error":"#REF!"}},{"$f":"$L235*ET$28","v":{"$error":"#REF!"}},{"$f":"$L235*EU$28","v":{"$error":"#REF!"}},{"$f":"$L235*EV$28","v":{"$error":"#REF!"}},{"$f":"$L235*EW$28","v":{"$error":"#REF!"}},{"$f":"$L235*EX$28","v":{"$error":"#REF!"}},{"$f":"$L235*EY$28","v":{"$error":"#REF!"}},{"$f":"$L235*EZ$28","v":{"$error":"#REF!"}},{"$f":"$L235*FA$28","v":{"$error":"#REF!"}},{"$f":"$L235*FB$28","v":{"$error":"#REF!"}},{"$f":"$L235*FC$28","v":{"$error":"#REF!"}},{"$f":"$L235*FD$28","v":{"$error":"#REF!"}},{"$f":"$L235*FE$28","v":{"$error":"#REF!"}},{"$f":"$L235*FF$28","v":{"$error":"#REF!"}},{"$f":"$L235*FG$28","v":{"$error":"#REF!"}},{"$f":"$L235*FH$28","v":{"$error":"#REF!"}},{"$f":"$L235*FI$28","v":{"$error":"#REF!"}},{"$f":"$L235*FJ$28","v":{"$error":"#REF!"}},{"$f":"$L235*FK$28","v":{"$error":"#REF!"}},{"$f":"$L235*FL$28","v":{"$error":"#REF!"}},{"$f":"$L235*FM$28","v":{"$error":"#REF!"}},{"$f":"$L235*FN$28","v":{"$error":"#REF!"}},{"$f":"$L235*FO$28","v":{"$error":"#REF!"}},{"$f":"$L235*FP$28","v":{"$error":"#REF!"}},{"$f":"$L235*FQ$28","v":{"$error":"#REF!"}},{"$f":"$L235*FR$28","v":{"$error":"#REF!"}},{"$f":"$L235*FS$28","v":{"$error":"#REF!"}},{"$f":"$L235*FT$28","v":{"$error":"#REF!"}},{"$f":"$L235*FU$28","v":{"$error":"#REF!"}},{"$f":"$L235*FV$28","v":{"$error":"#REF!"}},{"$f":"$L235*FW$28","v":{"$error":"#REF!"}},{"$f":"$L235*FX$28","v":{"$error":"#REF!"}},{"$f":"$L235*FY$28","v":{"$error":"#REF!"}},{"$f":"$L235*FZ$28","v":{"$error":"#REF!"}},{"$f":"$L235*GA$28","v":{"$error":"#REF!"}},{"$f":"$L235*GB$28","v":{"$error":"#REF!"}},{"$f":"$L235*GC$28","v":{"$error":"#REF!"}},{"$f":"$L235*GD$28","v":{"$error":"#REF!"}},{"$f":"$L235*GE$28","v":{"$error":"#REF!"}},{"$f":"$L235*GF$28","v":{"$error":"#REF!"}},{"$f":"$L235*GG$28","v":{"$error":"#REF!"}},{"$f":"$L235*GH$28","v":{"$error":"#REF!"}},{"$f":"$L235*GI$28","v":{"$error":"#REF!"}},{"$f":"$L235*GJ$28","v":{"$error":"#REF!"}},{"$f":"$L235*GK$28","v":{"$error":"#REF!"}},{"$f":"$L235*GL$28","v":{"$error":"#REF!"}},{"$f":"$L235*GM$28","v":{"$error":"#REF!"}},{"$f":"$L235*GN$28","v":{"$error":"#REF!"}},{"$f":"$L235*GO$28","v":{"$error":"#REF!"}},{"$f":"$L235*GP$28","v":{"$error":"#REF!"}},{"$f":"$L235*GQ$28","v":{"$error":"#REF!"}},{"$f":"$L235*GR$28","v":{"$error":"#REF!"}},{"$f":"$L235*GS$28","v":{"$error":"#REF!"}},{"$f":"$L235*GT$28","v":{"$error":"#REF!"}},{"$f":"$L235*GU$28","v":{"$error":"#REF!"}},{"$f":"$L235*GV$28","v":{"$error":"#REF!"}},{"$f":"$L235*GW$28","v":{"$error":"#REF!"}},{"$f":"$L235*GX$28","v":{"$error":"#REF!"}},{"$f":"$L235*GY$28","v":{"$error":"#REF!"}},{"$f":"$L235*GZ$28","v":{"$error":"#REF!"}},{"$f":"$L235*HA$28","v":{"$error":"#REF!"}},{"$f":"$L235*HB$28","v":{"$error":"#REF!"}},{"$f":"$L235*HC$28","v":{"$error":"#REF!"}},{"$f":"$L235*HD$28","v":{"$error":"#REF!"}},{"$f":"$L235*HE$28","v":{"$error":"#REF!"}},{"$f":"$L235*HF$28","v":{"$error":"#REF!"}},{"$f":"$L235*HG$28","v":{"$error":"#REF!"}},{"$f":"$L235*HH$28","v":{"$error":"#REF!"}},{"$f":"$L235*HI$28","v":{"$error":"#REF!"}},{"$f":"$L235*HJ$28","v":{"$error":"#REF!"}},{"$f":"$L235*HK$28","v":{"$error":"#REF!"}},{"$f":"$L235*HL$28","v":{"$error":"#REF!"}},{"$f":"$L235*HM$28","v":{"$error":"#REF!"}},{"$f":"$L235*HN$28","v":{"$error":"#REF!"}},{"$f":"$L235*HO$28","v":{"$error":"#REF!"}},{"$f":"$L235*HP$28","v":{"$error":"#REF!"}},{"$f":"$L235*HQ$28","v":{"$error":"#REF!"}},{"$f":"$L235*HR$28","v":{"$error":"#REF!"}},{"$f":"$L235*HS$28","v":{"$error":"#REF!"}},{"$f":"$L235*HT$28","v":{"$error":"#REF!"}},{"$f":"$L235*HU$28","v":{"$error":"#REF!"}},{"$f":"$L235*HV$28","v":{"$error":"#REF!"}},{"$f":"$L235*HW$28","v":{"$error":"#REF!"}},{"$f":"$L235*HX$28","v":{"$error":"#REF!"}},{"$f":"$L235*HY$28","v":{"$error":"#REF!"}},{"$f":"$L235*HZ$28","v":{"$error":"#REF!"}},{"$f":"$L235*IA$28","v":{"$error":"#REF!"}},{"$f":"$L235*IB$28","v":{"$error":"#REF!"}},{"$f":"$L235*IC$28","v":{"$error":"#REF!"}},{"$f":"$L235*ID$28","v":{"$error":"#REF!"}}]
[]
["END SHEET"]

{"sheet":"Fund","index":14,"n_rows":110,"n_cols":240,"rows_kept":110,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period Start:",null,{"$f":"Time!R17","v":"2021-01-01"},{"$f":"Time!S17","v":"2021-02-01"},{"$f":"Time!T17","v":"2021-03-01"},{"$f":"Time!U17","v":"2021-04-01"},{"$f":"Time!V17","v":"2021-05-01"},{"$f":"Time!W17","v":"2021-06-01"},{"$f":"Time!X17","v":"2021-07-01"},{"$f":"Time!Y17","v":"2021-08-01"},{"$f":"Time!Z17","v":"2021-09-01"},{"$f":"Time!AA17","v":"2021-10-01"},{"$f":"Time!AB17","v":"2021-11-01"},{"$f":"Time!AC17","v":"2021-12-01"},{"$f":"Time!AD17","v":"2022-01-01"},{"$f":"Time!AE17","v":"2022-02-01"},{"$f":"Time!AF17","v":"2022-03-01"},{"$f":"Time!AG17","v":"2022-04-01"},{"$f":"Time!AH17","v":"2022-05-01"},{"$f":"Time!AI17","v":"2022-06-01"},{"$f":"Time!AJ17","v":"2022-07-01"},{"$f":"Time!AK17","v":"2022-10-01"},{"$f":"Time!AL17","v":"2023-01-01"},{"$f":"Time!AM17","v":"2023-04-01"},{"$f":"Time!AN17","v":"2023-07-01"},{"$f":"Time!AO17","v":"2023-10-01"},{"$f":"Time!AP17","v":"2024-01-01"},{"$f":"Time!AQ17","v":"2024-04-01"},{"$f":"Time!AR17","v":"2024-07-01"},{"$f":"Time!AS17","v":"2024-10-01"},{"$f":"Time!AT17","v":"2025-01-01"},{"$f":"Time!AU17","v":"2025-04-01"},{"$f":"Time!AV17","v":"2025-07-01"},{"$f":"Time!AW17","v":"2025-10-01"},{"$f":"Time!AX17","v":"2026-01-01"},{"$f":"Time!AY17","v":"2026-04-01"},{"$f":"Time!AZ17","v":"2026-07-01"},{"$f":"Time!BA17","v":"2026-10-01"},{"$f":"Time!BB17","v":"2027-01-01"},{"$f":"Time!BC17","v":"2027-04-01"},{"$f":"Time!BD17","v":"2027-07-01"},{"$f":"Time!BE17","v":"2027-10-01"},{"$f":"Time!BF17","v":"2028-01-01"},{"$f":"Time!BG17","v":"2028-04-01"},{"$f":"Time!BH17","v":"2028-07-01"},{"$f":"Time!BI17","v":"2028-10-01"},{"$f":"Time!BJ17","v":"2029-01-01"},{"$f":"Time!BK17","v":"2029-04-01"},{"$f":"Time!BL17","v":"2029-07-01"},{"$f":"Time!BM17","v":"2029-10-01"},{"$f":"Time!BN17","v":"2030-01-01"},{"$f":"Time!BO17","v":"2030-04-01"},{"$f":"Time!BP17","v":"2030-07-01"},{"$f":"Time!BQ17","v":"2030-10-01"},{"$f":"Time!BR17","v":"2031-01-01"},{"$f":"Time!BS17","v":"2031-04-01"},{"$f":"Time!BT17","v":"2031-07-01"},{"$f":"Time!BU17","v":"2031-10-01"},{"$f":"Time!BV17","v":"2032-01-01"},{"$f":"Time!BW17","v":"2032-04-01"},{"$f":"Time!BX17","v":"2032-07-01"},{"$f":"Time!BY17","v":"2032-10-01"},{"$f":"Time!BZ17","v":"2033-01-01"},{"$f":"Time!CA17","v":"2033-04-01"},{"$f":"Time!CB17","v":"2033-07-01"},{"$f":"Time!CC17","v":"2033-10-01"},{"$f":"Time!CD17","v":"2034-01-01"},{"$f":"Time!CE17","v":"2034-04-01"},{"$f":"Time!CF17","v":"2034-07-01"},{"$f":"Time!CG17","v":"2034-10-01"},{"$f":"Time!CH17","v":"2035-01-01"},{"$f":"Time!CI17","v":"2035-04-01"},{"$f":"Time!CJ17","v":"2035-07-01"},{"$f":"Time!CK17","v":"2035-10-01"},{"$f":"Time!CL17","v":"2036-01-01"},{"$f":"Time!CM17","v":"2036-04-01"},{"$f":"Time!CN17","v":"2036-07-01"},{"$f":"Time!CO17","v":"2036-10-01"},{"$f":"Time!CP17","v":"2037-01-01"},{"$f":"Time!CQ17","v":"2037-04-01"},{"$f":"Time!CR17","v":"2037-07-01"},{"$f":"Time!CS17","v":"2037-10-01"},{"$f":"Time!CT17","v":"2038-01-01"},{"$f":"Time!CU17","v":"2038-04-01"},{"$f":"Time!CV17","v":"2038-07-01"},{"$f":"Time!CW17","v":"2038-10-01"},{"$f":"Time!CX17","v":"2039-01-01"},{"$f":"Time!CY17","v":"2039-04-01"},{"$f":"Time!CZ17","v":"2039-07-01"},{"$f":"Time!DA17","v":"2039-10-01"},{"$f":"Time!DB17","v":"2040-01-01"},{"$f":"Time!DC17","v":"2040-04-01"},{"$f":"Time!DD17","v":"2040-07-01"},{"$f":"Time!DE17","v":"2040-10-01"},{"$f":"Time!DF17","v":"2041-01-01"},{"$f":"Time!DG17","v":"2041-04-01"},{"$f":"Time!DH17","v":"2041-07-01"},{"$f":"Time!DI17","v":"2041-10-01"},{"$f":"Time!DJ17","v":"2042-01-01"},{"$f":"Time!DK17","v":"2042-04-01"},{"$f":"Time!DL17","v":"2042-07-01"},{"$f":"Time!DM17","v":"2042-10-01"},{"$f":"Time!DN17","v":"2043-01-01"},{"$f":"Time!DO17","v":"2043-04-01"},{"$f":"Time!DP17","v":"2043-07-01"},{"$f":"Time!DQ17","v":"2043-10-01"},{"$f":"Time!DR17","v":"2044-01-01"},{"$f":"Time!DS17","v":"2044-04-01"},{"$f":"Time!DT17","v":"2044-07-01"},{"$f":"Time!DU17","v":"2044-10-01"},{"$f":"Time!DV17","v":"2045-01-01"},{"$f":"Time!DW17","v":"2045-04-01"},{"$f":"Time!DX17","v":"2045-07-01"},{"$f":"Time!DY17","v":"2045-10-01"},{"$f":"Time!DZ17","v":"2046-01-01"},{"$f":"Time!EA17","v":"2046-04-01"},{"$f":"Time!EB17","v":"2046-07-01"},{"$f":"Time!EC17","v":"2046-10-01"},{"$f":"Time!ED17","v":"2047-01-01"},{"$f":"Time!EE17","v":"2047-04-01"},{"$f":"Time!EF17","v":"2047-07-01"},{"$f":"Time!EG17","v":"2047-10-01"},{"$f":"Time!EH17","v":"2048-01-01"},{"$f":"Time!EI17","v":"2048-04-01"},{"$f":"Time!EJ17","v":"2048-07-01"},{"$f":"Time!EK17","v":"2048-10-01"},{"$f":"Time!EL17","v":"2049-01-01"},{"$f":"Time!EM17","v":"2049-04-01"},{"$f":"Time!EN17","v":"2049-07-01"},{"$f":"Time!EO17","v":"2049-10-01"},{"$f":"Time!EP17","v":"2050-01-01"},{"$f":"Time!EQ17","v":"2050-04-01"},{"$f":"Time!ER17","v":"2050-07-01"},{"$f":"Time!ES17","v":"2050-10-01"},{"$f":"Time!ET17","v":"2051-01-01"},{"$f":"Time!EU17","v":"2051-04-01"},{"$f":"Time!EV17","v":"2051-07-01"},{"$f":"Time!EW17","v":"2051-10-01"},{"$f":"Time!EX17","v":"2052-01-01"},{"$f":"Time!EY17","v":"2052-04-01"},{"$f":"Time!EZ17","v":"2052-07-01"},{"$f":"Time!FA17","v":"2052-10-01"},{"$f":"Time!FB17","v":"2053-01-01"},{"$f":"Time!FC17","v":"2053-04-01"},{"$f":"Time!FD17","v":"2053-07-01"},{"$f":"Time!FE17","v":"2053-10-01"},{"$f":"Time!FF17","v":"2054-01-01"},{"$f":"Time!FG17","v":"2054-04-01"},{"$f":"Time!FH17","v":"2054-07-01"},{"$f":"Time!FI17","v":"2054-10-01"},{"$f":"Time!FJ17","v":"2055-01-01"},{"$f":"Time!FK17","v":"2055-04-01"},{"$f":"Time!FL17","v":"2055-07-01"},{"$f":"Time!FM17","v":"2055-10-01"},{"$f":"Time!FN17","v":"2056-01-01"},{"$f":"Time!FO17","v":"2056-04-01"},{"$f":"Time!FP17","v":"2056-07-01"},{"$f":"Time!FQ17","v":"2056-10-01"},{"$f":"Time!FR17","v":"2057-01-01"},{"$f":"Time!FS17","v":"2057-04-01"},{"$f":"Time!FT17","v":"2057-07-01"},{"$f":"Time!FU17","v":"2057-10-01"},{"$f":"Time!FV17","v":"2058-01-01"},{"$f":"Time!FW17","v":"2058-04-01"},{"$f":"Time!FX17","v":"2058-07-01"},{"$f":"Time!FY17","v":"2058-10-01"},{"$f":"Time!FZ17","v":"2059-01-01"},{"$f":"Time!GA17","v":"2059-04-01"},{"$f":"Time!GB17","v":"2059-07-01"},{"$f":"Time!GC17","v":"2059-10-01"},{"$f":"Time!GD17","v":"2060-01-01"},{"$f":"Time!GE17","v":"2060-04-01"},{"$f":"Time!GF17","v":"2060-07-01"},{"$f":"Time!GG17","v":"2060-10-01"},{"$f":"Time!GH17","v":"2061-01-01"},{"$f":"Time!GI17","v":"2061-04-01"},{"$f":"Time!GJ17","v":"2061-07-01"},{"$f":"Time!GK17","v":"2061-10-01"},{"$f":"Time!GL17","v":"2062-01-01"},{"$f":"Time!GM17","v":"2062-04-01"},{"$f":"Time!GN17","v":"2062-07-01"},{"$f":"Time!GO17","v":"2062-10-01"},{"$f":"Time!GP17","v":"2063-01-01"},{"$f":"Time!GQ17","v":"2063-04-01"},{"$f":"Time!GR17","v":"2063-07-01"},{"$f":"Time!GS17","v":"2063-10-01"},{"$f":"Time!GT17","v":"2064-01-01"},{"$f":"Time!GU17","v":"2064-04-01"},{"$f":"Time!GV17","v":"2064-07-01"},{"$f":"Time!GW17","v":"2064-10-01"},{"$f":"Time!GX17","v":"2065-01-01"},{"$f":"Time!GY17","v":"2065-04-01"},{"$f":"Time!GZ17","v":"2065-07-01"},{"$f":"Time!HA17","v":"2065-10-01"},{"$f":"Time!HB17","v":"2066-01-01"},{"$f":"Time!HC17","v":"2066-04-01"},{"$f":"Time!HD17","v":"2066-07-01"},{"$f":"Time!HE17","v":"2066-10-01"},{"$f":"Time!HF17","v":"2067-01-01"},{"$f":"Time!HG17","v":"2067-04-01"},{"$f":"Time!HH17","v":"2067-07-01"},{"$f":"Time!HI17","v":"2067-10-01"},{"$f":"Time!HJ17","v":"2068-01-01"},{"$f":"Time!HK17","v":"2068-04-01"},{"$f":"Time!HL17","v":"2068-07-01"},{"$f":"Time!HM17","v":"2068-10-01"},{"$f":"Time!HN17","v":"2069-01-01"},{"$f":"Time!HO17","v":"2069-04-01"},{"$f":"Time!HP17","v":"2069-07-01"},{"$f":"Time!HQ17","v":"2069-10-01"},{"$f":"Time!HR17","v":"2070-01-01"},{"$f":"Time!HS17","v":"2070-04-01"},{"$f":"Time!HT17","v":"2070-07-01"},{"$f":"Time!HU17","v":"2070-10-01"},{"$f":"Time!HV17","v":"2071-01-01"},{"$f":"Time!HW17","v":"2071-04-01"},{"$f":"Time!HX17","v":"2071-07-01"},{"$f":"Time!HY17","v":"2071-10-01"},{"$f":"Time!HZ17","v":"2072-01-01"},{"$f":"Time!IA17","v":"2072-04-01"},{"$f":"Time!IB17","v":"2072-07-01"},{"$f":"Time!IC17","v":"2072-10-01"},{"$f":"Time!ID17","v":"2073-01-01"},{"$f":"Time!IE17","v":"2073-04-01"},{"$f":"Time!IF17","v":"00:00:00"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period End:",null,{"$f":"Time!R18","v":"2021-01-31"},{"$f":"Time!S18","v":"2021-02-28"},{"$f":"Time!T18","v":"2021-03-31"},{"$f":"Time!U18","v":"2021-04-30"},{"$f":"Time!V18","v":"2021-05-31"},{"$f":"Time!W18","v":"2021-06-30"},{"$f":"Time!X18","v":"2021-07-31"},{"$f":"Time!Y18","v":"2021-08-31"},{"$f":"Time!Z18","v":"2021-09-30"},{"$f":"Time!AA18","v":"2021-10-31"},{"$f":"Time!AB18","v":"2021-11-30"},{"$f":"Time!AC18","v":"2021-12-31"},{"$f":"Time!AD18","v":"2022-01-31"},{"$f":"Time!AE18","v":"2022-02-28"},{"$f":"Time!AF18","v":"2022-03-31"},{"$f":"Time!AG18","v":"2022-04-30"},{"$f":"Time!AH18","v":"2022-05-31"},{"$f":"Time!AI18","v":"2022-06-30"},{"$f":"Time!AJ18","v":"2022-09-30"},{"$f":"Time!AK18","v":"2022-12-31"},{"$f":"Time!AL18","v":"2023-03-31"},{"$f":"Time!AM18","v":"2023-06-30"},{"$f":"Time!AN18","v":"2023-09-30"},{"$f":"Time!AO18","v":"2023-12-31"},{"$f":"Time!AP18","v":"2024-03-31"},{"$f":"Time!AQ18","v":"2024-06-30"},{"$f":"Time!AR18","v":"2024-09-30"},{"$f":"Time!AS18","v":"2024-12-31"},{"$f":"Time!AT18","v":"2025-03-31"},{"$f":"Time!AU18","v":"2025-06-30"},{"$f":"Time!AV18","v":"2025-09-30"},{"$f":"Time!AW18","v":"2025-12-31"},{"$f":"Time!AX18","v":"2026-03-31"},{"$f":"Time!AY18","v":"2026-06-30"},{"$f":"Time!AZ18","v":"2026-09-30"},{"$f":"Time!BA18","v":"2026-12-31"},{"$f":"Time!BB18","v":"2027-03-31"},{"$f":"Time!BC18","v":"2027-06-30"},{"$f":"Time!BD18","v":"2027-09-30"},{"$f":"Time!BE18","v":"2027-12-31"},{"$f":"Time!BF18","v":"2028-03-31"},{"$f":"Time!BG18","v":"2028-06-30"},{"$f":"Time!BH18","v":"2028-09-30"},{"$f":"Time!BI18","v":"2028-12-31"},{"$f":"Time!BJ18","v":"2029-03-31"},{"$f":"Time!BK18","v":"2029-06-30"},{"$f":"Time!BL18","v":"2029-09-30"},{"$f":"Time!BM18","v":"2029-12-31"},{"$f":"Time!BN18","v":"2030-03-31"},{"$f":"Time!BO18","v":"2030-06-30"},{"$f":"Time!BP18","v":"2030-09-30"},{"$f":"Time!BQ18","v":"2030-12-31"},{"$f":"Time!BR18","v":"2031-03-31"},{"$f":"Time!BS18","v":"2031-06-30"},{"$f":"Time!BT18","v":"2031-09-30"},{"$f":"Time!BU18","v":"2031-12-31"},{"$f":"Time!BV18","v":"2032-03-31"},{"$f":"Time!BW18","v":"2032-06-30"},{"$f":"Time!BX18","v":"2032-09-30"},{"$f":"Time!BY18","v":"2032-12-31"},{"$f":"Time!BZ18","v":"2033-03-31"},{"$f":"Time!CA18","v":"2033-06-30"},{"$f":"Time!CB18","v":"2033-09-30"},{"$f":"Time!CC18","v":"2033-12-31"},{"$f":"Time!CD18","v":"2034-03-31"},{"$f":"Time!CE18","v":"2034-06-30"},{"$f":"Time!CF18","v":"2034-09-30"},{"$f":"Time!CG18","v":"2034-12-31"},{"$f":"Time!CH18","v":"2035-03-31"},{"$f":"Time!CI18","v":"2035-06-30"},{"$f":"Time!CJ18","v":"2035-09-30"},{"$f":"Time!CK18","v":"2035-12-31"},{"$f":"Time!CL18","v":"2036-03-31"},{"$f":"Time!CM18","v":"2036-06-30"},{"$f":"Time!CN18","v":"2036-09-30"},{"$f":"Time!CO18","v":"2036-12-31"},{"$f":"Time!CP18","v":"2037-03-31"},{"$f":"Time!CQ18","v":"2037-06-30"},{"$f":"Time!CR18","v":"2037-09-30"},{"$f":"Time!CS18","v":"2037-12-31"},{"$f":"Time!CT18","v":"2038-03-31"},{"$f":"Time!CU18","v":"2038-06-30"},{"$f":"Time!CV18","v":"2038-09-30"},{"$f":"Time!CW18","v":"2038-12-31"},{"$f":"Time!CX18","v":"2039-03-31"},{"$f":"Time!CY18","v":"2039-06-30"},{"$f":"Time!CZ18","v":"2039-09-30"},{"$f":"Time!DA18","v":"2039-12-31"},{"$f":"Time!DB18","v":"2040-03-31"},{"$f":"Time!DC18","v":"2040-06-30"},{"$f":"Time!DD18","v":"2040-09-30"},{"$f":"Time!DE18","v":"2040-12-31"},{"$f":"Time!DF18","v":"2041-03-31"},{"$f":"Time!DG18","v":"2041-06-30"},{"$f":"Time!DH18","v":"2041-09-30"},{"$f":"Time!DI18","v":"2041-12-31"},{"$f":"Time!DJ18","v":"2042-03-31"},{"$f":"Time!DK18","v":"2042-06-30"},{"$f":"Time!DL18","v":"2042-09-30"},{"$f":"Time!DM18","v":"2042-12-31"},{"$f":"Time!DN18","v":"2043-03-31"},{"$f":"Time!DO18","v":"2043-06-30"},{"$f":"Time!DP18","v":"2043-09-30"},{"$f":"Time!DQ18","v":"2043-12-31"},{"$f":"Time!DR18","v":"2044-03-31"},{"$f":"Time!DS18","v":"2044-06-30"},{"$f":"Time!DT18","v":"2044-09-30"},{"$f":"Time!DU18","v":"2044-12-31"},{"$f":"Time!DV18","v":"2045-03-31"},{"$f":"Time!DW18","v":"2045-06-30"},{"$f":"Time!DX18","v":"2045-09-30"},{"$f":"Time!DY18","v":"2045-12-31"},{"$f":"Time!DZ18","v":"2046-03-31"},{"$f":"Time!EA18","v":"2046-06-30"},{"$f":"Time!EB18","v":"2046-09-30"},{"$f":"Time!EC18","v":"2046-12-31"},{"$f":"Time!ED18","v":"2047-03-31"},{"$f":"Time!EE18","v":"2047-06-30"},{"$f":"Time!EF18","v":"2047-09-30"},{"$f":"Time!EG18","v":"2047-12-31"},{"$f":"Time!EH18","v":"2048-03-31"},{"$f":"Time!EI18","v":"2048-06-30"},{"$f":"Time!EJ18","v":"2048-09-30"},{"$f":"Time!EK18","v":"2048-12-31"},{"$f":"Time!EL18","v":"2049-03-31"},{"$f":"Time!EM18","v":"2049-06-30"},{"$f":"Time!EN18","v":"2049-09-30"},{"$f":"Time!EO18","v":"2049-12-31"},{"$f":"Time!EP18","v":"2050-03-31"},{"$f":"Time!EQ18","v":"2050-06-30"},{"$f":"Time!ER18","v":"2050-09-30"},{"$f":"Time!ES18","v":"2050-12-31"},{"$f":"Time!ET18","v":"2051-03-31"},{"$f":"Time!EU18","v":"2051-06-30"},{"$f":"Time!EV18","v":"2051-09-30"},{"$f":"Time!EW18","v":"2051-12-31"},{"$f":"Time!EX18","v":"2052-03-31"},{"$f":"Time!EY18","v":"2052-06-30"},{"$f":"Time!EZ18","v":"2052-09-30"},{"$f":"Time!FA18","v":"2052-12-31"},{"$f":"Time!FB18","v":"2053-03-31"},{"$f":"Time!FC18","v":"2053-06-30"},{"$f":"Time!FD18","v":"2053-09-30"},{"$f":"Time!FE18","v":"2053-12-31"},{"$f":"Time!FF18","v":"2054-03-31"},{"$f":"Time!FG18","v":"2054-06-30"},{"$f":"Time!FH18","v":"2054-09-30"},{"$f":"Time!FI18","v":"2054-12-31"},{"$f":"Time!FJ18","v":"2055-03-31"},{"$f":"Time!FK18","v":"2055-06-30"},{"$f":"Time!FL18","v":"2055-09-30"},{"$f":"Time!FM18","v":"2055-12-31"},{"$f":"Time!FN18","v":"2056-03-31"},{"$f":"Time!FO18","v":"2056-06-30"},{"$f":"Time!FP18","v":"2056-09-30"},{"$f":"Time!FQ18","v":"2056-12-31"},{"$f":"Time!FR18","v":"2057-03-31"},{"$f":"Time!FS18","v":"2057-06-30"},{"$f":"Time!FT18","v":"2057-09-30"},{"$f":"Time!FU18","v":"2057-12-31"},{"$f":"Time!FV18","v":"2058-03-31"},{"$f":"Time!FW18","v":"2058-06-30"},{"$f":"Time!FX18","v":"2058-09-30"},{"$f":"Time!FY18","v":"2058-12-31"},{"$f":"Time!FZ18","v":"2059-03-31"},{"$f":"Time!GA18","v":"2059-06-30"},{"$f":"Time!GB18","v":"2059-09-30"},{"$f":"Time!GC18","v":"2059-12-31"},{"$f":"Time!GD18","v":"2060-03-31"},{"$f":"Time!GE18","v":"2060-06-30"},{"$f":"Time!GF18","v":"2060-09-30"},{"$f":"Time!GG18","v":"2060-12-31"},{"$f":"Time!GH18","v":"2061-03-31"},{"$f":"Time!GI18","v":"2061-06-30"},{"$f":"Time!GJ18","v":"2061-09-30"},{"$f":"Time!GK18","v":"2061-12-31"},{"$f":"Time!GL18","v":"2062-03-31"},{"$f":"Time!GM18","v":"2062-06-30"},{"$f":"Time!GN18","v":"2062-09-30"},{"$f":"Time!GO18","v":"2062-12-31"},{"$f":"Time!GP18","v":"2063-03-31"},{"$f":"Time!GQ18","v":"2063-06-30"},{"$f":"Time!GR18","v":"2063-09-30"},{"$f":"Time!GS18","v":"2063-12-31"},{"$f":"Time!GT18","v":"2064-03-31"},{"$f":"Time!GU18","v":"2064-06-30"},{"$f":"Time!GV18","v":"2064-09-30"},{"$f":"Time!GW18","v":"2064-12-31"},{"$f":"Time!GX18","v":"2065-03-31"},{"$f":"Time!GY18","v":"2065-06-30"},{"$f":"Time!GZ18","v":"2065-09-30"},{"$f":"Time!HA18","v":"2065-12-31"},{"$f":"Time!HB18","v":"2066-03-31"},{"$f":"Time!HC18","v":"2066-06-30"},{"$f":"Time!HD18","v":"2066-09-30"},{"$f":"Time!HE18","v":"2066-12-31"},{"$f":"Time!HF18","v":"2067-03-31"},{"$f":"Time!HG18","v":"2067-06-30"},{"$f":"Time!HH18","v":"2067-09-30"},{"$f":"Time!HI18","v":"2067-12-31"},{"$f":"Time!HJ18","v":"2068-03-31"},{"$f":"Time!HK18","v":"2068-06-30"},{"$f":"Time!HL18","v":"2068-09-30"},{"$f":"Time!HM18","v":"2068-12-31"},{"$f":"Time!HN18","v":"2069-03-31"},{"$f":"Time!HO18","v":"2069-06-30"},{"$f":"Time!HP18","v":"2069-09-30"},{"$f":"Time!HQ18","v":"2069-12-31"},{"$f":"Time!HR18","v":"2070-03-31"},{"$f":"Time!HS18","v":"2070-06-30"},{"$f":"Time!HT18","v":"2070-09-30"},{"$f":"Time!HU18","v":"2070-12-31"},{"$f":"Time!HV18","v":"2071-03-31"},{"$f":"Time!HW18","v":"2071-06-30"},{"$f":"Time!HX18","v":"2071-09-30"},{"$f":"Time!HY18","v":"2071-12-31"},{"$f":"Time!HZ18","v":"2072-03-31"},{"$f":"Time!IA18","v":"2072-06-30"},{"$f":"Time!IB18","v":"2072-09-30"},{"$f":"Time!IC18","v":"2072-12-31"},{"$f":"Time!ID18","v":"2073-03-31"},{"$f":"Time!IE18","v":"2073-06-30"},{"$f":"Time!IF18","v":"00:00:00"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year:",null,{"$f":"Time!R19","v":2021},{"$f":"Time!S19","v":2021},{"$f":"Time!T19","v":2021},{"$f":"Time!U19","v":2021},{"$f":"Time!V19","v":2021},{"$f":"Time!W19","v":2021},{"$f":"Time!X19","v":2021},{"$f":"Time!Y19","v":2021},{"$f":"Time!Z19","v":2021},{"$f":"Time!AA19","v":2021},{"$f":"Time!AB19","v":2021},{"$f":"Time!AC19","v":2021},{"$f":"Time!AD19","v":2022},{"$f":"Time!AE19","v":2022},{"$f":"Time!AF19","v":2022},{"$f":"Time!AG19","v":2022},{"$f":"Time!AH19","v":2022},{"$f":"Time!AI19","v":2022},{"$f":"Time!AJ19","v":2022},{"$f":"Time!AK19","v":2022},{"$f":"Time!AL19","v":2023},{"$f":"Time!AM19","v":2023},{"$f":"Time!AN19","v":2023},{"$f":"Time!AO19","v":2023},{"$f":"Time!AP19","v":2024},{"$f":"Time!AQ19","v":2024},{"$f":"Time!AR19","v":2024},{"$f":"Time!AS19","v":2024},{"$f":"Time!AT19","v":2025},{"$f":"Time!AU19","v":2025},{"$f":"Time!AV19","v":2025},{"$f":"Time!AW19","v":2025},{"$f":"Time!AX19","v":2026},{"$f":"Time!AY19","v":2026},{"$f":"Time!AZ19","v":2026},{"$f":"Time!BA19","v":2026},{"$f":"Time!BB19","v":2027},{"$f":"Time!BC19","v":2027},{"$f":"Time!BD19","v":2027},{"$f":"Time!BE19","v":2027},{"$f":"Time!BF19","v":2028},{"$f":"Time!BG19","v":2028},{"$f":"Time!BH19","v":2028},{"$f":"Time!BI19","v":2028},{"$f":"Time!BJ19","v":2029},{"$f":"Time!BK19","v":2029},{"$f":"Time!BL19","v":2029},{"$f":"Time!BM19","v":2029},{"$f":"Time!BN19","v":2030},{"$f":"Time!BO19","v":2030},{"$f":"Time!BP19","v":2030},{"$f":"Time!BQ19","v":2030},{"$f":"Time!BR19","v":2031},{"$f":"Time!BS19","v":2031},{"$f":"Time!BT19","v":2031},{"$f":"Time!BU19","v":2031},{"$f":"Time!BV19","v":2032},{"$f":"Time!BW19","v":2032},{"$f":"Time!BX19","v":2032},{"$f":"Time!BY19","v":2032},{"$f":"Time!BZ19","v":2033},{"$f":"Time!CA19","v":2033},{"$f":"Time!CB19","v":2033},{"$f":"Time!CC19","v":2033},{"$f":"Time!CD19","v":2034},{"$f":"Time!CE19","v":2034},{"$f":"Time!CF19","v":2034},{"$f":"Time!CG19","v":2034},{"$f":"Time!CH19","v":2035},{"$f":"Time!CI19","v":2035},{"$f":"Time!CJ19","v":2035},{"$f":"Time!CK19","v":2035},{"$f":"Time!CL19","v":2036},{"$f":"Time!CM19","v":2036},{"$f":"Time!CN19","v":2036},{"$f":"Time!CO19","v":2036},{"$f":"Time!CP19","v":2037},{"$f":"Time!CQ19","v":2037},{"$f":"Time!CR19","v":2037},{"$f":"Time!CS19","v":2037},{"$f":"Time!CT19","v":2038},{"$f":"Time!CU19","v":2038},{"$f":"Time!CV19","v":2038},{"$f":"Time!CW19","v":2038},{"$f":"Time!CX19","v":2039},{"$f":"Time!CY19","v":2039},{"$f":"Time!CZ19","v":2039},{"$f":"Time!DA19","v":2039},{"$f":"Time!DB19","v":2040},{"$f":"Time!DC19","v":2040},{"$f":"Time!DD19","v":2040},{"$f":"Time!DE19","v":2040},{"$f":"Time!DF19","v":2041},{"$f":"Time!DG19","v":2041},{"$f":"Time!DH19","v":2041},{"$f":"Time!DI19","v":2041},{"$f":"Time!DJ19","v":2042},{"$f":"Time!DK19","v":2042},{"$f":"Time!DL19","v":2042},{"$f":"Time!DM19","v":2042},{"$f":"Time!DN19","v":2043},{"$f":"Time!DO19","v":2043},{"$f":"Time!DP19","v":2043},{"$f":"Time!DQ19","v":2043},{"$f":"Time!DR19","v":2044},{"$f":"Time!DS19","v":2044},{"$f":"Time!DT19","v":2044},{"$f":"Time!DU19","v":2044},{"$f":"Time!DV19","v":2045},{"$f":"Time!DW19","v":2045},{"$f":"Time!DX19","v":2045},{"$f":"Time!DY19","v":2045},{"$f":"Time!DZ19","v":2046},{"$f":"Time!EA19","v":2046},{"$f":"Time!EB19","v":2046},{"$f":"Time!EC19","v":2046},{"$f":"Time!ED19","v":2047},{"$f":"Time!EE19","v":2047},{"$f":"Time!EF19","v":2047},{"$f":"Time!EG19","v":2047},{"$f":"Time!EH19","v":2048},{"$f":"Time!EI19","v":2048},{"$f":"Time!EJ19","v":2048},{"$f":"Time!EK19","v":2048},{"$f":"Time!EL19","v":2049},{"$f":"Time!EM19","v":2049},{"$f":"Time!EN19","v":2049},{"$f":"Time!EO19","v":2049},{"$f":"Time!EP19","v":2050},{"$f":"Time!EQ19","v":2050},{"$f":"Time!ER19","v":2050},{"$f":"Time!ES19","v":2050},{"$f":"Time!ET19","v":2051},{"$f":"Time!EU19","v":2051},{"$f":"Time!EV19","v":2051},{"$f":"Time!EW19","v":2051},{"$f":"Time!EX19","v":2052},{"$f":"Time!EY19","v":2052},{"$f":"Time!EZ19","v":2052},{"$f":"Time!FA19","v":2052},{"$f":"Time!FB19","v":2053},{"$f":"Time!FC19","v":2053},{"$f":"Time!FD19","v":2053},{"$f":"Time!FE19","v":2053},{"$f":"Time!FF19","v":2054},{"$f":"Time!FG19","v":2054},{"$f":"Time!FH19","v":2054},{"$f":"Time!FI19","v":2054},{"$f":"Time!FJ19","v":2055},{"$f":"Time!FK19","v":2055},{"$f":"Time!FL19","v":2055},{"$f":"Time!FM19","v":2055},{"$f":"Time!FN19","v":2056},{"$f":"Time!FO19","v":2056},{"$f":"Time!FP19","v":2056},{"$f":"Time!FQ19","v":2056},{"$f":"Time!FR19","v":2057},{"$f":"Time!FS19","v":2057},{"$f":"Time!FT19","v":2057},{"$f":"Time!FU19","v":2057},{"$f":"Time!FV19","v":2058},{"$f":"Time!FW19","v":2058},{"$f":"Time!FX19","v":2058},{"$f":"Time!FY19","v":2058},{"$f":"Time!FZ19","v":2059},{"$f":"Time!GA19","v":2059},{"$f":"Time!GB19","v":2059},{"$f":"Time!GC19","v":2059},{"$f":"Time!GD19","v":2060},{"$f":"Time!GE19","v":2060},{"$f":"Time!GF19","v":2060},{"$f":"Time!GG19","v":2060},{"$f":"Time!GH19","v":2061},{"$f":"Time!GI19","v":2061},{"$f":"Time!GJ19","v":2061},{"$f":"Time!GK19","v":2061},{"$f":"Time!GL19","v":2062},{"$f":"Time!GM19","v":2062},{"$f":"Time!GN19","v":2062},{"$f":"Time!GO19","v":2062},{"$f":"Time!GP19","v":2063},{"$f":"Time!GQ19","v":2063},{"$f":"Time!GR19","v":2063},{"$f":"Time!GS19","v":2063},{"$f":"Time!GT19","v":2064},{"$f":"Time!GU19","v":2064},{"$f":"Time!GV19","v":2064},{"$f":"Time!GW19","v":2064},{"$f":"Time!GX19","v":2065},{"$f":"Time!GY19","v":2065},{"$f":"Time!GZ19","v":2065},{"$f":"Time!HA19","v":2065},{"$f":"Time!HB19","v":2066},{"$f":"Time!HC19","v":2066},{"$f":"Time!HD19","v":2066},{"$f":"Time!HE19","v":2066},{"$f":"Time!HF19","v":2067},{"$f":"Time!HG19","v":2067},{"$f":"Time!HH19","v":2067},{"$f":"Time!HI19","v":2067},{"$f":"Time!HJ19","v":2068},{"$f":"Time!HK19","v":2068},{"$f":"Time!HL19","v":2068},{"$f":"Time!HM19","v":2068},{"$f":"Time!HN19","v":2069},{"$f":"Time!HO19","v":2069},{"$f":"Time!HP19","v":2069},{"$f":"Time!HQ19","v":2069},{"$f":"Time!HR19","v":2070},{"$f":"Time!HS19","v":2070},{"$f":"Time!HT19","v":2070},{"$f":"Time!HU19","v":2070},{"$f":"Time!HV19","v":2071},{"$f":"Time!HW19","v":2071},{"$f":"Time!HX19","v":2071},{"$f":"Time!HY19","v":2071},{"$f":"Time!HZ19","v":2072},{"$f":"Time!IA19","v":2072},{"$f":"Time!IB19","v":2072},{"$f":"Time!IC19","v":2072},{"$f":"Time!ID19","v":2073},{"$f":"Time!IE19","v":2073},{"$f":"Time!IF19","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year #:",null,{"$f":"Time!R21","v":1},{"$f":"Time!S21","v":1},{"$f":"Time!T21","v":1},{"$f":"Time!U21","v":1},{"$f":"Time!V21","v":1},{"$f":"Time!W21","v":1},{"$f":"Time!X21","v":1},{"$f":"Time!Y21","v":1},{"$f":"Time!Z21","v":1},{"$f":"Time!AA21","v":1},{"$f":"Time!AB21","v":1},{"$f":"Time!AC21","v":1},{"$f":"Time!AD21","v":2},{"$f":"Time!AE21","v":2},{"$f":"Time!AF21","v":2},{"$f":"Time!AG21","v":2},{"$f":"Time!AH21","v":2},{"$f":"Time!AI21","v":2},{"$f":"Time!AJ21","v":2},{"$f":"Time!AK21","v":2},{"$f":"Time!AL21","v":3},{"$f":"Time!AM21","v":3},{"$f":"Time!AN21","v":3},{"$f":"Time!AO21","v":3},{"$f":"Time!AP21","v":4},{"$f":"Time!AQ21","v":4},{"$f":"Time!AR21","v":4},{"$f":"Time!AS21","v":4},{"$f":"Time!AT21","v":5},{"$f":"Time!AU21","v":5},{"$f":"Time!AV21","v":5},{"$f":"Time!AW21","v":5},{"$f":"Time!AX21","v":6},{"$f":"Time!AY21","v":6},{"$f":"Time!AZ21","v":6},{"$f":"Time!BA21","v":6},{"$f":"Time!BB21","v":7},{"$f":"Time!BC21","v":7},{"$f":"Time!BD21","v":7},{"$f":"Time!BE21","v":7},{"$f":"Time!BF21","v":8},{"$f":"Time!BG21","v":8},{"$f":"Time!BH21","v":8},{"$f":"Time!BI21","v":8},{"$f":"Time!BJ21","v":9},{"$f":"Time!BK21","v":9},{"$f":"Time!BL21","v":9},{"$f":"Time!BM21","v":9},{"$f":"Time!BN21","v":10},{"$f":"Time!BO21","v":10},{"$f":"Time!BP21","v":10},{"$f":"Time!BQ21","v":10},{"$f":"Time!BR21","v":11},{"$f":"Time!BS21","v":11},{"$f":"Time!BT21","v":11},{"$f":"Time!BU21","v":11},{"$f":"Time!BV21","v":12},{"$f":"Time!BW21","v":12},{"$f":"Time!BX21","v":12},{"$f":"Time!BY21","v":12},{"$f":"Time!BZ21","v":13},{"$f":"Time!CA21","v":13},{"$f":"Time!CB21","v":13},{"$f":"Time!CC21","v":13},{"$f":"Time!CD21","v":14},{"$f":"Time!CE21","v":14},{"$f":"Time!CF21","v":14},{"$f":"Time!CG21","v":14},{"$f":"Time!CH21","v":15},{"$f":"Time!CI21","v":15},{"$f":"Time!CJ21","v":15},{"$f":"Time!CK21","v":15},{"$f":"Time!CL21","v":16},{"$f":"Time!CM21","v":16},{"$f":"Time!CN21","v":16},{"$f":"Time!CO21","v":16},{"$f":"Time!CP21","v":17},{"$f":"Time!CQ21","v":17},{"$f":"Time!CR21","v":17},{"$f":"Time!CS21","v":17},{"$f":"Time!CT21","v":18},{"$f":"Time!CU21","v":18},{"$f":"Time!CV21","v":18},{"$f":"Time!CW21","v":18},{"$f":"Time!CX21","v":19},{"$f":"Time!CY21","v":19},{"$f":"Time!CZ21","v":19},{"$f":"Time!DA21","v":19},{"$f":"Time!DB21","v":20},{"$f":"Time!DC21","v":20},{"$f":"Time!DD21","v":20},{"$f":"Time!DE21","v":20},{"$f":"Time!DF21","v":21},{"$f":"Time!DG21","v":21},{"$f":"Time!DH21","v":21},{"$f":"Time!DI21","v":21},{"$f":"Time!DJ21","v":22},{"$f":"Time!DK21","v":22},{"$f":"Time!DL21","v":22},{"$f":"Time!DM21","v":22},{"$f":"Time!DN21","v":23},{"$f":"Time!DO21","v":23},{"$f":"Time!DP21","v":23},{"$f":"Time!DQ21","v":23},{"$f":"Time!DR21","v":24},{"$f":"Time!DS21","v":24},{"$f":"Time!DT21","v":24},{"$f":"Time!DU21","v":24},{"$f":"Time!DV21","v":25},{"$f":"Time!DW21","v":25},{"$f":"Time!DX21","v":25},{"$f":"Time!DY21","v":25},{"$f":"Time!DZ21","v":26},{"$f":"Time!EA21","v":26},{"$f":"Time!EB21","v":26},{"$f":"Time!EC21","v":26},{"$f":"Time!ED21","v":27},{"$f":"Time!EE21","v":27},{"$f":"Time!EF21","v":27},{"$f":"Time!EG21","v":27},{"$f":"Time!EH21","v":28},{"$f":"Time!EI21","v":28},{"$f":"Time!EJ21","v":28},{"$f":"Time!EK21","v":28},{"$f":"Time!EL21","v":29},{"$f":"Time!EM21","v":29},{"$f":"Time!EN21","v":29},{"$f":"Time!EO21","v":29},{"$f":"Time!EP21","v":30},{"$f":"Time!EQ21","v":30},{"$f":"Time!ER21","v":30},{"$f":"Time!ES21","v":30},{"$f":"Time!ET21","v":31},{"$f":"Time!EU21","v":31},{"$f":"Time!EV21","v":31},{"$f":"Time!EW21","v":31},{"$f":"Time!EX21","v":32},{"$f":"Time!EY21","v":32},{"$f":"Time!EZ21","v":32},{"$f":"Time!FA21","v":32},{"$f":"Time!FB21","v":33},{"$f":"Time!FC21","v":33},{"$f":"Time!FD21","v":33},{"$f":"Time!FE21","v":33},{"$f":"Time!FF21","v":34},{"$f":"Time!FG21","v":34},{"$f":"Time!FH21","v":34},{"$f":"Time!FI21","v":34},{"$f":"Time!FJ21","v":35},{"$f":"Time!FK21","v":35},{"$f":"Time!FL21","v":35},{"$f":"Time!FM21","v":35},{"$f":"Time!FN21","v":36},{"$f":"Time!FO21","v":36},{"$f":"Time!FP21","v":36},{"$f":"Time!FQ21","v":36},{"$f":"Time!FR21","v":37},{"$f":"Time!FS21","v":37},{"$f":"Time!FT21","v":37},{"$f":"Time!FU21","v":37},{"$f":"Time!FV21","v":38},{"$f":"Time!FW21","v":38},{"$f":"Time!FX21","v":38},{"$f":"Time!FY21","v":38},{"$f":"Time!FZ21","v":39},{"$f":"Time!GA21","v":39},{"$f":"Time!GB21","v":39},{"$f":"Time!GC21","v":39},{"$f":"Time!GD21","v":40},{"$f":"Time!GE21","v":40},{"$f":"Time!GF21","v":40},{"$f":"Time!GG21","v":40},{"$f":"Time!GH21","v":41},{"$f":"Time!GI21","v":41},{"$f":"Time!GJ21","v":41},{"$f":"Time!GK21","v":41},{"$f":"Time!GL21","v":42},{"$f":"Time!GM21","v":42},{"$f":"Time!GN21","v":42},{"$f":"Time!GO21","v":42},{"$f":"Time!GP21","v":43},{"$f":"Time!GQ21","v":43},{"$f":"Time!GR21","v":43},{"$f":"Time!GS21","v":43},{"$f":"Time!GT21","v":44},{"$f":"Time!GU21","v":44},{"$f":"Time!GV21","v":44},{"$f":"Time!GW21","v":44},{"$f":"Time!GX21","v":45},{"$f":"Time!GY21","v":45},{"$f":"Time!GZ21","v":45},{"$f":"Time!HA21","v":45},{"$f":"Time!HB21","v":46},{"$f":"Time!HC21","v":46},{"$f":"Time!HD21","v":46},{"$f":"Time!HE21","v":46},{"$f":"Time!HF21","v":47},{"$f":"Time!HG21","v":47},{"$f":"Time!HH21","v":47},{"$f":"Time!HI21","v":47},{"$f":"Time!HJ21","v":48},{"$f":"Time!HK21","v":48},{"$f":"Time!HL21","v":48},{"$f":"Time!HM21","v":48},{"$f":"Time!HN21","v":49},{"$f":"Time!HO21","v":49},{"$f":"Time!HP21","v":49},{"$f":"Time!HQ21","v":49},{"$f":"Time!HR21","v":50},{"$f":"Time!HS21","v":50},{"$f":"Time!HT21","v":50},{"$f":"Time!HU21","v":50},{"$f":"Time!HV21","v":51},{"$f":"Time!HW21","v":51},{"$f":"Time!HX21","v":51},{"$f":"Time!HY21","v":51},{"$f":"Time!HZ21","v":52},{"$f":"Time!IA21","v":52},{"$f":"Time!IB21","v":52},{"$f":"Time!IC21","v":52},{"$f":"Time!ID21","v":53},{"$f":"Time!IE21","v":53},{"$f":"Time!IF21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Phase:",null,{"$f":"Time!R26","v":"Const"},{"$f":"Time!S26","v":"Const"},{"$f":"Time!T26","v":"Const"},{"$f":"Time!U26","v":"Const"},{"$f":"Time!V26","v":"Const"},{"$f":"Time!W26","v":"Const"},{"$f":"Time!X26","v":"Const"},{"$f":"Time!Y26","v":"Const"},{"$f":"Time!Z26","v":"Const"},{"$f":"Time!AA26","v":"Const"},{"$f":"Time!AB26","v":"Const"},{"$f":"Time!AC26","v":"Const"},{"$f":"Time!AD26","v":"Const"},{"$f":"Time!AE26","v":"Const"},{"$f":"Time!AF26","v":"Const"},{"$f":"Time!AG26","v":"Const"},{"$f":"Time!AH26","v":"Const"},{"$f":"Time!AI26","v":"Const"},{"$f":"Time!AJ26","v":"Ops"},{"$f":"Time!AK26","v":"Ops"},{"$f":"Time!AL26","v":"Ops"},{"$f":"Time!AM26","v":"Ops"},{"$f":"Time!AN26","v":"Ops"},{"$f":"Time!AO26","v":"Ops"},{"$f":"Time!AP26","v":"Ops"},{"$f":"Time!AQ26","v":"Ops"},{"$f":"Time!AR26","v":"Ops"},{"$f":"Time!AS26","v":"Ops"},{"$f":"Time!AT26","v":"Ops"},{"$f":"Time!AU26","v":"Ops"},{"$f":"Time!AV26","v":"Ops"},{"$f":"Time!AW26","v":"Ops"},{"$f":"Time!AX26","v":"Ops"},{"$f":"Time!AY26","v":"Ops"},{"$f":"Time!AZ26","v":"Ops"},{"$f":"Time!BA26","v":"Ops"},{"$f":"Time!BB26","v":"Ops"},{"$f":"Time!BC26","v":"Ops"},{"$f":"Time!BD26","v":"Ops"},{"$f":"Time!BE26","v":"Ops"},{"$f":"Time!BF26","v":"Ops"},{"$f":"Time!BG26","v":"Ops"},{"$f":"Time!BH26","v":"Ops"},{"$f":"Time!BI26","v":"Ops"},{"$f":"Time!BJ26","v":"Ops"},{"$f":"Time!BK26","v":"Ops"},{"$f":"Time!BL26","v":"Ops"},{"$f":"Time!BM26","v":"Ops"},{"$f":"Time!BN26","v":"Ops"},{"$f":"Time!BO26","v":"Ops"},{"$f":"Time!BP26","v":"Ops"},{"$f":"Time!BQ26","v":"Ops"},{"$f":"Time!BR26","v":"Ops"},{"$f":"Time!BS26","v":"Ops"},{"$f":"Time!BT26","v":"Ops"},{"$f":"Time!BU26","v":"Ops"},{"$f":"Time!BV26","v":"Ops"},{"$f":"Time!BW26","v":"Ops"},{"$f":"Time!BX26","v":"Ops"},{"$f":"Time!BY26","v":"Ops"},{"$f":"Time!BZ26","v":"Ops"},{"$f":"Time!CA26","v":"Ops"},{"$f":"Time!CB26","v":"Ops"},{"$f":"Time!CC26","v":"Ops"},{"$f":"Time!CD26","v":"Ops"},{"$f":"Time!CE26","v":"Ops"},{"$f":"Time!CF26","v":"Ops"},{"$f":"Time!CG26","v":"Ops"},{"$f":"Time!CH26","v":"Ops"},{"$f":"Time!CI26","v":"Ops"},{"$f":"Time!CJ26","v":"Ops"},{"$f":"Time!CK26","v":"Ops"},{"$f":"Time!CL26","v":"Ops"},{"$f":"Time!CM26","v":"Ops"},{"$f":"Time!CN26","v":"Ops"},{"$f":"Time!CO26","v":"Ops"},{"$f":"Time!CP26","v":"Ops"},{"$f":"Time!CQ26","v":"Ops"},{"$f":"Time!CR26","v":"Ops"},{"$f":"Time!CS26","v":"Ops"},{"$f":"Time!CT26","v":"Ops"},{"$f":"Time!CU26","v":"Ops"},{"$f":"Time!CV26","v":"Ops"},{"$f":"Time!CW26","v":"Ops"},{"$f":"Time!CX26","v":"Ops"},{"$f":"Time!CY26","v":"Ops"},{"$f":"Time!CZ26","v":"Ops"},{"$f":"Time!DA26","v":"Ops"},{"$f":"Time!DB26","v":"Ops"},{"$f":"Time!DC26","v":"Ops"},{"$f":"Time!DD26","v":"Ops"},{"$f":"Time!DE26","v":"Ops"},{"$f":"Time!DF26","v":"Ops"},{"$f":"Time!DG26","v":"Ops"},{"$f":"Time!DH26","v":"Ops"},{"$f":"Time!DI26","v":"Ops"},{"$f":"Time!DJ26","v":"Ops"},{"$f":"Time!DK26","v":"Ops"},{"$f":"Time!DL26","v":"Ops"},{"$f":"Time!DM26","v":"Ops"},{"$f":"Time!DN26","v":"Ops"},{"$f":"Time!DO26","v":"Ops"},{"$f":"Time!DP26","v":"Ops"},{"$f":"Time!DQ26","v":"Ops"},{"$f":"Time!DR26","v":"Ops"},{"$f":"Time!DS26","v":"Ops"},{"$f":"Time!DT26","v":"Ops"},{"$f":"Time!DU26","v":"Ops"},{"$f":"Time!DV26","v":"Ops"},{"$f":"Time!DW26","v":"Ops"},{"$f":"Time!DX26","v":"Ops"},{"$f":"Time!DY26","v":"Ops"},{"$f":"Time!DZ26","v":"Ops"},{"$f":"Time!EA26","v":"Ops"},{"$f":"Time!EB26","v":"Ops"},{"$f":"Time!EC26","v":"Ops"},{"$f":"Time!ED26","v":"Ops"},{"$f":"Time!EE26","v":"Ops"},{"$f":"Time!EF26","v":"Ops"},{"$f":"Time!EG26","v":"Ops"},{"$f":"Time!EH26","v":"Ops"},{"$f":"Time!EI26","v":"Ops"},{"$f":"Time!EJ26","v":"Ops"},{"$f":"Time!EK26","v":"Ops"},{"$f":"Time!EL26","v":"Ops"},{"$f":"Time!EM26","v":"Ops"},{"$f":"Time!EN26","v":"Ops"},{"$f":"Time!EO26","v":"Ops"},{"$f":"Time!EP26","v":"Ops"},{"$f":"Time!EQ26","v":"Ops"},{"$f":"Time!ER26","v":"Ops"},{"$f":"Time!ES26","v":"Ops"},{"$f":"Time!ET26","v":"Ops"},{"$f":"Time!EU26","v":"Ops"},{"$f":"Time!EV26","v":"Ops"},{"$f":"Time!EW26","v":"Ops"},{"$f":"Time!EX26","v":"Ops"},{"$f":"Time!EY26","v":"Ops"},{"$f":"Time!EZ26","v":"Ops"},{"$f":"Time!FA26","v":"Ops"},{"$f":"Time!FB26","v":"Ops"},{"$f":"Time!FC26","v":"Ops"},{"$f":"Time!FD26","v":"Ops"},{"$f":"Time!FE26","v":"Ops"},{"$f":"Time!FF26","v":"Ops"},{"$f":"Time!FG26","v":"Ops"},{"$f":"Time!FH26","v":"Ops"},{"$f":"Time!FI26","v":"Ops"},{"$f":"Time!FJ26","v":"Ops"},{"$f":"Time!FK26","v":"Ops"},{"$f":"Time!FL26","v":"Ops"},{"$f":"Time!FM26","v":"Ops"},{"$f":"Time!FN26","v":"Ops"},{"$f":"Time!FO26","v":"Ops"},{"$f":"Time!FP26","v":"Ops"},{"$f":"Time!FQ26","v":"Ops"},{"$f":"Time!FR26","v":"Ops"},{"$f":"Time!FS26","v":"Ops"},{"$f":"Time!FT26","v":""},{"$f":"Time!FU26","v":""},{"$f":"Time!FV26","v":""},{"$f":"Time!FW26","v":""},{"$f":"Time!FX26","v":""},{"$f":"Time!FY26","v":""},{"$f":"Time!FZ26","v":""},{"$f":"Time!GA26","v":""},{"$f":"Time!GB26","v":""},{"$f":"Time!GC26","v":""},{"$f":"Time!GD26","v":""},{"$f":"Time!GE26","v":""},{"$f":"Time!GF26","v":""},{"$f":"Time!GG26","v":""},{"$f":"Time!GH26","v":""},{"$f":"Time!GI26","v":""},{"$f":"Time!GJ26","v":""},{"$f":"Time!GK26","v":""},{"$f":"Time!GL26","v":""},{"$f":"Time!GM26","v":""},{"$f":"Time!GN26","v":""},{"$f":"Time!GO26","v":""},{"$f":"Time!GP26","v":""},{"$f":"Time!GQ26","v":""},{"$f":"Time!GR26","v":""},{"$f":"Time!GS26","v":""},{"$f":"Time!GT26","v":""},{"$f":"Time!GU26","v":""},{"$f":"Time!GV26","v":""},{"$f":"Time!GW26","v":""},{"$f":"Time!GX26","v":""},{"$f":"Time!GY26","v":""},{"$f":"Time!GZ26","v":""},{"$f":"Time!HA26","v":""},{"$f":"Time!HB26","v":""},{"$f":"Time!HC26","v":""},{"$f":"Time!HD26","v":""},{"$f":"Time!HE26","v":""},{"$f":"Time!HF26","v":""},{"$f":"Time!HG26","v":""},{"$f":"Time!HH26","v":""},{"$f":"Time!HI26","v":""},{"$f":"Time!HJ26","v":""},{"$f":"Time!HK26","v":""},{"$f":"Time!HL26","v":""},{"$f":"Time!HM26","v":""},{"$f":"Time!HN26","v":""},{"$f":"Time!HO26","v":""},{"$f":"Time!HP26","v":""},{"$f":"Time!HQ26","v":""},{"$f":"Time!HR26","v":""},{"$f":"Time!HS26","v":""},{"$f":"Time!HT26","v":""},{"$f":"Time!HU26","v":""},{"$f":"Time!HV26","v":""},{"$f":"Time!HW26","v":""},{"$f":"Time!HX26","v":""},{"$f":"Time!HY26","v":""},{"$f":"Time!HZ26","v":""},{"$f":"Time!IA26","v":""},{"$f":"Time!IB26","v":""},{"$f":"Time!IC26","v":""},{"$f":"Time!ID26","v":""},{"$f":"Time!IE26","v":""},{"$f":"Time!IF26","v":0}]
[]
["Flags & Counters"]
[]
[null,"First Construction Period",null,null,null,null,null,null,null,"flag",null,null,null,null,null,{"$f":"SUM(R11:IE11)","v":1},null,{"$f":"Time!R64","v":1},{"$f":"Time!S64","v":0},{"$f":"Time!T64","v":0},{"$f":"Time!U64","v":0},{"$f":"Time!V64","v":0},{"$f":"Time!W64","v":0},{"$f":"Time!X64","v":0},{"$f":"Time!Y64","v":0},{"$f":"Time!Z64","v":0},{"$f":"Time!AA64","v":0},{"$f":"Time!AB64","v":0},{"$f":"Time!AC64","v":0},{"$f":"Time!AD64","v":0},{"$f":"Time!AE64","v":0},{"$f":"Time!AF64","v":0},{"$f":"Time!AG64","v":0},{"$f":"Time!AH64","v":0},{"$f":"Time!AI64","v":0},{"$f":"Time!AJ64","v":0},{"$f":"Time!AK64","v":0},{"$f":"Time!AL64","v":0},{"$f":"Time!AM64","v":0},{"$f":"Time!AN64","v":0},{"$f":"Time!AO64","v":0},{"$f":"Time!AP64","v":0},{"$f":"Time!AQ64","v":0},{"$f":"Time!AR64","v":0},{"$f":"Time!AS64","v":0},{"$f":"Time!AT64","v":0},{"$f":"Time!AU64","v":0},{"$f":"Time!AV64","v":0},{"$f":"Time!AW64","v":0},{"$f":"Time!AX64","v":0},{"$f":"Time!AY64","v":0},{"$f":"Time!AZ64","v":0},{"$f":"Time!BA64","v":0},{"$f":"Time!BB64","v":0},{"$f":"Time!BC64","v":0},{"$f":"Time!BD64","v":0},{"$f":"Time!BE64","v":0},{"$f":"Time!BF64","v":0},{"$f":"Time!BG64","v":0},{"$f":"Time!BH64","v":0},{"$f":"Time!BI64","v":0},{"$f":"Time!BJ64","v":0},{"$f":"Time!BK64","v":0},{"$f":"Time!BL64","v":0},{"$f":"Time!BM64","v":0},{"$f":"Time!BN64","v":0},{"$f":"Time!BO64","v":0},{"$f":"Time!BP64","v":0},{"$f":"Time!BQ64","v":0},{"$f":"Time!BR64","v":0},{"$f":"Time!BS64","v":0},{"$f":"Time!BT64","v":0},{"$f":"Time!BU64","v":0},{"$f":"Time!BV64","v":0},{"$f":"Time!BW64","v":0},{"$f":"Time!BX64","v":0},{"$f":"Time!BY64","v":0},{"$f":"Time!BZ64","v":0},{"$f":"Time!CA64","v":0},{"$f":"Time!CB64","v":0},{"$f":"Time!CC64","v":0},{"$f":"Time!CD64","v":0},{"$f":"Time!CE64","v":0},{"$f":"Time!CF64","v":0},{"$f":"Time!CG64","v":0},{"$f":"Time!CH64","v":0},{"$f":"Time!CI64","v":0},{"$f":"Time!CJ64","v":0},{"$f":"Time!CK64","v":0},{"$f":"Time!CL64","v":0},{"$f":"Time!CM64","v":0},{"$f":"Time!CN64","v":0},{"$f":"Time!CO64","v":0},{"$f":"Time!CP64","v":0},{"$f":"Time!CQ64","v":0},{"$f":"Time!CR64","v":0},{"$f":"Time!CS64","v":0},{"$f":"Time!CT64","v":0},{"$f":"Time!CU64","v":0},{"$f":"Time!CV64","v":0},{"$f":"Time!CW64","v":0},{"$f":"Time!CX64","v":0},{"$f":"Time!CY64","v":0},{"$f":"Time!CZ64","v":0},{"$f":"Time!DA64","v":0},{"$f":"Time!DB64","v":0},{"$f":"Time!DC64","v":0},{"$f":"Time!DD64","v":0},{"$f":"Time!DE64","v":0},{"$f":"Time!DF64","v":0},{"$f":"Time!DG64","v":0},{"$f":"Time!DH64","v":0},{"$f":"Time!DI64","v":0},{"$f":"Time!DJ64","v":0},{"$f":"Time!DK64","v":0},{"$f":"Time!DL64","v":0},{"$f":"Time!DM64","v":0},{"$f":"Time!DN64","v":0},{"$f":"Time!DO64","v":0},{"$f":"Time!DP64","v":0},{"$f":"Time!DQ64","v":0},{"$f":"Time!DR64","v":0},{"$f":"Time!DS64","v":0},{"$f":"Time!DT64","v":0},{"$f":"Time!DU64","v":0},{"$f":"Time!DV64","v":0},{"$f":"Time!DW64","v":0},{"$f":"Time!DX64","v":0},{"$f":"Time!DY64","v":0},{"$f":"Time!DZ64","v":0},{"$f":"Time!EA64","v":0},{"$f":"Time!EB64","v":0},{"$f":"Time!EC64","v":0},{"$f":"Time!ED64","v":0},{"$f":"Time!EE64","v":0},{"$f":"Time!EF64","v":0},{"$f":"Time!EG64","v":0},{"$f":"Time!EH64","v":0},{"$f":"Time!EI64","v":0},{"$f":"Time!EJ64","v":0},{"$f":"Time!EK64","v":0},{"$f":"Time!EL64","v":0},{"$f":"Time!EM64","v":0},{"$f":"Time!EN64","v":0},{"$f":"Time!EO64","v":0},{"$f":"Time!EP64","v":0},{"$f":"Time!EQ64","v":0},{"$f":"Time!ER64","v":0},{"$f":"Time!ES64","v":0},{"$f":"Time!ET64","v":0},{"$f":"Time!EU64","v":0},{"$f":"Time!EV64","v":0},{"$f":"Time!EW64","v":0},{"$f":"Time!EX64","v":0},{"$f":"Time!EY64","v":0},{"$f":"Time!EZ64","v":0},{"$f":"Time!FA64","v":0},{"$f":"Time!FB64","v":0},{"$f":"Time!FC64","v":0},{"$f":"Time!FD64","v":0},{"$f":"Time!FE64","v":0},{"$f":"Time!FF64","v":0},{"$f":"Time!FG64","v":0},{"$f":"Time!FH64","v":0},{"$f":"Time!FI64","v":0},{"$f":"Time!FJ64","v":0},{"$f":"Time!FK64","v":0},{"$f":"Time!FL64","v":0},{"$f":"Time!FM64","v":0},{"$f":"Time!FN64","v":0},{"$f":"Time!FO64","v":0},{"$f":"Time!FP64","v":0},{"$f":"Time!FQ64","v":0},{"$f":"Time!FR64","v":0},{"$f":"Time!FS64","v":0},{"$f":"Time!FT64","v":0},{"$f":"Time!FU64","v":0},{"$f":"Time!FV64","v":0},{"$f":"Time!FW64","v":0},{"$f":"Time!FX64","v":0},{"$f":"Time!FY64","v":0},{"$f":"Time!FZ64","v":0},{"$f":"Time!GA64","v":0},{"$f":"Time!GB64","v":0},{"$f":"Time!GC64","v":0},{"$f":"Time!GD64","v":0},{"$f":"Time!GE64","v":0},{"$f":"Time!GF64","v":0},{"$f":"Time!GG64","v":0},{"$f":"Time!GH64","v":0},{"$f":"Time!GI64","v":0},{"$f":"Time!GJ64","v":0},{"$f":"Time!GK64","v":0},{"$f":"Time!GL64","v":0},{"$f":"Time!GM64","v":0},{"$f":"Time!GN64","v":0},{"$f":"Time!GO64","v":0},{"$f":"Time!GP64","v":0},{"$f":"Time!GQ64","v":0},{"$f":"Time!GR64","v":0},{"$f":"Time!GS64","v":0},{"$f":"Time!GT64","v":0},{"$f":"Time!GU64","v":0},{"$f":"Time!GV64","v":0},{"$f":"Time!GW64","v":0},{"$f":"Time!GX64","v":0},{"$f":"Time!GY64","v":0},{"$f":"Time!GZ64","v":0},{"$f":"Time!HA64","v":0},{"$f":"Time!HB64","v":0},{"$f":"Time!HC64","v":0},{"$f":"Time!HD64","v":0},{"$f":"Time!HE64","v":0},{"$f":"Time!HF64","v":0},{"$f":"Time!HG64","v":0},{"$f":"Time!HH64","v":0},{"$f":"Time!HI64","v":0},{"$f":"Time!HJ64","v":0},{"$f":"Time!HK64","v":0},{"$f":"Time!HL64","v":0},{"$f":"Time!HM64","v":0},{"$f":"Time!HN64","v":0},{"$f":"Time!HO64","v":0},{"$f":"Time!HP64","v":0},{"$f":"Time!HQ64","v":0},{"$f":"Time!HR64","v":0},{"$f":"Time!HS64","v":0},{"$f":"Time!HT64","v":0},{"$f":"Time!HU64","v":0},{"$f":"Time!HV64","v":0},{"$f":"Time!HW64","v":0},{"$f":"Time!HX64","v":0},{"$f":"Time!HY64","v":0},{"$f":"Time!HZ64","v":0},{"$f":"Time!IA64","v":0},{"$f":"Time!IB64","v":0},{"$f":"Time!IC64","v":0},{"$f":"Time!ID64","v":0},{"$f":"Time!IE64","v":0},{"$f":"Time!IF64","v":0}]
[null,"Construction Period",null,null,null,null,null,null,null,"flag",null,null,null,null,null,{"$f":"SUM(R12:IE12)","v":18},null,{"$f":"Time!R65","v":1},{"$f":"Time!S65","v":1},{"$f":"Time!T65","v":1},{"$f":"Time!U65","v":1},{"$f":"Time!V65","v":1},{"$f":"Time!W65","v":1},{"$f":"Time!X65","v":1},{"$f":"Time!Y65","v":1},{"$f":"Time!Z65","v":1},{"$f":"Time!AA65","v":1},{"$f":"Time!AB65","v":1},{"$f":"Time!AC65","v":1},{"$f":"Time!AD65","v":1},{"$f":"Time!AE65","v":1},{"$f":"Time!AF65","v":1},{"$f":"Time!AG65","v":1},{"$f":"Time!AH65","v":1},{"$f":"Time!AI65","v":1},{"$f":"Time!AJ65","v":0},{"$f":"Time!AK65","v":0},{"$f":"Time!AL65","v":0},{"$f":"Time!AM65","v":0},{"$f":"Time!AN65","v":0},{"$f":"Time!AO65","v":0},{"$f":"Time!AP65","v":0},{"$f":"Time!AQ65","v":0},{"$f":"Time!AR65","v":0},{"$f":"Time!AS65","v":0},{"$f":"Time!AT65","v":0},{"$f":"Time!AU65","v":0},{"$f":"Time!AV65","v":0},{"$f":"Time!AW65","v":0},{"$f":"Time!AX65","v":0},{"$f":"Time!AY65","v":0},{"$f":"Time!AZ65","v":0},{"$f":"Time!BA65","v":0},{"$f":"Time!BB65","v":0},{"$f":"Time!BC65","v":0},{"$f":"Time!BD65","v":0},{"$f":"Time!BE65","v":0},{"$f":"Time!BF65","v":0},{"$f":"Time!BG65","v":0},{"$f":"Time!BH65","v":0},{"$f":"Time!BI65","v":0},{"$f":"Time!BJ65","v":0},{"$f":"Time!BK65","v":0},{"$f":"Time!BL65","v":0},{"$f":"Time!BM65","v":0},{"$f":"Time!BN65","v":0},{"$f":"Time!BO65","v":0},{"$f":"Time!BP65","v":0},{"$f":"Time!BQ65","v":0},{"$f":"Time!BR65","v":0},{"$f":"Time!BS65","v":0},{"$f":"Time!BT65","v":0},{"$f":"Time!BU65","v":0},{"$f":"Time!BV65","v":0},{"$f":"Time!BW65","v":0},{"$f":"Time!BX65","v":0},{"$f":"Time!BY65","v":0},{"$f":"Time!BZ65","v":0},{"$f":"Time!CA65","v":0},{"$f":"Time!CB65","v":0},{"$f":"Time!CC65","v":0},{"$f":"Time!CD65","v":0},{"$f":"Time!CE65","v":0},{"$f":"Time!CF65","v":0},{"$f":"Time!CG65","v":0},{"$f":"Time!CH65","v":0},{"$f":"Time!CI65","v":0},{"$f":"Time!CJ65","v":0},{"$f":"Time!CK65","v":0},{"$f":"Time!CL65","v":0},{"$f":"Time!CM65","v":0},{"$f":"Time!CN65","v":0},{"$f":"Time!CO65","v":0},{"$f":"Time!CP65","v":0},{"$f":"Time!CQ65","v":0},{"$f":"Time!CR65","v":0},{"$f":"Time!CS65","v":0},{"$f":"Time!CT65","v":0},{"$f":"Time!CU65","v":0},{"$f":"Time!CV65","v":0},{"$f":"Time!CW65","v":0},{"$f":"Time!CX65","v":0},{"$f":"Time!CY65","v":0},{"$f":"Time!CZ65","v":0},{"$f":"Time!DA65","v":0},{"$f":"Time!DB65","v":0},{"$f":"Time!DC65","v":0},{"$f":"Time!DD65","v":0},{"$f":"Time!DE65","v":0},{"$f":"Time!DF65","v":0},{"$f":"Time!DG65","v":0},{"$f":"Time!DH65","v":0},{"$f":"Time!DI65","v":0},{"$f":"Time!DJ65","v":0},{"$f":"Time!DK65","v":0},{"$f":"Time!DL65","v":0},{"$f":"Time!DM65","v":0},{"$f":"Time!DN65","v":0},{"$f":"Time!DO65","v":0},{"$f":"Time!DP65","v":0},{"$f":"Time!DQ65","v":0},{"$f":"Time!DR65","v":0},{"$f":"Time!DS65","v":0},{"$f":"Time!DT65","v":0},{"$f":"Time!DU65","v":0},{"$f":"Time!DV65","v":0},{"$f":"Time!DW65","v":0},{"$f":"Time!DX65","v":0},{"$f":"Time!DY65","v":0},{"$f":"Time!DZ65","v":0},{"$f":"Time!EA65","v":0},{"$f":"Time!EB65","v":0},{"$f":"Time!EC65","v":0},{"$f":"Time!ED65","v":0},{"$f":"Time!EE65","v":0},{"$f":"Time!EF65","v":0},{"$f":"Time!EG65","v":0},{"$f":"Time!EH65","v":0},{"$f":"Time!EI65","v":0},{"$f":"Time!EJ65","v":0},{"$f":"Time!EK65","v":0},{"$f":"Time!EL65","v":0},{"$f":"Time!EM65","v":0},{"$f":"Time!EN65","v":0},{"$f":"Time!EO65","v":0},{"$f":"Time!EP65","v":0},{"$f":"Time!EQ65","v":0},{"$f":"Time!ER65","v":0},{"$f":"Time!ES65","v":0},{"$f":"Time!ET65","v":0},{"$f":"Time!EU65","v":0},{"$f":"Time!EV65","v":0},{"$f":"Time!EW65","v":0},{"$f":"Time!EX65","v":0},{"$f":"Time!EY65","v":0},{"$f":"Time!EZ65","v":0},{"$f":"Time!FA65","v":0},{"$f":"Time!FB65","v":0},{"$f":"Time!FC65","v":0},{"$f":"Time!FD65","v":0},{"$f":"Time!FE65","v":0},{"$f":"Time!FF65","v":0},{"$f":"Time!FG65","v":0},{"$f":"Time!FH65","v":0},{"$f":"Time!FI65","v":0},{"$f":"Time!FJ65","v":0},{"$f":"Time!FK65","v":0},{"$f":"Time!FL65","v":0},{"$f":"Time!FM65","v":0},{"$f":"Time!FN65","v":0},{"$f":"Time!FO65","v":0},{"$f":"Time!FP65","v":0},{"$f":"Time!FQ65","v":0},{"$f":"Time!FR65","v":0},{"$f":"Time!FS65","v":0},{"$f":"Time!FT65","v":0},{"$f":"Time!FU65","v":0},{"$f":"Time!FV65","v":0},{"$f":"Time!FW65","v":0},{"$f":"Time!FX65","v":0},{"$f":"Time!FY65","v":0},{"$f":"Time!FZ65","v":0},{"$f":"Time!GA65","v":0},{"$f":"Time!GB65","v":0},{"$f":"Time!GC65","v":0},{"$f":"Time!GD65","v":0},{"$f":"Time!GE65","v":0},{"$f":"Time!GF65","v":0},{"$f":"Time!GG65","v":0},{"$f":"Time!GH65","v":0},{"$f":"Time!GI65","v":0},{"$f":"Time!GJ65","v":0},{"$f":"Time!GK65","v":0},{"$f":"Time!GL65","v":0},{"$f":"Time!GM65","v":0},{"$f":"Time!GN65","v":0},{"$f":"Time!GO65","v":0},{"$f":"Time!GP65","v":0},{"$f":"Time!GQ65","v":0},{"$f":"Time!GR65","v":0},{"$f":"Time!GS65","v":0},{"$f":"Time!GT65","v":0},{"$f":"Time!GU65","v":0},{"$f":"Time!GV65","v":0},{"$f":"Time!GW65","v":0},{"$f":"Time!GX65","v":0},{"$f":"Time!GY65","v":0},{"$f":"Time!GZ65","v":0},{"$f":"Time!HA65","v":0},{"$f":"Time!HB65","v":0},{"$f":"Time!HC65","v":0},{"$f":"Time!HD65","v":0},{"$f":"Time!HE65","v":0},{"$f":"Time!HF65","v":0},{"$f":"Time!HG65","v":0},{"$f":"Time!HH65","v":0},{"$f":"Time!HI65","v":0},{"$f":"Time!HJ65","v":0},{"$f":"Time!HK65","v":0},{"$f":"Time!HL65","v":0},{"$f":"Time!HM65","v":0},{"$f":"Time!HN65","v":0},{"$f":"Time!HO65","v":0},{"$f":"Time!HP65","v":0},{"$f":"Time!HQ65","v":0},{"$f":"Time!HR65","v":0},{"$f":"Time!HS65","v":0},{"$f":"Time!HT65","v":0},{"$f":"Time!HU65","v":0},{"$f":"Time!HV65","v":0},{"$f":"Time!HW65","v":0},{"$f":"Time!HX65","v":0},{"$f":"Time!HY65","v":0},{"$f":"Time!HZ65","v":0},{"$f":"Time!IA65","v":0},{"$f":"Time!IB65","v":0},{"$f":"Time!IC65","v":0},{"$f":"Time!ID65","v":0},{"$f":"Time!IE65","v":0},{"$f":"Time!IF65","v":0}]
[null,"EBL Refinancing",null,null,null,null,null,null,null,"flag",null,{"$f":"InputC!L285","v":"2022-06-01"},null,null,null,{"$f":"SUM(R13:IE13)","v":1},null,{"$f":"Time!R130","v":0},{"$f":"Time!S130","v":0},{"$f":"Time!T130","v":0},{"$f":"Time!U130","v":0},{"$f":"Time!V130","v":0},{"$f":"Time!W130","v":0},{"$f":"Time!X130","v":0},{"$f":"Time!Y130","v":0},{"$f":"Time!Z130","v":0},{"$f":"Time!AA130","v":0},{"$f":"Time!AB130","v":0},{"$f":"Time!AC130","v":0},{"$f":"Time!AD130","v":0},{"$f":"Time!AE130","v":0},{"$f":"Time!AF130","v":0},{"$f":"Time!AG130","v":0},{"$f":"Time!AH130","v":0},{"$f":"Time!AI130","v":1},{"$f":"Time!AJ130","v":0},{"$f":"Time!AK130","v":0},{"$f":"Time!AL130","v":0},{"$f":"Time!AM130","v":0},{"$f":"Time!AN130","v":0},{"$f":"Time!AO130","v":0},{"$f":"Time!AP130","v":0},{"$f":"Time!AQ130","v":0},{"$f":"Time!AR130","v":0},{"$f":"Time!AS130","v":0},{"$f":"Time!AT130","v":0},{"$f":"Time!AU130","v":0},{"$f":"Time!AV130","v":0},{"$f":"Time!AW130","v":0},{"$f":"Time!AX130","v":0},{"$f":"Time!AY130","v":0},{"$f":"Time!AZ130","v":0},{"$f":"Time!BA130","v":0},{"$f":"Time!BB130","v":0},{"$f":"Time!BC130","v":0},{"$f":"Time!BD130","v":0},{"$f":"Time!BE130","v":0},{"$f":"Time!BF130","v":0},{"$f":"Time!BG130","v":0},{"$f":"Time!BH130","v":0},{"$f":"Time!BI130","v":0},{"$f":"Time!BJ130","v":0},{"$f":"Time!BK130","v":0},{"$f":"Time!BL130","v":0},{"$f":"Time!BM130","v":0},{"$f":"Time!BN130","v":0},{"$f":"Time!BO130","v":0},{"$f":"Time!BP130","v":0},{"$f":"Time!BQ130","v":0},{"$f":"Time!BR130","v":0},{"$f":"Time!BS130","v":0},{"$f":"Time!BT130","v":0},{"$f":"Time!BU130","v":0},{"$f":"Time!BV130","v":0},{"$f":"Time!BW130","v":0},{"$f":"Time!BX130","v":0},{"$f":"Time!BY130","v":0},{"$f":"Time!BZ130","v":0},{"$f":"Time!CA130","v":0},{"$f":"Time!CB130","v":0},{"$f":"Time!CC130","v":0},{"$f":"Time!CD130","v":0},{"$f":"Time!CE130","v":0},{"$f":"Time!CF130","v":0},{"$f":"Time!CG130","v":0},{"$f":"Time!CH130","v":0},{"$f":"Time!CI130","v":0},{"$f":"Time!CJ130","v":0},{"$f":"Time!CK130","v":0},{"$f":"Time!CL130","v":0},{"$f":"Time!CM130","v":0},{"$f":"Time!CN130","v":0},{"$f":"Time!CO130","v":0},{"$f":"Time!CP130","v":0},{"$f":"Time!CQ130","v":0},{"$f":"Time!CR130","v":0},{"$f":"Time!CS130","v":0},{"$f":"Time!CT130","v":0},{"$f":"Time!CU130","v":0},{"$f":"Time!CV130","v":0},{"$f":"Time!CW130","v":0},{"$f":"Time!CX130","v":0},{"$f":"Time!CY130","v":0},{"$f":"Time!CZ130","v":0},{"$f":"Time!DA130","v":0},{"$f":"Time!DB130","v":0},{"$f":"Time!DC130","v":0},{"$f":"Time!DD130","v":0},{"$f":"Time!DE130","v":0},{"$f":"Time!DF130","v":0},{"$f":"Time!DG130","v":0},{"$f":"Time!DH130","v":0},{"$f":"Time!DI130","v":0},{"$f":"Time!DJ130","v":0},{"$f":"Time!DK130","v":0},{"$f":"Time!DL130","v":0},{"$f":"Time!DM130","v":0},{"$f":"Time!DN130","v":0},{"$f":"Time!DO130","v":0},{"$f":"Time!DP130","v":0},{"$f":"Time!DQ130","v":0},{"$f":"Time!DR130","v":0},{"$f":"Time!DS130","v":0},{"$f":"Time!DT130","v":0},{"$f":"Time!DU130","v":0},{"$f":"Time!DV130","v":0},{"$f":"Time!DW130","v":0},{"$f":"Time!DX130","v":0},{"$f":"Time!DY130","v":0},{"$f":"Time!DZ130","v":0},{"$f":"Time!EA130","v":0},{"$f":"Time!EB130","v":0},{"$f":"Time!EC130","v":0},{"$f":"Time!ED130","v":0},{"$f":"Time!EE130","v":0},{"$f":"Time!EF130","v":0},{"$f":"Time!EG130","v":0},{"$f":"Time!EH130","v":0},{"$f":"Time!EI130","v":0},{"$f":"Time!EJ130","v":0},{"$f":"Time!EK130","v":0},{"$f":"Time!EL130","v":0},{"$f":"Time!EM130","v":0},{"$f":"Time!EN130","v":0},{"$f":"Time!EO130","v":0},{"$f":"Time!EP130","v":0},{"$f":"Time!EQ130","v":0},{"$f":"Time!ER130","v":0},{"$f":"Time!ES130","v":0},{"$f":"Time!ET130","v":0},{"$f":"Time!EU130","v":0},{"$f":"Time!EV130","v":0},{"$f":"Time!EW130","v":0},{"$f":"Time!EX130","v":0},{"$f":"Time!EY130","v":0},{"$f":"Time!EZ130","v":0},{"$f":"Time!FA130","v":0},{"$f":"Time!FB130","v":0},{"$f":"Time!FC130","v":0},{"$f":"Time!FD130","v":0},{"$f":"Time!FE130","v":0},{"$f":"Time!FF130","v":0},{"$f":"Time!FG130","v":0},{"$f":"Time!FH130","v":0},{"$f":"Time!FI130","v":0},{"$f":"Time!FJ130","v":0},{"$f":"Time!FK130","v":0},{"$f":"Time!FL130","v":0},{"$f":"Time!FM130","v":0},{"$f":"Time!FN130","v":0},{"$f":"Time!FO130","v":0},{"$f":"Time!FP130","v":0},{"$f":"Time!FQ130","v":0},{"$f":"Time!FR130","v":0},{"$f":"Time!FS130","v":0},{"$f":"Time!FT130","v":0},{"$f":"Time!FU130","v":0},{"$f":"Time!FV130","v":0},{"$f":"Time!FW130","v":0},{"$f":"Time!FX130","v":0},{"$f":"Time!FY130","v":0},{"$f":"Time!FZ130","v":0},{"$f":"Time!GA130","v":0},{"$f":"Time!GB130","v":0},{"$f":"Time!GC130","v":0},{"$f":"Time!GD130","v":0},{"$f":"Time!GE130","v":0},{"$f":"Time!GF130","v":0},{"$f":"Time!GG130","v":0},{"$f":"Time!GH130","v":0},{"$f":"Time!GI130","v":0},{"$f":"Time!GJ130","v":0},{"$f":"Time!GK130","v":0},{"$f":"Time!GL130","v":0},{"$f":"Time!GM130","v":0},{"$f":"Time!GN130","v":0},{"$f":"Time!GO130","v":0},{"$f":"Time!GP130","v":0},{"$f":"Time!GQ130","v":0},{"$f":"Time!GR130","v":0},{"$f":"Time!GS130","v":0},{"$f":"Time!GT130","v":0},{"$f":"Time!GU130","v":0},{"$f":"Time!GV130","v":0},{"$f":"Time!GW130","v":0},{"$f":"Time!GX130","v":0},{"$f":"Time!GY130","v":0},{"$f":"Time!GZ130","v":0},{"$f":"Time!HA130","v":0},{"$f":"Time!HB130","v":0},{"$f":"Time!HC130","v":0},{"$f":"Time!HD130","v":0},{"$f":"Time!HE130","v":0},{"$f":"Time!HF130","v":0},{"$f":"Time!HG130","v":0},{"$f":"Time!HH130","v":0},{"$f":"Time!HI130","v":0},{"$f":"Time!HJ130","v":0},{"$f":"Time!HK130","v":0},{"$f":"Time!HL130","v":0},{"$f":"Time!HM130","v":0},{"$f":"Time!HN130","v":0},{"$f":"Time!HO130","v":0},{"$f":"Time!HP130","v":0},{"$f":"Time!HQ130","v":0},{"$f":"Time!HR130","v":0},{"$f":"Time!HS130","v":0},{"$f":"Time!HT130","v":0},{"$f":"Time!HU130","v":0},{"$f":"Time!HV130","v":0},{"$f":"Time!HW130","v":0},{"$f":"Time!HX130","v":0},{"$f":"Time!HY130","v":0},{"$f":"Time!HZ130","v":0},{"$f":"Time!IA130","v":0},{"$f":"Time!IB130","v":0},{"$f":"Time!IC130","v":0},{"$f":"Time!ID130","v":0},{"$f":"Time!IE130","v":0},{"$f":"Time!IF130","v":0}]
[]
[]
["Sources & Uses"]
["Uses"]
[]
[null,"CAPEX",null,null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R19:IF19)","v":253.00000000000009},null,{"$f":"CAPEX!Q60","v":15.18},{"$f":"CAPEX!R60","v":15.18},{"$f":"CAPEX!S60","v":15.18},{"$f":"CAPEX!T60","v":17.71},{"$f":"CAPEX!U60","v":17.71},{"$f":"CAPEX!V60","v":17.71},{"$f":"CAPEX!W60","v":17.71},{"$f":"CAPEX!X60","v":17.71},{"$f":"CAPEX!Y60","v":17.71},{"$f":"CAPEX!Z60","v":10.120000000000001},{"$f":"CAPEX!AA60","v":10.120000000000001},{"$f":"CAPEX!AB60","v":10.120000000000001},{"$f":"CAPEX!AC60","v":10.120000000000001},{"$f":"CAPEX!AD60","v":10.120000000000001},{"$f":"CAPEX!AE60","v":12.65},{"$f":"CAPEX!AF60","v":12.65},{"$f":"CAPEX!AG60","v":12.65},{"$f":"CAPEX!AH60","v":12.65},{"$f":"CAPEX!AI60","v":0},{"$f":"CAPEX!AJ60","v":0},{"$f":"CAPEX!AK60","v":0},{"$f":"CAPEX!AL60","v":0},{"$f":"CAPEX!AM60","v":0},{"$f":"CAPEX!AN60","v":0},{"$f":"CAPEX!AO60","v":0},{"$f":"CAPEX!AP60","v":0},{"$f":"CAPEX!AQ60","v":0},{"$f":"CAPEX!AR60","v":0},{"$f":"CAPEX!AS60","v":0},{"$f":"CAPEX!AT60","v":0},{"$f":"CAPEX!AU60","v":0},{"$f":"CAPEX!AV60","v":0},{"$f":"CAPEX!AW60","v":0},{"$f":"CAPEX!AX60","v":0},{"$f":"CAPEX!AY60","v":0},{"$f":"CAPEX!AZ60","v":0},{"$f":"CAPEX!BA60","v":0},{"$f":"CAPEX!BB60","v":0},{"$f":"CAPEX!BC60","v":0},{"$f":"CAPEX!BD60","v":0},{"$f":"CAPEX!BE60","v":0},{"$f":"CAPEX!BF60","v":0},{"$f":"CAPEX!BG60","v":0},{"$f":"CAPEX!BH60","v":0},{"$f":"CAPEX!BI60","v":0},{"$f":"CAPEX!BJ60","v":0},{"$f":"CAPEX!BK60","v":0},{"$f":"CAPEX!BL60","v":0},{"$f":"CAPEX!BM60","v":0},{"$f":"CAPEX!BN60","v":0},{"$f":"CAPEX!BO60","v":0},{"$f":"CAPEX!BP60","v":0},{"$f":"CAPEX!BQ60","v":0},{"$f":"CAPEX!BR60","v":0},{"$f":"CAPEX!BS60","v":0},{"$f":"CAPEX!BT60","v":0},{"$f":"CAPEX!BU60","v":0},{"$f":"CAPEX!BV60","v":0},{"$f":"CAPEX!BW60","v":0},{"$f":"CAPEX!BX60","v":0},{"$f":"CAPEX!BY60","v":0},{"$f":"CAPEX!BZ60","v":0},{"$f":"CAPEX!CA60","v":0},{"$f":"CAPEX!CB60","v":0},{"$f":"CAPEX!CC60","v":0},{"$f":"CAPEX!CD60","v":0},{"$f":"CAPEX!CE60","v":0},{"$f":"CAPEX!CF60","v":0},{"$f":"CAPEX!CG60","v":0},{"$f":"CAPEX!CH60","v":0},{"$f":"CAPEX!CI60","v":0},{"$f":"CAPEX!CJ60","v":0},{"$f":"CAPEX!CK60","v":0},{"$f":"CAPEX!CL60","v":0},{"$f":"CAPEX!CM60","v":0},{"$f":"CAPEX!CN60","v":0},{"$f":"CAPEX!CO60","v":0},{"$f":"CAPEX!CP60","v":0},{"$f":"CAPEX!CQ60","v":0},{"$f":"CAPEX!CR60","v":0},{"$f":"CAPEX!CS60","v":0},{"$f":"CAPEX!CT60","v":0},{"$f":"CAPEX!CU60","v":0},{"$f":"CAPEX!CV60","v":0},{"$f":"CAPEX!CW60","v":0},{"$f":"CAPEX!CX60","v":0},{"$f":"CAPEX!CY60","v":0},{"$f":"CAPEX!CZ60","v":0},{"$f":"CAPEX!DA60","v":0},{"$f":"CAPEX!DB60","v":0},{"$f":"CAPEX!DC60","v":0},{"$f":"CAPEX!DD60","v":0},{"$f":"CAPEX!DE60","v":0},{"$f":"CAPEX!DF60","v":0},{"$f":"CAPEX!DG60","v":0},{"$f":"CAPEX!DH60","v":0},{"$f":"CAPEX!DI60","v":0},{"$f":"CAPEX!DJ60","v":0},{"$f":"CAPEX!DK60","v":0},{"$f":"CAPEX!DL60","v":0},{"$f":"CAPEX!DM60","v":0},{"$f":"CAPEX!DN60","v":0},{"$f":"CAPEX!DO60","v":0},{"$f":"CAPEX!DP60","v":0},{"$f":"CAPEX!DQ60","v":0},{"$f":"CAPEX!DR60","v":0},{"$f":"CAPEX!DS60","v":0},{"$f":"CAPEX!DT60","v":0},{"$f":"CAPEX!DU60","v":0},{"$f":"CAPEX!DV60","v":0},{"$f":"CAPEX!DW60","v":0},{"$f":"CAPEX!DX60","v":0},{"$f":"CAPEX!DY60","v":0},{"$f":"CAPEX!DZ60","v":0},{"$f":"CAPEX!EA60","v":0},{"$f":"CAPEX!EB60","v":0},{"$f":"CAPEX!EC60","v":0},{"$f":"CAPEX!ED60","v":0},{"$f":"CAPEX!EE60","v":0},{"$f":"CAPEX!EF60","v":0},{"$f":"CAPEX!EG60","v":0},{"$f":"CAPEX!EH60","v":0},{"$f":"CAPEX!EI60","v":0},{"$f":"CAPEX!EJ60","v":0},{"$f":"CAPEX!EK60","v":0},{"$f":"CAPEX!EL60","v":0},{"$f":"CAPEX!EM60","v":0},{"$f":"CAPEX!EN60","v":0},{"$f":"CAPEX!EO60","v":0},{"$f":"CAPEX!EP60","v":0},{"$f":"CAPEX!EQ60","v":0},{"$f":"CAPEX!ER60","v":0},{"$f":"CAPEX!ES60","v":0},{"$f":"CAPEX!ET60","v":0},{"$f":"CAPEX!EU60","v":0},{"$f":"CAPEX!EV60","v":0},{"$f":"CAPEX!EW60","v":0},{"$f":"CAPEX!EX60","v":0},{"$f":"CAPEX!EY60","v":0},{"$f":"CAPEX!EZ60","v":0},{"$f":"CAPEX!FA60","v":0},{"$f":"CAPEX!FB60","v":0},{"$f":"CAPEX!FC60","v":0},{"$f":"CAPEX!FD60","v":0},{"$f":"CAPEX!FE60","v":0},{"$f":"CAPEX!FF60","v":0},{"$f":"CAPEX!FG60","v":0},{"$f":"CAPEX!FH60","v":0},{"$f":"CAPEX!FI60","v":0},{"$f":"CAPEX!FJ60","v":0},{"$f":"CAPEX!FK60","v":0},{"$f":"CAPEX!FL60","v":0},{"$f":"CAPEX!FM60","v":0},{"$f":"CAPEX!FN60","v":0},{"$f":"CAPEX!FO60","v":0},{"$f":"CAPEX!FP60","v":0},{"$f":"CAPEX!FQ60","v":0},{"$f":"CAPEX!FR60","v":0},{"$f":"CAPEX!FS60","v":0},{"$f":"CAPEX!FT60","v":0},{"$f":"CAPEX!FU60","v":0},{"$f":"CAPEX!FV60","v":0},{"$f":"CAPEX!FW60","v":0},{"$f":"CAPEX!FX60","v":0},{"$f":"CAPEX!FY60","v":0},{"$f":"CAPEX!FZ60","v":0},{"$f":"CAPEX!GA60","v":0},{"$f":"CAPEX!GB60","v":0},{"$f":"CAPEX!GC60","v":0},{"$f":"CAPEX!GD60","v":0},{"$f":"CAPEX!GE60","v":0},{"$f":"CAPEX!GF60","v":0},{"$f":"CAPEX!GG60","v":0},{"$f":"CAPEX!GH60","v":0},{"$f":"CAPEX!GI60","v":0},{"$f":"CAPEX!GJ60","v":0},{"$f":"CAPEX!GK60","v":0},{"$f":"CAPEX!GL60","v":0},{"$f":"CAPEX!GM60","v":0},{"$f":"CAPEX!GN60","v":0},{"$f":"CAPEX!GO60","v":0},{"$f":"CAPEX!GP60","v":0},{"$f":"CAPEX!GQ60","v":0},{"$f":"CAPEX!GR60","v":0},{"$f":"CAPEX!GS60","v":0},{"$f":"CAPEX!GT60","v":0},{"$f":"CAPEX!GU60","v":0},{"$f":"CAPEX!GV60","v":0},{"$f":"CAPEX!GW60","v":0},{"$f":"CAPEX!GX60","v":0},{"$f":"CAPEX!GY60","v":0},{"$f":"CAPEX!GZ60","v":0},{"$f":"CAPEX!HA60","v":0},{"$f":"CAPEX!HB60","v":0},{"$f":"CAPEX!HC60","v":0},{"$f":"CAPEX!HD60","v":0},{"$f":"CAPEX!HE60","v":0},{"$f":"CAPEX!HF60","v":0},{"$f":"CAPEX!HG60","v":0},{"$f":"CAPEX!HH60","v":0},{"$f":"CAPEX!HI60","v":0},{"$f":"CAPEX!HJ60","v":0},{"$f":"CAPEX!HK60","v":0},{"$f":"CAPEX!HL60","v":0},{"$f":"CAPEX!HM60","v":0},{"$f":"CAPEX!HN60","v":0},{"$f":"CAPEX!HO60","v":0},{"$f":"CAPEX!HP60","v":0},{"$f":"CAPEX!HQ60","v":0},{"$f":"CAPEX!HR60","v":0},{"$f":"CAPEX!HS60","v":0},{"$f":"CAPEX!HT60","v":0},{"$f":"CAPEX!HU60","v":0},{"$f":"CAPEX!HV60","v":0},{"$f":"CAPEX!HW60","v":0},{"$f":"CAPEX!HX60","v":0},{"$f":"CAPEX!HY60","v":0},{"$f":"CAPEX!HZ60","v":0},{"$f":"CAPEX!IA60","v":0},{"$f":"CAPEX!IB60","v":0},{"$f":"CAPEX!IC60","v":0},{"$f":"CAPEX!ID60","v":0},{"$f":"CAPEX!IE60","v":0}]
[null,"Interest During Construction",null,null,null,null,null,null,null,"$m",null,null,null,null,null,4.352533167556933,null,{"$f":"R89","v":0},{"$f":"S89","v":0},0,0,0,0,0,8.2520829800319995E-2,0.19703487979352791,0.22102972341070118,0.2447350982431529,0.26827175949142901,0.28942623099857734,0.42683638300696547,0.56673632719605038,0.66447041054725076,0.68500996581530726,0.70646155925365051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EQ89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HC89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fees",null,null,null,null,null,null,null,"$m",null,null,null,null,null,39.015870100986,null,{"$f":"R100+R107","v":5.8806488417304816},{"$f":"S100+S107","v":2.6806488417304815},2.6806488417304815,2.6806488417304815,2.6806488417304815,2.6806488417304815,2.6806488417304815,2.4448750423009957,2.1176920423204018,2.0491353462713353,1.9814057038929016,1.9141581003263985,1.8537167531631176,1.4611163188534371,1.0614021925989088,0.78216195445262204,0.72347751082960343,0.66218724386290828,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE100+CE107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EQ100+EQ107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HC100+HC107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"DSRA Pre-Funding",null,null,null,null,null,null,null,"$m",null,null,null,null,null,0]
[null,"Total",null,null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUMIF($7:$7,\"Const\",23:23)","v":296.36840326854298},null,{"$f":"SUM(R19:R22)","v":21.060648841730483},{"$f":"SUM(S19:S22)","v":17.86064884173048},17.86064884173048,20.390648841730481,20.390648841730481,20.390648841730481,20.390648841730481,20.237395872101317,20.024726922113931,12.390165069682038,12.346140802136055,12.302429859817828,12.263142984161696,12.007952701860402,14.278138519794959,14.096632364999873,14.058487476644911,14.018648803116559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE19:CE22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EQ19:EQ22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HC19:HC22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Sources"]
[]
[null,"Net Pre-Completion Cash Flow",null,null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R28:IF28)","v":0.15742897999719466},null,{"$f":"R43","v":0},{"$f":"S43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.15742897999719466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BM43>BM41,BM41,BM43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EQ43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HC43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mandated Minimum Equity",null,null,null,null,null,null,null,"$m",null,null,null,null,null,2,null,{"$f":"R48","v":2},{"$f":"S48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EQ48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HC48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L61,\"Equity Bridge Loan\",\"Share Capital\")","v":"Share Capital"},null,null,null,null,null,null,null,"$m",null,null,null,null,null,347.9891347725266,null,{"$f":"IF($L$61,R63,R72-R29)","v":6.907793679927039},{"$f":"IF($L$61,S63,S72-S29)","v":17.331697041298241},46.990771028260127,50.484688932166534,38.083230689933941,56.234237891501387,11.580052476671085,0,0,0,0,0,0,0,0,0,0,0,11.060398051975687,4.554288817543906,4.5414147238653957,15.718805434148601,3.694965117609665,3.6876134912935705,14.586862337801424,14.612236411383348,9.4456298470073055,14.549144199576739,9.4486427326019058,14.476661867960706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($L$61,CE63,CE72-CE29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($L$61,EQ63,EQ72-EQ29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($L$61,HC63,HC72-HC29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Senior Debt",null,null,null,null,null,null,null,"$m",null,null,null,null,null,415.75310531332809,null,{"$f":"R50","v":0},{"$f":"S50","v":0},0,0,0,0,47.154759885897143,65.436599996118801,13.711339209813298,13.545928475686713,13.449520713300624,12.088269432656208,78.520086861936065,79.94282525090567,55.848047629257344,11.736888724603689,12.258053393339022,12.060785739813475,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EQ50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HC50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B55","v":"Standby Equity"},null,null,null,null,null,null,null,"$m",null,null,null,null,null,120.37666303276826,null,{"$f":"R55","v":0},{"$f":"S55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.060398051975687,4.554288817543906,4.5414147238653957,15.718805434148601,3.694965117609665,3.6876134912935705,14.586862337801424,14.612236411383348,9.4456298470073055,14.549144199576739,9.4486427326019058,14.476661867960706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EQ55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HC55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R33:IF33)","v":886.27633209862017},null,{"$f":"SUM(R28:R32)","v":8.907793679927039},{"$f":"SUM(S28:S32)","v":17.331697041298241},46.990771028260127,50.484688932166534,38.083230689933941,56.234237891501387,58.734812362568228,65.436599996118801,13.711339209813298,13.545928475686713,13.449520713300624,12.088269432656208,78.520086861936065,79.94282525090567,55.848047629257344,11.736888724603689,12.258053393339022,12.218214719810669,22.120796103951374,9.108577635087812,9.0828294477307914,31.437610868297202,7.3899302352193299,7.375226982587141,29.173724675602848,29.224472822766696,18.891259694014611,29.098288399153478,18.897285465203812,28.953323735921412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE28:CE32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EQ28:EQ32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HC28:HC32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Sources = Uses",null,null,null,null,null,null,null,"check",null,{"$f":"AND(R35:IF35)","v":false},null,null,null,null,null,{"$f":"ROUND(R33,3)=ROUND(R23,3)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(CD33,3)=ROUND(CD23,3)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(EP33,3)=ROUND(EP23,3)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(HB33,3)=ROUND(HB23,3)","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]
[]
[]
["Drawdowns"]
["Funding Cascade"]
[]
[null,"Total Funding Needs",null,null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R41:IF41)","v":765.89966906585187},null,{"$f":"Macro!Q15","v":8.907793679927039},{"$f":"Macro!R15","v":17.331697041298241},{"$f":"Macro!S15","v":46.990771028260127},{"$f":"Macro!T15","v":50.484688932166534},{"$f":"Macro!U15","v":38.083230689933941},{"$f":"Macro!V15","v":56.234237891501387},{"$f":"Macro!W15","v":58.734812362568228},{"$f":"Macro!X15","v":65.436599996118801},{"$f":"Macro!Y15","v":13.711339209813298},{"$f":"Macro!Z15","v":13.545928475686713},{"$f":"Macro!AA15","v":13.449520713300624},{"$f":"Macro!AB15","v":12.088269432656208},{"$f":"Macro!AC15","v":78.520086861936065},{"$f":"Macro!AD15","v":79.94282525090567},{"$f":"Macro!AE15","v":55.848047629257344},{"$f":"Macro!AF15","v":11.736888724603689},{"$f":"Macro!AG15","v":12.258053393339022},{"$f":"Macro!AH15","v":12.218214719810669},{"$f":"Macro!AI15","v":11.060398051975687},{"$f":"Macro!AJ15","v":4.554288817543906},{"$f":"Macro!AK15","v":4.5414147238653957},{"$f":"Macro!AL15","v":15.718805434148601},{"$f":"Macro!AM15","v":3.694965117609665},{"$f":"Macro!AN15","v":3.6876134912935705},{"$f":"Macro!AO15","v":14.586862337801424},{"$f":"Macro!AP15","v":14.612236411383348},{"$f":"Macro!AQ15","v":9.4456298470073055},{"$f":"Macro!AR15","v":14.549144199576739},{"$f":"Macro!AS15","v":9.4486427326019058},{"$f":"Macro!AT15","v":14.476661867960706},{"$f":"Macro!AU15","v":0},{"$f":"Macro!AV15","v":0},{"$f":"Macro!AW15","v":0},{"$f":"Macro!AX15","v":0},{"$f":"Macro!AY15","v":0},{"$f":"Macro!AZ15","v":0},{"$f":"Macro!BA15","v":0},{"$f":"Macro!BB15","v":0},{"$f":"Macro!BC15","v":0},{"$f":"Macro!BD15","v":0},{"$f":"Macro!BE15","v":0},{"$f":"Macro!BF15","v":0},{"$f":"Macro!BG15","v":0},{"$f":"Macro!BH15","v":0},{"$f":"Macro!BI15","v":0},{"$f":"Macro!BJ15","v":0},{"$f":"Macro!BK15","v":0},{"$f":"Macro!BL15","v":0},{"$f":"Macro!BM15","v":0},{"$f":"Macro!BN15","v":0},{"$f":"Macro!BO15","v":0},{"$f":"Macro!BP15","v":0},{"$f":"Macro!BQ15","v":0},{"$f":"Macro!BR15","v":0},{"$f":"Macro!BS15","v":0},{"$f":"Macro!BT15","v":0},{"$f":"Macro!BU15","v":0},{"$f":"Macro!BV15","v":0},{"$f":"Macro!BW15","v":0},{"$f":"Macro!BX15","v":0},{"$f":"Macro!BY15","v":0},{"$f":"Macro!BZ15","v":0},{"$f":"Macro!CA15","v":0},{"$f":"Macro!CB15","v":0},{"$f":"Macro!CC15","v":0},{"$f":"Macro!CD15","v":0},{"$f":"Macro!CE15","v":0},{"$f":"Macro!CF15","v":0},{"$f":"Macro!CG15","v":0},{"$f":"Macro!CH15","v":0},{"$f":"Macro!CI15","v":0},{"$f":"Macro!CJ15","v":0},{"$f":"Macro!CK15","v":0},{"$f":"Macro!CL15","v":0},{"$f":"Macro!CM15","v":0},{"$f":"Macro!CN15","v":0},{"$f":"Macro!CO15","v":0},{"$f":"Macro!CP15","v":0},{"$f":"Macro!CQ15","v":0},{"$f":"Macro!CR15","v":0},{"$f":"Macro!CS15","v":0},{"$f":"Macro!CT15","v":0},{"$f":"Macro!CU15","v":0},{"$f":"Macro!CV15","v":0},{"$f":"Macro!CW15","v":0},{"$f":"Macro!CX15","v":0},{"$f":"Macro!CY15","v":0},{"$f":"Macro!CZ15","v":0},{"$f":"Macro!DA15","v":0},{"$f":"Macro!DB15","v":0},{"$f":"Macro!DC15","v":0},{"$f":"Macro!DD15","v":0},{"$f":"Macro!DE15","v":0},{"$f":"Macro!DF15","v":0},{"$f":"Macro!DG15","v":0},{"$f":"Macro!DH15","v":0},{"$f":"Macro!DI15","v":0},{"$f":"Macro!DJ15","v":0},{"$f":"Macro!DK15","v":0},{"$f":"Macro!DL15","v":0},{"$f":"Macro!DM15","v":0},{"$f":"Macro!DN15","v":0},{"$f":"Macro!DO15","v":0},{"$f":"Macro!DP15","v":0},{"$f":"Macro!DQ15","v":0},{"$f":"Macro!DR15","v":0},{"$f":"Macro!DS15","v":0},{"$f":"Macro!DT15","v":0},{"$f":"Macro!DU15","v":0},{"$f":"Macro!DV15","v":0},{"$f":"Macro!DW15","v":0},{"$f":"Macro!DX15","v":0},{"$f":"Macro!DY15","v":0},{"$f":"Macro!DZ15","v":0},{"$f":"Macro!EA15","v":0},{"$f":"Macro!EB15","v":0},{"$f":"Macro!EC15","v":0},{"$f":"Macro!ED15","v":0},{"$f":"Macro!EE15","v":0},{"$f":"Macro!EF15","v":0},{"$f":"Macro!EG15","v":0},{"$f":"Macro!EH15","v":0},{"$f":"Macro!EI15","v":0},{"$f":"Macro!EJ15","v":0},{"$f":"Macro!EK15","v":0},{"$f":"Macro!EL15","v":0},{"$f":"Macro!EM15","v":0},{"$f":"Macro!EN15","v":0},{"$f":"Macro!EO15","v":0},{"$f":"Macro!EP15","v":0},{"$f":"Macro!EQ15","v":0},{"$f":"Macro!ER15","v":0},{"$f":"Macro!ES15","v":0},{"$f":"Macro!ET15","v":0},{"$f":"Macro!EU15","v":0},{"$f":"Macro!EV15","v":0},{"$f":"Macro!EW15","v":0},{"$f":"Macro!EX15","v":0},{"$f":"Macro!EY15","v":0},{"$f":"Macro!EZ15","v":0},{"$f":"Macro!FA15","v":0},{"$f":"Macro!FB15","v":0},{"$f":"Macro!FC15","v":0},{"$f":"Macro!FD15","v":0},{"$f":"Macro!FE15","v":0},{"$f":"Macro!FF15","v":0},{"$f":"Macro!FG15","v":0},{"$f":"Macro!FH15","v":0},{"$f":"Macro!FI15","v":0},{"$f":"Macro!FJ15","v":0},{"$f":"Macro!FK15","v":0},{"$f":"Macro!FL15","v":0},{"$f":"Macro!FM15","v":0},{"$f":"Macro!FN15","v":0},{"$f":"Macro!FO15","v":0},{"$f":"Macro!FP15","v":0},{"$f":"Macro!FQ15","v":0},{"$f":"Macro!FR15","v":0},{"$f":"Macro!FS15","v":0},{"$f":"Macro!FT15","v":0},{"$f":"Macro!FU15","v":0},{"$f":"Macro!FV15","v":0},{"$f":"Macro!FW15","v":0},{"$f":"Macro!FX15","v":0},{"$f":"Macro!FY15","v":0},{"$f":"Macro!FZ15","v":0},{"$f":"Macro!GA15","v":0},{"$f":"Macro!GB15","v":0},{"$f":"Macro!GC15","v":0},{"$f":"Macro!GD15","v":0},{"$f":"Macro!GE15","v":0},{"$f":"Macro!GF15","v":0},{"$f":"Macro!GG15","v":0},{"$f":"Macro!GH15","v":0},{"$f":"Macro!GI15","v":0},{"$f":"Macro!GJ15","v":0},{"$f":"Macro!GK15","v":0},{"$f":"Macro!GL15","v":0},{"$f":"Macro!GM15","v":0},{"$f":"Macro!GN15","v":0},{"$f":"Macro!GO15","v":0},{"$f":"Macro!GP15","v":0},{"$f":"Macro!GQ15","v":0},{"$f":"Macro!GR15","v":0},{"$f":"Macro!GS15","v":0},{"$f":"Macro!GT15","v":0},{"$f":"Macro!GU15","v":0},{"$f":"Macro!GV15","v":0},{"$f":"Macro!GW15","v":0},{"$f":"Macro!GX15","v":0},{"$f":"Macro!GY15","v":0},{"$f":"Macro!GZ15","v":0},{"$f":"Macro!HA15","v":0},{"$f":"Macro!HB15","v":0},{"$f":"Macro!HC15","v":0},{"$f":"Macro!HD15","v":0},{"$f":"Macro!HE15","v":0},{"$f":"Macro!HF15","v":0},{"$f":"Macro!HG15","v":0},{"$f":"Macro!HH15","v":0},{"$f":"Macro!HI15","v":0},{"$f":"Macro!HJ15","v":0},{"$f":"Macro!HK15","v":0},{"$f":"Macro!HL15","v":0},{"$f":"Macro!HM15","v":0},{"$f":"Macro!HN15","v":0},{"$f":"Macro!HO15","v":0},{"$f":"Macro!HP15","v":0},{"$f":"Macro!HQ15","v":0},{"$f":"Macro!HR15","v":0},{"$f":"Macro!HS15","v":0},{"$f":"Macro!HT15","v":0},{"$f":"Macro!HU15","v":0},{"$f":"Macro!HV15","v":0},{"$f":"Macro!HW15","v":0},{"$f":"Macro!HX15","v":0},{"$f":"Macro!HY15","v":0},{"$f":"Macro!HZ15","v":0},{"$f":"Macro!IA15","v":0},{"$f":"Macro!IB15","v":0},{"$f":"Macro!IC15","v":0},{"$f":"Macro!ID15","v":0},{"$f":"Macro!IE15","v":0}]
[]
[null,"Net Pre-Completion Cash Flow",null,null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R43:IF43)","v":0.15742897999719466},null,{"$f":"IF(Ops!R99-Ops!R149>R41,R41,Ops!R99-Ops!R149)","v":0},{"$f":"IF(Ops!S99-Ops!S149>S41,S41,Ops!S99-Ops!S149)","v":0},{"$f":"IF(Ops!T99-Ops!T149>T41,T41,Ops!T99-Ops!T149)","v":0},{"$f":"IF(Ops!U99-Ops!U149>U41,U41,Ops!U99-Ops!U149)","v":0},{"$f":"IF(Ops!V99-Ops!V149>V41,V41,Ops!V99-Ops!V149)","v":0},{"$f":"IF(Ops!W99-Ops!W149>W41,W41,Ops!W99-Ops!W149)","v":0},{"$f":"IF(Ops!X99-Ops!X149>X41,X41,Ops!X99-Ops!X149)","v":0},{"$f":"IF(Ops!Y99-Ops!Y149>Y41,Y41,Ops!Y99-Ops!Y149)","v":0},{"$f":"IF(Ops!Z99-Ops!Z149>Z41,Z41,Ops!Z99-Ops!Z149)","v":0},{"$f":"IF(Ops!AA99-Ops!AA149>AA41,AA41,Ops!AA99-Ops!AA149)","v":0},{"$f":"IF(Ops!AB99-Ops!AB149>AB41,AB41,Ops!AB99-Ops!AB149)","v":0},{"$f":"IF(Ops!AC99-Ops!AC149>AC41,AC41,Ops!AC99-Ops!AC149)","v":0},{"$f":"IF(Ops!AD99-Ops!AD149>AD41,AD41,Ops!AD99-Ops!AD149)","v":0},{"$f":"IF(Ops!AE99-Ops!AE149>AE41,AE41,Ops!AE99-Ops!AE149)","v":0},{"$f":"IF(Ops!AF99-Ops!AF149>AF41,AF41,Ops!AF99-Ops!AF149)","v":0},{"$f":"IF(Ops!AG99-Ops!AG149>AG41,AG41,Ops!AG99-Ops!AG149)","v":0},{"$f":"IF(Ops!AH99-Ops!AH149>AH41,AH41,Ops!AH99-Ops!AH149)","v":0},{"$f":"IF(Ops!AI99-Ops!AI149>AI41,AI41,Ops!AI99-Ops!AI149)","v":0.15742897999719466},{"$f":"IF(Ops!AJ99-Ops!AJ149>AJ41,AJ41,Ops!AJ99-Ops!AJ149)","v":0},{"$f":"IF(Ops!AK99-Ops!AK149>AK41,AK41,Ops!AK99-Ops!AK149)","v":0},{"$f":"IF(Ops!AL99-Ops!AL149>AL41,AL41,Ops!AL99-Ops!AL149)","v":0},{"$f":"IF(Ops!AM99-Ops!AM149>AM41,AM41,Ops!AM99-Ops!AM149)","v":0},{"$f":"IF(Ops!AN99-Ops!AN149>AN41,AN41,Ops!AN99-Ops!AN149)","v":0},{"$f":"IF(Ops!AO99-Ops!AO149>AO41,AO41,Ops!AO99-Ops!AO149)","v":0},{"$f":"IF(Ops!AP99-Ops!AP149>AP41,AP41,Ops!AP99-Ops!AP149)","v":0},{"$f":"IF(Ops!AQ99-Ops!AQ149>AQ41,AQ41,Ops!AQ99-Ops!AQ149)","v":0},{"$f":"IF(Ops!AR99-Ops!AR149>AR41,AR41,Ops!AR99-Ops!AR149)","v":0},{"$f":"IF(Ops!AS99-Ops!AS149>AS41,AS41,Ops!AS99-Ops!AS149)","v":0},{"$f":"IF(Ops!AT99-Ops!AT149>AT41,AT41,Ops!AT99-Ops!AT149)","v":0},{"$f":"IF(Ops!AU99-Ops!AU149>AU41,AU41,Ops!AU99-Ops!AU149)","v":0},{"$f":"IF(Ops!AV99-Ops!AV149>AV41,AV41,Ops!AV99-Ops!AV149)","v":0},{"$f":"IF(Ops!AW99-Ops!AW149>AW41,AW41,Ops!AW99-Ops!AW149)","v":0},{"$f":"IF(Ops!AX99-Ops!AX149>AX41,AX41,Ops!AX99-Ops!AX149)","v":0},{"$f":"IF(Ops!AY99-Ops!AY149>AY41,AY41,Ops!AY99-Ops!AY149)","v":0},{"$f":"IF(Ops!AZ99-Ops!AZ149>AZ41,AZ41,Ops!AZ99-Ops!AZ149)","v":0},{"$f":"IF(Ops!BA99-Ops!BA149>BA41,BA41,Ops!BA99-Ops!BA149)","v":0},{"$f":"IF(Ops!BB99-Ops!BB149>BB41,BB41,Ops!BB99-Ops!BB149)","v":0},{"$f":"IF(Ops!BC99-Ops!BC149>BC41,BC41,Ops!BC99-Ops!BC149)","v":0},{"$f":"IF(Ops!BD99-Ops!BD149>BD41,BD41,Ops!BD99-Ops!BD149)","v":0},{"$f":"IF(Ops!BE99-Ops!BE149>BE41,BE41,Ops!BE99-Ops!BE149)","v":0},{"$f":"IF(Ops!BF99-Ops!BF149>BF41,BF41,Ops!BF99-Ops!BF149)","v":0},{"$f":"IF(Ops!BG99-Ops!BG149>BG41,BG41,Ops!BG99-Ops!BG149)","v":0},{"$f":"IF(Ops!BH99-Ops!BH149>BH41,BH41,Ops!BH99-Ops!BH149)","v":0},{"$f":"IF(Ops!BI99-Ops!BI149>BI41,BI41,Ops!BI99-Ops!BI149)","v":0},{"$f":"IF(Ops!BJ99-Ops!BJ149>BJ41,BJ41,Ops!BJ99-Ops!BJ149)","v":0},{"$f":"IF(Ops!BK99-Ops!BK149>BK41,BK41,Ops!BK99-Ops!BK149)","v":0},{"$f":"IF(Ops!BL99-Ops!BL149>BL41,BL41,Ops!BL99-Ops!BL149)","v":0},{"$f":"Ops!BM99-Ops!BM149","v":0},{"$f":"IF(Ops!BN99-Ops!BN149>BN41,BN41,Ops!BN99-Ops!BN149)","v":0},{"$f":"IF(Ops!BO99-Ops!BO149>BO41,BO41,Ops!BO99-Ops!BO149)","v":0},{"$f":"IF(Ops!BP99-Ops!BP149>BP41,BP41,Ops!BP99-Ops!BP149)","v":0},{"$f":"IF(Ops!BQ99-Ops!BQ149>BQ41,BQ41,Ops!BQ99-Ops!BQ149)","v":0},{"$f":"IF(Ops!BR99-Ops!BR149>BR41,BR41,Ops!BR99-Ops!BR149)","v":0},{"$f":"IF(Ops!BS99-Ops!BS149>BS41,BS41,Ops!BS99-Ops!BS149)","v":0},{"$f":"IF(Ops!BT99-Ops!BT149>BT41,BT41,Ops!BT99-Ops!BT149)","v":0},{"$f":"IF(Ops!BU99-Ops!BU149>BU41,BU41,Ops!BU99-Ops!BU149)","v":0},{"$f":"IF(Ops!BV99-Ops!BV149>BV41,BV41,Ops!BV99-Ops!BV149)","v":0},{"$f":"IF(Ops!BW99-Ops!BW149>BW41,BW41,Ops!BW99-Ops!BW149)","v":0},{"$f":"IF(Ops!BX99-Ops!BX149>BX41,BX41,Ops!BX99-Ops!BX149)","v":0},{"$f":"IF(Ops!BY99-Ops!BY149>BY41,BY41,Ops!BY99-Ops!BY149)","v":0},{"$f":"IF(Ops!BZ99-Ops!BZ149>BZ41,BZ41,Ops!BZ99-Ops!BZ149)","v":0},{"$f":"IF(Ops!CA99-Ops!CA149>CA41,CA41,Ops!CA99-Ops!CA149)","v":0},{"$f":"IF(Ops!CB99-Ops!CB149>CB41,CB41,Ops!CB99-Ops!CB149)","v":0},{"$f":"IF(Ops!CC99-Ops!CC149>CC41,CC41,Ops!CC99-Ops!CC149)","v":0},{"$f":"IF(Ops!CD99-Ops!CD149>CD41,CD41,Ops!CD99-Ops!CD149)","v":0},{"$f":"IF(Ops!CE99-Ops!CE149>CE41,CE41,Ops!CE99-Ops!CE149)","v":0},{"$f":"IF(Ops!CF99-Ops!CF149>CF41,CF41,Ops!CF99-Ops!CF149)","v":0},{"$f":"IF(Ops!CG99-Ops!CG149>CG41,CG41,Ops!CG99-Ops!CG149)","v":0},{"$f":"IF(Ops!CH99-Ops!CH149>CH41,CH41,Ops!CH99-Ops!CH149)","v":0},{"$f":"IF(Ops!CI99-Ops!CI149>CI41,CI41,Ops!CI99-Ops!CI149)","v":0},{"$f":"IF(Ops!CJ99-Ops!CJ149>CJ41,CJ41,Ops!CJ99-Ops!CJ149)","v":0},{"$f":"IF(Ops!CK99-Ops!CK149>CK41,CK41,Ops!CK99-Ops!CK149)","v":0},{"$f":"IF(Ops!CL99-Ops!CL149>CL41,CL41,Ops!CL99-Ops!CL149)","v":0},{"$f":"IF(Ops!CM99-Ops!CM149>CM41,CM41,Ops!CM99-Ops!CM149)","v":0},{"$f":"IF(Ops!CN99-Ops!CN149>CN41,CN41,Ops!CN99-Ops!CN149)","v":0},{"$f":"IF(Ops!CO99-Ops!CO149>CO41,CO41,Ops!CO99-Ops!CO149)","v":0},{"$f":"IF(Ops!CP99-Ops!CP149>CP41,CP41,Ops!CP99-Ops!CP149)","v":0},{"$f":"IF(Ops!CQ99-Ops!CQ149>CQ41,CQ41,Ops!CQ99-Ops!CQ149)","v":0},{"$f":"IF(Ops!CR99-Ops!CR149>CR41,CR41,Ops!CR99-Ops!CR149)","v":0},{"$f":"IF(Ops!CS99-Ops!CS149>CS41,CS41,Ops!CS99-Ops!CS149)","v":0},{"$f":"IF(Ops!CT99-Ops!CT149>CT41,CT41,Ops!CT99-Ops!CT149)","v":0},{"$f":"IF(Ops!CU99-Ops!CU149>CU41,CU41,Ops!CU99-Ops!CU149)","v":0},{"$f":"IF(Ops!CV99-Ops!CV149>CV41,CV41,Ops!CV99-Ops!CV149)","v":0},{"$f":"IF(Ops!CW99-Ops!CW149>CW41,CW41,Ops!CW99-Ops!CW149)","v":0},{"$f":"IF(Ops!CX99-Ops!CX149>CX41,CX41,Ops!CX99-Ops!CX149)","v":0},{"$f":"IF(Ops!CY99-Ops!CY149>CY41,CY41,Ops!CY99-Ops!CY149)","v":0},{"$f":"IF(Ops!CZ99-Ops!CZ149>CZ41,CZ41,Ops!CZ99-Ops!CZ149)","v":0},{"$f":"IF(Ops!DA99-Ops!DA149>DA41,DA41,Ops!DA99-Ops!DA149)","v":0},{"$f":"IF(Ops!DB99-Ops!DB149>DB41,DB41,Ops!DB99-Ops!DB149)","v":0},{"$f":"IF(Ops!DC99-Ops!DC149>DC41,DC41,Ops!DC99-Ops!DC149)","v":0},{"$f":"IF(Ops!DD99-Ops!DD149>DD41,DD41,Ops!DD99-Ops!DD149)","v":0},{"$f":"IF(Ops!DE99-Ops!DE149>DE41,DE41,Ops!DE99-Ops!DE149)","v":0},{"$f":"IF(Ops!DF99-Ops!DF149>DF41,DF41,Ops!DF99-Ops!DF149)","v":0},{"$f":"IF(Ops!DG99-Ops!DG149>DG41,DG41,Ops!DG99-Ops!DG149)","v":0},{"$f":"IF(Ops!DH99-Ops!DH149>DH41,DH41,Ops!DH99-Ops!DH149)","v":0},{"$f":"IF(Ops!DI99-Ops!DI149>DI41,DI41,Ops!DI99-Ops!DI149)","v":0},{"$f":"IF(Ops!DJ99-Ops!DJ149>DJ41,DJ41,Ops!DJ99-Ops!DJ149)","v":0},{"$f":"IF(Ops!DK99-Ops!DK149>DK41,DK41,Ops!DK99-Ops!DK149)","v":0},{"$f":"IF(Ops!DL99-Ops!DL149>DL41,DL41,Ops!DL99-Ops!DL149)","v":0},{"$f":"IF(Ops!DM99-Ops!DM149>DM41,DM41,Ops!DM99-Ops!DM149)","v":0},{"$f":"IF(Ops!DN99-Ops!DN149>DN41,DN41,Ops!DN99-Ops!DN149)","v":0},{"$f":"IF(Ops!DO99-Ops!DO149>DO41,DO41,Ops!DO99-Ops!DO149)","v":0},{"$f":"IF(Ops!DP99-Ops!DP149>DP41,DP41,Ops!DP99-Ops!DP149)","v":0},{"$f":"IF(Ops!DQ99-Ops!DQ149>DQ41,DQ41,Ops!DQ99-Ops!DQ149)","v":0},{"$f":"IF(Ops!DR99-Ops!DR149>DR41,DR41,Ops!DR99-Ops!DR149)","v":0},{"$f":"IF(Ops!DS99-Ops!DS149>DS41,DS41,Ops!DS99-Ops!DS149)","v":0},{"$f":"IF(Ops!DT99-Ops!DT149>DT41,DT41,Ops!DT99-Ops!DT149)","v":0},{"$f":"IF(Ops!DU99-Ops!DU149>DU41,DU41,Ops!DU99-Ops!DU149)","v":0},{"$f":"IF(Ops!DV99-Ops!DV149>DV41,DV41,Ops!DV99-Ops!DV149)","v":0},{"$f":"IF(Ops!DW99-Ops!DW149>DW41,DW41,Ops!DW99-Ops!DW149)","v":0},{"$f":"IF(Ops!DX99-Ops!DX149>DX41,DX41,Ops!DX99-Ops!DX149)","v":0},{"$f":"IF(Ops!DY99-Ops!DY149>DY41,DY41,Ops!DY99-Ops!DY149)","v":0},{"$f":"IF(Ops!DZ99-Ops!DZ149>DZ41,DZ41,Ops!DZ99-Ops!DZ149)","v":0},{"$f":"IF(Ops!EA99-Ops!EA149>EA41,EA41,Ops!EA99-Ops!EA149)","v":0},{"$f":"IF(Ops!EB99-Ops!EB149>EB41,EB41,Ops!EB99-Ops!EB149)","v":0},{"$f":"IF(Ops!EC99-Ops!EC149>EC41,EC41,Ops!EC99-Ops!EC149)","v":0},{"$f":"IF(Ops!ED99-Ops!ED149>ED41,ED41,Ops!ED99-Ops!ED149)","v":0},{"$f":"IF(Ops!EE99-Ops!EE149>EE41,EE41,Ops!EE99-Ops!EE149)","v":0},{"$f":"IF(Ops!EF99-Ops!EF149>EF41,EF41,Ops!EF99-Ops!EF149)","v":0},{"$f":"IF(Ops!EG99-Ops!EG149>EG41,EG41,Ops!EG99-Ops!EG149)","v":0},{"$f":"IF(Ops!EH99-Ops!EH149>EH41,EH41,Ops!EH99-Ops!EH149)","v":0},{"$f":"IF(Ops!EI99-Ops!EI149>EI41,EI41,Ops!EI99-Ops!EI149)","v":0},{"$f":"IF(Ops!EJ99-Ops!EJ149>EJ41,EJ41,Ops!EJ99-Ops!EJ149)","v":0},{"$f":"IF(Ops!EK99-Ops!EK149>EK41,EK41,Ops!EK99-Ops!EK149)","v":0},{"$f":"IF(Ops!EL99-Ops!EL149>EL41,EL41,Ops!EL99-Ops!EL149)","v":0},{"$f":"IF(Ops!EM99-Ops!EM149>EM41,EM41,Ops!EM99-Ops!EM149)","v":0},{"$f":"IF(Ops!EN99-Ops!EN149>EN41,EN41,Ops!EN99-Ops!EN149)","v":0},{"$f":"IF(Ops!EO99-Ops!EO149>EO41,EO41,Ops!EO99-Ops!EO149)","v":0},{"$f":"IF(Ops!EP99-Ops!EP149>EP41,EP41,Ops!EP99-Ops!EP149)","v":0},{"$f":"IF(Ops!EQ99-Ops!EQ149>EQ41,EQ41,Ops!EQ99-Ops!EQ149)","v":0},{"$f":"IF(Ops!ER99-Ops!ER149>ER41,ER41,Ops!ER99-Ops!ER149)","v":0},{"$f":"IF(Ops!ES99-Ops!ES149>ES41,ES41,Ops!ES99-Ops!ES149)","v":0},{"$f":"IF(Ops!ET99-Ops!ET149>ET41,ET41,Ops!ET99-Ops!ET149)","v":0},{"$f":"IF(Ops!EU99-Ops!EU149>EU41,EU41,Ops!EU99-Ops!EU149)","v":0},{"$f":"IF(Ops!EV99-Ops!EV149>EV41,EV41,Ops!EV99-Ops!EV149)","v":0},{"$f":"IF(Ops!EW99-Ops!EW149>EW41,EW41,Ops!EW99-Ops!EW149)","v":0},{"$f":"IF(Ops!EX99-Ops!EX149>EX41,EX41,Ops!EX99-Ops!EX149)","v":0},{"$f":"IF(Ops!EY99-Ops!EY149>EY41,EY41,Ops!EY99-Ops!EY149)","v":0},{"$f":"IF(Ops!EZ99-Ops!EZ149>EZ41,EZ41,Ops!EZ99-Ops!EZ149)","v":0},{"$f":"IF(Ops!FA99-Ops!FA149>FA41,FA41,Ops!FA99-Ops!FA149)","v":0},{"$f":"IF(Ops!FB99-Ops!FB149>FB41,FB41,Ops!FB99-Ops!FB149)","v":0},{"$f":"IF(Ops!FC99-Ops!FC149>FC41,FC41,Ops!FC99-Ops!FC149)","v":0},{"$f":"IF(Ops!FD99-Ops!FD149>FD41,FD41,Ops!FD99-Ops!FD149)","v":0},{"$f":"IF(Ops!FE99-Ops!FE149>FE41,FE41,Ops!FE99-Ops!FE149)","v":0},{"$f":"IF(Ops!FF99-Ops!FF149>FF41,FF41,Ops!FF99-Ops!FF149)","v":0},{"$f":"IF(Ops!FG99-Ops!FG149>FG41,FG41,Ops!FG99-Ops!FG149)","v":0},{"$f":"IF(Ops!FH99-Ops!FH149>FH41,FH41,Ops!FH99-Ops!FH149)","v":0},{"$f":"IF(Ops!FI99-Ops!FI149>FI41,FI41,Ops!FI99-Ops!FI149)","v":0},{"$f":"IF(Ops!FJ99-Ops!FJ149>FJ41,FJ41,Ops!FJ99-Ops!FJ149)","v":0},{"$f":"IF(Ops!FK99-Ops!FK149>FK41,FK41,Ops!FK99-Ops!FK149)","v":0},{"$f":"IF(Ops!FL99-Ops!FL149>FL41,FL41,Ops!FL99-Ops!FL149)","v":0},{"$f":"IF(Ops!FM99-Ops!FM149>FM41,FM41,Ops!FM99-Ops!FM149)","v":0},{"$f":"IF(Ops!FN99-Ops!FN149>FN41,FN41,Ops!FN99-Ops!FN149)","v":0},{"$f":"IF(Ops!FO99-Ops!FO149>FO41,FO41,Ops!FO99-Ops!FO149)","v":0},{"$f":"IF(Ops!FP99-Ops!FP149>FP41,FP41,Ops!FP99-Ops!FP149)","v":0},{"$f":"IF(Ops!FQ99-Ops!FQ149>FQ41,FQ41,Ops!FQ99-Ops!FQ149)","v":0},{"$f":"IF(Ops!FR99-Ops!FR149>FR41,FR41,Ops!FR99-Ops!FR149)","v":0},{"$f":"IF(Ops!FS99-Ops!FS149>FS41,FS41,Ops!FS99-Ops!FS149)","v":0},{"$f":"IF(Ops!FT99-Ops!FT149>FT41,FT41,Ops!FT99-Ops!FT149)","v":0},{"$f":"IF(Ops!FU99-Ops!FU149>FU41,FU41,Ops!FU99-Ops!FU149)","v":0},{"$f":"IF(Ops!FV99-Ops!FV149>FV41,FV41,Ops!FV99-Ops!FV149)","v":0},{"$f":"IF(Ops!FW99-Ops!FW149>FW41,FW41,Ops!FW99-Ops!FW149)","v":0},{"$f":"IF(Ops!FX99-Ops!FX149>FX41,FX41,Ops!FX99-Ops!FX149)","v":0},{"$f":"IF(Ops!FY99-Ops!FY149>FY41,FY41,Ops!FY99-Ops!FY149)","v":0},{"$f":"IF(Ops!FZ99-Ops!FZ149>FZ41,FZ41,Ops!FZ99-Ops!FZ149)","v":0},{"$f":"IF(Ops!GA99-Ops!GA149>GA41,GA41,Ops!GA99-Ops!GA149)","v":0},{"$f":"IF(Ops!GB99-Ops!GB149>GB41,GB41,Ops!GB99-Ops!GB149)","v":0},{"$f":"IF(Ops!GC99-Ops!GC149>GC41,GC41,Ops!GC99-Ops!GC149)","v":0},{"$f":"IF(Ops!GD99-Ops!GD149>GD41,GD41,Ops!GD99-Ops!GD149)","v":0},{"$f":"IF(Ops!GE99-Ops!GE149>GE41,GE41,Ops!GE99-Ops!GE149)","v":0},{"$f":"IF(Ops!GF99-Ops!GF149>GF41,GF41,Ops!GF99-Ops!GF149)","v":0},{"$f":"IF(Ops!GG99-Ops!GG149>GG41,GG41,Ops!GG99-Ops!GG149)","v":0},{"$f":"IF(Ops!GH99-Ops!GH149>GH41,GH41,Ops!GH99-Ops!GH149)","v":0},{"$f":"IF(Ops!GI99-Ops!GI149>GI41,GI41,Ops!GI99-Ops!GI149)","v":0},{"$f":"IF(Ops!GJ99-Ops!GJ149>GJ41,GJ41,Ops!GJ99-Ops!GJ149)","v":0},{"$f":"IF(Ops!GK99-Ops!GK149>GK41,GK41,Ops!GK99-Ops!GK149)","v":0},{"$f":"IF(Ops!GL99-Ops!GL149>GL41,GL41,Ops!GL99-Ops!GL149)","v":0},{"$f":"IF(Ops!GM99-Ops!GM149>GM41,GM41,Ops!GM99-Ops!GM149)","v":0},{"$f":"IF(Ops!GN99-Ops!GN149>GN41,GN41,Ops!GN99-Ops!GN149)","v":0},{"$f":"IF(Ops!GO99-Ops!GO149>GO41,GO41,Ops!GO99-Ops!GO149)","v":0},{"$f":"IF(Ops!GP99-Ops!GP149>GP41,GP41,Ops!GP99-Ops!GP149)","v":0},{"$f":"IF(Ops!GQ99-Ops!GQ149>GQ41,GQ41,Ops!GQ99-Ops!GQ149)","v":0},{"$f":"IF(Ops!GR99-Ops!GR149>GR41,GR41,Ops!GR99-Ops!GR149)","v":0},{"$f":"IF(Ops!GS99-Ops!GS149>GS41,GS41,Ops!GS99-Ops!GS149)","v":0},{"$f":"IF(Ops!GT99-Ops!GT149>GT41,GT41,Ops!GT99-Ops!GT149)","v":0},{"$f":"IF(Ops!GU99-Ops!GU149>GU41,GU41,Ops!GU99-Ops!GU149)","v":0},{"$f":"IF(Ops!GV99-Ops!GV149>GV41,GV41,Ops!GV99-Ops!GV149)","v":0},{"$f":"IF(Ops!GW99-Ops!GW149>GW41,GW41,Ops!GW99-Ops!GW149)","v":0},{"$f":"IF(Ops!GX99-Ops!GX149>GX41,GX41,Ops!GX99-Ops!GX149)","v":0},{"$f":"IF(Ops!GY99-Ops!GY149>GY41,GY41,Ops!GY99-Ops!GY149)","v":0},{"$f":"IF(Ops!GZ99-Ops!GZ149>GZ41,GZ41,Ops!GZ99-Ops!GZ149)","v":0},{"$f":"IF(Ops!HA99-Ops!HA149>HA41,HA41,Ops!HA99-Ops!HA149)","v":0},{"$f":"IF(Ops!HB99-Ops!HB149>HB41,HB41,Ops!HB99-Ops!HB149)","v":0},{"$f":"IF(Ops!HC99-Ops!HC149>HC41,HC41,Ops!HC99-Ops!HC149)","v":0},{"$f":"IF(Ops!HD99-Ops!HD149>HD41,HD41,Ops!HD99-Ops!HD149)","v":0},{"$f":"IF(Ops!HE99-Ops!HE149>HE41,HE41,Ops!HE99-Ops!HE149)","v":0},{"$f":"IF(Ops!HF99-Ops!HF149>HF41,HF41,Ops!HF99-Ops!HF149)","v":0},{"$f":"IF(Ops!HG99-Ops!HG149>HG41,HG41,Ops!HG99-Ops!HG149)","v":0},{"$f":"IF(Ops!HH99-Ops!HH149>HH41,HH41,Ops!HH99-Ops!HH149)","v":0},{"$f":"IF(Ops!HI99-Ops!HI149>HI41,HI41,Ops!HI99-Ops!HI149)","v":0},{"$f":"IF(Ops!HJ99-Ops!HJ149>HJ41,HJ41,Ops!HJ99-Ops!HJ149)","v":0},{"$f":"IF(Ops!HK99-Ops!HK149>HK41,HK41,Ops!HK99-Ops!HK149)","v":0},{"$f":"IF(Ops!HL99-Ops!HL149>HL41,HL41,Ops!HL99-Ops!HL149)","v":0},{"$f":"IF(Ops!HM99-Ops!HM149>HM41,HM41,Ops!HM99-Ops!HM149)","v":0},{"$f":"IF(Ops!HN99-Ops!HN149>HN41,HN41,Ops!HN99-Ops!HN149)","v":0},{"$f":"IF(Ops!HO99-Ops!HO149>HO41,HO41,Ops!HO99-Ops!HO149)","v":0},{"$f":"IF(Ops!HP99-Ops!HP149>HP41,HP41,Ops!HP99-Ops!HP149)","v":0},{"$f":"IF(Ops!HQ99-Ops!HQ149>HQ41,HQ41,Ops!HQ99-Ops!HQ149)","v":0},{"$f":"IF(Ops!HR99-Ops!HR149>HR41,HR41,Ops!HR99-Ops!HR149)","v":0},{"$f":"IF(Ops!HS99-Ops!HS149>HS41,HS41,Ops!HS99-Ops!HS149)","v":0},{"$f":"IF(Ops!HT99-Ops!HT149>HT41,HT41,Ops!HT99-Ops!HT149)","v":0},{"$f":"IF(Ops!HU99-Ops!HU149>HU41,HU41,Ops!HU99-Ops!HU149)","v":0},{"$f":"IF(Ops!HV99-Ops!HV149>HV41,HV41,Ops!HV99-Ops!HV149)","v":0},{"$f":"IF(Ops!HW99-Ops!HW149>HW41,HW41,Ops!HW99-Ops!HW149)","v":0},{"$f":"IF(Ops!HX99-Ops!HX149>HX41,HX41,Ops!HX99-Ops!HX149)","v":0},{"$f":"IF(Ops!HY99-Ops!HY149>HY41,HY41,Ops!HY99-Ops!HY149)","v":0},{"$f":"IF(Ops!HZ99-Ops!HZ149>HZ41,HZ41,Ops!HZ99-Ops!HZ149)","v":0},{"$f":"IF(Ops!IA99-Ops!IA149>IA41,IA41,Ops!IA99-Ops!IA149)","v":0},{"$f":"IF(Ops!IB99-Ops!IB149>IB41,IB41,Ops!IB99-Ops!IB149)","v":0},{"$f":"IF(Ops!IC99-Ops!IC149>IC41,IC41,Ops!IC99-Ops!IC149)","v":0},{"$f":"IF(Ops!ID99-Ops!ID149>ID41,ID41,Ops!ID99-Ops!ID149)","v":0},{"$f":"IF(Ops!IE99-Ops!IE149>IE41,IE41,Ops!IE99-Ops!IE149)","v":0},{"$f":"IF(Ops!IF99-Ops!IF149>IF41,IF41,Ops!IF99-Ops!IF149)","v":0}]
[]
[null,"Total Funding Needs After Pre-Completion Cash Flow",null,null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R45:IF45)","v":765.74224008585463},null,{"$f":"MAX(R41-R43,0)","v":8.907793679927039},{"$f":"MAX(S41-S43,0)","v":17.331697041298241},46.990771028260127,50.484688932166534,38.083230689933941,56.234237891501387,58.734812362568228,65.436599996118801,13.711339209813298,13.545928475686713,13.449520713300624,12.088269432656208,78.520086861936065,79.94282525090567,55.848047629257344,11.736888724603689,12.258053393339022,12.060785739813475,11.060398051975687,4.554288817543906,4.5414147238653957,15.718805434148601,3.694965117609665,3.6876134912935705,14.586862337801424,14.612236411383348,9.4456298470073055,14.549144199576739,9.4486427326019058,14.476661867960706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(CE41-CE43,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(EQ41-EQ43,0)","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,{"$f":"MAX(HC41-HC43,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Commitment"]
[null,"Mandated Minimum Share Capital",null,null,null,null,null,null,null,"$m",null,{"$f":"InputC!L266","v":2},null,null,null,{"$f":"SUM(R48:IF48)","v":2},null,{"$f":"MAX(0,MIN(R45,$L48-SUM($Q48:Q48)))","v":2},{"$f":"MAX(0,MIN(S45,$L48-SUM($Q48:R48)))","v":0},{"$f":"MAX(0,MIN(T45,$L48-SUM($Q48:S48)))","v":0},{"$f":"MAX(0,MIN(U45,$L48-SUM($Q48:T48)))","v":0},{"$f":"MAX(0,MIN(V45,$L48-SUM($Q48:U48)))","v":0},{"$f":"MAX(0,MIN(W45,$L48-SUM($Q48:V48)))","v":0},{"$f":"MAX(0,MIN(X45,$L48-SUM($Q48:W48)))","v":0},{"$f":"MAX(0,MIN(Y45,$L48-SUM($Q48:X48)))","v":0},{"$f":"MAX(0,MIN(Z45,$L48-SUM($Q48:Y48)))","v":0},{"$f":"MAX(0,MIN(AA45,$L48-SUM($Q48:Z48)))","v":0},{"$f":"MAX(0,MIN(AB45,$L48-SUM($Q48:AA48)))","v":0},{"$f":"MAX(0,MIN(AC45,$L48-SUM($Q48:AB48)))","v":0},{"$f":"MAX(0,MIN(AD45,$L48-SUM($Q48:AC48)))","v":0},{"$f":"MAX(0,MIN(AE45,$L48-SUM($Q48:AD48)))","v":0},{"$f":"MAX(0,MIN(AF45,$L48-SUM($Q48:AE48)))","v":0},{"$f":"MAX(0,MIN(AG45,$L48-SUM($Q48:AF48)))","v":0},{"$f":"MAX(0,MIN(AH45,$L48-SUM($Q48:AG48)))","v":0},{"$f":"MAX(0,MIN(AI45,$L48-SUM($Q48:AH48)))","v":0},{"$f":"MAX(0,MIN(AJ45,$L48-SUM($Q48:AI48)))","v":0},{"$f":"MAX(0,MIN(AK45,$L48-SUM($Q48:AJ48)))","v":0},{"$f":"MAX(0,MIN(AL45,$L48-SUM($Q48:AK48)))","v":0},{"$f":"MAX(0,MIN(AM45,$L48-SUM($Q48:AL48)))","v":0},{"$f":"MAX(0,MIN(AN45,$L48-SUM($Q48:AM48)))","v":0},{"$f":"MAX(0,MIN(AO45,$L48-SUM($Q48:AN48)))","v":0},{"$f":"MAX(0,MIN(AP45,$L48-SUM($Q48:AO48)))","v":0},{"$f":"MAX(0,MIN(AQ45,$L48-SUM($Q48:AP48)))","v":0},{"$f":"MAX(0,MIN(AR45,$L48-SUM($Q48:AQ48)))","v":0},{"$f":"MAX(0,MIN(AS45,$L48-SUM($Q48:AR48)))","v":0},{"$f":"MAX(0,MIN(AT45,$L48-SUM($Q48:AS48)))","v":0},{"$f":"MAX(0,MIN(AU45,$L48-SUM($Q48:AT48)))","v":0},{"$f":"MAX(0,MIN(AV45,$L48-SUM($Q48:AU48)))","v":0},{"$f":"MAX(0,MIN(AW45,$L48-SUM($Q48:AV48)))","v":0},{"$f":"MAX(0,MIN(AX45,$L48-SUM($Q48:AW48)))","v":0},{"$f":"MAX(0,MIN(AY45,$L48-SUM($Q48:AX48)))","v":0},{"$f":"MAX(0,MIN(AZ45,$L48-SUM($Q48:AY48)))","v":0},{"$f":"MAX(0,MIN(BA45,$L48-SUM($Q48:AZ48)))","v":0},{"$f":"MAX(0,MIN(BB45,$L48-SUM($Q48:BA48)))","v":0},{"$f":"MAX(0,MIN(BC45,$L48-SUM($Q48:BB48)))","v":0},{"$f":"MAX(0,MIN(BD45,$L48-SUM($Q48:BC48)))","v":0},{"$f":"MAX(0,MIN(BE45,$L48-SUM($Q48:BD48)))","v":0},{"$f":"MAX(0,MIN(BF45,$L48-SUM($Q48:BE48)))","v":0},{"$f":"MAX(0,MIN(BG45,$L48-SUM($Q48:BF48)))","v":0},{"$f":"MAX(0,MIN(BH45,$L48-SUM($Q48:BG48)))","v":0},{"$f":"MAX(0,MIN(BI45,$L48-SUM($Q48:BH48)))","v":0},{"$f":"MAX(0,MIN(BJ45,$L48-SUM($Q48:BI48)))","v":0},{"$f":"MAX(0,MIN(BK45,$L48-SUM($Q48:BJ48)))","v":0},{"$f":"MAX(0,MIN(BL45,$L48-SUM($Q48:BK48)))","v":0},{"$f":"MAX(0,MIN(BM45,$L48-SUM($Q48:BL48)))","v":0},{"$f":"MAX(0,MIN(BN45,$L48-SUM($Q48:BM48)))","v":0},{"$f":"MAX(0,MIN(BO45,$L48-SUM($Q48:BN48)))","v":0},{"$f":"MAX(0,MIN(BP45,$L48-SUM($Q48:BO48)))","v":0},{"$f":"MAX(0,MIN(BQ45,$L48-SUM($Q48:BP48)))","v":0},{"$f":"MAX(0,MIN(BR45,$L48-SUM($Q48:BQ48)))","v":0},{"$f":"MAX(0,MIN(BS45,$L48-SUM($Q48:BR48)))","v":0},{"$f":"MAX(0,MIN(BT45,$L48-SUM($Q48:BS48)))","v":0},{"$f":"MAX(0,MIN(BU45,$L48-SUM($Q48:BT48)))","v":0},{"$f":"MAX(0,MIN(BV45,$L48-SUM($Q48:BU48)))","v":0},{"$f":"MAX(0,MIN(BW45,$L48-SUM($Q48:BV48)))","v":0},{"$f":"MAX(0,MIN(BX45,$L48-SUM($Q48:BW48)))","v":0},{"$f":"MAX(0,MIN(BY45,$L48-SUM($Q48:BX48)))","v":0},{"$f":"MAX(0,MIN(BZ45,$L48-SUM($Q48:BY48)))","v":0},{"$f":"MAX(0,MIN(CA45,$L48-SUM($Q48:BZ48)))","v":0},{"$f":"MAX(0,MIN(CB45,$L48-SUM($Q48:CA48)))","v":0},{"$f":"MAX(0,MIN(CC45,$L48-SUM($Q48:CB48)))","v":0},{"$f":"MAX(0,MIN(CD45,$L48-SUM($Q48:CC48)))","v":0},{"$f":"MAX(0,MIN(CE45,$L48-SUM($Q48:CD48)))","v":0},{"$f":"MAX(0,MIN(CF45,$L48-SUM($Q48:CE48)))","v":0},{"$f":"MAX(0,MIN(CG45,$L48-SUM($Q48:CF48)))","v":0},{"$f":"MAX(0,MIN(CH45,$L48-SUM($Q48:CG48)))","v":0},{"$f":"MAX(0,MIN(CI45,$L48-SUM($Q48:CH48)))","v":0},{"$f":"MAX(0,MIN(CJ45,$L48-SUM($Q48:CI48)))","v":0},{"$f":"MAX(0,MIN(CK45,$L48-SUM($Q48:CJ48)))","v":0},{"$f":"MAX(0,MIN(CL45,$L48-SUM($Q48:CK48)))","v":0},{"$f":"MAX(0,MIN(CM45,$L48-SUM($Q48:CL48)))","v":0},{"$f":"MAX(0,MIN(CN45,$L48-SUM($Q48:CM48)))","v":0},{"$f":"MAX(0,MIN(CO45,$L48-SUM($Q48:CN48)))","v":0},{"$f":"MAX(0,MIN(CP45,$L48-SUM($Q48:CO48)))","v":0},{"$f":"MAX(0,MIN(CQ45,$L48-SUM($Q48:CP48)))","v":0},{"$f":"MAX(0,MIN(CR45,$L48-SUM($Q48:CQ48)))","v":0},{"$f":"MAX(0,MIN(CS45,$L48-SUM($Q48:CR48)))","v":0},{"$f":"MAX(0,MIN(CT45,$L48-SUM($Q48:CS48)))","v":0},{"$f":"MAX(0,MIN(CU45,$L48-SUM($Q48:CT48)))","v":0},{"$f":"MAX(0,MIN(CV45,$L48-SUM($Q48:CU48)))","v":0},{"$f":"MAX(0,MIN(CW45,$L48-SUM($Q48:CV48)))","v":0},{"$f":"MAX(0,MIN(CX45,$L48-SUM($Q48:CW48)))","v":0},{"$f":"MAX(0,MIN(CY45,$L48-SUM($Q48:CX48)))","v":0},{"$f":"MAX(0,MIN(CZ45,$L48-SUM($Q48:CY48)))","v":0},{"$f":"MAX(0,MIN(DA45,$L48-SUM($Q48:CZ48)))","v":0},{"$f":"MAX(0,MIN(DB45,$L48-SUM($Q48:DA48)))","v":0},{"$f":"MAX(0,MIN(DC45,$L48-SUM($Q48:DB48)))","v":0},{"$f":"MAX(0,MIN(DD45,$L48-SUM($Q48:DC48)))","v":0},{"$f":"MAX(0,MIN(DE45,$L48-SUM($Q48:DD48)))","v":0},{"$f":"MAX(0,MIN(DF45,$L48-SUM($Q48:DE48)))","v":0},{"$f":"MAX(0,MIN(DG45,$L48-SUM($Q48:DF48)))","v":0},{"$f":"MAX(0,MIN(DH45,$L48-SUM($Q48:DG48)))","v":0},{"$f":"MAX(0,MIN(DI45,$L48-SUM($Q48:DH48)))","v":0},{"$f":"MAX(0,MIN(DJ45,$L48-SUM($Q48:DI48)))","v":0},{"$f":"MAX(0,MIN(DK45,$L48-SUM($Q48:DJ48)))","v":0},{"$f":"MAX(0,MIN(DL45,$L48-SUM($Q48:DK48)))","v":0},{"$f":"MAX(0,MIN(DM45,$L48-SUM($Q48:DL48)))","v":0},{"$f":"MAX(0,MIN(DN45,$L48-SUM($Q48:DM48)))","v":0},{"$f":"MAX(0,MIN(DO45,$L48-SUM($Q48:DN48)))","v":0},{"$f":"MAX(0,MIN(DP45,$L48-SUM($Q48:DO48)))","v":0},{"$f":"MAX(0,MIN(DQ45,$L48-SUM($Q48:DP48)))","v":0},{"$f":"MAX(0,MIN(DR45,$L48-SUM($Q48:DQ48)))","v":0},{"$f":"MAX(0,MIN(DS45,$L48-SUM($Q48:DR48)))","v":0},{"$f":"MAX(0,MIN(DT45,$L48-SUM($Q48:DS48)))","v":0},{"$f":"MAX(0,MIN(DU45,$L48-SUM($Q48:DT48)))","v":0},{"$f":"MAX(0,MIN(DV45,$L48-SUM($Q48:DU48)))","v":0},{"$f":"MAX(0,MIN(DW45,$L48-SUM($Q48:DV48)))","v":0},{"$f":"MAX(0,MIN(DX45,$L48-SUM($Q48:DW48)))","v":0},{"$f":"MAX(0,MIN(DY45,$L48-SUM($Q48:DX48)))","v":0},{"$f":"MAX(0,MIN(DZ45,$L48-SUM($Q48:DY48)))","v":0},{"$f":"MAX(0,MIN(EA45,$L48-SUM($Q48:DZ48)))","v":0},{"$f":"MAX(0,MIN(EB45,$L48-SUM($Q48:EA48)))","v":0},{"$f":"MAX(0,MIN(EC45,$L48-SUM($Q48:EB48)))","v":0},{"$f":"MAX(0,MIN(ED45,$L48-SUM($Q48:EC48)))","v":0},{"$f":"MAX(0,MIN(EE45,$L48-SUM($Q48:ED48)))","v":0},{"$f":"MAX(0,MIN(EF45,$L48-SUM($Q48:EE48)))","v":0},{"$f":"MAX(0,MIN(EG45,$L48-SUM($Q48:EF48)))","v":0},{"$f":"MAX(0,MIN(EH45,$L48-SUM($Q48:EG48)))","v":0},{"$f":"MAX(0,MIN(EI45,$L48-SUM($Q48:EH48)))","v":0},{"$f":"MAX(0,MIN(EJ45,$L48-SUM($Q48:EI48)))","v":0},{"$f":"MAX(0,MIN(EK45,$L48-SUM($Q48:EJ48)))","v":0},{"$f":"MAX(0,MIN(EL45,$L48-SUM($Q48:EK48)))","v":0},{"$f":"MAX(0,MIN(EM45,$L48-SUM($Q48:EL48)))","v":0},{"$f":"MAX(0,MIN(EN45,$L48-SUM($Q48:EM48)))","v":0},{"$f":"MAX(0,MIN(EO45,$L48-SUM($Q48:EN48)))","v":0},{"$f":"MAX(0,MIN(EP45,$L48-SUM($Q48:EO48)))","v":0},{"$f":"MAX(0,MIN(EQ45,$L48-SUM($Q48:EP48)))","v":0},{"$f":"MAX(0,MIN(ER45,$L48-SUM($Q48:EQ48)))","v":0},{"$f":"MAX(0,MIN(ES45,$L48-SUM($Q48:ER48)))","v":0},{"$f":"MAX(0,MIN(ET45,$L48-SUM($Q48:ES48)))","v":0},{"$f":"MAX(0,MIN(EU45,$L48-SUM($Q48:ET48)))","v":0},{"$f":"MAX(0,MIN(EV45,$L48-SUM($Q48:EU48)))","v":0},{"$f":"MAX(0,MIN(EW45,$L48-SUM($Q48:EV48)))","v":0},{"$f":"MAX(0,MIN(EX45,$L48-SUM($Q48:EW48)))","v":0},{"$f":"MAX(0,MIN(EY45,$L48-SUM($Q48:EX48)))","v":0},{"$f":"MAX(0,MIN(EZ45,$L48-SUM($Q48:EY48)))","v":0},{"$f":"MAX(0,MIN(FA45,$L48-SUM($Q48:EZ48)))","v":0},{"$f":"MAX(0,MIN(FB45,$L48-SUM($Q48:FA48)))","v":0},{"$f":"MAX(0,MIN(FC45,$L48-SUM($Q48:FB48)))","v":0},{"$f":"MAX(0,MIN(FD45,$L48-SUM($Q48:FC48)))","v":0},{"$f":"MAX(0,MIN(FE45,$L48-SUM($Q48:FD48)))","v":0},{"$f":"MAX(0,MIN(FF45,$L48-SUM($Q48:FE48)))","v":0},{"$f":"MAX(0,MIN(FG45,$L48-SUM($Q48:FF48)))","v":0},{"$f":"MAX(0,MIN(FH45,$L48-SUM($Q48:FG48)))","v":0},{"$f":"MAX(0,MIN(FI45,$L48-SUM($Q48:FH48)))","v":0},{"$f":"MAX(0,MIN(FJ45,$L48-SUM($Q48:FI48)))","v":0},{"$f":"MAX(0,MIN(FK45,$L48-SUM($Q48:FJ48)))","v":0},{"$f":"MAX(0,MIN(FL45,$L48-SUM($Q48:FK48)))","v":0},{"$f":"MAX(0,MIN(FM45,$L48-SUM($Q48:FL48)))","v":0},{"$f":"MAX(0,MIN(FN45,$L48-SUM($Q48:FM48)))","v":0},{"$f":"MAX(0,MIN(FO45,$L48-SUM($Q48:FN48)))","v":0},{"$f":"MAX(0,MIN(FP45,$L48-SUM($Q48:FO48)))","v":0},{"$f":"MAX(0,MIN(FQ45,$L48-SUM($Q48:FP48)))","v":0},{"$f":"MAX(0,MIN(FR45,$L48-SUM($Q48:FQ48)))","v":0},{"$f":"MAX(0,MIN(FS45,$L48-SUM($Q48:FR48)))","v":0},{"$f":"MAX(0,MIN(FT45,$L48-SUM($Q48:FS48)))","v":0},{"$f":"MAX(0,MIN(FU45,$L48-SUM($Q48:FT48)))","v":0},{"$f":"MAX(0,MIN(FV45,$L48-SUM($Q48:FU48)))","v":0},{"$f":"MAX(0,MIN(FW45,$L48-SUM($Q48:FV48)))","v":0},{"$f":"MAX(0,MIN(FX45,$L48-SUM($Q48:FW48)))","v":0},{"$f":"MAX(0,MIN(FY45,$L48-SUM($Q48:FX48)))","v":0},{"$f":"MAX(0,MIN(FZ45,$L48-SUM($Q48:FY48)))","v":0},{"$f":"MAX(0,MIN(GA45,$L48-SUM($Q48:FZ48)))","v":0},{"$f":"MAX(0,MIN(GB45,$L48-SUM($Q48:GA48)))","v":0},{"$f":"MAX(0,MIN(GC45,$L48-SUM($Q48:GB48)))","v":0},{"$f":"MAX(0,MIN(GD45,$L48-SUM($Q48:GC48)))","v":0},{"$f":"MAX(0,MIN(GE45,$L48-SUM($Q48:GD48)))","v":0},{"$f":"MAX(0,MIN(GF45,$L48-SUM($Q48:GE48)))","v":0},{"$f":"MAX(0,MIN(GG45,$L48-SUM($Q48:GF48)))","v":0},{"$f":"MAX(0,MIN(GH45,$L48-SUM($Q48:GG48)))","v":0},{"$f":"MAX(0,MIN(GI45,$L48-SUM($Q48:GH48)))","v":0},{"$f":"MAX(0,MIN(GJ45,$L48-SUM($Q48:GI48)))","v":0},{"$f":"MAX(0,MIN(GK45,$L48-SUM($Q48:GJ48)))","v":0},{"$f":"MAX(0,MIN(GL45,$L48-SUM($Q48:GK48)))","v":0},{"$f":"MAX(0,MIN(GM45,$L48-SUM($Q48:GL48)))","v":0},{"$f":"MAX(0,MIN(GN45,$L48-SUM($Q48:GM48)))","v":0},{"$f":"MAX(0,MIN(GO45,$L48-SUM($Q48:GN48)))","v":0},{"$f":"MAX(0,MIN(GP45,$L48-SUM($Q48:GO48)))","v":0},{"$f":"MAX(0,MIN(GQ45,$L48-SUM($Q48:GP48)))","v":0},{"$f":"MAX(0,MIN(GR45,$L48-SUM($Q48:GQ48)))","v":0},{"$f":"MAX(0,MIN(GS45,$L48-SUM($Q48:GR48)))","v":0},{"$f":"MAX(0,MIN(GT45,$L48-SUM($Q48:GS48)))","v":0},{"$f":"MAX(0,MIN(GU45,$L48-SUM($Q48:GT48)))","v":0},{"$f":"MAX(0,MIN(GV45,$L48-SUM($Q48:GU48)))","v":0},{"$f":"MAX(0,MIN(GW45,$L48-SUM($Q48:GV48)))","v":0},{"$f":"MAX(0,MIN(GX45,$L48-SUM($Q48:GW48)))","v":0},{"$f":"MAX(0,MIN(GY45,$L48-SUM($Q48:GX48)))","v":0},{"$f":"MAX(0,MIN(GZ45,$L48-SUM($Q48:GY48)))","v":0},{"$f":"MAX(0,MIN(HA45,$L48-SUM($Q48:GZ48)))","v":0},{"$f":"MAX(0,MIN(HB45,$L48-SUM($Q48:HA48)))","v":0},{"$f":"MAX(0,MIN(HC45,$L48-SUM($Q48:HB48)))","v":0},{"$f":"MAX(0,MIN(HD45,$L48-SUM($Q48:HC48)))","v":0},{"$f":"MAX(0,MIN(HE45,$L48-SUM($Q48:HD48)))","v":0},{"$f":"MAX(0,MIN(HF45,$L48-SUM($Q48:HE48)))","v":0},{"$f":"MAX(0,MIN(HG45,$L48-SUM($Q48:HF48)))","v":0},{"$f":"MAX(0,MIN(HH45,$L48-SUM($Q48:HG48)))","v":0},{"$f":"MAX(0,MIN(HI45,$L48-SUM($Q48:HH48)))","v":0},{"$f":"MAX(0,MIN(HJ45,$L48-SUM($Q48:HI48)))","v":0},{"$f":"MAX(0,MIN(HK45,$L48-SUM($Q48:HJ48)))","v":0},{"$f":"MAX(0,MIN(HL45,$L48-SUM($Q48:HK48)))","v":0},{"$f":"MAX(0,MIN(HM45,$L48-SUM($Q48:HL48)))","v":0},{"$f":"MAX(0,MIN(HN45,$L48-SUM($Q48:HM48)))","v":0},{"$f":"MAX(0,MIN(HO45,$L48-SUM($Q48:HN48)))","v":0},{"$f":"MAX(0,MIN(HP45,$L48-SUM($Q48:HO48)))","v":0},{"$f":"MAX(0,MIN(HQ45,$L48-SUM($Q48:HP48)))","v":0},{"$f":"MAX(0,MIN(HR45,$L48-SUM($Q48:HQ48)))","v":0},{"$f":"MAX(0,MIN(HS45,$L48-SUM($Q48:HR48)))","v":0},{"$f":"MAX(0,MIN(HT45,$L48-SUM($Q48:HS48)))","v":0},{"$f":"MAX(0,MIN(HU45,$L48-SUM($Q48:HT48)))","v":0},{"$f":"MAX(0,MIN(HV45,$L48-SUM($Q48:HU48)))","v":0},{"$f":"MAX(0,MIN(HW45,$L48-SUM($Q48:HV48)))","v":0},{"$f":"MAX(0,MIN(HX45,$L48-SUM($Q48:HW48)))","v":0},{"$f":"MAX(0,MIN(HY45,$L48-SUM($Q48:HX48)))","v":0},{"$f":"MAX(0,MIN(HZ45,$L48-SUM($Q48:HY48)))","v":0},{"$f":"MAX(0,MIN(IA45,$L48-SUM($Q48:HZ48)))","v":0},{"$f":"MAX(0,MIN(IB45,$L48-SUM($Q48:IA48)))","v":0},{"$f":"MAX(0,MIN(IC45,$L48-SUM($Q48:IB48)))","v":0},{"$f":"MAX(0,MIN(ID45,$L48-SUM($Q48:IC48)))","v":0},{"$f":"MAX(0,MIN(IE45,$L48-SUM($Q48:ID48)))","v":0},{"$f":"MAX(0,MIN(IF45,$L48-SUM($Q48:IE48)))","v":0}]
[null,{"$f":"IF(InputC!L284,\"Equity Bridge Loan\",\"Share Capital\")","v":"Share Capital"},null,null,null,null,null,null,null,"$m",null,{"$f":"InputC!J259","v":227.61247173975835},null,null,null,{"$f":"SUM(R49:IF49)","v":227.61247173975835},null,{"$f":"MAX(0,MIN(R45-R48,$L49-SUM($Q49:Q49)))","v":6.907793679927039},{"$f":"MAX(0,MIN(S45-S48,$L49-SUM($Q49:R49)))","v":17.331697041298241},{"$f":"MAX(0,MIN(T45-T48,$L49-SUM($Q49:S49)))","v":46.990771028260127},{"$f":"MAX(0,MIN(U45-U48,$L49-SUM($Q49:T49)))","v":50.484688932166534},{"$f":"MAX(0,MIN(V45-V48,$L49-SUM($Q49:U49)))","v":38.083230689933941},{"$f":"MAX(0,MIN(W45-W48,$L49-SUM($Q49:V49)))","v":56.234237891501387},{"$f":"MAX(0,MIN(X45-X48,$L49-SUM($Q49:W49)))","v":11.580052476671085},{"$f":"MAX(0,MIN(Y45-Y48,$L49-SUM($Q49:X49)))","v":0},{"$f":"MAX(0,MIN(Z45-Z48,$L49-SUM($Q49:Y49)))","v":0},{"$f":"MAX(0,MIN(AA45-AA48,$L49-SUM($Q49:Z49)))","v":0},{"$f":"MAX(0,MIN(AB45-AB48,$L49-SUM($Q49:AA49)))","v":0},{"$f":"MAX(0,MIN(AC45-AC48,$L49-SUM($Q49:AB49)))","v":0},{"$f":"MAX(0,MIN(AD45-AD48,$L49-SUM($Q49:AC49)))","v":0},{"$f":"MAX(0,MIN(AE45-AE48,$L49-SUM($Q49:AD49)))","v":0},{"$f":"MAX(0,MIN(AF45-AF48,$L49-SUM($Q49:AE49)))","v":0},{"$f":"MAX(0,MIN(AG45-AG48,$L49-SUM($Q49:AF49)))","v":0},{"$f":"MAX(0,MIN(AH45-AH48,$L49-SUM($Q49:AG49)))","v":0},{"$f":"MAX(0,MIN(AI45-AI48,$L49-SUM($Q49:AH49)))","v":0},{"$f":"MAX(0,MIN(AJ45-AJ48,$L49-SUM($Q49:AI49)))","v":0},{"$f":"MAX(0,MIN(AK45-AK48,$L49-SUM($Q49:AJ49)))","v":0},{"$f":"MAX(0,MIN(AL45-AL48,$L49-SUM($Q49:AK49)))","v":0},{"$f":"MAX(0,MIN(AM45-AM48,$L49-SUM($Q49:AL49)))","v":0},{"$f":"MAX(0,MIN(AN45-AN48,$L49-SUM($Q49:AM49)))","v":0},{"$f":"MAX(0,MIN(AO45-AO48,$L49-SUM($Q49:AN49)))","v":0},{"$f":"MAX(0,MIN(AP45-AP48,$L49-SUM($Q49:AO49)))","v":0},{"$f":"MAX(0,MIN(AQ45-AQ48,$L49-SUM($Q49:AP49)))","v":0},{"$f":"MAX(0,MIN(AR45-AR48,$L49-SUM($Q49:AQ49)))","v":0},{"$f":"MAX(0,MIN(AS45-AS48,$L49-SUM($Q49:AR49)))","v":0},{"$f":"MAX(0,MIN(AT45-AT48,$L49-SUM($Q49:AS49)))","v":0},{"$f":"MAX(0,MIN(AU45-AU48,$L49-SUM($Q49:AT49)))","v":0},{"$f":"MAX(0,MIN(AV45-AV48,$L49-SUM($Q49:AU49)))","v":0},{"$f":"MAX(0,MIN(AW45-AW48,$L49-SUM($Q49:AV49)))","v":0},{"$f":"MAX(0,MIN(AX45-AX48,$L49-SUM($Q49:AW49)))","v":0},{"$f":"MAX(0,MIN(AY45-AY48,$L49-SUM($Q49:AX49)))","v":0},{"$f":"MAX(0,MIN(AZ45-AZ48,$L49-SUM($Q49:AY49)))","v":0},{"$f":"MAX(0,MIN(BA45-BA48,$L49-SUM($Q49:AZ49)))","v":0},{"$f":"MAX(0,MIN(BB45-BB48,$L49-SUM($Q49:BA49)))","v":0},{"$f":"MAX(0,MIN(BC45-BC48,$L49-SUM($Q49:BB49)))","v":0},{"$f":"MAX(0,MIN(BD45-BD48,$L49-SUM($Q49:BC49)))","v":0},{"$f":"MAX(0,MIN(BE45-BE48,$L49-SUM($Q49:BD49)))","v":0},{"$f":"MAX(0,MIN(BF45-BF48,$L49-SUM($Q49:BE49)))","v":0},{"$f":"MAX(0,MIN(BG45-BG48,$L49-SUM($Q49:BF49)))","v":0},{"$f":"MAX(0,MIN(BH45-BH48,$L49-SUM($Q49:BG49)))","v":0},{"$f":"MAX(0,MIN(BI45-BI48,$L49-SUM($Q49:BH49)))","v":0},{"$f":"MAX(0,MIN(BJ45-BJ48,$L49-SUM($Q49:BI49)))","v":0},{"$f":"MAX(0,MIN(BK45-BK48,$L49-SUM($Q49:BJ49)))","v":0},{"$f":"MAX(0,MIN(BL45-BL48,$L49-SUM($Q49:BK49)))","v":0},{"$f":"MAX(0,MIN(BM45-BM48,$L49-SUM($Q49:BL49)))","v":0},{"$f":"MAX(0,MIN(BN45-BN48,$L49-SUM($Q49:BM49)))","v":0},{"$f":"MAX(0,MIN(BO45-BO48,$L49-SUM($Q49:BN49)))","v":0},{"$f":"MAX(0,MIN(BP45-BP48,$L49-SUM($Q49:BO49)))","v":0},{"$f":"MAX(0,MIN(BQ45-BQ48,$L49-SUM($Q49:BP49)))","v":0},{"$f":"MAX(0,MIN(BR45-BR48,$L49-SUM($Q49:BQ49)))","v":0},{"$f":"MAX(0,MIN(BS45-BS48,$L49-SUM($Q49:BR49)))","v":0},{"$f":"MAX(0,MIN(BT45-BT48,$L49-SUM($Q49:BS49)))","v":0},{"$f":"MAX(0,MIN(BU45-BU48,$L49-SUM($Q49:BT49)))","v":0},{"$f":"MAX(0,MIN(BV45-BV48,$L49-SUM($Q49:BU49)))","v":0},{"$f":"MAX(0,MIN(BW45-BW48,$L49-SUM($Q49:BV49)))","v":0},{"$f":"MAX(0,MIN(BX45-BX48,$L49-SUM($Q49:BW49)))","v":0},{"$f":"MAX(0,MIN(BY45-BY48,$L49-SUM($Q49:BX49)))","v":0},{"$f":"MAX(0,MIN(BZ45-BZ48,$L49-SUM($Q49:BY49)))","v":0},{"$f":"MAX(0,MIN(CA45-CA48,$L49-SUM($Q49:BZ49)))","v":0},{"$f":"MAX(0,MIN(CB45-CB48,$L49-SUM($Q49:CA49)))","v":0},{"$f":"MAX(0,MIN(CC45-CC48,$L49-SUM($Q49:CB49)))","v":0},{"$f":"MAX(0,MIN(CD45-CD48,$L49-SUM($Q49:CC49)))","v":0},{"$f":"MAX(0,MIN(CE45-CE48,$L49-SUM($Q49:CD49)))","v":0},{"$f":"MAX(0,MIN(CF45-CF48,$L49-SUM($Q49:CE49)))","v":0},{"$f":"MAX(0,MIN(CG45-CG48,$L49-SUM($Q49:CF49)))","v":0},{"$f":"MAX(0,MIN(CH45-CH48,$L49-SUM($Q49:CG49)))","v":0},{"$f":"MAX(0,MIN(CI45-CI48,$L49-SUM($Q49:CH49)))","v":0},{"$f":"MAX(0,MIN(CJ45-CJ48,$L49-SUM($Q49:CI49)))","v":0},{"$f":"MAX(0,MIN(CK45-CK48,$L49-SUM($Q49:CJ49)))","v":0},{"$f":"MAX(0,MIN(CL45-CL48,$L49-SUM($Q49:CK49)))","v":0},{"$f":"MAX(0,MIN(CM45-CM48,$L49-SUM($Q49:CL49)))","v":0},{"$f":"MAX(0,MIN(CN45-CN48,$L49-SUM($Q49:CM49)))","v":0},{"$f":"MAX(0,MIN(CO45-CO48,$L49-SUM($Q49:CN49)))","v":0},{"$f":"MAX(0,MIN(CP45-CP48,$L49-SUM($Q49:CO49)))","v":0},{"$f":"MAX(0,MIN(CQ45-CQ48,$L49-SUM($Q49:CP49)))","v":0},{"$f":"MAX(0,MIN(CR45-CR48,$L49-SUM($Q49:CQ49)))","v":0},{"$f":"MAX(0,MIN(CS45-CS48,$L49-SUM($Q49:CR49)))","v":0},{"$f":"MAX(0,MIN(CT45-CT48,$L49-SUM($Q49:CS49)))","v":0},{"$f":"MAX(0,MIN(CU45-CU48,$L49-SUM($Q49:CT49)))","v":0},{"$f":"MAX(0,MIN(CV45-CV48,$L49-SUM($Q49:CU49)))","v":0},{"$f":"MAX(0,MIN(CW45-CW48,$L49-SUM($Q49:CV49)))","v":0},{"$f":"MAX(0,MIN(CX45-CX48,$L49-SUM($Q49:CW49)))","v":0},{"$f":"MAX(0,MIN(CY45-CY48,$L49-SUM($Q49:CX49)))","v":0},{"$f":"MAX(0,MIN(CZ45-CZ48,$L49-SUM($Q49:CY49)))","v":0},{"$f":"MAX(0,MIN(DA45-DA48,$L49-SUM($Q49:CZ49)))","v":0},{"$f":"MAX(0,MIN(DB45-DB48,$L49-SUM($Q49:DA49)))","v":0},{"$f":"MAX(0,MIN(DC45-DC48,$L49-SUM($Q49:DB49)))","v":0},{"$f":"MAX(0,MIN(DD45-DD48,$L49-SUM($Q49:DC49)))","v":0},{"$f":"MAX(0,MIN(DE45-DE48,$L49-SUM($Q49:DD49)))","v":0},{"$f":"MAX(0,MIN(DF45-DF48,$L49-SUM($Q49:DE49)))","v":0},{"$f":"MAX(0,MIN(DG45-DG48,$L49-SUM($Q49:DF49)))","v":0},{"$f":"MAX(0,MIN(DH45-DH48,$L49-SUM($Q49:DG49)))","v":0},{"$f":"MAX(0,MIN(DI45-DI48,$L49-SUM($Q49:DH49)))","v":0},{"$f":"MAX(0,MIN(DJ45-DJ48,$L49-SUM($Q49:DI49)))","v":0},{"$f":"MAX(0,MIN(DK45-DK48,$L49-SUM($Q49:DJ49)))","v":0},{"$f":"MAX(0,MIN(DL45-DL48,$L49-SUM($Q49:DK49)))","v":0},{"$f":"MAX(0,MIN(DM45-DM48,$L49-SUM($Q49:DL49)))","v":0},{"$f":"MAX(0,MIN(DN45-DN48,$L49-SUM($Q49:DM49)))","v":0},{"$f":"MAX(0,MIN(DO45-DO48,$L49-SUM($Q49:DN49)))","v":0},{"$f":"MAX(0,MIN(DP45-DP48,$L49-SUM($Q49:DO49)))","v":0},{"$f":"MAX(0,MIN(DQ45-DQ48,$L49-SUM($Q49:DP49)))","v":0},{"$f":"MAX(0,MIN(DR45-DR48,$L49-SUM($Q49:DQ49)))","v":0},{"$f":"MAX(0,MIN(DS45-DS48,$L49-SUM($Q49:DR49)))","v":0},{"$f":"MAX(0,MIN(DT45-DT48,$L49-SUM($Q49:DS49)))","v":0},{"$f":"MAX(0,MIN(DU45-DU48,$L49-SUM($Q49:DT49)))","v":0},{"$f":"MAX(0,MIN(DV45-DV48,$L49-SUM($Q49:DU49)))","v":0},{"$f":"MAX(0,MIN(DW45-DW48,$L49-SUM($Q49:DV49)))","v":0},{"$f":"MAX(0,MIN(DX45-DX48,$L49-SUM($Q49:DW49)))","v":0},{"$f":"MAX(0,MIN(DY45-DY48,$L49-SUM($Q49:DX49)))","v":0},{"$f":"MAX(0,MIN(DZ45-DZ48,$L49-SUM($Q49:DY49)))","v":0},{"$f":"MAX(0,MIN(EA45-EA48,$L49-SUM($Q49:DZ49)))","v":0},{"$f":"MAX(0,MIN(EB45-EB48,$L49-SUM($Q49:EA49)))","v":0},{"$f":"MAX(0,MIN(EC45-EC48,$L49-SUM($Q49:EB49)))","v":0},{"$f":"MAX(0,MIN(ED45-ED48,$L49-SUM($Q49:EC49)))","v":0},{"$f":"MAX(0,MIN(EE45-EE48,$L49-SUM($Q49:ED49)))","v":0},{"$f":"MAX(0,MIN(EF45-EF48,$L49-SUM($Q49:EE49)))","v":0},{"$f":"MAX(0,MIN(EG45-EG48,$L49-SUM($Q49:EF49)))","v":0},{"$f":"MAX(0,MIN(EH45-EH48,$L49-SUM($Q49:EG49)))","v":0},{"$f":"MAX(0,MIN(EI45-EI48,$L49-SUM($Q49:EH49)))","v":0},{"$f":"MAX(0,MIN(EJ45-EJ48,$L49-SUM($Q49:EI49)))","v":0},{"$f":"MAX(0,MIN(EK45-EK48,$L49-SUM($Q49:EJ49)))","v":0},{"$f":"MAX(0,MIN(EL45-EL48,$L49-SUM($Q49:EK49)))","v":0},{"$f":"MAX(0,MIN(EM45-EM48,$L49-SUM($Q49:EL49)))","v":0},{"$f":"MAX(0,MIN(EN45-EN48,$L49-SUM($Q49:EM49)))","v":0},{"$f":"MAX(0,MIN(EO45-EO48,$L49-SUM($Q49:EN49)))","v":0},{"$f":"MAX(0,MIN(EP45-EP48,$L49-SUM($Q49:EO49)))","v":0},{"$f":"MAX(0,MIN(EQ45-EQ48,$L49-SUM($Q49:EP49)))","v":0},{"$f":"MAX(0,MIN(ER45-ER48,$L49-SUM($Q49:EQ49)))","v":0},{"$f":"MAX(0,MIN(ES45-ES48,$L49-SUM($Q49:ER49)))","v":0},{"$f":"MAX(0,MIN(ET45-ET48,$L49-SUM($Q49:ES49)))","v":0},{"$f":"MAX(0,MIN(EU45-EU48,$L49-SUM($Q49:ET49)))","v":0},{"$f":"MAX(0,MIN(EV45-EV48,$L49-SUM($Q49:EU49)))","v":0},{"$f":"MAX(0,MIN(EW45-EW48,$L49-SUM($Q49:EV49)))","v":0},{"$f":"MAX(0,MIN(EX45-EX48,$L49-SUM($Q49:EW49)))","v":0},{"$f":"MAX(0,MIN(EY45-EY48,$L49-SUM($Q49:EX49)))","v":0},{"$f":"MAX(0,MIN(EZ45-EZ48,$L49-SUM($Q49:EY49)))","v":0},{"$f":"MAX(0,MIN(FA45-FA48,$L49-SUM($Q49:EZ49)))","v":0},{"$f":"MAX(0,MIN(FB45-FB48,$L49-SUM($Q49:FA49)))","v":0},{"$f":"MAX(0,MIN(FC45-FC48,$L49-SUM($Q49:FB49)))","v":0},{"$f":"MAX(0,MIN(FD45-FD48,$L49-SUM($Q49:FC49)))","v":0},{"$f":"MAX(0,MIN(FE45-FE48,$L49-SUM($Q49:FD49)))","v":0},{"$f":"MAX(0,MIN(FF45-FF48,$L49-SUM($Q49:FE49)))","v":0},{"$f":"MAX(0,MIN(FG45-FG48,$L49-SUM($Q49:FF49)))","v":0},{"$f":"MAX(0,MIN(FH45-FH48,$L49-SUM($Q49:FG49)))","v":0},{"$f":"MAX(0,MIN(FI45-FI48,$L49-SUM($Q49:FH49)))","v":0},{"$f":"MAX(0,MIN(FJ45-FJ48,$L49-SUM($Q49:FI49)))","v":0},{"$f":"MAX(0,MIN(FK45-FK48,$L49-SUM($Q49:FJ49)))","v":0},{"$f":"MAX(0,MIN(FL45-FL48,$L49-SUM($Q49:FK49)))","v":0},{"$f":"MAX(0,MIN(FM45-FM48,$L49-SUM($Q49:FL49)))","v":0},{"$f":"MAX(0,MIN(FN45-FN48,$L49-SUM($Q49:FM49)))","v":0},{"$f":"MAX(0,MIN(FO45-FO48,$L49-SUM($Q49:FN49)))","v":0},{"$f":"MAX(0,MIN(FP45-FP48,$L49-SUM($Q49:FO49)))","v":0},{"$f":"MAX(0,MIN(FQ45-FQ48,$L49-SUM($Q49:FP49)))","v":0},{"$f":"MAX(0,MIN(FR45-FR48,$L49-SUM($Q49:FQ49)))","v":0},{"$f":"MAX(0,MIN(FS45-FS48,$L49-SUM($Q49:FR49)))","v":0},{"$f":"MAX(0,MIN(FT45-FT48,$L49-SUM($Q49:FS49)))","v":0},{"$f":"MAX(0,MIN(FU45-FU48,$L49-SUM($Q49:FT49)))","v":0},{"$f":"MAX(0,MIN(FV45-FV48,$L49-SUM($Q49:FU49)))","v":0},{"$f":"MAX(0,MIN(FW45-FW48,$L49-SUM($Q49:FV49)))","v":0},{"$f":"MAX(0,MIN(FX45-FX48,$L49-SUM($Q49:FW49)))","v":0},{"$f":"MAX(0,MIN(FY45-FY48,$L49-SUM($Q49:FX49)))","v":0},{"$f":"MAX(0,MIN(FZ45-FZ48,$L49-SUM($Q49:FY49)))","v":0},{"$f":"MAX(0,MIN(GA45-GA48,$L49-SUM($Q49:FZ49)))","v":0},{"$f":"MAX(0,MIN(GB45-GB48,$L49-SUM($Q49:GA49)))","v":0},{"$f":"MAX(0,MIN(GC45-GC48,$L49-SUM($Q49:GB49)))","v":0},{"$f":"MAX(0,MIN(GD45-GD48,$L49-SUM($Q49:GC49)))","v":0},{"$f":"MAX(0,MIN(GE45-GE48,$L49-SUM($Q49:GD49)))","v":0},{"$f":"MAX(0,MIN(GF45-GF48,$L49-SUM($Q49:GE49)))","v":0},{"$f":"MAX(0,MIN(GG45-GG48,$L49-SUM($Q49:GF49)))","v":0},{"$f":"MAX(0,MIN(GH45-GH48,$L49-SUM($Q49:GG49)))","v":0},{"$f":"MAX(0,MIN(GI45-GI48,$L49-SUM($Q49:GH49)))","v":0},{"$f":"MAX(0,MIN(GJ45-GJ48,$L49-SUM($Q49:GI49)))","v":0},{"$f":"MAX(0,MIN(GK45-GK48,$L49-SUM($Q49:GJ49)))","v":0},{"$f":"MAX(0,MIN(GL45-GL48,$L49-SUM($Q49:GK49)))","v":0},{"$f":"MAX(0,MIN(GM45-GM48,$L49-SUM($Q49:GL49)))","v":0},{"$f":"MAX(0,MIN(GN45-GN48,$L49-SUM($Q49:GM49)))","v":0},{"$f":"MAX(0,MIN(GO45-GO48,$L49-SUM($Q49:GN49)))","v":0},{"$f":"MAX(0,MIN(GP45-GP48,$L49-SUM($Q49:GO49)))","v":0},{"$f":"MAX(0,MIN(GQ45-GQ48,$L49-SUM($Q49:GP49)))","v":0},{"$f":"MAX(0,MIN(GR45-GR48,$L49-SUM($Q49:GQ49)))","v":0},{"$f":"MAX(0,MIN(GS45-GS48,$L49-SUM($Q49:GR49)))","v":0},{"$f":"MAX(0,MIN(GT45-GT48,$L49-SUM($Q49:GS49)))","v":0},{"$f":"MAX(0,MIN(GU45-GU48,$L49-SUM($Q49:GT49)))","v":0},{"$f":"MAX(0,MIN(GV45-GV48,$L49-SUM($Q49:GU49)))","v":0},{"$f":"MAX(0,MIN(GW45-GW48,$L49-SUM($Q49:GV49)))","v":0},{"$f":"MAX(0,MIN(GX45-GX48,$L49-SUM($Q49:GW49)))","v":0},{"$f":"MAX(0,MIN(GY45-GY48,$L49-SUM($Q49:GX49)))","v":0},{"$f":"MAX(0,MIN(GZ45-GZ48,$L49-SUM($Q49:GY49)))","v":0},{"$f":"MAX(0,MIN(HA45-HA48,$L49-SUM($Q49:GZ49)))","v":0},{"$f":"MAX(0,MIN(HB45-HB48,$L49-SUM($Q49:HA49)))","v":0},{"$f":"MAX(0,MIN(HC45-HC48,$L49-SUM($Q49:HB49)))","v":0},{"$f":"MAX(0,MIN(HD45-HD48,$L49-SUM($Q49:HC49)))","v":0},{"$f":"MAX(0,MIN(HE45-HE48,$L49-SUM($Q49:HD49)))","v":0},{"$f":"MAX(0,MIN(HF45-HF48,$L49-SUM($Q49:HE49)))","v":0},{"$f":"MAX(0,MIN(HG45-HG48,$L49-SUM($Q49:HF49)))","v":0},{"$f":"MAX(0,MIN(HH45-HH48,$L49-SUM($Q49:HG49)))","v":0},{"$f":"MAX(0,MIN(HI45-HI48,$L49-SUM($Q49:HH49)))","v":0},{"$f":"MAX(0,MIN(HJ45-HJ48,$L49-SUM($Q49:HI49)))","v":0},{"$f":"MAX(0,MIN(HK45-HK48,$L49-SUM($Q49:HJ49)))","v":0},{"$f":"MAX(0,MIN(HL45-HL48,$L49-SUM($Q49:HK49)))","v":0},{"$f":"MAX(0,MIN(HM45-HM48,$L49-SUM($Q49:HL49)))","v":0},{"$f":"MAX(0,MIN(HN45-HN48,$L49-SUM($Q49:HM49)))","v":0},{"$f":"MAX(0,MIN(HO45-HO48,$L49-SUM($Q49:HN49)))","v":0},{"$f":"MAX(0,MIN(HP45-HP48,$L49-SUM($Q49:HO49)))","v":0},{"$f":"MAX(0,MIN(HQ45-HQ48,$L49-SUM($Q49:HP49)))","v":0},{"$f":"MAX(0,MIN(HR45-HR48,$L49-SUM($Q49:HQ49)))","v":0},{"$f":"MAX(0,MIN(HS45-HS48,$L49-SUM($Q49:HR49)))","v":0},{"$f":"MAX(0,MIN(HT45-HT48,$L49-SUM($Q49:HS49)))","v":0},{"$f":"MAX(0,MIN(HU45-HU48,$L49-SUM($Q49:HT49)))","v":0},{"$f":"MAX(0,MIN(HV45-HV48,$L49-SUM($Q49:HU49)))","v":0},{"$f":"MAX(0,MIN(HW45-HW48,$L49-SUM($Q49:HV49)))","v":0},{"$f":"MAX(0,MIN(HX45-HX48,$L49-SUM($Q49:HW49)))","v":0},{"$f":"MAX(0,MIN(HY45-HY48,$L49-SUM($Q49:HX49)))","v":0},{"$f":"MAX(0,MIN(HZ45-HZ48,$L49-SUM($Q49:HY49)))","v":0},{"$f":"MAX(0,MIN(IA45-IA48,$L49-SUM($Q49:HZ49)))","v":0},{"$f":"MAX(0,MIN(IB45-IB48,$L49-SUM($Q49:IA49)))","v":0},{"$f":"MAX(0,MIN(IC45-IC48,$L49-SUM($Q49:IB49)))","v":0},{"$f":"MAX(0,MIN(ID45-ID48,$L49-SUM($Q49:IC49)))","v":0},{"$f":"MAX(0,MIN(IE45-IE48,$L49-SUM($Q49:ID49)))","v":0},{"$f":"MAX(0,MIN(IF45-IF48,$L49-SUM($Q49:IE49)))","v":0}]
[null,"Senior Debt",null,null,null,null,null,null,null,"$m",null,{"$f":"InputC!J253","v":536.12976834609628},null,null,null,{"$f":"SUM(R50:IF50)","v":415.75310531332809},null,{"$f":"MIN(R45-R48-R49,R85)","v":0},{"$f":"MIN(S45-S48-S49,S85)","v":0},0,0,0,0,47.154759885897143,65.436599996118801,13.711339209813298,13.545928475686713,13.449520713300624,12.088269432656208,78.520086861936065,79.94282525090567,55.848047629257344,11.736888724603689,12.258053393339022,12.060785739813475,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CE45-CE48-CE49,CE85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EQ45-EQ48-EQ49,EQ85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(HC45-HC48-HC49,HC85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fully Funded?",null,null,null,null,null,null,null,"$m",null,{"$f":"IF(ROUND(P52,5)=0,TRUE)","v":false},null,null,null,{"$f":"SUM(R52:IF52)","v":120.37666303276826},null,{"$f":"R45-SUM(R48:R50)","v":0},{"$f":"S45-SUM(S48:S50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.060398051975687,4.554288817543906,4.5414147238653957,15.718805434148601,3.694965117609665,3.6876134912935705,14.586862337801424,14.612236411383348,9.4456298470073055,14.549144199576739,9.4486427326019058,14.476661867960706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE45-SUM(CE48:CE50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EQ45-SUM(EQ48:EQ50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HC45-SUM(HC48:HC50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Shortfall Cover"]
[null,"Standby Equity",null,null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R55:IF55)","v":120.37666303276826},null,{"$f":"R52","v":0},{"$f":"S52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.060398051975687,4.554288817543906,4.5414147238653957,15.718805434148601,3.694965117609665,3.6876134912935705,14.586862337801424,14.612236411383348,9.4456298470073055,14.549144199576739,9.4486427326019058,14.476661867960706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EQ52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HC52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Equity"]
[]
[null,{"$f":"\"\"","v":""},"Equity Bridge Loan"]
[]
[null,null,"EBL Active",null,null,null,null,null,null,"switch",null,{"$f":"InputC!L284","v":false}]
[]
[null,null,"Drawdown",null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R63:IF63)","v":0},null,{"$f":"IF($L$61,R49,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($L$61,CD49,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($L$61,EP49,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($L$61,HB49,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Remaining",null,null,null,null,null,null,"$m",null,null,null,null,null,null,null,{"$f":"$P63-SUM($R63:R63)","v":0},{"$f":"$P63-SUM($R63:S63)","v":0},{"$f":"$P63-SUM($R63:T63)","v":0},{"$f":"$P63-SUM($R63:U63)","v":0},{"$f":"$P63-SUM($R63:V63)","v":0},{"$f":"$P63-SUM($R63:W63)","v":0},{"$f":"$P63-SUM($R63:X63)","v":0},{"$f":"$P63-SUM($R63:Y63)","v":0},{"$f":"$P63-SUM($R63:Z63)","v":0},{"$f":"$P63-SUM($R63:AA63)","v":0},{"$f":"$P63-SUM($R63:AB63)","v":0},{"$f":"$P63-SUM($R63:AC63)","v":0},{"$f":"$P63-SUM($R63:AD63)","v":0},{"$f":"$P63-SUM($R63:AE63)","v":0},{"$f":"$P63-SUM($R63:AF63)","v":0},{"$f":"$P63-SUM($R63:AG63)","v":0},{"$f":"$P63-SUM($R63:AH63)","v":0},{"$f":"$P63-SUM($R63:AI63)","v":0},{"$f":"$P63-SUM($R63:AJ63)","v":0},{"$f":"$P63-SUM($R63:AK63)","v":0},{"$f":"$P63-SUM($R63:AL63)","v":0},{"$f":"$P63-SUM($R63:AM63)","v":0},{"$f":"$P63-SUM($R63:AN63)","v":0},{"$f":"$P63-SUM($R63:AO63)","v":0},{"$f":"$P63-SUM($R63:AP63)","v":0},{"$f":"$P63-SUM($R63:AQ63)","v":0},{"$f":"$P63-SUM($R63:AR63)","v":0},{"$f":"$P63-SUM($R63:AS63)","v":0},{"$f":"$P63-SUM($R63:AT63)","v":0},{"$f":"$P63-SUM($R63:AU63)","v":0},{"$f":"$P63-SUM($R63:AV63)","v":0},{"$f":"$P63-SUM($R63:AW63)","v":0},{"$f":"$P63-SUM($R63:AX63)","v":0},{"$f":"$P63-SUM($R63:AY63)","v":0},{"$f":"$P63-SUM($R63:AZ63)","v":0},{"$f":"$P63-SUM($R63:BA63)","v":0},{"$f":"$P63-SUM($R63:BB63)","v":0},{"$f":"$P63-SUM($R63:BC63)","v":0},{"$f":"$P63-SUM($R63:BD63)","v":0},{"$f":"$P63-SUM($R63:BE63)","v":0},{"$f":"$P63-SUM($R63:BF63)","v":0},{"$f":"$P63-SUM($R63:BG63)","v":0},{"$f":"$P63-SUM($R63:BH63)","v":0},{"$f":"$P63-SUM($R63:BI63)","v":0},{"$f":"$P63-SUM($R63:BJ63)","v":0},{"$f":"$P63-SUM($R63:BK63)","v":0},{"$f":"$P63-SUM($R63:BL63)","v":0},{"$f":"$P63-SUM($R63:BM63)","v":0},{"$f":"$P63-SUM($R63:BN63)","v":0},{"$f":"$P63-SUM($R63:BO63)","v":0},{"$f":"$P63-SUM($R63:BP63)","v":0},{"$f":"$P63-SUM($R63:BQ63)","v":0},{"$f":"$P63-SUM($R63:BR63)","v":0},{"$f":"$P63-SUM($R63:BS63)","v":0},{"$f":"$P63-SUM($R63:BT63)","v":0},{"$f":"$P63-SUM($R63:BU63)","v":0},{"$f":"$P63-SUM($R63:BV63)","v":0},{"$f":"$P63-SUM($R63:BW63)","v":0},{"$f":"$P63-SUM($R63:BX63)","v":0},{"$f":"$P63-SUM($R63:BY63)","v":0},{"$f":"$P63-SUM($R63:BZ63)","v":0},{"$f":"$P63-SUM($R63:CA63)","v":0},{"$f":"$P63-SUM($R63:CB63)","v":0},{"$f":"$P63-SUM($R63:CC63)","v":0},{"$f":"$P63-SUM($R63:CD63)","v":0},{"$f":"$P63-SUM($R63:CE63)","v":0},{"$f":"$P63-SUM($R63:CF63)","v":0},{"$f":"$P63-SUM($R63:CG63)","v":0},{"$f":"$P63-SUM($R63:CH63)","v":0},{"$f":"$P63-SUM($R63:CI63)","v":0},{"$f":"$P63-SUM($R63:CJ63)","v":0},{"$f":"$P63-SUM($R63:CK63)","v":0},{"$f":"$P63-SUM($R63:CL63)","v":0},{"$f":"$P63-SUM($R63:CM63)","v":0},{"$f":"$P63-SUM($R63:CN63)","v":0},{"$f":"$P63-SUM($R63:CO63)","v":0},{"$f":"$P63-SUM($R63:CP63)","v":0},{"$f":"$P63-SUM($R63:CQ63)","v":0},{"$f":"$P63-SUM($R63:CR63)","v":0},{"$f":"$P63-SUM($R63:CS63)","v":0},{"$f":"$P63-SUM($R63:CT63)","v":0},{"$f":"$P63-SUM($R63:CU63)","v":0},{"$f":"$P63-SUM($R63:CV63)","v":0},{"$f":"$P63-SUM($R63:CW63)","v":0},{"$f":"$P63-SUM($R63:CX63)","v":0},{"$f":"$P63-SUM($R63:CY63)","v":0},{"$f":"$P63-SUM($R63:CZ63)","v":0},{"$f":"$P63-SUM($R63:DA63)","v":0},{"$f":"$P63-SUM($R63:DB63)","v":0},{"$f":"$P63-SUM($R63:DC63)","v":0},{"$f":"$P63-SUM($R63:DD63)","v":0},{"$f":"$P63-SUM($R63:DE63)","v":0},{"$f":"$P63-SUM($R63:DF63)","v":0},{"$f":"$P63-SUM($R63:DG63)","v":0},{"$f":"$P63-SUM($R63:DH63)","v":0},{"$f":"$P63-SUM($R63:DI63)","v":0},{"$f":"$P63-SUM($R63:DJ63)","v":0},{"$f":"$P63-SUM($R63:DK63)","v":0},{"$f":"$P63-SUM($R63:DL63)","v":0},{"$f":"$P63-SUM($R63:DM63)","v":0},{"$f":"$P63-SUM($R63:DN63)","v":0},{"$f":"$P63-SUM($R63:DO63)","v":0},{"$f":"$P63-SUM($R63:DP63)","v":0},{"$f":"$P63-SUM($R63:DQ63)","v":0},{"$f":"$P63-SUM($R63:DR63)","v":0},{"$f":"$P63-SUM($R63:DS63)","v":0},{"$f":"$P63-SUM($R63:DT63)","v":0},{"$f":"$P63-SUM($R63:DU63)","v":0},{"$f":"$P63-SUM($R63:DV63)","v":0},{"$f":"$P63-SUM($R63:DW63)","v":0},{"$f":"$P63-SUM($R63:DX63)","v":0},{"$f":"$P63-SUM($R63:DY63)","v":0},{"$f":"$P63-SUM($R63:DZ63)","v":0},{"$f":"$P63-SUM($R63:EA63)","v":0},{"$f":"$P63-SUM($R63:EB63)","v":0},{"$f":"$P63-SUM($R63:EC63)","v":0},{"$f":"$P63-SUM($R63:ED63)","v":0},{"$f":"$P63-SUM($R63:EE63)","v":0},{"$f":"$P63-SUM($R63:EF63)","v":0},{"$f":"$P63-SUM($R63:EG63)","v":0},{"$f":"$P63-SUM($R63:EH63)","v":0},{"$f":"$P63-SUM($R63:EI63)","v":0},{"$f":"$P63-SUM($R63:EJ63)","v":0},{"$f":"$P63-SUM($R63:EK63)","v":0},{"$f":"$P63-SUM($R63:EL63)","v":0},{"$f":"$P63-SUM($R63:EM63)","v":0},{"$f":"$P63-SUM($R63:EN63)","v":0},{"$f":"$P63-SUM($R63:EO63)","v":0},{"$f":"$P63-SUM($R63:EP63)","v":0},{"$f":"$P63-SUM($R63:EQ63)","v":0},{"$f":"$P63-SUM($R63:ER63)","v":0},{"$f":"$P63-SUM($R63:ES63)","v":0},{"$f":"$P63-SUM($R63:ET63)","v":0},{"$f":"$P63-SUM($R63:EU63)","v":0},{"$f":"$P63-SUM($R63:EV63)","v":0},{"$f":"$P63-SUM($R63:EW63)","v":0},{"$f":"$P63-SUM($R63:EX63)","v":0},{"$f":"$P63-SUM($R63:EY63)","v":0},{"$f":"$P63-SUM($R63:EZ63)","v":0},{"$f":"$P63-SUM($R63:FA63)","v":0},{"$f":"$P63-SUM($R63:FB63)","v":0},{"$f":"$P63-SUM($R63:FC63)","v":0},{"$f":"$P63-SUM($R63:FD63)","v":0},{"$f":"$P63-SUM($R63:FE63)","v":0},{"$f":"$P63-SUM($R63:FF63)","v":0},{"$f":"$P63-SUM($R63:FG63)","v":0},{"$f":"$P63-SUM($R63:FH63)","v":0},{"$f":"$P63-SUM($R63:FI63)","v":0},{"$f":"$P63-SUM($R63:FJ63)","v":0},{"$f":"$P63-SUM($R63:FK63)","v":0},{"$f":"$P63-SUM($R63:FL63)","v":0},{"$f":"$P63-SUM($R63:FM63)","v":0},{"$f":"$P63-SUM($R63:FN63)","v":0},{"$f":"$P63-SUM($R63:FO63)","v":0},{"$f":"$P63-SUM($R63:FP63)","v":0},{"$f":"$P63-SUM($R63:FQ63)","v":0},{"$f":"$P63-SUM($R63:FR63)","v":0},{"$f":"$P63-SUM($R63:FS63)","v":0},{"$f":"$P63-SUM($R63:FT63)","v":0},{"$f":"$P63-SUM($R63:FU63)","v":0},{"$f":"$P63-SUM($R63:FV63)","v":0},{"$f":"$P63-SUM($R63:FW63)","v":0},{"$f":"$P63-SUM($R63:FX63)","v":0},{"$f":"$P63-SUM($R63:FY63)","v":0},{"$f":"$P63-SUM($R63:FZ63)","v":0},{"$f":"$P63-SUM($R63:GA63)","v":0},{"$f":"$P63-SUM($R63:GB63)","v":0},{"$f":"$P63-SUM($R63:GC63)","v":0},{"$f":"$P63-SUM($R63:GD63)","v":0},{"$f":"$P63-SUM($R63:GE63)","v":0},{"$f":"$P63-SUM($R63:GF63)","v":0},{"$f":"$P63-SUM($R63:GG63)","v":0},{"$f":"$P63-SUM($R63:GH63)","v":0},{"$f":"$P63-SUM($R63:GI63)","v":0},{"$f":"$P63-SUM($R63:GJ63)","v":0},{"$f":"$P63-SUM($R63:GK63)","v":0},{"$f":"$P63-SUM($R63:GL63)","v":0},{"$f":"$P63-SUM($R63:GM63)","v":0},{"$f":"$P63-SUM($R63:GN63)","v":0},{"$f":"$P63-SUM($R63:GO63)","v":0},{"$f":"$P63-SUM($R63:GP63)","v":0},{"$f":"$P63-SUM($R63:GQ63)","v":0},{"$f":"$P63-SUM($R63:GR63)","v":0},{"$f":"$P63-SUM($R63:GS63)","v":0},{"$f":"$P63-SUM($R63:GT63)","v":0},{"$f":"$P63-SUM($R63:GU63)","v":0},{"$f":"$P63-SUM($R63:GV63)","v":0},{"$f":"$P63-SUM($R63:GW63)","v":0},{"$f":"$P63-SUM($R63:GX63)","v":0},{"$f":"$P63-SUM($R63:GY63)","v":0},{"$f":"$P63-SUM($R63:GZ63)","v":0},{"$f":"$P63-SUM($R63:HA63)","v":0},{"$f":"$P63-SUM($R63:HB63)","v":0},{"$f":"$P63-SUM($R63:HC63)","v":0},{"$f":"$P63-SUM($R63:HD63)","v":0},{"$f":"$P63-SUM($R63:HE63)","v":0},{"$f":"$P63-SUM($R63:HF63)","v":0},{"$f":"$P63-SUM($R63:HG63)","v":0},{"$f":"$P63-SUM($R63:HH63)","v":0},{"$f":"$P63-SUM($R63:HI63)","v":0},{"$f":"$P63-SUM($R63:HJ63)","v":0},{"$f":"$P63-SUM($R63:HK63)","v":0},{"$f":"$P63-SUM($R63:HL63)","v":0},{"$f":"$P63-SUM($R63:HM63)","v":0},{"$f":"$P63-SUM($R63:HN63)","v":0},{"$f":"$P63-SUM($R63:HO63)","v":0},{"$f":"$P63-SUM($R63:HP63)","v":0},{"$f":"$P63-SUM($R63:HQ63)","v":0},{"$f":"$P63-SUM($R63:HR63)","v":0},{"$f":"$P63-SUM($R63:HS63)","v":0},{"$f":"$P63-SUM($R63:HT63)","v":0},{"$f":"$P63-SUM($R63:HU63)","v":0},{"$f":"$P63-SUM($R63:HV63)","v":0},{"$f":"$P63-SUM($R63:HW63)","v":0},{"$f":"$P63-SUM($R63:HX63)","v":0},{"$f":"$P63-SUM($R63:HY63)","v":0},{"$f":"$P63-SUM($R63:HZ63)","v":0},{"$f":"$P63-SUM($R63:IA63)","v":0},{"$f":"$P63-SUM($R63:IB63)","v":0},{"$f":"$P63-SUM($R63:IC63)","v":0},{"$f":"$P63-SUM($R63:ID63)","v":0},{"$f":"$P63-SUM($R63:IE63)","v":0},{"$f":"$P63-SUM($R63:IF63)","v":0}]
[null,null,"Cumulative",null,null,null,null,null,null,"$m",null,null,null,null,null,null,null,{"$f":"Q65+R63","v":0},{"$f":"R65+S63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD65+CE63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP65+EQ63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB65+HC63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"\"","v":""},"Share Capital"]
[]
[null,null,"EBL Refinancing Date",null,null,null,null,null,null,"flag",null,{"$f":"InputC!L285","v":"2022-06-01"},null,null,null,null,null,{"$f":"R13*$L$61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD13*$L$61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP13*$L$61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB13*$L$61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Opening Balance",null,null,null,null,null,null,"$m",null,"Commitment","Min",null,null,null,null,{"$f":"Q73","v":0},{"$f":"R73","v":8.907793679927039},26.23949072122528,73.230261749485408,123.71495068165194,161.79818137158588,218.03241926308726,229.61247173975835,229.61247173975835,229.61247173975835,229.61247173975835,229.61247173975835,229.61247173975835,229.61247173975835,229.61247173975835,229.61247173975835,229.61247173975835,229.61247173975835,229.61247173975835,240.67286979173403,245.22715860927792,249.76857333314331,265.48737876729189,269.18234388490157,272.86995737619515,287.45681971399659,302.06905612537992,311.51468597238721,326.06383017196396,335.51247290456587,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,{"$f":"CD73","v":349.9891347725266},349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,{"$f":"EP73","v":349.9891347725266},349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,{"$f":"HB73","v":349.9891347725266},349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266]
[null,null,"Drawdown",null,null,null,null,null,null,"$m",null,{"$f":"L49","v":227.61247173975835},{"$f":"L48","v":2},null,null,{"$f":"SUM(R72:IF72)","v":349.9891347725266},null,{"$f":"IF($L$61,(R69*$L$72)+R48+R55,R49+R48+R55)","v":8.907793679927039},17.331697041298241,46.990771028260127,50.484688932166534,38.083230689933941,56.234237891501387,11.580052476671085,0,0,0,0,0,0,0,0,0,0,0,11.060398051975687,4.554288817543906,4.5414147238653957,15.718805434148601,3.694965117609665,3.6876134912935705,14.586862337801424,14.612236411383348,9.4456298470073055,14.549144199576739,9.4486427326019058,14.476661867960706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($L$61,(CD69*$L$72)+CD48+CD55,CD49+CD48+CD55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($L$61,(EP69*$L$72)+EP48+EP55,EP49+EP48+EP55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($L$61,(HB69*$L$72)+HB48+HB55,HB49+HB48+HB55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,"$m",null,null,null,null,null,null,null,{"$f":"SUM(R71:R72)","v":8.907793679927039},26.23949072122528,73.230261749485408,123.71495068165194,161.79818137158588,218.03241926308726,229.61247173975835,229.61247173975835,229.61247173975835,229.61247173975835,229.61247173975835,229.61247173975835,229.61247173975835,229.61247173975835,229.61247173975835,229.61247173975835,229.61247173975835,229.61247173975835,240.67286979173403,245.22715860927792,249.76857333314331,265.48737876729189,269.18234388490157,272.86995737619515,287.45681971399659,302.06905612537992,311.51468597238721,326.06383017196396,335.51247290456587,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,{"$f":"SUM(CD71:CD72)","v":349.9891347725266},349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,{"$f":"SUM(EP71:EP72)","v":349.9891347725266},349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,{"$f":"SUM(HB71:HB72)","v":349.9891347725266},349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266,349.9891347725266]
[]
[null,null,"Remaining",null,null,null,null,null,null,"$m",null,null,null,null,null,null,null,{"$f":"$P72-SUM($R72:R72)","v":341.08134109259959},{"$f":"$P72-SUM($R72:S72)","v":323.74964405130129},{"$f":"$P72-SUM($R72:T72)","v":276.75887302304119},{"$f":"$P72-SUM($R72:U72)","v":226.27418409087466},{"$f":"$P72-SUM($R72:V72)","v":188.19095340094071},{"$f":"$P72-SUM($R72:W72)","v":131.95671550943933},{"$f":"$P72-SUM($R72:X72)","v":120.37666303276825},{"$f":"$P72-SUM($R72:Y72)","v":120.37666303276825},{"$f":"$P72-SUM($R72:Z72)","v":120.37666303276825},{"$f":"$P72-SUM($R72:AA72)","v":120.37666303276825},{"$f":"$P72-SUM($R72:AB72)","v":120.37666303276825},{"$f":"$P72-SUM($R72:AC72)","v":120.37666303276825},{"$f":"$P72-SUM($R72:AD72)","v":120.37666303276825},{"$f":"$P72-SUM($R72:AE72)","v":120.37666303276825},{"$f":"$P72-SUM($R72:AF72)","v":120.37666303276825},{"$f":"$P72-SUM($R72:AG72)","v":120.37666303276825},{"$f":"$P72-SUM($R72:AH72)","v":120.37666303276825},{"$f":"$P72-SUM($R72:AI72)","v":120.37666303276825},{"$f":"$P72-SUM($R72:AJ72)","v":109.31626498079257},{"$f":"$P72-SUM($R72:AK72)","v":104.76197616324868},{"$f":"$P72-SUM($R72:AL72)","v":100.22056143938329},{"$f":"$P72-SUM($R72:AM72)","v":84.501756005234711},{"$f":"$P72-SUM($R72:AN72)","v":80.806790887625027},{"$f":"$P72-SUM($R72:AO72)","v":77.119177396331452},{"$f":"$P72-SUM($R72:AP72)","v":62.532315058530003},{"$f":"$P72-SUM($R72:AQ72)","v":47.920078647146681},{"$f":"$P72-SUM($R72:AR72)","v":38.474448800139385},{"$f":"$P72-SUM($R72:AS72)","v":23.92530460056264},{"$f":"$P72-SUM($R72:AT72)","v":14.476661867960729},{"$f":"$P72-SUM($R72:AU72)","v":0},{"$f":"$P72-SUM($R72:AV72)","v":0},{"$f":"$P72-SUM($R72:AW72)","v":0},{"$f":"$P72-SUM($R72:AX72)","v":0},{"$f":"$P72-SUM($R72:AY72)","v":0},{"$f":"$P72-SUM($R72:AZ72)","v":0},{"$f":"$P72-SUM($R72:BA72)","v":0},{"$f":"$P72-SUM($R72:BB72)","v":0},{"$f":"$P72-SUM($R72:BC72)","v":0},{"$f":"$P72-SUM($R72:BD72)","v":0},{"$f":"$P72-SUM($R72:BE72)","v":0},{"$f":"$P72-SUM($R72:BF72)","v":0},{"$f":"$P72-SUM($R72:BG72)","v":0},{"$f":"$P72-SUM($R72:BH72)","v":0},{"$f":"$P72-SUM($R72:BI72)","v":0},{"$f":"$P72-SUM($R72:BJ72)","v":0},{"$f":"$P72-SUM($R72:BK72)","v":0},{"$f":"$P72-SUM($R72:BL72)","v":0},{"$f":"$P72-SUM($R72:BM72)","v":0},{"$f":"$P72-SUM($R72:BN72)","v":0},{"$f":"$P72-SUM($R72:BO72)","v":0},{"$f":"$P72-SUM($R72:BP72)","v":0},{"$f":"$P72-SUM($R72:BQ72)","v":0},{"$f":"$P72-SUM($R72:BR72)","v":0},{"$f":"$P72-SUM($R72:BS72)","v":0},{"$f":"$P72-SUM($R72:BT72)","v":0},{"$f":"$P72-SUM($R72:BU72)","v":0},{"$f":"$P72-SUM($R72:BV72)","v":0},{"$f":"$P72-SUM($R72:BW72)","v":0},{"$f":"$P72-SUM($R72:BX72)","v":0},{"$f":"$P72-SUM($R72:BY72)","v":0},{"$f":"$P72-SUM($R72:BZ72)","v":0},{"$f":"$P72-SUM($R72:CA72)","v":0},{"$f":"$P72-SUM($R72:CB72)","v":0},{"$f":"$P72-SUM($R72:CC72)","v":0},{"$f":"$P72-SUM($R72:CD72)","v":0},{"$f":"$P72-SUM($R72:CE72)","v":0},{"$f":"$P72-SUM($R72:CF72)","v":0},{"$f":"$P72-SUM($R72:CG72)","v":0},{"$f":"$P72-SUM($R72:CH72)","v":0},{"$f":"$P72-SUM($R72:CI72)","v":0},{"$f":"$P72-SUM($R72:CJ72)","v":0},{"$f":"$P72-SUM($R72:CK72)","v":0},{"$f":"$P72-SUM($R72:CL72)","v":0},{"$f":"$P72-SUM($R72:CM72)","v":0},{"$f":"$P72-SUM($R72:CN72)","v":0},{"$f":"$P72-SUM($R72:CO72)","v":0},{"$f":"$P72-SUM($R72:CP72)","v":0},{"$f":"$P72-SUM($R72:CQ72)","v":0},{"$f":"$P72-SUM($R72:CR72)","v":0},{"$f":"$P72-SUM($R72:CS72)","v":0},{"$f":"$P72-SUM($R72:CT72)","v":0},{"$f":"$P72-SUM($R72:CU72)","v":0},{"$f":"$P72-SUM($R72:CV72)","v":0},{"$f":"$P72-SUM($R72:CW72)","v":0},{"$f":"$P72-SUM($R72:CX72)","v":0},{"$f":"$P72-SUM($R72:CY72)","v":0},{"$f":"$P72-SUM($R72:CZ72)","v":0},{"$f":"$P72-SUM($R72:DA72)","v":0},{"$f":"$P72-SUM($R72:DB72)","v":0},{"$f":"$P72-SUM($R72:DC72)","v":0},{"$f":"$P72-SUM($R72:DD72)","v":0},{"$f":"$P72-SUM($R72:DE72)","v":0},{"$f":"$P72-SUM($R72:DF72)","v":0},{"$f":"$P72-SUM($R72:DG72)","v":0},{"$f":"$P72-SUM($R72:DH72)","v":0},{"$f":"$P72-SUM($R72:DI72)","v":0},{"$f":"$P72-SUM($R72:DJ72)","v":0},{"$f":"$P72-SUM($R72:DK72)","v":0},{"$f":"$P72-SUM($R72:DL72)","v":0},{"$f":"$P72-SUM($R72:DM72)","v":0},{"$f":"$P72-SUM($R72:DN72)","v":0},{"$f":"$P72-SUM($R72:DO72)","v":0},{"$f":"$P72-SUM($R72:DP72)","v":0},{"$f":"$P72-SUM($R72:DQ72)","v":0},{"$f":"$P72-SUM($R72:DR72)","v":0},{"$f":"$P72-SUM($R72:DS72)","v":0},{"$f":"$P72-SUM($R72:DT72)","v":0},{"$f":"$P72-SUM($R72:DU72)","v":0},{"$f":"$P72-SUM($R72:DV72)","v":0},{"$f":"$P72-SUM($R72:DW72)","v":0},{"$f":"$P72-SUM($R72:DX72)","v":0},{"$f":"$P72-SUM($R72:DY72)","v":0},{"$f":"$P72-SUM($R72:DZ72)","v":0},{"$f":"$P72-SUM($R72:EA72)","v":0},{"$f":"$P72-SUM($R72:EB72)","v":0},{"$f":"$P72-SUM($R72:EC72)","v":0},{"$f":"$P72-SUM($R72:ED72)","v":0},{"$f":"$P72-SUM($R72:EE72)","v":0},{"$f":"$P72-SUM($R72:EF72)","v":0},{"$f":"$P72-SUM($R72:EG72)","v":0},{"$f":"$P72-SUM($R72:EH72)","v":0},{"$f":"$P72-SUM($R72:EI72)","v":0},{"$f":"$P72-SUM($R72:EJ72)","v":0},{"$f":"$P72-SUM($R72:EK72)","v":0},{"$f":"$P72-SUM($R72:EL72)","v":0},{"$f":"$P72-SUM($R72:EM72)","v":0},{"$f":"$P72-SUM($R72:EN72)","v":0},{"$f":"$P72-SUM($R72:EO72)","v":0},{"$f":"$P72-SUM($R72:EP72)","v":0},{"$f":"$P72-SUM($R72:EQ72)","v":0},{"$f":"$P72-SUM($R72:ER72)","v":0},{"$f":"$P72-SUM($R72:ES72)","v":0},{"$f":"$P72-SUM($R72:ET72)","v":0},{"$f":"$P72-SUM($R72:EU72)","v":0},{"$f":"$P72-SUM($R72:EV72)","v":0},{"$f":"$P72-SUM($R72:EW72)","v":0},{"$f":"$P72-SUM($R72:EX72)","v":0},{"$f":"$P72-SUM($R72:EY72)","v":0},{"$f":"$P72-SUM($R72:EZ72)","v":0},{"$f":"$P72-SUM($R72:FA72)","v":0},{"$f":"$P72-SUM($R72:FB72)","v":0},{"$f":"$P72-SUM($R72:FC72)","v":0},{"$f":"$P72-SUM($R72:FD72)","v":0},{"$f":"$P72-SUM($R72:FE72)","v":0},{"$f":"$P72-SUM($R72:FF72)","v":0},{"$f":"$P72-SUM($R72:FG72)","v":0},{"$f":"$P72-SUM($R72:FH72)","v":0},{"$f":"$P72-SUM($R72:FI72)","v":0},{"$f":"$P72-SUM($R72:FJ72)","v":0},{"$f":"$P72-SUM($R72:FK72)","v":0},{"$f":"$P72-SUM($R72:FL72)","v":0},{"$f":"$P72-SUM($R72:FM72)","v":0},{"$f":"$P72-SUM($R72:FN72)","v":0},{"$f":"$P72-SUM($R72:FO72)","v":0},{"$f":"$P72-SUM($R72:FP72)","v":0},{"$f":"$P72-SUM($R72:FQ72)","v":0},{"$f":"$P72-SUM($R72:FR72)","v":0},{"$f":"$P72-SUM($R72:FS72)","v":0},{"$f":"$P72-SUM($R72:FT72)","v":0},{"$f":"$P72-SUM($R72:FU72)","v":0},{"$f":"$P72-SUM($R72:FV72)","v":0},{"$f":"$P72-SUM($R72:FW72)","v":0},{"$f":"$P72-SUM($R72:FX72)","v":0},{"$f":"$P72-SUM($R72:FY72)","v":0},{"$f":"$P72-SUM($R72:FZ72)","v":0},{"$f":"$P72-SUM($R72:GA72)","v":0},{"$f":"$P72-SUM($R72:GB72)","v":0},{"$f":"$P72-SUM($R72:GC72)","v":0},{"$f":"$P72-SUM($R72:GD72)","v":0},{"$f":"$P72-SUM($R72:GE72)","v":0},{"$f":"$P72-SUM($R72:GF72)","v":0},{"$f":"$P72-SUM($R72:GG72)","v":0},{"$f":"$P72-SUM($R72:GH72)","v":0},{"$f":"$P72-SUM($R72:GI72)","v":0},{"$f":"$P72-SUM($R72:GJ72)","v":0},{"$f":"$P72-SUM($R72:GK72)","v":0},{"$f":"$P72-SUM($R72:GL72)","v":0},{"$f":"$P72-SUM($R72:GM72)","v":0},{"$f":"$P72-SUM($R72:GN72)","v":0},{"$f":"$P72-SUM($R72:GO72)","v":0},{"$f":"$P72-SUM($R72:GP72)","v":0},{"$f":"$P72-SUM($R72:GQ72)","v":0},{"$f":"$P72-SUM($R72:GR72)","v":0},{"$f":"$P72-SUM($R72:GS72)","v":0},{"$f":"$P72-SUM($R72:GT72)","v":0},{"$f":"$P72-SUM($R72:GU72)","v":0},{"$f":"$P72-SUM($R72:GV72)","v":0},{"$f":"$P72-SUM($R72:GW72)","v":0},{"$f":"$P72-SUM($R72:GX72)","v":0},{"$f":"$P72-SUM($R72:GY72)","v":0},{"$f":"$P72-SUM($R72:GZ72)","v":0},{"$f":"$P72-SUM($R72:HA72)","v":0},{"$f":"$P72-SUM($R72:HB72)","v":0},{"$f":"$P72-SUM($R72:HC72)","v":0},{"$f":"$P72-SUM($R72:HD72)","v":0},{"$f":"$P72-SUM($R72:HE72)","v":0},{"$f":"$P72-SUM($R72:HF72)","v":0},{"$f":"$P72-SUM($R72:HG72)","v":0},{"$f":"$P72-SUM($R72:HH72)","v":0},{"$f":"$P72-SUM($R72:HI72)","v":0},{"$f":"$P72-SUM($R72:HJ72)","v":0},{"$f":"$P72-SUM($R72:HK72)","v":0},{"$f":"$P72-SUM($R72:HL72)","v":0},{"$f":"$P72-SUM($R72:HM72)","v":0},{"$f":"$P72-SUM($R72:HN72)","v":0},{"$f":"$P72-SUM($R72:HO72)","v":0},{"$f":"$P72-SUM($R72:HP72)","v":0},{"$f":"$P72-SUM($R72:HQ72)","v":0},{"$f":"$P72-SUM($R72:HR72)","v":0},{"$f":"$P72-SUM($R72:HS72)","v":0},{"$f":"$P72-SUM($R72:HT72)","v":0},{"$f":"$P72-SUM($R72:HU72)","v":0},{"$f":"$P72-SUM($R72:HV72)","v":0},{"$f":"$P72-SUM($R72:HW72)","v":0},{"$f":"$P72-SUM($R72:HX72)","v":0},{"$f":"$P72-SUM($R72:HY72)","v":0},{"$f":"$P72-SUM($R72:HZ72)","v":0},{"$f":"$P72-SUM($R72:IA72)","v":0},{"$f":"$P72-SUM($R72:IB72)","v":0},{"$f":"$P72-SUM($R72:IC72)","v":0},{"$f":"$P72-SUM($R72:ID72)","v":0},{"$f":"$P72-SUM($R72:IE72)","v":0},{"$f":"$P72-SUM($R72:IF72)","v":0}]
[]
["Debt"]
[]
[null,{"$f":"\"\"","v":""},"Senior Debt"]
[]
[null,null,"Opening Balance",null,null,null,null,null,null,"$m",null,null,null,null,null,null,null,{"$f":"Q83*R12","v":0},0,0,0,0,0,0,47.154759885897143,112.59135988201595,126.30269909182925,139.84862756751596,153.29814828081658,165.38641771347278,243.90650457540886,323.84932982631454,379.69737745557188,391.4342661801756,403.69231957351462,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC83*CD12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EO83*EP12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HA83*HB12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Drawdown",null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R82:IF82)","v":415.75310531332809},null,{"$f":"MIN(R50,R85)","v":0},0,0,0,0,0,47.154759885897143,65.436599996118801,13.711339209813298,13.545928475686713,13.449520713300624,12.088269432656208,78.520086861936065,79.94282525090567,55.848047629257344,11.736888724603689,12.258053393339022,12.060785739813475,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CD50,CD85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EP50,EP85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(HB50,HB85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,"$m",null,null,null,null,null,null,null,{"$f":"R81+R82","v":0},{"$f":"S81+S82","v":0},0,0,0,0,47.154759885897143,112.59135988201595,126.30269909182925,139.84862756751596,153.29814828081658,165.38641771347278,243.90650457540886,323.84932982631454,379.69737745557188,391.4342661801756,403.69231957351462,415.75310531332809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE81+CE82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EQ81+EQ82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HC81+HC82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Undrawn",null,null,null,null,null,null,"$m",null,{"$f":"InputC!J253","v":536.12976834609628},null,null,null,null,null,{"$f":"($L85-R81)*R12","v":536.12976834609628},536.12976834609628,536.12976834609628,536.12976834609628,536.12976834609628,536.12976834609628,536.12976834609628,488.97500846019915,423.53840846408036,409.82706925426703,396.28114077858032,382.83162006527971,370.7433506326235,292.22326377068742,212.28043851978174,156.4323908905244,144.69550216592069,132.43744877258166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($L85-CD81)*CD12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($L85-EP81)*EP12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($L85-HB81)*HB12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest During Construction"]
[null,null,"All In Rate",null,null,null,null,null,null,"%",null,null,null,null,null,null,null,{"$f":"Debt!R36","v":1.7499999999999998E-3},{"$f":"Debt!S36","v":1.7499999999999998E-3},{"$f":"Debt!T36","v":1.7499999999999998E-3},{"$f":"Debt!U36","v":1.7499999999999998E-3},{"$f":"Debt!V36","v":1.7499999999999998E-3},{"$f":"Debt!W36","v":1.7499999999999998E-3},{"$f":"Debt!X36","v":1.7499999999999998E-3},{"$f":"Debt!Y36","v":1.7499999999999998E-3},{"$f":"Debt!Z36","v":1.7499999999999998E-3},{"$f":"Debt!AA36","v":1.7499999999999998E-3},{"$f":"Debt!AB36","v":1.7499999999999998E-3},{"$f":"Debt!AC36","v":1.7499999999999998E-3},{"$f":"Debt!AD36","v":1.7499999999999998E-3},{"$f":"Debt!AE36","v":1.7499999999999998E-3},{"$f":"Debt!AF36","v":1.7499999999999998E-3},{"$f":"Debt!AG36","v":1.7499999999999998E-3},{"$f":"Debt!AH36","v":1.7499999999999998E-3},{"$f":"Debt!AI36","v":1.7499999999999998E-3},{"$f":"Debt!AJ36","v":5.2499999999999995E-3},{"$f":"Debt!AK36","v":5.2499999999999995E-3},{"$f":"Debt!AL36","v":5.2499999999999995E-3},{"$f":"Debt!AM36","v":5.2499999999999995E-3},{"$f":"Debt!AN36","v":5.2499999999999995E-3},{"$f":"Debt!AO36","v":5.2499999999999995E-3},{"$f":"Debt!AP36","v":5.2499999999999995E-3},{"$f":"Debt!AQ36","v":5.2499999999999995E-3},{"$f":"Debt!AR36","v":5.2499999999999995E-3},{"$f":"Debt!AS36","v":5.2499999999999995E-3},{"$f":"Debt!AT36","v":5.2499999999999995E-3},{"$f":"Debt!AU36","v":5.2499999999999995E-3},{"$f":"Debt!AV36","v":5.2499999999999995E-3},{"$f":"Debt!AW36","v":5.2499999999999995E-3},{"$f":"Debt!AX36","v":5.4999999999999997E-3},{"$f":"Debt!AY36","v":5.4999999999999997E-3},{"$f":"Debt!AZ36","v":5.4999999999999997E-3},{"$f":"Debt!BA36","v":5.4999999999999997E-3},{"$f":"Debt!BB36","v":5.4999999999999997E-3},{"$f":"Debt!BC36","v":5.4999999999999997E-3},{"$f":"Debt!BD36","v":5.4999999999999997E-3},{"$f":"Debt!BE36","v":5.4999999999999997E-3},{"$f":"Debt!BF36","v":5.4999999999999997E-3},{"$f":"Debt!BG36","v":5.4999999999999997E-3},{"$f":"Debt!BH36","v":5.4999999999999997E-3},{"$f":"Debt!BI36","v":5.4999999999999997E-3},{"$f":"Debt!BJ36","v":5.4999999999999997E-3},{"$f":"Debt!BK36","v":5.4999999999999997E-3},{"$f":"Debt!BL36","v":5.4999999999999997E-3},{"$f":"Debt!BM36","v":5.4999999999999997E-3},{"$f":"Debt!BN36","v":5.4999999999999997E-3},{"$f":"Debt!BO36","v":5.4999999999999997E-3},{"$f":"Debt!BP36","v":5.4999999999999997E-3},{"$f":"Debt!BQ36","v":5.4999999999999997E-3},{"$f":"Debt!BR36","v":5.7499999999999999E-3},{"$f":"Debt!BS36","v":5.7499999999999999E-3},{"$f":"Debt!BT36","v":5.7499999999999999E-3},{"$f":"Debt!BU36","v":5.7499999999999999E-3},{"$f":"Debt!BV36","v":5.7499999999999999E-3},{"$f":"Debt!BW36","v":5.7499999999999999E-3},{"$f":"Debt!BX36","v":5.7499999999999999E-3},{"$f":"Debt!BY36","v":5.7499999999999999E-3},{"$f":"Debt!BZ36","v":5.7499999999999999E-3},{"$f":"Debt!CA36","v":5.7499999999999999E-3},{"$f":"Debt!CB36","v":5.7499999999999999E-3},{"$f":"Debt!CC36","v":5.7499999999999999E-3},{"$f":"Debt!CD36","v":5.7499999999999999E-3},{"$f":"Debt!CE36","v":5.7499999999999999E-3},{"$f":"Debt!CF36","v":5.7499999999999999E-3},{"$f":"Debt!CG36","v":5.7499999999999999E-3},{"$f":"Debt!CH36","v":5.7499999999999999E-3},{"$f":"Debt!CI36","v":5.7499999999999999E-3},{"$f":"Debt!CJ36","v":5.7499999999999999E-3},{"$f":"Debt!CK36","v":5.7499999999999999E-3},{"$f":"Debt!CL36","v":6.0000000000000001E-3},{"$f":"Debt!CM36","v":6.0000000000000001E-3},{"$f":"Debt!CN36","v":6.0000000000000001E-3},{"$f":"Debt!CO36","v":6.0000000000000001E-3},{"$f":"Debt!CP36","v":6.0000000000000001E-3},{"$f":"Debt!CQ36","v":6.0000000000000001E-3},{"$f":"Debt!CR36","v":6.0000000000000001E-3},{"$f":"Debt!CS36","v":6.0000000000000001E-3},{"$f":"Debt!CT36","v":6.0000000000000001E-3},{"$f":"Debt!CU36","v":6.0000000000000001E-3},{"$f":"Debt!CV36","v":6.0000000000000001E-3},{"$f":"Debt!CW36","v":6.0000000000000001E-3},{"$f":"Debt!CX36","v":6.0000000000000001E-3},{"$f":"Debt!CY36","v":6.0000000000000001E-3},{"$f":"Debt!CZ36","v":6.0000000000000001E-3},{"$f":"Debt!DA36","v":6.0000000000000001E-3},{"$f":"Debt!DB36","v":6.0000000000000001E-3},{"$f":"Debt!DC36","v":6.0000000000000001E-3},{"$f":"Debt!DD36","v":6.0000000000000001E-3},{"$f":"Debt!DE36","v":6.0000000000000001E-3},{"$f":"Debt!DF36","v":6.2500000000000003E-3},{"$f":"Debt!DG36","v":6.2500000000000003E-3},{"$f":"Debt!DH36","v":6.2500000000000003E-3},{"$f":"Debt!DI36","v":6.2500000000000003E-3},{"$f":"Debt!DJ36","v":6.2500000000000003E-3},{"$f":"Debt!DK36","v":6.2500000000000003E-3},{"$f":"Debt!DL36","v":6.2500000000000003E-3},{"$f":"Debt!DM36","v":6.2500000000000003E-3},{"$f":"Debt!DN36","v":6.2500000000000003E-3},{"$f":"Debt!DO36","v":6.2500000000000003E-3},{"$f":"Debt!DP36","v":6.2500000000000003E-3},{"$f":"Debt!DQ36","v":6.2500000000000003E-3},{"$f":"Debt!DR36","v":6.2500000000000003E-3},{"$f":"Debt!DS36","v":6.2500000000000003E-3},{"$f":"Debt!DT36","v":6.2500000000000003E-3},{"$f":"Debt!DU36","v":6.2500000000000003E-3},{"$f":"Debt!DV36","v":6.2500000000000003E-3},{"$f":"Debt!DW36","v":6.2500000000000003E-3},{"$f":"Debt!DX36","v":6.2500000000000003E-3},{"$f":"Debt!DY36","v":6.2500000000000003E-3},{"$f":"Debt!DZ36","v":6.2500000000000003E-3},{"$f":"Debt!EA36","v":6.2500000000000003E-3},{"$f":"Debt!EB36","v":6.2500000000000003E-3},{"$f":"Debt!EC36","v":6.2500000000000003E-3},{"$f":"Debt!ED36","v":6.2500000000000003E-3},{"$f":"Debt!EE36","v":6.2500000000000003E-3},{"$f":"Debt!EF36","v":6.2500000000000003E-3},{"$f":"Debt!EG36","v":6.2500000000000003E-3},{"$f":"Debt!EH36","v":6.2500000000000003E-3},{"$f":"Debt!EI36","v":6.2500000000000003E-3},{"$f":"Debt!EJ36","v":6.2500000000000003E-3},{"$f":"Debt!EK36","v":6.2500000000000003E-3},{"$f":"Debt!EL36","v":6.2500000000000003E-3},{"$f":"Debt!EM36","v":6.2500000000000003E-3},{"$f":"Debt!EN36","v":6.2500000000000003E-3},{"$f":"Debt!EO36","v":6.2500000000000003E-3},{"$f":"Debt!EP36","v":6.2500000000000003E-3},{"$f":"Debt!EQ36","v":6.2500000000000003E-3},{"$f":"Debt!ER36","v":6.2500000000000003E-3},{"$f":"Debt!ES36","v":6.2500000000000003E-3},{"$f":"Debt!ET36","v":6.2500000000000003E-3},{"$f":"Debt!EU36","v":6.2500000000000003E-3},{"$f":"Debt!EV36","v":6.2500000000000003E-3},{"$f":"Debt!EW36","v":6.2500000000000003E-3},{"$f":"Debt!EX36","v":6.2500000000000003E-3},{"$f":"Debt!EY36","v":6.2500000000000003E-3},{"$f":"Debt!EZ36","v":6.2500000000000003E-3},{"$f":"Debt!FA36","v":6.2500000000000003E-3},{"$f":"Debt!FB36","v":6.2500000000000003E-3},{"$f":"Debt!FC36","v":6.2500000000000003E-3},{"$f":"Debt!FD36","v":6.2500000000000003E-3},{"$f":"Debt!FE36","v":6.2500000000000003E-3},{"$f":"Debt!FF36","v":6.2500000000000003E-3},{"$f":"Debt!FG36","v":6.2500000000000003E-3},{"$f":"Debt!FH36","v":6.2500000000000003E-3},{"$f":"Debt!FI36","v":6.2500000000000003E-3},{"$f":"Debt!FJ36","v":6.2500000000000003E-3},{"$f":"Debt!FK36","v":6.2500000000000003E-3},{"$f":"Debt!FL36","v":6.2500000000000003E-3},{"$f":"Debt!FM36","v":6.2500000000000003E-3},{"$f":"Debt!FN36","v":6.2500000000000003E-3},{"$f":"Debt!FO36","v":6.2500000000000003E-3},{"$f":"Debt!FP36","v":6.2500000000000003E-3},{"$f":"Debt!FQ36","v":6.2500000000000003E-3},{"$f":"Debt!FR36","v":6.2500000000000003E-3},{"$f":"Debt!FS36","v":6.2500000000000003E-3},{"$f":"Debt!FT36","v":6.2500000000000003E-3},{"$f":"Debt!FU36","v":6.2500000000000003E-3},{"$f":"Debt!FV36","v":6.2500000000000003E-3},{"$f":"Debt!FW36","v":6.2500000000000003E-3},{"$f":"Debt!FX36","v":6.2500000000000003E-3},{"$f":"Debt!FY36","v":6.2500000000000003E-3},{"$f":"Debt!FZ36","v":6.2500000000000003E-3},{"$f":"Debt!GA36","v":6.2500000000000003E-3},{"$f":"Debt!GB36","v":6.2500000000000003E-3},{"$f":"Debt!GC36","v":6.2500000000000003E-3},{"$f":"Debt!GD36","v":6.2500000000000003E-3},{"$f":"Debt!GE36","v":6.2500000000000003E-3},{"$f":"Debt!GF36","v":6.2500000000000003E-3},{"$f":"Debt!GG36","v":6.2500000000000003E-3},{"$f":"Debt!GH36","v":6.2500000000000003E-3},{"$f":"Debt!GI36","v":6.2500000000000003E-3},{"$f":"Debt!GJ36","v":6.2500000000000003E-3},{"$f":"Debt!GK36","v":6.2500000000000003E-3},{"$f":"Debt!GL36","v":6.2500000000000003E-3},{"$f":"Debt!GM36","v":6.2500000000000003E-3},{"$f":"Debt!GN36","v":6.2500000000000003E-3},{"$f":"Debt!GO36","v":6.2500000000000003E-3},{"$f":"Debt!GP36","v":6.2500000000000003E-3},{"$f":"Debt!GQ36","v":6.2500000000000003E-3},{"$f":"Debt!GR36","v":6.2500000000000003E-3},{"$f":"Debt!GS36","v":6.2500000000000003E-3},{"$f":"Debt!GT36","v":6.2500000000000003E-3},{"$f":"Debt!GU36","v":6.2500000000000003E-3},{"$f":"Debt!GV36","v":6.2500000000000003E-3},{"$f":"Debt!GW36","v":6.2500000000000003E-3},{"$f":"Debt!GX36","v":6.2500000000000003E-3},{"$f":"Debt!GY36","v":6.2500000000000003E-3},{"$f":"Debt!GZ36","v":6.2500000000000003E-3},{"$f":"Debt!HA36","v":6.2500000000000003E-3},{"$f":"Debt!HB36","v":6.2500000000000003E-3},{"$f":"Debt!HC36","v":6.2500000000000003E-3},{"$f":"Debt!HD36","v":6.2500000000000003E-3},{"$f":"Debt!HE36","v":6.2500000000000003E-3},{"$f":"Debt!HF36","v":6.2500000000000003E-3},{"$f":"Debt!HG36","v":6.2500000000000003E-3},{"$f":"Debt!HH36","v":6.2500000000000003E-3},{"$f":"Debt!HI36","v":6.2500000000000003E-3},{"$f":"Debt!HJ36","v":6.2500000000000003E-3},{"$f":"Debt!HK36","v":6.2500000000000003E-3},{"$f":"Debt!HL36","v":6.2500000000000003E-3},{"$f":"Debt!HM36","v":6.2500000000000003E-3},{"$f":"Debt!HN36","v":6.2500000000000003E-3},{"$f":"Debt!HO36","v":6.2500000000000003E-3},{"$f":"Debt!HP36","v":6.2500000000000003E-3},{"$f":"Debt!HQ36","v":6.2500000000000003E-3},{"$f":"Debt!HR36","v":6.2500000000000003E-3},{"$f":"Debt!HS36","v":6.2500000000000003E-3},{"$f":"Debt!HT36","v":6.2500000000000003E-3},{"$f":"Debt!HU36","v":6.2500000000000003E-3},{"$f":"Debt!HV36","v":6.2500000000000003E-3},{"$f":"Debt!HW36","v":6.2500000000000003E-3},{"$f":"Debt!HX36","v":6.2500000000000003E-3},{"$f":"Debt!HY36","v":6.2500000000000003E-3},{"$f":"Debt!HZ36","v":6.2500000000000003E-3},{"$f":"Debt!IA36","v":6.2500000000000003E-3},{"$f":"Debt!IB36","v":6.2500000000000003E-3},{"$f":"Debt!IC36","v":6.2500000000000003E-3},{"$f":"Debt!ID36","v":6.2500000000000003E-3},{"$f":"Debt!IE36","v":6.2500000000000003E-3},{"$f":"Debt!IF36","v":0}]
[null,null,"IDC",null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R89:IF89)","v":4.352533167556933},null,{"$f":"R81*R88*R12","v":0},0,0,0,0,0,0,8.2520829800319995E-2,0.19703487979352791,0.22102972341070118,0.2447350982431529,0.26827175949142901,0.28942623099857734,0.42683638300696547,0.56673632719605038,0.66447041054725076,0.68500996581530726,0.70646155925365051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD81*CD88*CD12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP81*EP88*EP12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB81*HB88*HB12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Financing Fees"]
["Commitment"]
[]
[null,"Construction Period",null,null,null,null,null,null,null,"flag",null,null,null,null,null,null,null,{"$f":"Time!R65","v":1},{"$f":"Time!S65","v":1},{"$f":"Time!T65","v":1},{"$f":"Time!U65","v":1},{"$f":"Time!V65","v":1},{"$f":"Time!W65","v":1},{"$f":"Time!X65","v":1},{"$f":"Time!Y65","v":1},{"$f":"Time!Z65","v":1},{"$f":"Time!AA65","v":1},{"$f":"Time!AB65","v":1},{"$f":"Time!AC65","v":1},{"$f":"Time!AD65","v":1},{"$f":"Time!AE65","v":1},{"$f":"Time!AF65","v":1},{"$f":"Time!AG65","v":1},{"$f":"Time!AH65","v":1},{"$f":"Time!AI65","v":1},{"$f":"Time!AJ65","v":0},{"$f":"Time!AK65","v":0},{"$f":"Time!AL65","v":0},{"$f":"Time!AM65","v":0},{"$f":"Time!AN65","v":0},{"$f":"Time!AO65","v":0},{"$f":"Time!AP65","v":0},{"$f":"Time!AQ65","v":0},{"$f":"Time!AR65","v":0},{"$f":"Time!AS65","v":0},{"$f":"Time!AT65","v":0},{"$f":"Time!AU65","v":0},{"$f":"Time!AV65","v":0},{"$f":"Time!AW65","v":0},{"$f":"Time!AX65","v":0},{"$f":"Time!AY65","v":0},{"$f":"Time!AZ65","v":0},{"$f":"Time!BA65","v":0},{"$f":"Time!BB65","v":0},{"$f":"Time!BC65","v":0},{"$f":"Time!BD65","v":0},{"$f":"Time!BE65","v":0},{"$f":"Time!BF65","v":0},{"$f":"Time!BG65","v":0},{"$f":"Time!BH65","v":0},{"$f":"Time!BI65","v":0},{"$f":"Time!BJ65","v":0},{"$f":"Time!BK65","v":0},{"$f":"Time!BL65","v":0},{"$f":"Time!BM65","v":0},{"$f":"Time!BN65","v":0},{"$f":"Time!BO65","v":0},{"$f":"Time!BP65","v":0},{"$f":"Time!BQ65","v":0},{"$f":"Time!BR65","v":0},{"$f":"Time!BS65","v":0},{"$f":"Time!BT65","v":0},{"$f":"Time!BU65","v":0},{"$f":"Time!BV65","v":0},{"$f":"Time!BW65","v":0},{"$f":"Time!BX65","v":0},{"$f":"Time!BY65","v":0},{"$f":"Time!BZ65","v":0},{"$f":"Time!CA65","v":0},{"$f":"Time!CB65","v":0},{"$f":"Time!CC65","v":0},{"$f":"Time!CD65","v":0},{"$f":"Time!CE65","v":0},{"$f":"Time!CF65","v":0},{"$f":"Time!CG65","v":0},{"$f":"Time!CH65","v":0},{"$f":"Time!CI65","v":0},{"$f":"Time!CJ65","v":0},{"$f":"Time!CK65","v":0},{"$f":"Time!CL65","v":0},{"$f":"Time!CM65","v":0},{"$f":"Time!CN65","v":0},{"$f":"Time!CO65","v":0},{"$f":"Time!CP65","v":0},{"$f":"Time!CQ65","v":0},{"$f":"Time!CR65","v":0},{"$f":"Time!CS65","v":0},{"$f":"Time!CT65","v":0},{"$f":"Time!CU65","v":0},{"$f":"Time!CV65","v":0},{"$f":"Time!CW65","v":0},{"$f":"Time!CX65","v":0},{"$f":"Time!CY65","v":0},{"$f":"Time!CZ65","v":0},{"$f":"Time!DA65","v":0},{"$f":"Time!DB65","v":0},{"$f":"Time!DC65","v":0},{"$f":"Time!DD65","v":0},{"$f":"Time!DE65","v":0},{"$f":"Time!DF65","v":0},{"$f":"Time!DG65","v":0},{"$f":"Time!DH65","v":0},{"$f":"Time!DI65","v":0},{"$f":"Time!DJ65","v":0},{"$f":"Time!DK65","v":0},{"$f":"Time!DL65","v":0},{"$f":"Time!DM65","v":0},{"$f":"Time!DN65","v":0},{"$f":"Time!DO65","v":0},{"$f":"Time!DP65","v":0},{"$f":"Time!DQ65","v":0},{"$f":"Time!DR65","v":0},{"$f":"Time!DS65","v":0},{"$f":"Time!DT65","v":0},{"$f":"Time!DU65","v":0},{"$f":"Time!DV65","v":0},{"$f":"Time!DW65","v":0},{"$f":"Time!DX65","v":0},{"$f":"Time!DY65","v":0},{"$f":"Time!DZ65","v":0},{"$f":"Time!EA65","v":0},{"$f":"Time!EB65","v":0},{"$f":"Time!EC65","v":0},{"$f":"Time!ED65","v":0},{"$f":"Time!EE65","v":0},{"$f":"Time!EF65","v":0},{"$f":"Time!EG65","v":0},{"$f":"Time!EH65","v":0},{"$f":"Time!EI65","v":0},{"$f":"Time!EJ65","v":0},{"$f":"Time!EK65","v":0},{"$f":"Time!EL65","v":0},{"$f":"Time!EM65","v":0},{"$f":"Time!EN65","v":0},{"$f":"Time!EO65","v":0},{"$f":"Time!EP65","v":0},{"$f":"Time!EQ65","v":0},{"$f":"Time!ER65","v":0},{"$f":"Time!ES65","v":0},{"$f":"Time!ET65","v":0},{"$f":"Time!EU65","v":0},{"$f":"Time!EV65","v":0},{"$f":"Time!EW65","v":0},{"$f":"Time!EX65","v":0},{"$f":"Time!EY65","v":0},{"$f":"Time!EZ65","v":0},{"$f":"Time!FA65","v":0},{"$f":"Time!FB65","v":0},{"$f":"Time!FC65","v":0},{"$f":"Time!FD65","v":0},{"$f":"Time!FE65","v":0},{"$f":"Time!FF65","v":0},{"$f":"Time!FG65","v":0},{"$f":"Time!FH65","v":0},{"$f":"Time!FI65","v":0},{"$f":"Time!FJ65","v":0},{"$f":"Time!FK65","v":0},{"$f":"Time!FL65","v":0},{"$f":"Time!FM65","v":0},{"$f":"Time!FN65","v":0},{"$f":"Time!FO65","v":0},{"$f":"Time!FP65","v":0},{"$f":"Time!FQ65","v":0},{"$f":"Time!FR65","v":0},{"$f":"Time!FS65","v":0},{"$f":"Time!FT65","v":0},{"$f":"Time!FU65","v":0},{"$f":"Time!FV65","v":0},{"$f":"Time!FW65","v":0},{"$f":"Time!FX65","v":0},{"$f":"Time!FY65","v":0},{"$f":"Time!FZ65","v":0},{"$f":"Time!GA65","v":0},{"$f":"Time!GB65","v":0},{"$f":"Time!GC65","v":0},{"$f":"Time!GD65","v":0},{"$f":"Time!GE65","v":0},{"$f":"Time!GF65","v":0},{"$f":"Time!GG65","v":0},{"$f":"Time!GH65","v":0},{"$f":"Time!GI65","v":0},{"$f":"Time!GJ65","v":0},{"$f":"Time!GK65","v":0},{"$f":"Time!GL65","v":0},{"$f":"Time!GM65","v":0},{"$f":"Time!GN65","v":0},{"$f":"Time!GO65","v":0},{"$f":"Time!GP65","v":0},{"$f":"Time!GQ65","v":0},{"$f":"Time!GR65","v":0},{"$f":"Time!GS65","v":0},{"$f":"Time!GT65","v":0},{"$f":"Time!GU65","v":0},{"$f":"Time!GV65","v":0},{"$f":"Time!GW65","v":0},{"$f":"Time!GX65","v":0},{"$f":"Time!GY65","v":0},{"$f":"Time!GZ65","v":0},{"$f":"Time!HA65","v":0},{"$f":"Time!HB65","v":0},{"$f":"Time!HC65","v":0},{"$f":"Time!HD65","v":0},{"$f":"Time!HE65","v":0},{"$f":"Time!HF65","v":0},{"$f":"Time!HG65","v":0},{"$f":"Time!HH65","v":0},{"$f":"Time!HI65","v":0},{"$f":"Time!HJ65","v":0},{"$f":"Time!HK65","v":0},{"$f":"Time!HL65","v":0},{"$f":"Time!HM65","v":0},{"$f":"Time!HN65","v":0},{"$f":"Time!HO65","v":0},{"$f":"Time!HP65","v":0},{"$f":"Time!HQ65","v":0},{"$f":"Time!HR65","v":0},{"$f":"Time!HS65","v":0},{"$f":"Time!HT65","v":0},{"$f":"Time!HU65","v":0},{"$f":"Time!HV65","v":0},{"$f":"Time!HW65","v":0},{"$f":"Time!HX65","v":0},{"$f":"Time!HY65","v":0},{"$f":"Time!HZ65","v":0},{"$f":"Time!IA65","v":0},{"$f":"Time!IB65","v":0},{"$f":"Time!IC65","v":0},{"$f":"Time!ID65","v":0},{"$f":"Time!IE65","v":0},{"$f":"Time!IF65","v":0}]
[]
[null,{"$f":"C79","v":"Senior Debt"},null,null,null,null,null,null,null,"$m",null,null,null,null,null,null,null,{"$f":"R85","v":536.12976834609628},536.12976834609628,536.12976834609628,536.12976834609628,536.12976834609628,536.12976834609628,536.12976834609628,488.97500846019915,423.53840846408036,409.82706925426703,396.28114077858032,382.83162006527971,370.7433506326235,292.22326377068742,212.28043851978174,156.4323908905244,144.69550216592069,132.43744877258166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Margin",null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,{"$f":"Debt!R35","v":1.0833333333333333E-3},{"$f":"Debt!S35","v":1.0833333333333333E-3},{"$f":"Debt!T35","v":1.0833333333333333E-3},{"$f":"Debt!U35","v":1.0833333333333333E-3},{"$f":"Debt!V35","v":1.0833333333333333E-3},{"$f":"Debt!W35","v":1.0833333333333333E-3},{"$f":"Debt!X35","v":1.0833333333333333E-3},{"$f":"Debt!Y35","v":1.0833333333333333E-3},{"$f":"Debt!Z35","v":1.0833333333333333E-3},{"$f":"Debt!AA35","v":1.0833333333333333E-3},{"$f":"Debt!AB35","v":1.0833333333333333E-3},{"$f":"Debt!AC35","v":1.0833333333333333E-3},{"$f":"Debt!AD35","v":1.0833333333333333E-3},{"$f":"Debt!AE35","v":1.0833333333333333E-3},{"$f":"Debt!AF35","v":1.0833333333333333E-3},{"$f":"Debt!AG35","v":1.0833333333333333E-3},{"$f":"Debt!AH35","v":1.0833333333333333E-3},{"$f":"Debt!AI35","v":1.0833333333333333E-3},{"$f":"Debt!AJ35","v":3.2499999999999999E-3},{"$f":"Debt!AK35","v":3.2499999999999999E-3},{"$f":"Debt!AL35","v":3.2499999999999999E-3},{"$f":"Debt!AM35","v":3.2499999999999999E-3},{"$f":"Debt!AN35","v":3.2499999999999999E-3},{"$f":"Debt!AO35","v":3.2499999999999999E-3},{"$f":"Debt!AP35","v":3.2499999999999999E-3},{"$f":"Debt!AQ35","v":3.2499999999999999E-3},{"$f":"Debt!AR35","v":3.2499999999999999E-3},{"$f":"Debt!AS35","v":3.2499999999999999E-3},{"$f":"Debt!AT35","v":3.2499999999999999E-3},{"$f":"Debt!AU35","v":3.2499999999999999E-3},{"$f":"Debt!AV35","v":3.2499999999999999E-3},{"$f":"Debt!AW35","v":3.2499999999999999E-3},{"$f":"Debt!AX35","v":3.5000000000000001E-3},{"$f":"Debt!AY35","v":3.5000000000000001E-3},{"$f":"Debt!AZ35","v":3.5000000000000001E-3},{"$f":"Debt!BA35","v":3.5000000000000001E-3},{"$f":"Debt!BB35","v":3.5000000000000001E-3},{"$f":"Debt!BC35","v":3.5000000000000001E-3},{"$f":"Debt!BD35","v":3.5000000000000001E-3},{"$f":"Debt!BE35","v":3.5000000000000001E-3},{"$f":"Debt!BF35","v":3.5000000000000001E-3},{"$f":"Debt!BG35","v":3.5000000000000001E-3},{"$f":"Debt!BH35","v":3.5000000000000001E-3},{"$f":"Debt!BI35","v":3.5000000000000001E-3},{"$f":"Debt!BJ35","v":3.5000000000000001E-3},{"$f":"Debt!BK35","v":3.5000000000000001E-3},{"$f":"Debt!BL35","v":3.5000000000000001E-3},{"$f":"Debt!BM35","v":3.5000000000000001E-3},{"$f":"Debt!BN35","v":3.5000000000000001E-3},{"$f":"Debt!BO35","v":3.5000000000000001E-3},{"$f":"Debt!BP35","v":3.5000000000000001E-3},{"$f":"Debt!BQ35","v":3.5000000000000001E-3},{"$f":"Debt!BR35","v":3.7500000000000003E-3},{"$f":"Debt!BS35","v":3.7500000000000003E-3},{"$f":"Debt!BT35","v":3.7500000000000003E-3},{"$f":"Debt!BU35","v":3.7500000000000003E-3},{"$f":"Debt!BV35","v":3.7500000000000003E-3},{"$f":"Debt!BW35","v":3.7500000000000003E-3},{"$f":"Debt!BX35","v":3.7500000000000003E-3},{"$f":"Debt!BY35","v":3.7500000000000003E-3},{"$f":"Debt!BZ35","v":3.7500000000000003E-3},{"$f":"Debt!CA35","v":3.7500000000000003E-3},{"$f":"Debt!CB35","v":3.7500000000000003E-3},{"$f":"Debt!CC35","v":3.7500000000000003E-3},{"$f":"Debt!CD35","v":3.7500000000000003E-3},{"$f":"Debt!CE35","v":3.7500000000000003E-3},{"$f":"Debt!CF35","v":3.7500000000000003E-3},{"$f":"Debt!CG35","v":3.7500000000000003E-3},{"$f":"Debt!CH35","v":3.7500000000000003E-3},{"$f":"Debt!CI35","v":3.7500000000000003E-3},{"$f":"Debt!CJ35","v":3.7500000000000003E-3},{"$f":"Debt!CK35","v":3.7500000000000003E-3},{"$f":"Debt!CL35","v":4.0000000000000001E-3},{"$f":"Debt!CM35","v":4.0000000000000001E-3},{"$f":"Debt!CN35","v":4.0000000000000001E-3},{"$f":"Debt!CO35","v":4.0000000000000001E-3},{"$f":"Debt!CP35","v":4.0000000000000001E-3},{"$f":"Debt!CQ35","v":4.0000000000000001E-3},{"$f":"Debt!CR35","v":4.0000000000000001E-3},{"$f":"Debt!CS35","v":4.0000000000000001E-3},{"$f":"Debt!CT35","v":4.0000000000000001E-3},{"$f":"Debt!CU35","v":4.0000000000000001E-3},{"$f":"Debt!CV35","v":4.0000000000000001E-3},{"$f":"Debt!CW35","v":4.0000000000000001E-3},{"$f":"Debt!CX35","v":4.0000000000000001E-3},{"$f":"Debt!CY35","v":4.0000000000000001E-3},{"$f":"Debt!CZ35","v":4.0000000000000001E-3},{"$f":"Debt!DA35","v":4.0000000000000001E-3},{"$f":"Debt!DB35","v":4.0000000000000001E-3},{"$f":"Debt!DC35","v":4.0000000000000001E-3},{"$f":"Debt!DD35","v":4.0000000000000001E-3},{"$f":"Debt!DE35","v":4.0000000000000001E-3},{"$f":"Debt!DF35","v":4.2500000000000003E-3},{"$f":"Debt!DG35","v":4.2500000000000003E-3},{"$f":"Debt!DH35","v":4.2500000000000003E-3},{"$f":"Debt!DI35","v":4.2500000000000003E-3},{"$f":"Debt!DJ35","v":4.2500000000000003E-3},{"$f":"Debt!DK35","v":4.2500000000000003E-3},{"$f":"Debt!DL35","v":4.2500000000000003E-3},{"$f":"Debt!DM35","v":4.2500000000000003E-3},{"$f":"Debt!DN35","v":4.2500000000000003E-3},{"$f":"Debt!DO35","v":4.2500000000000003E-3},{"$f":"Debt!DP35","v":4.2500000000000003E-3},{"$f":"Debt!DQ35","v":4.2500000000000003E-3},{"$f":"Debt!DR35","v":4.2500000000000003E-3},{"$f":"Debt!DS35","v":4.2500000000000003E-3},{"$f":"Debt!DT35","v":4.2500000000000003E-3},{"$f":"Debt!DU35","v":4.2500000000000003E-3},{"$f":"Debt!DV35","v":4.2500000000000003E-3},{"$f":"Debt!DW35","v":4.2500000000000003E-3},{"$f":"Debt!DX35","v":4.2500000000000003E-3},{"$f":"Debt!DY35","v":4.2500000000000003E-3},{"$f":"Debt!DZ35","v":4.2500000000000003E-3},{"$f":"Debt!EA35","v":4.2500000000000003E-3},{"$f":"Debt!EB35","v":4.2500000000000003E-3},{"$f":"Debt!EC35","v":4.2500000000000003E-3},{"$f":"Debt!ED35","v":4.2500000000000003E-3},{"$f":"Debt!EE35","v":4.2500000000000003E-3},{"$f":"Debt!EF35","v":4.2500000000000003E-3},{"$f":"Debt!EG35","v":4.2500000000000003E-3},{"$f":"Debt!EH35","v":4.2500000000000003E-3},{"$f":"Debt!EI35","v":4.2500000000000003E-3},{"$f":"Debt!EJ35","v":4.2500000000000003E-3},{"$f":"Debt!EK35","v":4.2500000000000003E-3},{"$f":"Debt!EL35","v":4.2500000000000003E-3},{"$f":"Debt!EM35","v":4.2500000000000003E-3},{"$f":"Debt!EN35","v":4.2500000000000003E-3},{"$f":"Debt!EO35","v":4.2500000000000003E-3},{"$f":"Debt!EP35","v":4.2500000000000003E-3},{"$f":"Debt!EQ35","v":4.2500000000000003E-3},{"$f":"Debt!ER35","v":4.2500000000000003E-3},{"$f":"Debt!ES35","v":4.2500000000000003E-3},{"$f":"Debt!ET35","v":4.2500000000000003E-3},{"$f":"Debt!EU35","v":4.2500000000000003E-3},{"$f":"Debt!EV35","v":4.2500000000000003E-3},{"$f":"Debt!EW35","v":4.2500000000000003E-3},{"$f":"Debt!EX35","v":4.2500000000000003E-3},{"$f":"Debt!EY35","v":4.2500000000000003E-3},{"$f":"Debt!EZ35","v":4.2500000000000003E-3},{"$f":"Debt!FA35","v":4.2500000000000003E-3},{"$f":"Debt!FB35","v":4.2500000000000003E-3},{"$f":"Debt!FC35","v":4.2500000000000003E-3},{"$f":"Debt!FD35","v":4.2500000000000003E-3},{"$f":"Debt!FE35","v":4.2500000000000003E-3},{"$f":"Debt!FF35","v":4.2500000000000003E-3},{"$f":"Debt!FG35","v":4.2500000000000003E-3},{"$f":"Debt!FH35","v":4.2500000000000003E-3},{"$f":"Debt!FI35","v":4.2500000000000003E-3},{"$f":"Debt!FJ35","v":4.2500000000000003E-3},{"$f":"Debt!FK35","v":4.2500000000000003E-3},{"$f":"Debt!FL35","v":4.2500000000000003E-3},{"$f":"Debt!FM35","v":4.2500000000000003E-3},{"$f":"Debt!FN35","v":4.2500000000000003E-3},{"$f":"Debt!FO35","v":4.2500000000000003E-3},{"$f":"Debt!FP35","v":4.2500000000000003E-3},{"$f":"Debt!FQ35","v":4.2500000000000003E-3},{"$f":"Debt!FR35","v":4.2500000000000003E-3},{"$f":"Debt!FS35","v":4.2500000000000003E-3},{"$f":"Debt!FT35","v":4.2500000000000003E-3},{"$f":"Debt!FU35","v":4.2500000000000003E-3},{"$f":"Debt!FV35","v":4.2500000000000003E-3},{"$f":"Debt!FW35","v":4.2500000000000003E-3},{"$f":"Debt!FX35","v":4.2500000000000003E-3},{"$f":"Debt!FY35","v":4.2500000000000003E-3},{"$f":"Debt!FZ35","v":4.2500000000000003E-3},{"$f":"Debt!GA35","v":4.2500000000000003E-3},{"$f":"Debt!GB35","v":4.2500000000000003E-3},{"$f":"Debt!GC35","v":4.2500000000000003E-3},{"$f":"Debt!GD35","v":4.2500000000000003E-3},{"$f":"Debt!GE35","v":4.2500000000000003E-3},{"$f":"Debt!GF35","v":4.2500000000000003E-3},{"$f":"Debt!GG35","v":4.2500000000000003E-3},{"$f":"Debt!GH35","v":4.2500000000000003E-3},{"$f":"Debt!GI35","v":4.2500000000000003E-3},{"$f":"Debt!GJ35","v":4.2500000000000003E-3},{"$f":"Debt!GK35","v":4.2500000000000003E-3},{"$f":"Debt!GL35","v":4.2500000000000003E-3},{"$f":"Debt!GM35","v":4.2500000000000003E-3},{"$f":"Debt!GN35","v":4.2500000000000003E-3},{"$f":"Debt!GO35","v":4.2500000000000003E-3},{"$f":"Debt!GP35","v":4.2500000000000003E-3},{"$f":"Debt!GQ35","v":4.2500000000000003E-3},{"$f":"Debt!GR35","v":4.2500000000000003E-3},{"$f":"Debt!GS35","v":4.2500000000000003E-3},{"$f":"Debt!GT35","v":4.2500000000000003E-3},{"$f":"Debt!GU35","v":4.2500000000000003E-3},{"$f":"Debt!GV35","v":4.2500000000000003E-3},{"$f":"Debt!GW35","v":4.2500000000000003E-3},{"$f":"Debt!GX35","v":4.2500000000000003E-3},{"$f":"Debt!GY35","v":4.2500000000000003E-3},{"$f":"Debt!GZ35","v":4.2500000000000003E-3},{"$f":"Debt!HA35","v":4.2500000000000003E-3},{"$f":"Debt!HB35","v":4.2500000000000003E-3},{"$f":"Debt!HC35","v":4.2500000000000003E-3},{"$f":"Debt!HD35","v":4.2500000000000003E-3},{"$f":"Debt!HE35","v":4.2500000000000003E-3},{"$f":"Debt!HF35","v":4.2500000000000003E-3},{"$f":"Debt!HG35","v":4.2500000000000003E-3},{"$f":"Debt!HH35","v":4.2500000000000003E-3},{"$f":"Debt!HI35","v":4.2500000000000003E-3},{"$f":"Debt!HJ35","v":4.2500000000000003E-3},{"$f":"Debt!HK35","v":4.2500000000000003E-3},{"$f":"Debt!HL35","v":4.2500000000000003E-3},{"$f":"Debt!HM35","v":4.2500000000000003E-3},{"$f":"Debt!HN35","v":4.2500000000000003E-3},{"$f":"Debt!HO35","v":4.2500000000000003E-3},{"$f":"Debt!HP35","v":4.2500000000000003E-3},{"$f":"Debt!HQ35","v":4.2500000000000003E-3},{"$f":"Debt!HR35","v":4.2500000000000003E-3},{"$f":"Debt!HS35","v":4.2500000000000003E-3},{"$f":"Debt!HT35","v":4.2500000000000003E-3},{"$f":"Debt!HU35","v":4.2500000000000003E-3},{"$f":"Debt!HV35","v":4.2500000000000003E-3},{"$f":"Debt!HW35","v":4.2500000000000003E-3},{"$f":"Debt!HX35","v":4.2500000000000003E-3},{"$f":"Debt!HY35","v":4.2500000000000003E-3},{"$f":"Debt!HZ35","v":4.2500000000000003E-3},{"$f":"Debt!IA35","v":4.2500000000000003E-3},{"$f":"Debt!IB35","v":4.2500000000000003E-3},{"$f":"Debt!IC35","v":4.2500000000000003E-3},{"$f":"Debt!ID35","v":4.2500000000000003E-3},{"$f":"Debt!IE35","v":4.2500000000000003E-3},{"$f":"Debt!IF35","v":0}]
[]
[null,"Commitment Fees",null,null,null,null,null,null,null,null,null,"% of margin"]
[null,{"$f":"B96","v":"Senior Debt"},null,null,null,null,null,null,null,"$m",null,{"$f":"InputC!L300","v":5.0000000000000001E-3},null,null,null,{"$f":"SUM(R100:IF100)","v":35.815870100985997},null,{"$f":"R96*$L100","v":2.6806488417304815},2.6806488417304815,2.6806488417304815,2.6806488417304815,2.6806488417304815,2.6806488417304815,2.6806488417304815,2.4448750423009957,2.1176920423204018,2.0491353462713353,1.9814057038929016,1.9141581003263985,1.8537167531631176,1.4611163188534371,1.0614021925989088,0.78216195445262204,0.72347751082960343,0.66218724386290828,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD96*$L100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP96*$L100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB96*$L100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Upfront"]
[]
[null,"First Construction Period",null,null,null,null,null,null,null,"flag",null,null,null,null,null,null,null,{"$f":"Time!R64","v":1},{"$f":"Time!S64","v":0},{"$f":"Time!T64","v":0},{"$f":"Time!U64","v":0},{"$f":"Time!V64","v":0},{"$f":"Time!W64","v":0},{"$f":"Time!X64","v":0},{"$f":"Time!Y64","v":0},{"$f":"Time!Z64","v":0},{"$f":"Time!AA64","v":0},{"$f":"Time!AB64","v":0},{"$f":"Time!AC64","v":0},{"$f":"Time!AD64","v":0},{"$f":"Time!AE64","v":0},{"$f":"Time!AF64","v":0},{"$f":"Time!AG64","v":0},{"$f":"Time!AH64","v":0},{"$f":"Time!AI64","v":0},{"$f":"Time!AJ64","v":0},{"$f":"Time!AK64","v":0},{"$f":"Time!AL64","v":0},{"$f":"Time!AM64","v":0},{"$f":"Time!AN64","v":0},{"$f":"Time!AO64","v":0},{"$f":"Time!AP64","v":0},{"$f":"Time!AQ64","v":0},{"$f":"Time!AR64","v":0},{"$f":"Time!AS64","v":0},{"$f":"Time!AT64","v":0},{"$f":"Time!AU64","v":0},{"$f":"Time!AV64","v":0},{"$f":"Time!AW64","v":0},{"$f":"Time!AX64","v":0},{"$f":"Time!AY64","v":0},{"$f":"Time!AZ64","v":0},{"$f":"Time!BA64","v":0},{"$f":"Time!BB64","v":0},{"$f":"Time!BC64","v":0},{"$f":"Time!BD64","v":0},{"$f":"Time!BE64","v":0},{"$f":"Time!BF64","v":0},{"$f":"Time!BG64","v":0},{"$f":"Time!BH64","v":0},{"$f":"Time!BI64","v":0},{"$f":"Time!BJ64","v":0},{"$f":"Time!BK64","v":0},{"$f":"Time!BL64","v":0},{"$f":"Time!BM64","v":0},{"$f":"Time!BN64","v":0},{"$f":"Time!BO64","v":0},{"$f":"Time!BP64","v":0},{"$f":"Time!BQ64","v":0},{"$f":"Time!BR64","v":0},{"$f":"Time!BS64","v":0},{"$f":"Time!BT64","v":0},{"$f":"Time!BU64","v":0},{"$f":"Time!BV64","v":0},{"$f":"Time!BW64","v":0},{"$f":"Time!BX64","v":0},{"$f":"Time!BY64","v":0},{"$f":"Time!BZ64","v":0},{"$f":"Time!CA64","v":0},{"$f":"Time!CB64","v":0},{"$f":"Time!CC64","v":0},{"$f":"Time!CD64","v":0},{"$f":"Time!CE64","v":0},{"$f":"Time!CF64","v":0},{"$f":"Time!CG64","v":0},{"$f":"Time!CH64","v":0},{"$f":"Time!CI64","v":0},{"$f":"Time!CJ64","v":0},{"$f":"Time!CK64","v":0},{"$f":"Time!CL64","v":0},{"$f":"Time!CM64","v":0},{"$f":"Time!CN64","v":0},{"$f":"Time!CO64","v":0},{"$f":"Time!CP64","v":0},{"$f":"Time!CQ64","v":0},{"$f":"Time!CR64","v":0},{"$f":"Time!CS64","v":0},{"$f":"Time!CT64","v":0},{"$f":"Time!CU64","v":0},{"$f":"Time!CV64","v":0},{"$f":"Time!CW64","v":0},{"$f":"Time!CX64","v":0},{"$f":"Time!CY64","v":0},{"$f":"Time!CZ64","v":0},{"$f":"Time!DA64","v":0},{"$f":"Time!DB64","v":0},{"$f":"Time!DC64","v":0},{"$f":"Time!DD64","v":0},{"$f":"Time!DE64","v":0},{"$f":"Time!DF64","v":0},{"$f":"Time!DG64","v":0},{"$f":"Time!DH64","v":0},{"$f":"Time!DI64","v":0},{"$f":"Time!DJ64","v":0},{"$f":"Time!DK64","v":0},{"$f":"Time!DL64","v":0},{"$f":"Time!DM64","v":0},{"$f":"Time!DN64","v":0},{"$f":"Time!DO64","v":0},{"$f":"Time!DP64","v":0},{"$f":"Time!DQ64","v":0},{"$f":"Time!DR64","v":0},{"$f":"Time!DS64","v":0},{"$f":"Time!DT64","v":0},{"$f":"Time!DU64","v":0},{"$f":"Time!DV64","v":0},{"$f":"Time!DW64","v":0},{"$f":"Time!DX64","v":0},{"$f":"Time!DY64","v":0},{"$f":"Time!DZ64","v":0},{"$f":"Time!EA64","v":0},{"$f":"Time!EB64","v":0},{"$f":"Time!EC64","v":0},{"$f":"Time!ED64","v":0},{"$f":"Time!EE64","v":0},{"$f":"Time!EF64","v":0},{"$f":"Time!EG64","v":0},{"$f":"Time!EH64","v":0},{"$f":"Time!EI64","v":0},{"$f":"Time!EJ64","v":0},{"$f":"Time!EK64","v":0},{"$f":"Time!EL64","v":0},{"$f":"Time!EM64","v":0},{"$f":"Time!EN64","v":0},{"$f":"Time!EO64","v":0},{"$f":"Time!EP64","v":0},{"$f":"Time!EQ64","v":0},{"$f":"Time!ER64","v":0},{"$f":"Time!ES64","v":0},{"$f":"Time!ET64","v":0},{"$f":"Time!EU64","v":0},{"$f":"Time!EV64","v":0},{"$f":"Time!EW64","v":0},{"$f":"Time!EX64","v":0},{"$f":"Time!EY64","v":0},{"$f":"Time!EZ64","v":0},{"$f":"Time!FA64","v":0},{"$f":"Time!FB64","v":0},{"$f":"Time!FC64","v":0},{"$f":"Time!FD64","v":0},{"$f":"Time!FE64","v":0},{"$f":"Time!FF64","v":0},{"$f":"Time!FG64","v":0},{"$f":"Time!FH64","v":0},{"$f":"Time!FI64","v":0},{"$f":"Time!FJ64","v":0},{"$f":"Time!FK64","v":0},{"$f":"Time!FL64","v":0},{"$f":"Time!FM64","v":0},{"$f":"Time!FN64","v":0},{"$f":"Time!FO64","v":0},{"$f":"Time!FP64","v":0},{"$f":"Time!FQ64","v":0},{"$f":"Time!FR64","v":0},{"$f":"Time!FS64","v":0},{"$f":"Time!FT64","v":0},{"$f":"Time!FU64","v":0},{"$f":"Time!FV64","v":0},{"$f":"Time!FW64","v":0},{"$f":"Time!FX64","v":0},{"$f":"Time!FY64","v":0},{"$f":"Time!FZ64","v":0},{"$f":"Time!GA64","v":0},{"$f":"Time!GB64","v":0},{"$f":"Time!GC64","v":0},{"$f":"Time!GD64","v":0},{"$f":"Time!GE64","v":0},{"$f":"Time!GF64","v":0},{"$f":"Time!GG64","v":0},{"$f":"Time!GH64","v":0},{"$f":"Time!GI64","v":0},{"$f":"Time!GJ64","v":0},{"$f":"Time!GK64","v":0},{"$f":"Time!GL64","v":0},{"$f":"Time!GM64","v":0},{"$f":"Time!GN64","v":0},{"$f":"Time!GO64","v":0},{"$f":"Time!GP64","v":0},{"$f":"Time!GQ64","v":0},{"$f":"Time!GR64","v":0},{"$f":"Time!GS64","v":0},{"$f":"Time!GT64","v":0},{"$f":"Time!GU64","v":0},{"$f":"Time!GV64","v":0},{"$f":"Time!GW64","v":0},{"$f":"Time!GX64","v":0},{"$f":"Time!GY64","v":0},{"$f":"Time!GZ64","v":0},{"$f":"Time!HA64","v":0},{"$f":"Time!HB64","v":0},{"$f":"Time!HC64","v":0},{"$f":"Time!HD64","v":0},{"$f":"Time!HE64","v":0},{"$f":"Time!HF64","v":0},{"$f":"Time!HG64","v":0},{"$f":"Time!HH64","v":0},{"$f":"Time!HI64","v":0},{"$f":"Time!HJ64","v":0},{"$f":"Time!HK64","v":0},{"$f":"Time!HL64","v":0},{"$f":"Time!HM64","v":0},{"$f":"Time!HN64","v":0},{"$f":"Time!HO64","v":0},{"$f":"Time!HP64","v":0},{"$f":"Time!HQ64","v":0},{"$f":"Time!HR64","v":0},{"$f":"Time!HS64","v":0},{"$f":"Time!HT64","v":0},{"$f":"Time!HU64","v":0},{"$f":"Time!HV64","v":0},{"$f":"Time!HW64","v":0},{"$f":"Time!HX64","v":0},{"$f":"Time!HY64","v":0},{"$f":"Time!HZ64","v":0},{"$f":"Time!IA64","v":0},{"$f":"Time!IB64","v":0},{"$f":"Time!IC64","v":0},{"$f":"Time!ID64","v":0},{"$f":"Time!IE64","v":0},{"$f":"Time!IF64","v":0}]
[]
[null,"Upfront Fee",null,null,null,null,null,null,null,null,null,"$m"]
[null,{"$f":"B100","v":"Senior Debt"},null,null,null,null,null,null,null,"$m",null,{"$f":"InputC!L301","v":3.2},null,null,null,{"$f":"SUM(R107:IF107)","v":3.2},null,{"$f":"$L107*R$104","v":3.2},0,0,0,0,0,0,0,0,0,{"$f":"$L107*AB$104","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$L107*AL$104","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$L107*AV$104","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$L107*BF$104","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$L107*BP$104","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$L107*BZ$104","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$L107*CJ$104","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$L107*CT$104","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$L107*DD$104","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$L107*DN$104","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$L107*DX$104","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$L107*EH$104","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$L107*ER$104","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$L107*FB$104","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$L107*FL$104","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$L107*FV$104","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$L107*GF$104","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$L107*GP$104","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$L107*GZ$104","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$L107*HJ$104","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$L107*HT$104","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["END SHEET"]

{"sheet":"Debt","index":15,"n_rows":262,"n_cols":239,"rows_kept":262,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period Start:",null,{"$f":"Time!R17","v":"2021-01-01"},{"$f":"Time!S17","v":"2021-02-01"},{"$f":"Time!T17","v":"2021-03-01"},{"$f":"Time!U17","v":"2021-04-01"},{"$f":"Time!V17","v":"2021-05-01"},{"$f":"Time!W17","v":"2021-06-01"},{"$f":"Time!X17","v":"2021-07-01"},{"$f":"Time!Y17","v":"2021-08-01"},{"$f":"Time!Z17","v":"2021-09-01"},{"$f":"Time!AA17","v":"2021-10-01"},{"$f":"Time!AB17","v":"2021-11-01"},{"$f":"Time!AC17","v":"2021-12-01"},{"$f":"Time!AD17","v":"2022-01-01"},{"$f":"Time!AE17","v":"2022-02-01"},{"$f":"Time!AF17","v":"2022-03-01"},{"$f":"Time!AG17","v":"2022-04-01"},{"$f":"Time!AH17","v":"2022-05-01"},{"$f":"Time!AI17","v":"2022-06-01"},{"$f":"Time!AJ17","v":"2022-07-01"},{"$f":"Time!AK17","v":"2022-10-01"},{"$f":"Time!AL17","v":"2023-01-01"},{"$f":"Time!AM17","v":"2023-04-01"},{"$f":"Time!AN17","v":"2023-07-01"},{"$f":"Time!AO17","v":"2023-10-01"},{"$f":"Time!AP17","v":"2024-01-01"},{"$f":"Time!AQ17","v":"2024-04-01"},{"$f":"Time!AR17","v":"2024-07-01"},{"$f":"Time!AS17","v":"2024-10-01"},{"$f":"Time!AT17","v":"2025-01-01"},{"$f":"Time!AU17","v":"2025-04-01"},{"$f":"Time!AV17","v":"2025-07-01"},{"$f":"Time!AW17","v":"2025-10-01"},{"$f":"Time!AX17","v":"2026-01-01"},{"$f":"Time!AY17","v":"2026-04-01"},{"$f":"Time!AZ17","v":"2026-07-01"},{"$f":"Time!BA17","v":"2026-10-01"},{"$f":"Time!BB17","v":"2027-01-01"},{"$f":"Time!BC17","v":"2027-04-01"},{"$f":"Time!BD17","v":"2027-07-01"},{"$f":"Time!BE17","v":"2027-10-01"},{"$f":"Time!BF17","v":"2028-01-01"},{"$f":"Time!BG17","v":"2028-04-01"},{"$f":"Time!BH17","v":"2028-07-01"},{"$f":"Time!BI17","v":"2028-10-01"},{"$f":"Time!BJ17","v":"2029-01-01"},{"$f":"Time!BK17","v":"2029-04-01"},{"$f":"Time!BL17","v":"2029-07-01"},{"$f":"Time!BM17","v":"2029-10-01"},{"$f":"Time!BN17","v":"2030-01-01"},{"$f":"Time!BO17","v":"2030-04-01"},{"$f":"Time!BP17","v":"2030-07-01"},{"$f":"Time!BQ17","v":"2030-10-01"},{"$f":"Time!BR17","v":"2031-01-01"},{"$f":"Time!BS17","v":"2031-04-01"},{"$f":"Time!BT17","v":"2031-07-01"},{"$f":"Time!BU17","v":"2031-10-01"},{"$f":"Time!BV17","v":"2032-01-01"},{"$f":"Time!BW17","v":"2032-04-01"},{"$f":"Time!BX17","v":"2032-07-01"},{"$f":"Time!BY17","v":"2032-10-01"},{"$f":"Time!BZ17","v":"2033-01-01"},{"$f":"Time!CA17","v":"2033-04-01"},{"$f":"Time!CB17","v":"2033-07-01"},{"$f":"Time!CC17","v":"2033-10-01"},{"$f":"Time!CD17","v":"2034-01-01"},{"$f":"Time!CE17","v":"2034-04-01"},{"$f":"Time!CF17","v":"2034-07-01"},{"$f":"Time!CG17","v":"2034-10-01"},{"$f":"Time!CH17","v":"2035-01-01"},{"$f":"Time!CI17","v":"2035-04-01"},{"$f":"Time!CJ17","v":"2035-07-01"},{"$f":"Time!CK17","v":"2035-10-01"},{"$f":"Time!CL17","v":"2036-01-01"},{"$f":"Time!CM17","v":"2036-04-01"},{"$f":"Time!CN17","v":"2036-07-01"},{"$f":"Time!CO17","v":"2036-10-01"},{"$f":"Time!CP17","v":"2037-01-01"},{"$f":"Time!CQ17","v":"2037-04-01"},{"$f":"Time!CR17","v":"2037-07-01"},{"$f":"Time!CS17","v":"2037-10-01"},{"$f":"Time!CT17","v":"2038-01-01"},{"$f":"Time!CU17","v":"2038-04-01"},{"$f":"Time!CV17","v":"2038-07-01"},{"$f":"Time!CW17","v":"2038-10-01"},{"$f":"Time!CX17","v":"2039-01-01"},{"$f":"Time!CY17","v":"2039-04-01"},{"$f":"Time!CZ17","v":"2039-07-01"},{"$f":"Time!DA17","v":"2039-10-01"},{"$f":"Time!DB17","v":"2040-01-01"},{"$f":"Time!DC17","v":"2040-04-01"},{"$f":"Time!DD17","v":"2040-07-01"},{"$f":"Time!DE17","v":"2040-10-01"},{"$f":"Time!DF17","v":"2041-01-01"},{"$f":"Time!DG17","v":"2041-04-01"},{"$f":"Time!DH17","v":"2041-07-01"},{"$f":"Time!DI17","v":"2041-10-01"},{"$f":"Time!DJ17","v":"2042-01-01"},{"$f":"Time!DK17","v":"2042-04-01"},{"$f":"Time!DL17","v":"2042-07-01"},{"$f":"Time!DM17","v":"2042-10-01"},{"$f":"Time!DN17","v":"2043-01-01"},{"$f":"Time!DO17","v":"2043-04-01"},{"$f":"Time!DP17","v":"2043-07-01"},{"$f":"Time!DQ17","v":"2043-10-01"},{"$f":"Time!DR17","v":"2044-01-01"},{"$f":"Time!DS17","v":"2044-04-01"},{"$f":"Time!DT17","v":"2044-07-01"},{"$f":"Time!DU17","v":"2044-10-01"},{"$f":"Time!DV17","v":"2045-01-01"},{"$f":"Time!DW17","v":"2045-04-01"},{"$f":"Time!DX17","v":"2045-07-01"},{"$f":"Time!DY17","v":"2045-10-01"},{"$f":"Time!DZ17","v":"2046-01-01"},{"$f":"Time!EA17","v":"2046-04-01"},{"$f":"Time!EB17","v":"2046-07-01"},{"$f":"Time!EC17","v":"2046-10-01"},{"$f":"Time!ED17","v":"2047-01-01"},{"$f":"Time!EE17","v":"2047-04-01"},{"$f":"Time!EF17","v":"2047-07-01"},{"$f":"Time!EG17","v":"2047-10-01"},{"$f":"Time!EH17","v":"2048-01-01"},{"$f":"Time!EI17","v":"2048-04-01"},{"$f":"Time!EJ17","v":"2048-07-01"},{"$f":"Time!EK17","v":"2048-10-01"},{"$f":"Time!EL17","v":"2049-01-01"},{"$f":"Time!EM17","v":"2049-04-01"},{"$f":"Time!EN17","v":"2049-07-01"},{"$f":"Time!EO17","v":"2049-10-01"},{"$f":"Time!EP17","v":"2050-01-01"},{"$f":"Time!EQ17","v":"2050-04-01"},{"$f":"Time!ER17","v":"2050-07-01"},{"$f":"Time!ES17","v":"2050-10-01"},{"$f":"Time!ET17","v":"2051-01-01"},{"$f":"Time!EU17","v":"2051-04-01"},{"$f":"Time!EV17","v":"2051-07-01"},{"$f":"Time!EW17","v":"2051-10-01"},{"$f":"Time!EX17","v":"2052-01-01"},{"$f":"Time!EY17","v":"2052-04-01"},{"$f":"Time!EZ17","v":"2052-07-01"},{"$f":"Time!FA17","v":"2052-10-01"},{"$f":"Time!FB17","v":"2053-01-01"},{"$f":"Time!FC17","v":"2053-04-01"},{"$f":"Time!FD17","v":"2053-07-01"},{"$f":"Time!FE17","v":"2053-10-01"},{"$f":"Time!FF17","v":"2054-01-01"},{"$f":"Time!FG17","v":"2054-04-01"},{"$f":"Time!FH17","v":"2054-07-01"},{"$f":"Time!FI17","v":"2054-10-01"},{"$f":"Time!FJ17","v":"2055-01-01"},{"$f":"Time!FK17","v":"2055-04-01"},{"$f":"Time!FL17","v":"2055-07-01"},{"$f":"Time!FM17","v":"2055-10-01"},{"$f":"Time!FN17","v":"2056-01-01"},{"$f":"Time!FO17","v":"2056-04-01"},{"$f":"Time!FP17","v":"2056-07-01"},{"$f":"Time!FQ17","v":"2056-10-01"},{"$f":"Time!FR17","v":"2057-01-01"},{"$f":"Time!FS17","v":"2057-04-01"},{"$f":"Time!FT17","v":"2057-07-01"},{"$f":"Time!FU17","v":"2057-10-01"},{"$f":"Time!FV17","v":"2058-01-01"},{"$f":"Time!FW17","v":"2058-04-01"},{"$f":"Time!FX17","v":"2058-07-01"},{"$f":"Time!FY17","v":"2058-10-01"},{"$f":"Time!FZ17","v":"2059-01-01"},{"$f":"Time!GA17","v":"2059-04-01"},{"$f":"Time!GB17","v":"2059-07-01"},{"$f":"Time!GC17","v":"2059-10-01"},{"$f":"Time!GD17","v":"2060-01-01"},{"$f":"Time!GE17","v":"2060-04-01"},{"$f":"Time!GF17","v":"2060-07-01"},{"$f":"Time!GG17","v":"2060-10-01"},{"$f":"Time!GH17","v":"2061-01-01"},{"$f":"Time!GI17","v":"2061-04-01"},{"$f":"Time!GJ17","v":"2061-07-01"},{"$f":"Time!GK17","v":"2061-10-01"},{"$f":"Time!GL17","v":"2062-01-01"},{"$f":"Time!GM17","v":"2062-04-01"},{"$f":"Time!GN17","v":"2062-07-01"},{"$f":"Time!GO17","v":"2062-10-01"},{"$f":"Time!GP17","v":"2063-01-01"},{"$f":"Time!GQ17","v":"2063-04-01"},{"$f":"Time!GR17","v":"2063-07-01"},{"$f":"Time!GS17","v":"2063-10-01"},{"$f":"Time!GT17","v":"2064-01-01"},{"$f":"Time!GU17","v":"2064-04-01"},{"$f":"Time!GV17","v":"2064-07-01"},{"$f":"Time!GW17","v":"2064-10-01"},{"$f":"Time!GX17","v":"2065-01-01"},{"$f":"Time!GY17","v":"2065-04-01"},{"$f":"Time!GZ17","v":"2065-07-01"},{"$f":"Time!HA17","v":"2065-10-01"},{"$f":"Time!HB17","v":"2066-01-01"},{"$f":"Time!HC17","v":"2066-04-01"},{"$f":"Time!HD17","v":"2066-07-01"},{"$f":"Time!HE17","v":"2066-10-01"},{"$f":"Time!HF17","v":"2067-01-01"},{"$f":"Time!HG17","v":"2067-04-01"},{"$f":"Time!HH17","v":"2067-07-01"},{"$f":"Time!HI17","v":"2067-10-01"},{"$f":"Time!HJ17","v":"2068-01-01"},{"$f":"Time!HK17","v":"2068-04-01"},{"$f":"Time!HL17","v":"2068-07-01"},{"$f":"Time!HM17","v":"2068-10-01"},{"$f":"Time!HN17","v":"2069-01-01"},{"$f":"Time!HO17","v":"2069-04-01"},{"$f":"Time!HP17","v":"2069-07-01"},{"$f":"Time!HQ17","v":"2069-10-01"},{"$f":"Time!HR17","v":"2070-01-01"},{"$f":"Time!HS17","v":"2070-04-01"},{"$f":"Time!HT17","v":"2070-07-01"},{"$f":"Time!HU17","v":"2070-10-01"},{"$f":"Time!HV17","v":"2071-01-01"},{"$f":"Time!HW17","v":"2071-04-01"},{"$f":"Time!HX17","v":"2071-07-01"},{"$f":"Time!HY17","v":"2071-10-01"},{"$f":"Time!HZ17","v":"2072-01-01"},{"$f":"Time!IA17","v":"2072-04-01"},{"$f":"Time!IB17","v":"2072-07-01"},{"$f":"Time!IC17","v":"2072-10-01"},{"$f":"Time!ID17","v":"2073-01-01"},{"$f":"Time!IE17","v":"2073-04-01"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period End:",null,{"$f":"Time!R18","v":"2021-01-31"},{"$f":"Time!S18","v":"2021-02-28"},{"$f":"Time!T18","v":"2021-03-31"},{"$f":"Time!U18","v":"2021-04-30"},{"$f":"Time!V18","v":"2021-05-31"},{"$f":"Time!W18","v":"2021-06-30"},{"$f":"Time!X18","v":"2021-07-31"},{"$f":"Time!Y18","v":"2021-08-31"},{"$f":"Time!Z18","v":"2021-09-30"},{"$f":"Time!AA18","v":"2021-10-31"},{"$f":"Time!AB18","v":"2021-11-30"},{"$f":"Time!AC18","v":"2021-12-31"},{"$f":"Time!AD18","v":"2022-01-31"},{"$f":"Time!AE18","v":"2022-02-28"},{"$f":"Time!AF18","v":"2022-03-31"},{"$f":"Time!AG18","v":"2022-04-30"},{"$f":"Time!AH18","v":"2022-05-31"},{"$f":"Time!AI18","v":"2022-06-30"},{"$f":"Time!AJ18","v":"2022-09-30"},{"$f":"Time!AK18","v":"2022-12-31"},{"$f":"Time!AL18","v":"2023-03-31"},{"$f":"Time!AM18","v":"2023-06-30"},{"$f":"Time!AN18","v":"2023-09-30"},{"$f":"Time!AO18","v":"2023-12-31"},{"$f":"Time!AP18","v":"2024-03-31"},{"$f":"Time!AQ18","v":"2024-06-30"},{"$f":"Time!AR18","v":"2024-09-30"},{"$f":"Time!AS18","v":"2024-12-31"},{"$f":"Time!AT18","v":"2025-03-31"},{"$f":"Time!AU18","v":"2025-06-30"},{"$f":"Time!AV18","v":"2025-09-30"},{"$f":"Time!AW18","v":"2025-12-31"},{"$f":"Time!AX18","v":"2026-03-31"},{"$f":"Time!AY18","v":"2026-06-30"},{"$f":"Time!AZ18","v":"2026-09-30"},{"$f":"Time!BA18","v":"2026-12-31"},{"$f":"Time!BB18","v":"2027-03-31"},{"$f":"Time!BC18","v":"2027-06-30"},{"$f":"Time!BD18","v":"2027-09-30"},{"$f":"Time!BE18","v":"2027-12-31"},{"$f":"Time!BF18","v":"2028-03-31"},{"$f":"Time!BG18","v":"2028-06-30"},{"$f":"Time!BH18","v":"2028-09-30"},{"$f":"Time!BI18","v":"2028-12-31"},{"$f":"Time!BJ18","v":"2029-03-31"},{"$f":"Time!BK18","v":"2029-06-30"},{"$f":"Time!BL18","v":"2029-09-30"},{"$f":"Time!BM18","v":"2029-12-31"},{"$f":"Time!BN18","v":"2030-03-31"},{"$f":"Time!BO18","v":"2030-06-30"},{"$f":"Time!BP18","v":"2030-09-30"},{"$f":"Time!BQ18","v":"2030-12-31"},{"$f":"Time!BR18","v":"2031-03-31"},{"$f":"Time!BS18","v":"2031-06-30"},{"$f":"Time!BT18","v":"2031-09-30"},{"$f":"Time!BU18","v":"2031-12-31"},{"$f":"Time!BV18","v":"2032-03-31"},{"$f":"Time!BW18","v":"2032-06-30"},{"$f":"Time!BX18","v":"2032-09-30"},{"$f":"Time!BY18","v":"2032-12-31"},{"$f":"Time!BZ18","v":"2033-03-31"},{"$f":"Time!CA18","v":"2033-06-30"},{"$f":"Time!CB18","v":"2033-09-30"},{"$f":"Time!CC18","v":"2033-12-31"},{"$f":"Time!CD18","v":"2034-03-31"},{"$f":"Time!CE18","v":"2034-06-30"},{"$f":"Time!CF18","v":"2034-09-30"},{"$f":"Time!CG18","v":"2034-12-31"},{"$f":"Time!CH18","v":"2035-03-31"},{"$f":"Time!CI18","v":"2035-06-30"},{"$f":"Time!CJ18","v":"2035-09-30"},{"$f":"Time!CK18","v":"2035-12-31"},{"$f":"Time!CL18","v":"2036-03-31"},{"$f":"Time!CM18","v":"2036-06-30"},{"$f":"Time!CN18","v":"2036-09-30"},{"$f":"Time!CO18","v":"2036-12-31"},{"$f":"Time!CP18","v":"2037-03-31"},{"$f":"Time!CQ18","v":"2037-06-30"},{"$f":"Time!CR18","v":"2037-09-30"},{"$f":"Time!CS18","v":"2037-12-31"},{"$f":"Time!CT18","v":"2038-03-31"},{"$f":"Time!CU18","v":"2038-06-30"},{"$f":"Time!CV18","v":"2038-09-30"},{"$f":"Time!CW18","v":"2038-12-31"},{"$f":"Time!CX18","v":"2039-03-31"},{"$f":"Time!CY18","v":"2039-06-30"},{"$f":"Time!CZ18","v":"2039-09-30"},{"$f":"Time!DA18","v":"2039-12-31"},{"$f":"Time!DB18","v":"2040-03-31"},{"$f":"Time!DC18","v":"2040-06-30"},{"$f":"Time!DD18","v":"2040-09-30"},{"$f":"Time!DE18","v":"2040-12-31"},{"$f":"Time!DF18","v":"2041-03-31"},{"$f":"Time!DG18","v":"2041-06-30"},{"$f":"Time!DH18","v":"2041-09-30"},{"$f":"Time!DI18","v":"2041-12-31"},{"$f":"Time!DJ18","v":"2042-03-31"},{"$f":"Time!DK18","v":"2042-06-30"},{"$f":"Time!DL18","v":"2042-09-30"},{"$f":"Time!DM18","v":"2042-12-31"},{"$f":"Time!DN18","v":"2043-03-31"},{"$f":"Time!DO18","v":"2043-06-30"},{"$f":"Time!DP18","v":"2043-09-30"},{"$f":"Time!DQ18","v":"2043-12-31"},{"$f":"Time!DR18","v":"2044-03-31"},{"$f":"Time!DS18","v":"2044-06-30"},{"$f":"Time!DT18","v":"2044-09-30"},{"$f":"Time!DU18","v":"2044-12-31"},{"$f":"Time!DV18","v":"2045-03-31"},{"$f":"Time!DW18","v":"2045-06-30"},{"$f":"Time!DX18","v":"2045-09-30"},{"$f":"Time!DY18","v":"2045-12-31"},{"$f":"Time!DZ18","v":"2046-03-31"},{"$f":"Time!EA18","v":"2046-06-30"},{"$f":"Time!EB18","v":"2046-09-30"},{"$f":"Time!EC18","v":"2046-12-31"},{"$f":"Time!ED18","v":"2047-03-31"},{"$f":"Time!EE18","v":"2047-06-30"},{"$f":"Time!EF18","v":"2047-09-30"},{"$f":"Time!EG18","v":"2047-12-31"},{"$f":"Time!EH18","v":"2048-03-31"},{"$f":"Time!EI18","v":"2048-06-30"},{"$f":"Time!EJ18","v":"2048-09-30"},{"$f":"Time!EK18","v":"2048-12-31"},{"$f":"Time!EL18","v":"2049-03-31"},{"$f":"Time!EM18","v":"2049-06-30"},{"$f":"Time!EN18","v":"2049-09-30"},{"$f":"Time!EO18","v":"2049-12-31"},{"$f":"Time!EP18","v":"2050-03-31"},{"$f":"Time!EQ18","v":"2050-06-30"},{"$f":"Time!ER18","v":"2050-09-30"},{"$f":"Time!ES18","v":"2050-12-31"},{"$f":"Time!ET18","v":"2051-03-31"},{"$f":"Time!EU18","v":"2051-06-30"},{"$f":"Time!EV18","v":"2051-09-30"},{"$f":"Time!EW18","v":"2051-12-31"},{"$f":"Time!EX18","v":"2052-03-31"},{"$f":"Time!EY18","v":"2052-06-30"},{"$f":"Time!EZ18","v":"2052-09-30"},{"$f":"Time!FA18","v":"2052-12-31"},{"$f":"Time!FB18","v":"2053-03-31"},{"$f":"Time!FC18","v":"2053-06-30"},{"$f":"Time!FD18","v":"2053-09-30"},{"$f":"Time!FE18","v":"2053-12-31"},{"$f":"Time!FF18","v":"2054-03-31"},{"$f":"Time!FG18","v":"2054-06-30"},{"$f":"Time!FH18","v":"2054-09-30"},{"$f":"Time!FI18","v":"2054-12-31"},{"$f":"Time!FJ18","v":"2055-03-31"},{"$f":"Time!FK18","v":"2055-06-30"},{"$f":"Time!FL18","v":"2055-09-30"},{"$f":"Time!FM18","v":"2055-12-31"},{"$f":"Time!FN18","v":"2056-03-31"},{"$f":"Time!FO18","v":"2056-06-30"},{"$f":"Time!FP18","v":"2056-09-30"},{"$f":"Time!FQ18","v":"2056-12-31"},{"$f":"Time!FR18","v":"2057-03-31"},{"$f":"Time!FS18","v":"2057-06-30"},{"$f":"Time!FT18","v":"2057-09-30"},{"$f":"Time!FU18","v":"2057-12-31"},{"$f":"Time!FV18","v":"2058-03-31"},{"$f":"Time!FW18","v":"2058-06-30"},{"$f":"Time!FX18","v":"2058-09-30"},{"$f":"Time!FY18","v":"2058-12-31"},{"$f":"Time!FZ18","v":"2059-03-31"},{"$f":"Time!GA18","v":"2059-06-30"},{"$f":"Time!GB18","v":"2059-09-30"},{"$f":"Time!GC18","v":"2059-12-31"},{"$f":"Time!GD18","v":"2060-03-31"},{"$f":"Time!GE18","v":"2060-06-30"},{"$f":"Time!GF18","v":"2060-09-30"},{"$f":"Time!GG18","v":"2060-12-31"},{"$f":"Time!GH18","v":"2061-03-31"},{"$f":"Time!GI18","v":"2061-06-30"},{"$f":"Time!GJ18","v":"2061-09-30"},{"$f":"Time!GK18","v":"2061-12-31"},{"$f":"Time!GL18","v":"2062-03-31"},{"$f":"Time!GM18","v":"2062-06-30"},{"$f":"Time!GN18","v":"2062-09-30"},{"$f":"Time!GO18","v":"2062-12-31"},{"$f":"Time!GP18","v":"2063-03-31"},{"$f":"Time!GQ18","v":"2063-06-30"},{"$f":"Time!GR18","v":"2063-09-30"},{"$f":"Time!GS18","v":"2063-12-31"},{"$f":"Time!GT18","v":"2064-03-31"},{"$f":"Time!GU18","v":"2064-06-30"},{"$f":"Time!GV18","v":"2064-09-30"},{"$f":"Time!GW18","v":"2064-12-31"},{"$f":"Time!GX18","v":"2065-03-31"},{"$f":"Time!GY18","v":"2065-06-30"},{"$f":"Time!GZ18","v":"2065-09-30"},{"$f":"Time!HA18","v":"2065-12-31"},{"$f":"Time!HB18","v":"2066-03-31"},{"$f":"Time!HC18","v":"2066-06-30"},{"$f":"Time!HD18","v":"2066-09-30"},{"$f":"Time!HE18","v":"2066-12-31"},{"$f":"Time!HF18","v":"2067-03-31"},{"$f":"Time!HG18","v":"2067-06-30"},{"$f":"Time!HH18","v":"2067-09-30"},{"$f":"Time!HI18","v":"2067-12-31"},{"$f":"Time!HJ18","v":"2068-03-31"},{"$f":"Time!HK18","v":"2068-06-30"},{"$f":"Time!HL18","v":"2068-09-30"},{"$f":"Time!HM18","v":"2068-12-31"},{"$f":"Time!HN18","v":"2069-03-31"},{"$f":"Time!HO18","v":"2069-06-30"},{"$f":"Time!HP18","v":"2069-09-30"},{"$f":"Time!HQ18","v":"2069-12-31"},{"$f":"Time!HR18","v":"2070-03-31"},{"$f":"Time!HS18","v":"2070-06-30"},{"$f":"Time!HT18","v":"2070-09-30"},{"$f":"Time!HU18","v":"2070-12-31"},{"$f":"Time!HV18","v":"2071-03-31"},{"$f":"Time!HW18","v":"2071-06-30"},{"$f":"Time!HX18","v":"2071-09-30"},{"$f":"Time!HY18","v":"2071-12-31"},{"$f":"Time!HZ18","v":"2072-03-31"},{"$f":"Time!IA18","v":"2072-06-30"},{"$f":"Time!IB18","v":"2072-09-30"},{"$f":"Time!IC18","v":"2072-12-31"},{"$f":"Time!ID18","v":"2073-03-31"},{"$f":"Time!IE18","v":"2073-06-30"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year:",null,{"$f":"Time!R19","v":2021},{"$f":"Time!S19","v":2021},{"$f":"Time!T19","v":2021},{"$f":"Time!U19","v":2021},{"$f":"Time!V19","v":2021},{"$f":"Time!W19","v":2021},{"$f":"Time!X19","v":2021},{"$f":"Time!Y19","v":2021},{"$f":"Time!Z19","v":2021},{"$f":"Time!AA19","v":2021},{"$f":"Time!AB19","v":2021},{"$f":"Time!AC19","v":2021},{"$f":"Time!AD19","v":2022},{"$f":"Time!AE19","v":2022},{"$f":"Time!AF19","v":2022},{"$f":"Time!AG19","v":2022},{"$f":"Time!AH19","v":2022},{"$f":"Time!AI19","v":2022},{"$f":"Time!AJ19","v":2022},{"$f":"Time!AK19","v":2022},{"$f":"Time!AL19","v":2023},{"$f":"Time!AM19","v":2023},{"$f":"Time!AN19","v":2023},{"$f":"Time!AO19","v":2023},{"$f":"Time!AP19","v":2024},{"$f":"Time!AQ19","v":2024},{"$f":"Time!AR19","v":2024},{"$f":"Time!AS19","v":2024},{"$f":"Time!AT19","v":2025},{"$f":"Time!AU19","v":2025},{"$f":"Time!AV19","v":2025},{"$f":"Time!AW19","v":2025},{"$f":"Time!AX19","v":2026},{"$f":"Time!AY19","v":2026},{"$f":"Time!AZ19","v":2026},{"$f":"Time!BA19","v":2026},{"$f":"Time!BB19","v":2027},{"$f":"Time!BC19","v":2027},{"$f":"Time!BD19","v":2027},{"$f":"Time!BE19","v":2027},{"$f":"Time!BF19","v":2028},{"$f":"Time!BG19","v":2028},{"$f":"Time!BH19","v":2028},{"$f":"Time!BI19","v":2028},{"$f":"Time!BJ19","v":2029},{"$f":"Time!BK19","v":2029},{"$f":"Time!BL19","v":2029},{"$f":"Time!BM19","v":2029},{"$f":"Time!BN19","v":2030},{"$f":"Time!BO19","v":2030},{"$f":"Time!BP19","v":2030},{"$f":"Time!BQ19","v":2030},{"$f":"Time!BR19","v":2031},{"$f":"Time!BS19","v":2031},{"$f":"Time!BT19","v":2031},{"$f":"Time!BU19","v":2031},{"$f":"Time!BV19","v":2032},{"$f":"Time!BW19","v":2032},{"$f":"Time!BX19","v":2032},{"$f":"Time!BY19","v":2032},{"$f":"Time!BZ19","v":2033},{"$f":"Time!CA19","v":2033},{"$f":"Time!CB19","v":2033},{"$f":"Time!CC19","v":2033},{"$f":"Time!CD19","v":2034},{"$f":"Time!CE19","v":2034},{"$f":"Time!CF19","v":2034},{"$f":"Time!CG19","v":2034},{"$f":"Time!CH19","v":2035},{"$f":"Time!CI19","v":2035},{"$f":"Time!CJ19","v":2035},{"$f":"Time!CK19","v":2035},{"$f":"Time!CL19","v":2036},{"$f":"Time!CM19","v":2036},{"$f":"Time!CN19","v":2036},{"$f":"Time!CO19","v":2036},{"$f":"Time!CP19","v":2037},{"$f":"Time!CQ19","v":2037},{"$f":"Time!CR19","v":2037},{"$f":"Time!CS19","v":2037},{"$f":"Time!CT19","v":2038},{"$f":"Time!CU19","v":2038},{"$f":"Time!CV19","v":2038},{"$f":"Time!CW19","v":2038},{"$f":"Time!CX19","v":2039},{"$f":"Time!CY19","v":2039},{"$f":"Time!CZ19","v":2039},{"$f":"Time!DA19","v":2039},{"$f":"Time!DB19","v":2040},{"$f":"Time!DC19","v":2040},{"$f":"Time!DD19","v":2040},{"$f":"Time!DE19","v":2040},{"$f":"Time!DF19","v":2041},{"$f":"Time!DG19","v":2041},{"$f":"Time!DH19","v":2041},{"$f":"Time!DI19","v":2041},{"$f":"Time!DJ19","v":2042},{"$f":"Time!DK19","v":2042},{"$f":"Time!DL19","v":2042},{"$f":"Time!DM19","v":2042},{"$f":"Time!DN19","v":2043},{"$f":"Time!DO19","v":2043},{"$f":"Time!DP19","v":2043},{"$f":"Time!DQ19","v":2043},{"$f":"Time!DR19","v":2044},{"$f":"Time!DS19","v":2044},{"$f":"Time!DT19","v":2044},{"$f":"Time!DU19","v":2044},{"$f":"Time!DV19","v":2045},{"$f":"Time!DW19","v":2045},{"$f":"Time!DX19","v":2045},{"$f":"Time!DY19","v":2045},{"$f":"Time!DZ19","v":2046},{"$f":"Time!EA19","v":2046},{"$f":"Time!EB19","v":2046},{"$f":"Time!EC19","v":2046},{"$f":"Time!ED19","v":2047},{"$f":"Time!EE19","v":2047},{"$f":"Time!EF19","v":2047},{"$f":"Time!EG19","v":2047},{"$f":"Time!EH19","v":2048},{"$f":"Time!EI19","v":2048},{"$f":"Time!EJ19","v":2048},{"$f":"Time!EK19","v":2048},{"$f":"Time!EL19","v":2049},{"$f":"Time!EM19","v":2049},{"$f":"Time!EN19","v":2049},{"$f":"Time!EO19","v":2049},{"$f":"Time!EP19","v":2050},{"$f":"Time!EQ19","v":2050},{"$f":"Time!ER19","v":2050},{"$f":"Time!ES19","v":2050},{"$f":"Time!ET19","v":2051},{"$f":"Time!EU19","v":2051},{"$f":"Time!EV19","v":2051},{"$f":"Time!EW19","v":2051},{"$f":"Time!EX19","v":2052},{"$f":"Time!EY19","v":2052},{"$f":"Time!EZ19","v":2052},{"$f":"Time!FA19","v":2052},{"$f":"Time!FB19","v":2053},{"$f":"Time!FC19","v":2053},{"$f":"Time!FD19","v":2053},{"$f":"Time!FE19","v":2053},{"$f":"Time!FF19","v":2054},{"$f":"Time!FG19","v":2054},{"$f":"Time!FH19","v":2054},{"$f":"Time!FI19","v":2054},{"$f":"Time!FJ19","v":2055},{"$f":"Time!FK19","v":2055},{"$f":"Time!FL19","v":2055},{"$f":"Time!FM19","v":2055},{"$f":"Time!FN19","v":2056},{"$f":"Time!FO19","v":2056},{"$f":"Time!FP19","v":2056},{"$f":"Time!FQ19","v":2056},{"$f":"Time!FR19","v":2057},{"$f":"Time!FS19","v":2057},{"$f":"Time!FT19","v":2057},{"$f":"Time!FU19","v":2057},{"$f":"Time!FV19","v":2058},{"$f":"Time!FW19","v":2058},{"$f":"Time!FX19","v":2058},{"$f":"Time!FY19","v":2058},{"$f":"Time!FZ19","v":2059},{"$f":"Time!GA19","v":2059},{"$f":"Time!GB19","v":2059},{"$f":"Time!GC19","v":2059},{"$f":"Time!GD19","v":2060},{"$f":"Time!GE19","v":2060},{"$f":"Time!GF19","v":2060},{"$f":"Time!GG19","v":2060},{"$f":"Time!GH19","v":2061},{"$f":"Time!GI19","v":2061},{"$f":"Time!GJ19","v":2061},{"$f":"Time!GK19","v":2061},{"$f":"Time!GL19","v":2062},{"$f":"Time!GM19","v":2062},{"$f":"Time!GN19","v":2062},{"$f":"Time!GO19","v":2062},{"$f":"Time!GP19","v":2063},{"$f":"Time!GQ19","v":2063},{"$f":"Time!GR19","v":2063},{"$f":"Time!GS19","v":2063},{"$f":"Time!GT19","v":2064},{"$f":"Time!GU19","v":2064},{"$f":"Time!GV19","v":2064},{"$f":"Time!GW19","v":2064},{"$f":"Time!GX19","v":2065},{"$f":"Time!GY19","v":2065},{"$f":"Time!GZ19","v":2065},{"$f":"Time!HA19","v":2065},{"$f":"Time!HB19","v":2066},{"$f":"Time!HC19","v":2066},{"$f":"Time!HD19","v":2066},{"$f":"Time!HE19","v":2066},{"$f":"Time!HF19","v":2067},{"$f":"Time!HG19","v":2067},{"$f":"Time!HH19","v":2067},{"$f":"Time!HI19","v":2067},{"$f":"Time!HJ19","v":2068},{"$f":"Time!HK19","v":2068},{"$f":"Time!HL19","v":2068},{"$f":"Time!HM19","v":2068},{"$f":"Time!HN19","v":2069},{"$f":"Time!HO19","v":2069},{"$f":"Time!HP19","v":2069},{"$f":"Time!HQ19","v":2069},{"$f":"Time!HR19","v":2070},{"$f":"Time!HS19","v":2070},{"$f":"Time!HT19","v":2070},{"$f":"Time!HU19","v":2070},{"$f":"Time!HV19","v":2071},{"$f":"Time!HW19","v":2071},{"$f":"Time!HX19","v":2071},{"$f":"Time!HY19","v":2071},{"$f":"Time!HZ19","v":2072},{"$f":"Time!IA19","v":2072},{"$f":"Time!IB19","v":2072},{"$f":"Time!IC19","v":2072},{"$f":"Time!ID19","v":2073},{"$f":"Time!IE19","v":2073}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year #:",null,{"$f":"Time!R21","v":1},{"$f":"Time!S21","v":1},{"$f":"Time!T21","v":1},{"$f":"Time!U21","v":1},{"$f":"Time!V21","v":1},{"$f":"Time!W21","v":1},{"$f":"Time!X21","v":1},{"$f":"Time!Y21","v":1},{"$f":"Time!Z21","v":1},{"$f":"Time!AA21","v":1},{"$f":"Time!AB21","v":1},{"$f":"Time!AC21","v":1},{"$f":"Time!AD21","v":2},{"$f":"Time!AE21","v":2},{"$f":"Time!AF21","v":2},{"$f":"Time!AG21","v":2},{"$f":"Time!AH21","v":2},{"$f":"Time!AI21","v":2},{"$f":"Time!AJ21","v":2},{"$f":"Time!AK21","v":2},{"$f":"Time!AL21","v":3},{"$f":"Time!AM21","v":3},{"$f":"Time!AN21","v":3},{"$f":"Time!AO21","v":3},{"$f":"Time!AP21","v":4},{"$f":"Time!AQ21","v":4},{"$f":"Time!AR21","v":4},{"$f":"Time!AS21","v":4},{"$f":"Time!AT21","v":5},{"$f":"Time!AU21","v":5},{"$f":"Time!AV21","v":5},{"$f":"Time!AW21","v":5},{"$f":"Time!AX21","v":6},{"$f":"Time!AY21","v":6},{"$f":"Time!AZ21","v":6},{"$f":"Time!BA21","v":6},{"$f":"Time!BB21","v":7},{"$f":"Time!BC21","v":7},{"$f":"Time!BD21","v":7},{"$f":"Time!BE21","v":7},{"$f":"Time!BF21","v":8},{"$f":"Time!BG21","v":8},{"$f":"Time!BH21","v":8},{"$f":"Time!BI21","v":8},{"$f":"Time!BJ21","v":9},{"$f":"Time!BK21","v":9},{"$f":"Time!BL21","v":9},{"$f":"Time!BM21","v":9},{"$f":"Time!BN21","v":10},{"$f":"Time!BO21","v":10},{"$f":"Time!BP21","v":10},{"$f":"Time!BQ21","v":10},{"$f":"Time!BR21","v":11},{"$f":"Time!BS21","v":11},{"$f":"Time!BT21","v":11},{"$f":"Time!BU21","v":11},{"$f":"Time!BV21","v":12},{"$f":"Time!BW21","v":12},{"$f":"Time!BX21","v":12},{"$f":"Time!BY21","v":12},{"$f":"Time!BZ21","v":13},{"$f":"Time!CA21","v":13},{"$f":"Time!CB21","v":13},{"$f":"Time!CC21","v":13},{"$f":"Time!CD21","v":14},{"$f":"Time!CE21","v":14},{"$f":"Time!CF21","v":14},{"$f":"Time!CG21","v":14},{"$f":"Time!CH21","v":15},{"$f":"Time!CI21","v":15},{"$f":"Time!CJ21","v":15},{"$f":"Time!CK21","v":15},{"$f":"Time!CL21","v":16},{"$f":"Time!CM21","v":16},{"$f":"Time!CN21","v":16},{"$f":"Time!CO21","v":16},{"$f":"Time!CP21","v":17},{"$f":"Time!CQ21","v":17},{"$f":"Time!CR21","v":17},{"$f":"Time!CS21","v":17},{"$f":"Time!CT21","v":18},{"$f":"Time!CU21","v":18},{"$f":"Time!CV21","v":18},{"$f":"Time!CW21","v":18},{"$f":"Time!CX21","v":19},{"$f":"Time!CY21","v":19},{"$f":"Time!CZ21","v":19},{"$f":"Time!DA21","v":19},{"$f":"Time!DB21","v":20},{"$f":"Time!DC21","v":20},{"$f":"Time!DD21","v":20},{"$f":"Time!DE21","v":20},{"$f":"Time!DF21","v":21},{"$f":"Time!DG21","v":21},{"$f":"Time!DH21","v":21},{"$f":"Time!DI21","v":21},{"$f":"Time!DJ21","v":22},{"$f":"Time!DK21","v":22},{"$f":"Time!DL21","v":22},{"$f":"Time!DM21","v":22},{"$f":"Time!DN21","v":23},{"$f":"Time!DO21","v":23},{"$f":"Time!DP21","v":23},{"$f":"Time!DQ21","v":23},{"$f":"Time!DR21","v":24},{"$f":"Time!DS21","v":24},{"$f":"Time!DT21","v":24},{"$f":"Time!DU21","v":24},{"$f":"Time!DV21","v":25},{"$f":"Time!DW21","v":25},{"$f":"Time!DX21","v":25},{"$f":"Time!DY21","v":25},{"$f":"Time!DZ21","v":26},{"$f":"Time!EA21","v":26},{"$f":"Time!EB21","v":26},{"$f":"Time!EC21","v":26},{"$f":"Time!ED21","v":27},{"$f":"Time!EE21","v":27},{"$f":"Time!EF21","v":27},{"$f":"Time!EG21","v":27},{"$f":"Time!EH21","v":28},{"$f":"Time!EI21","v":28},{"$f":"Time!EJ21","v":28},{"$f":"Time!EK21","v":28},{"$f":"Time!EL21","v":29},{"$f":"Time!EM21","v":29},{"$f":"Time!EN21","v":29},{"$f":"Time!EO21","v":29},{"$f":"Time!EP21","v":30},{"$f":"Time!EQ21","v":30},{"$f":"Time!ER21","v":30},{"$f":"Time!ES21","v":30},{"$f":"Time!ET21","v":31},{"$f":"Time!EU21","v":31},{"$f":"Time!EV21","v":31},{"$f":"Time!EW21","v":31},{"$f":"Time!EX21","v":32},{"$f":"Time!EY21","v":32},{"$f":"Time!EZ21","v":32},{"$f":"Time!FA21","v":32},{"$f":"Time!FB21","v":33},{"$f":"Time!FC21","v":33},{"$f":"Time!FD21","v":33},{"$f":"Time!FE21","v":33},{"$f":"Time!FF21","v":34},{"$f":"Time!FG21","v":34},{"$f":"Time!FH21","v":34},{"$f":"Time!FI21","v":34},{"$f":"Time!FJ21","v":35},{"$f":"Time!FK21","v":35},{"$f":"Time!FL21","v":35},{"$f":"Time!FM21","v":35},{"$f":"Time!FN21","v":36},{"$f":"Time!FO21","v":36},{"$f":"Time!FP21","v":36},{"$f":"Time!FQ21","v":36},{"$f":"Time!FR21","v":37},{"$f":"Time!FS21","v":37},{"$f":"Time!FT21","v":37},{"$f":"Time!FU21","v":37},{"$f":"Time!FV21","v":38},{"$f":"Time!FW21","v":38},{"$f":"Time!FX21","v":38},{"$f":"Time!FY21","v":38},{"$f":"Time!FZ21","v":39},{"$f":"Time!GA21","v":39},{"$f":"Time!GB21","v":39},{"$f":"Time!GC21","v":39},{"$f":"Time!GD21","v":40},{"$f":"Time!GE21","v":40},{"$f":"Time!GF21","v":40},{"$f":"Time!GG21","v":40},{"$f":"Time!GH21","v":41},{"$f":"Time!GI21","v":41},{"$f":"Time!GJ21","v":41},{"$f":"Time!GK21","v":41},{"$f":"Time!GL21","v":42},{"$f":"Time!GM21","v":42},{"$f":"Time!GN21","v":42},{"$f":"Time!GO21","v":42},{"$f":"Time!GP21","v":43},{"$f":"Time!GQ21","v":43},{"$f":"Time!GR21","v":43},{"$f":"Time!GS21","v":43},{"$f":"Time!GT21","v":44},{"$f":"Time!GU21","v":44},{"$f":"Time!GV21","v":44},{"$f":"Time!GW21","v":44},{"$f":"Time!GX21","v":45},{"$f":"Time!GY21","v":45},{"$f":"Time!GZ21","v":45},{"$f":"Time!HA21","v":45},{"$f":"Time!HB21","v":46},{"$f":"Time!HC21","v":46},{"$f":"Time!HD21","v":46},{"$f":"Time!HE21","v":46},{"$f":"Time!HF21","v":47},{"$f":"Time!HG21","v":47},{"$f":"Time!HH21","v":47},{"$f":"Time!HI21","v":47},{"$f":"Time!HJ21","v":48},{"$f":"Time!HK21","v":48},{"$f":"Time!HL21","v":48},{"$f":"Time!HM21","v":48},{"$f":"Time!HN21","v":49},{"$f":"Time!HO21","v":49},{"$f":"Time!HP21","v":49},{"$f":"Time!HQ21","v":49},{"$f":"Time!HR21","v":50},{"$f":"Time!HS21","v":50},{"$f":"Time!HT21","v":50},{"$f":"Time!HU21","v":50},{"$f":"Time!HV21","v":51},{"$f":"Time!HW21","v":51},{"$f":"Time!HX21","v":51},{"$f":"Time!HY21","v":51},{"$f":"Time!HZ21","v":52},{"$f":"Time!IA21","v":52},{"$f":"Time!IB21","v":52},{"$f":"Time!IC21","v":52},{"$f":"Time!ID21","v":53},{"$f":"Time!IE21","v":53}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Phase:",null,{"$f":"Time!R26","v":"Const"},{"$f":"Time!S26","v":"Const"},{"$f":"Time!T26","v":"Const"},{"$f":"Time!U26","v":"Const"},{"$f":"Time!V26","v":"Const"},{"$f":"Time!W26","v":"Const"},{"$f":"Time!X26","v":"Const"},{"$f":"Time!Y26","v":"Const"},{"$f":"Time!Z26","v":"Const"},{"$f":"Time!AA26","v":"Const"},{"$f":"Time!AB26","v":"Const"},{"$f":"Time!AC26","v":"Const"},{"$f":"Time!AD26","v":"Const"},{"$f":"Time!AE26","v":"Const"},{"$f":"Time!AF26","v":"Const"},{"$f":"Time!AG26","v":"Const"},{"$f":"Time!AH26","v":"Const"},{"$f":"Time!AI26","v":"Const"},{"$f":"Time!AJ26","v":"Ops"},{"$f":"Time!AK26","v":"Ops"},{"$f":"Time!AL26","v":"Ops"},{"$f":"Time!AM26","v":"Ops"},{"$f":"Time!AN26","v":"Ops"},{"$f":"Time!AO26","v":"Ops"},{"$f":"Time!AP26","v":"Ops"},{"$f":"Time!AQ26","v":"Ops"},{"$f":"Time!AR26","v":"Ops"},{"$f":"Time!AS26","v":"Ops"},{"$f":"Time!AT26","v":"Ops"},{"$f":"Time!AU26","v":"Ops"},{"$f":"Time!AV26","v":"Ops"},{"$f":"Time!AW26","v":"Ops"},{"$f":"Time!AX26","v":"Ops"},{"$f":"Time!AY26","v":"Ops"},{"$f":"Time!AZ26","v":"Ops"},{"$f":"Time!BA26","v":"Ops"},{"$f":"Time!BB26","v":"Ops"},{"$f":"Time!BC26","v":"Ops"},{"$f":"Time!BD26","v":"Ops"},{"$f":"Time!BE26","v":"Ops"},{"$f":"Time!BF26","v":"Ops"},{"$f":"Time!BG26","v":"Ops"},{"$f":"Time!BH26","v":"Ops"},{"$f":"Time!BI26","v":"Ops"},{"$f":"Time!BJ26","v":"Ops"},{"$f":"Time!BK26","v":"Ops"},{"$f":"Time!BL26","v":"Ops"},{"$f":"Time!BM26","v":"Ops"},{"$f":"Time!BN26","v":"Ops"},{"$f":"Time!BO26","v":"Ops"},{"$f":"Time!BP26","v":"Ops"},{"$f":"Time!BQ26","v":"Ops"},{"$f":"Time!BR26","v":"Ops"},{"$f":"Time!BS26","v":"Ops"},{"$f":"Time!BT26","v":"Ops"},{"$f":"Time!BU26","v":"Ops"},{"$f":"Time!BV26","v":"Ops"},{"$f":"Time!BW26","v":"Ops"},{"$f":"Time!BX26","v":"Ops"},{"$f":"Time!BY26","v":"Ops"},{"$f":"Time!BZ26","v":"Ops"},{"$f":"Time!CA26","v":"Ops"},{"$f":"Time!CB26","v":"Ops"},{"$f":"Time!CC26","v":"Ops"},{"$f":"Time!CD26","v":"Ops"},{"$f":"Time!CE26","v":"Ops"},{"$f":"Time!CF26","v":"Ops"},{"$f":"Time!CG26","v":"Ops"},{"$f":"Time!CH26","v":"Ops"},{"$f":"Time!CI26","v":"Ops"},{"$f":"Time!CJ26","v":"Ops"},{"$f":"Time!CK26","v":"Ops"},{"$f":"Time!CL26","v":"Ops"},{"$f":"Time!CM26","v":"Ops"},{"$f":"Time!CN26","v":"Ops"},{"$f":"Time!CO26","v":"Ops"},{"$f":"Time!CP26","v":"Ops"},{"$f":"Time!CQ26","v":"Ops"},{"$f":"Time!CR26","v":"Ops"},{"$f":"Time!CS26","v":"Ops"},{"$f":"Time!CT26","v":"Ops"},{"$f":"Time!CU26","v":"Ops"},{"$f":"Time!CV26","v":"Ops"},{"$f":"Time!CW26","v":"Ops"},{"$f":"Time!CX26","v":"Ops"},{"$f":"Time!CY26","v":"Ops"},{"$f":"Time!CZ26","v":"Ops"},{"$f":"Time!DA26","v":"Ops"},{"$f":"Time!DB26","v":"Ops"},{"$f":"Time!DC26","v":"Ops"},{"$f":"Time!DD26","v":"Ops"},{"$f":"Time!DE26","v":"Ops"},{"$f":"Time!DF26","v":"Ops"},{"$f":"Time!DG26","v":"Ops"},{"$f":"Time!DH26","v":"Ops"},{"$f":"Time!DI26","v":"Ops"},{"$f":"Time!DJ26","v":"Ops"},{"$f":"Time!DK26","v":"Ops"},{"$f":"Time!DL26","v":"Ops"},{"$f":"Time!DM26","v":"Ops"},{"$f":"Time!DN26","v":"Ops"},{"$f":"Time!DO26","v":"Ops"},{"$f":"Time!DP26","v":"Ops"},{"$f":"Time!DQ26","v":"Ops"},{"$f":"Time!DR26","v":"Ops"},{"$f":"Time!DS26","v":"Ops"},{"$f":"Time!DT26","v":"Ops"},{"$f":"Time!DU26","v":"Ops"},{"$f":"Time!DV26","v":"Ops"},{"$f":"Time!DW26","v":"Ops"},{"$f":"Time!DX26","v":"Ops"},{"$f":"Time!DY26","v":"Ops"},{"$f":"Time!DZ26","v":"Ops"},{"$f":"Time!EA26","v":"Ops"},{"$f":"Time!EB26","v":"Ops"},{"$f":"Time!EC26","v":"Ops"},{"$f":"Time!ED26","v":"Ops"},{"$f":"Time!EE26","v":"Ops"},{"$f":"Time!EF26","v":"Ops"},{"$f":"Time!EG26","v":"Ops"},{"$f":"Time!EH26","v":"Ops"},{"$f":"Time!EI26","v":"Ops"},{"$f":"Time!EJ26","v":"Ops"},{"$f":"Time!EK26","v":"Ops"},{"$f":"Time!EL26","v":"Ops"},{"$f":"Time!EM26","v":"Ops"},{"$f":"Time!EN26","v":"Ops"},{"$f":"Time!EO26","v":"Ops"},{"$f":"Time!EP26","v":"Ops"},{"$f":"Time!EQ26","v":"Ops"},{"$f":"Time!ER26","v":"Ops"},{"$f":"Time!ES26","v":"Ops"},{"$f":"Time!ET26","v":"Ops"},{"$f":"Time!EU26","v":"Ops"},{"$f":"Time!EV26","v":"Ops"},{"$f":"Time!EW26","v":"Ops"},{"$f":"Time!EX26","v":"Ops"},{"$f":"Time!EY26","v":"Ops"},{"$f":"Time!EZ26","v":"Ops"},{"$f":"Time!FA26","v":"Ops"},{"$f":"Time!FB26","v":"Ops"},{"$f":"Time!FC26","v":"Ops"},{"$f":"Time!FD26","v":"Ops"},{"$f":"Time!FE26","v":"Ops"},{"$f":"Time!FF26","v":"Ops"},{"$f":"Time!FG26","v":"Ops"},{"$f":"Time!FH26","v":"Ops"},{"$f":"Time!FI26","v":"Ops"},{"$f":"Time!FJ26","v":"Ops"},{"$f":"Time!FK26","v":"Ops"},{"$f":"Time!FL26","v":"Ops"},{"$f":"Time!FM26","v":"Ops"},{"$f":"Time!FN26","v":"Ops"},{"$f":"Time!FO26","v":"Ops"},{"$f":"Time!FP26","v":"Ops"},{"$f":"Time!FQ26","v":"Ops"},{"$f":"Time!FR26","v":"Ops"},{"$f":"Time!FS26","v":"Ops"},{"$f":"Time!FT26","v":""},{"$f":"Time!FU26","v":""},{"$f":"Time!FV26","v":""},{"$f":"Time!FW26","v":""},{"$f":"Time!FX26","v":""},{"$f":"Time!FY26","v":""},{"$f":"Time!FZ26","v":""},{"$f":"Time!GA26","v":""},{"$f":"Time!GB26","v":""},{"$f":"Time!GC26","v":""},{"$f":"Time!GD26","v":""},{"$f":"Time!GE26","v":""},{"$f":"Time!GF26","v":""},{"$f":"Time!GG26","v":""},{"$f":"Time!GH26","v":""},{"$f":"Time!GI26","v":""},{"$f":"Time!GJ26","v":""},{"$f":"Time!GK26","v":""},{"$f":"Time!GL26","v":""},{"$f":"Time!GM26","v":""},{"$f":"Time!GN26","v":""},{"$f":"Time!GO26","v":""},{"$f":"Time!GP26","v":""},{"$f":"Time!GQ26","v":""},{"$f":"Time!GR26","v":""},{"$f":"Time!GS26","v":""},{"$f":"Time!GT26","v":""},{"$f":"Time!GU26","v":""},{"$f":"Time!GV26","v":""},{"$f":"Time!GW26","v":""},{"$f":"Time!GX26","v":""},{"$f":"Time!GY26","v":""},{"$f":"Time!GZ26","v":""},{"$f":"Time!HA26","v":""},{"$f":"Time!HB26","v":""},{"$f":"Time!HC26","v":""},{"$f":"Time!HD26","v":""},{"$f":"Time!HE26","v":""},{"$f":"Time!HF26","v":""},{"$f":"Time!HG26","v":""},{"$f":"Time!HH26","v":""},{"$f":"Time!HI26","v":""},{"$f":"Time!HJ26","v":""},{"$f":"Time!HK26","v":""},{"$f":"Time!HL26","v":""},{"$f":"Time!HM26","v":""},{"$f":"Time!HN26","v":""},{"$f":"Time!HO26","v":""},{"$f":"Time!HP26","v":""},{"$f":"Time!HQ26","v":""},{"$f":"Time!HR26","v":""},{"$f":"Time!HS26","v":""},{"$f":"Time!HT26","v":""},{"$f":"Time!HU26","v":""},{"$f":"Time!HV26","v":""},{"$f":"Time!HW26","v":""},{"$f":"Time!HX26","v":""},{"$f":"Time!HY26","v":""},{"$f":"Time!HZ26","v":""},{"$f":"Time!IA26","v":""},{"$f":"Time!IB26","v":""},{"$f":"Time!IC26","v":""},{"$f":"Time!ID26","v":""},{"$f":"Time!IE26","v":""}]
[]
["Flags & Counters"]
[]
[null,"Periods In Year",null,null,null,null,null,null,null,"#",null,null,null,null,null,null,null,{"$f":"Time!R25","v":12},{"$f":"Time!S25","v":12},{"$f":"Time!T25","v":12},{"$f":"Time!U25","v":12},{"$f":"Time!V25","v":12},{"$f":"Time!W25","v":12},{"$f":"Time!X25","v":12},{"$f":"Time!Y25","v":12},{"$f":"Time!Z25","v":12},{"$f":"Time!AA25","v":12},{"$f":"Time!AB25","v":12},{"$f":"Time!AC25","v":12},{"$f":"Time!AD25","v":12},{"$f":"Time!AE25","v":12},{"$f":"Time!AF25","v":12},{"$f":"Time!AG25","v":12},{"$f":"Time!AH25","v":12},{"$f":"Time!AI25","v":12},{"$f":"Time!AJ25","v":4},{"$f":"Time!AK25","v":4},{"$f":"Time!AL25","v":4},{"$f":"Time!AM25","v":4},{"$f":"Time!AN25","v":4},{"$f":"Time!AO25","v":4},{"$f":"Time!AP25","v":4},{"$f":"Time!AQ25","v":4},{"$f":"Time!AR25","v":4},{"$f":"Time!AS25","v":4},{"$f":"Time!AT25","v":4},{"$f":"Time!AU25","v":4},{"$f":"Time!AV25","v":4},{"$f":"Time!AW25","v":4},{"$f":"Time!AX25","v":4},{"$f":"Time!AY25","v":4},{"$f":"Time!AZ25","v":4},{"$f":"Time!BA25","v":4},{"$f":"Time!BB25","v":4},{"$f":"Time!BC25","v":4},{"$f":"Time!BD25","v":4},{"$f":"Time!BE25","v":4},{"$f":"Time!BF25","v":4},{"$f":"Time!BG25","v":4},{"$f":"Time!BH25","v":4},{"$f":"Time!BI25","v":4},{"$f":"Time!BJ25","v":4},{"$f":"Time!BK25","v":4},{"$f":"Time!BL25","v":4},{"$f":"Time!BM25","v":4},{"$f":"Time!BN25","v":4},{"$f":"Time!BO25","v":4},{"$f":"Time!BP25","v":4},{"$f":"Time!BQ25","v":4},{"$f":"Time!BR25","v":4},{"$f":"Time!BS25","v":4},{"$f":"Time!BT25","v":4},{"$f":"Time!BU25","v":4},{"$f":"Time!BV25","v":4},{"$f":"Time!BW25","v":4},{"$f":"Time!BX25","v":4},{"$f":"Time!BY25","v":4},{"$f":"Time!BZ25","v":4},{"$f":"Time!CA25","v":4},{"$f":"Time!CB25","v":4},{"$f":"Time!CC25","v":4},{"$f":"Time!CD25","v":4},{"$f":"Time!CE25","v":4},{"$f":"Time!CF25","v":4},{"$f":"Time!CG25","v":4},{"$f":"Time!CH25","v":4},{"$f":"Time!CI25","v":4},{"$f":"Time!CJ25","v":4},{"$f":"Time!CK25","v":4},{"$f":"Time!CL25","v":4},{"$f":"Time!CM25","v":4},{"$f":"Time!CN25","v":4},{"$f":"Time!CO25","v":4},{"$f":"Time!CP25","v":4},{"$f":"Time!CQ25","v":4},{"$f":"Time!CR25","v":4},{"$f":"Time!CS25","v":4},{"$f":"Time!CT25","v":4},{"$f":"Time!CU25","v":4},{"$f":"Time!CV25","v":4},{"$f":"Time!CW25","v":4},{"$f":"Time!CX25","v":4},{"$f":"Time!CY25","v":4},{"$f":"Time!CZ25","v":4},{"$f":"Time!DA25","v":4},{"$f":"Time!DB25","v":4},{"$f":"Time!DC25","v":4},{"$f":"Time!DD25","v":4},{"$f":"Time!DE25","v":4},{"$f":"Time!DF25","v":4},{"$f":"Time!DG25","v":4},{"$f":"Time!DH25","v":4},{"$f":"Time!DI25","v":4},{"$f":"Time!DJ25","v":4},{"$f":"Time!DK25","v":4},{"$f":"Time!DL25","v":4},{"$f":"Time!DM25","v":4},{"$f":"Time!DN25","v":4},{"$f":"Time!DO25","v":4},{"$f":"Time!DP25","v":4},{"$f":"Time!DQ25","v":4},{"$f":"Time!DR25","v":4},{"$f":"Time!DS25","v":4},{"$f":"Time!DT25","v":4},{"$f":"Time!DU25","v":4},{"$f":"Time!DV25","v":4},{"$f":"Time!DW25","v":4},{"$f":"Time!DX25","v":4},{"$f":"Time!DY25","v":4},{"$f":"Time!DZ25","v":4},{"$f":"Time!EA25","v":4},{"$f":"Time!EB25","v":4},{"$f":"Time!EC25","v":4},{"$f":"Time!ED25","v":4},{"$f":"Time!EE25","v":4},{"$f":"Time!EF25","v":4},{"$f":"Time!EG25","v":4},{"$f":"Time!EH25","v":4},{"$f":"Time!EI25","v":4},{"$f":"Time!EJ25","v":4},{"$f":"Time!EK25","v":4},{"$f":"Time!EL25","v":4},{"$f":"Time!EM25","v":4},{"$f":"Time!EN25","v":4},{"$f":"Time!EO25","v":4},{"$f":"Time!EP25","v":4},{"$f":"Time!EQ25","v":4},{"$f":"Time!ER25","v":4},{"$f":"Time!ES25","v":4},{"$f":"Time!ET25","v":4},{"$f":"Time!EU25","v":4},{"$f":"Time!EV25","v":4},{"$f":"Time!EW25","v":4},{"$f":"Time!EX25","v":4},{"$f":"Time!EY25","v":4},{"$f":"Time!EZ25","v":4},{"$f":"Time!FA25","v":4},{"$f":"Time!FB25","v":4},{"$f":"Time!FC25","v":4},{"$f":"Time!FD25","v":4},{"$f":"Time!FE25","v":4},{"$f":"Time!FF25","v":4},{"$f":"Time!FG25","v":4},{"$f":"Time!FH25","v":4},{"$f":"Time!FI25","v":4},{"$f":"Time!FJ25","v":4},{"$f":"Time!FK25","v":4},{"$f":"Time!FL25","v":4},{"$f":"Time!FM25","v":4},{"$f":"Time!FN25","v":4},{"$f":"Time!FO25","v":4},{"$f":"Time!FP25","v":4},{"$f":"Time!FQ25","v":4},{"$f":"Time!FR25","v":4},{"$f":"Time!FS25","v":4},{"$f":"Time!FT25","v":4},{"$f":"Time!FU25","v":4},{"$f":"Time!FV25","v":4},{"$f":"Time!FW25","v":4},{"$f":"Time!FX25","v":4},{"$f":"Time!FY25","v":4},{"$f":"Time!FZ25","v":4},{"$f":"Time!GA25","v":4},{"$f":"Time!GB25","v":4},{"$f":"Time!GC25","v":4},{"$f":"Time!GD25","v":4},{"$f":"Time!GE25","v":4},{"$f":"Time!GF25","v":4},{"$f":"Time!GG25","v":4},{"$f":"Time!GH25","v":4},{"$f":"Time!GI25","v":4},{"$f":"Time!GJ25","v":4},{"$f":"Time!GK25","v":4},{"$f":"Time!GL25","v":4},{"$f":"Time!GM25","v":4},{"$f":"Time!GN25","v":4},{"$f":"Time!GO25","v":4},{"$f":"Time!GP25","v":4},{"$f":"Time!GQ25","v":4},{"$f":"Time!GR25","v":4},{"$f":"Time!GS25","v":4},{"$f":"Time!GT25","v":4},{"$f":"Time!GU25","v":4},{"$f":"Time!GV25","v":4},{"$f":"Time!GW25","v":4},{"$f":"Time!GX25","v":4},{"$f":"Time!GY25","v":4},{"$f":"Time!GZ25","v":4},{"$f":"Time!HA25","v":4},{"$f":"Time!HB25","v":4},{"$f":"Time!HC25","v":4},{"$f":"Time!HD25","v":4},{"$f":"Time!HE25","v":4},{"$f":"Time!HF25","v":4},{"$f":"Time!HG25","v":4},{"$f":"Time!HH25","v":4},{"$f":"Time!HI25","v":4},{"$f":"Time!HJ25","v":4},{"$f":"Time!HK25","v":4},{"$f":"Time!HL25","v":4},{"$f":"Time!HM25","v":4},{"$f":"Time!HN25","v":4},{"$f":"Time!HO25","v":4},{"$f":"Time!HP25","v":4},{"$f":"Time!HQ25","v":4},{"$f":"Time!HR25","v":4},{"$f":"Time!HS25","v":4},{"$f":"Time!HT25","v":4},{"$f":"Time!HU25","v":4},{"$f":"Time!HV25","v":4},{"$f":"Time!HW25","v":4},{"$f":"Time!HX25","v":4},{"$f":"Time!HY25","v":4},{"$f":"Time!HZ25","v":4},{"$f":"Time!IA25","v":4},{"$f":"Time!IB25","v":4},{"$f":"Time!IC25","v":4},{"$f":"Time!ID25","v":4},{"$f":"Time!IE25","v":4}]
[null,"Days in Period",null,null,null,null,null,null,null,"days",null,null,null,null,null,null,null,{"$f":"Time!R23","v":31},{"$f":"Time!S23","v":28},{"$f":"Time!T23","v":31},{"$f":"Time!U23","v":30},{"$f":"Time!V23","v":31},{"$f":"Time!W23","v":30},{"$f":"Time!X23","v":31},{"$f":"Time!Y23","v":31},{"$f":"Time!Z23","v":30},{"$f":"Time!AA23","v":31},{"$f":"Time!AB23","v":30},{"$f":"Time!AC23","v":31},{"$f":"Time!AD23","v":31},{"$f":"Time!AE23","v":28},{"$f":"Time!AF23","v":31},{"$f":"Time!AG23","v":30},{"$f":"Time!AH23","v":31},{"$f":"Time!AI23","v":30},{"$f":"Time!AJ23","v":92},{"$f":"Time!AK23","v":92},{"$f":"Time!AL23","v":90},{"$f":"Time!AM23","v":91},{"$f":"Time!AN23","v":92},{"$f":"Time!AO23","v":92},{"$f":"Time!AP23","v":91},{"$f":"Time!AQ23","v":91},{"$f":"Time!AR23","v":92},{"$f":"Time!AS23","v":92},{"$f":"Time!AT23","v":90},{"$f":"Time!AU23","v":91},{"$f":"Time!AV23","v":92},{"$f":"Time!AW23","v":92},{"$f":"Time!AX23","v":90},{"$f":"Time!AY23","v":91},{"$f":"Time!AZ23","v":92},{"$f":"Time!BA23","v":92},{"$f":"Time!BB23","v":90},{"$f":"Time!BC23","v":91},{"$f":"Time!BD23","v":92},{"$f":"Time!BE23","v":92},{"$f":"Time!BF23","v":91},{"$f":"Time!BG23","v":91},{"$f":"Time!BH23","v":92},{"$f":"Time!BI23","v":92},{"$f":"Time!BJ23","v":90},{"$f":"Time!BK23","v":91},{"$f":"Time!BL23","v":92},{"$f":"Time!BM23","v":92},{"$f":"Time!BN23","v":90},{"$f":"Time!BO23","v":91},{"$f":"Time!BP23","v":92},{"$f":"Time!BQ23","v":92},{"$f":"Time!BR23","v":90},{"$f":"Time!BS23","v":91},{"$f":"Time!BT23","v":92},{"$f":"Time!BU23","v":92},{"$f":"Time!BV23","v":91},{"$f":"Time!BW23","v":91},{"$f":"Time!BX23","v":92},{"$f":"Time!BY23","v":92},{"$f":"Time!BZ23","v":90},{"$f":"Time!CA23","v":91},{"$f":"Time!CB23","v":92},{"$f":"Time!CC23","v":92},{"$f":"Time!CD23","v":90},{"$f":"Time!CE23","v":91},{"$f":"Time!CF23","v":92},{"$f":"Time!CG23","v":92},{"$f":"Time!CH23","v":90},{"$f":"Time!CI23","v":91},{"$f":"Time!CJ23","v":92},{"$f":"Time!CK23","v":92},{"$f":"Time!CL23","v":91},{"$f":"Time!CM23","v":91},{"$f":"Time!CN23","v":92},{"$f":"Time!CO23","v":92},{"$f":"Time!CP23","v":90},{"$f":"Time!CQ23","v":91},{"$f":"Time!CR23","v":92},{"$f":"Time!CS23","v":92},{"$f":"Time!CT23","v":90},{"$f":"Time!CU23","v":91},{"$f":"Time!CV23","v":92},{"$f":"Time!CW23","v":92},{"$f":"Time!CX23","v":90},{"$f":"Time!CY23","v":91},{"$f":"Time!CZ23","v":92},{"$f":"Time!DA23","v":92},{"$f":"Time!DB23","v":91},{"$f":"Time!DC23","v":91},{"$f":"Time!DD23","v":92},{"$f":"Time!DE23","v":92},{"$f":"Time!DF23","v":90},{"$f":"Time!DG23","v":91},{"$f":"Time!DH23","v":92},{"$f":"Time!DI23","v":92},{"$f":"Time!DJ23","v":90},{"$f":"Time!DK23","v":91},{"$f":"Time!DL23","v":92},{"$f":"Time!DM23","v":92},{"$f":"Time!DN23","v":90},{"$f":"Time!DO23","v":91},{"$f":"Time!DP23","v":92},{"$f":"Time!DQ23","v":92},{"$f":"Time!DR23","v":91},{"$f":"Time!DS23","v":91},{"$f":"Time!DT23","v":92},{"$f":"Time!DU23","v":92},{"$f":"Time!DV23","v":90},{"$f":"Time!DW23","v":91},{"$f":"Time!DX23","v":92},{"$f":"Time!DY23","v":92},{"$f":"Time!DZ23","v":90},{"$f":"Time!EA23","v":91},{"$f":"Time!EB23","v":92},{"$f":"Time!EC23","v":92},{"$f":"Time!ED23","v":90},{"$f":"Time!EE23","v":91},{"$f":"Time!EF23","v":92},{"$f":"Time!EG23","v":92},{"$f":"Time!EH23","v":91},{"$f":"Time!EI23","v":91},{"$f":"Time!EJ23","v":92},{"$f":"Time!EK23","v":92},{"$f":"Time!EL23","v":90},{"$f":"Time!EM23","v":91},{"$f":"Time!EN23","v":92},{"$f":"Time!EO23","v":92},{"$f":"Time!EP23","v":90},{"$f":"Time!EQ23","v":91},{"$f":"Time!ER23","v":92},{"$f":"Time!ES23","v":92},{"$f":"Time!ET23","v":90},{"$f":"Time!EU23","v":91},{"$f":"Time!EV23","v":92},{"$f":"Time!EW23","v":92},{"$f":"Time!EX23","v":91},{"$f":"Time!EY23","v":91},{"$f":"Time!EZ23","v":92},{"$f":"Time!FA23","v":92},{"$f":"Time!FB23","v":90},{"$f":"Time!FC23","v":91},{"$f":"Time!FD23","v":92},{"$f":"Time!FE23","v":92},{"$f":"Time!FF23","v":90},{"$f":"Time!FG23","v":91},{"$f":"Time!FH23","v":92},{"$f":"Time!FI23","v":92},{"$f":"Time!FJ23","v":90},{"$f":"Time!FK23","v":91},{"$f":"Time!FL23","v":92},{"$f":"Time!FM23","v":92},{"$f":"Time!FN23","v":91},{"$f":"Time!FO23","v":91},{"$f":"Time!FP23","v":92},{"$f":"Time!FQ23","v":92},{"$f":"Time!FR23","v":90},{"$f":"Time!FS23","v":91},{"$f":"Time!FT23","v":92},{"$f":"Time!FU23","v":92},{"$f":"Time!FV23","v":90},{"$f":"Time!FW23","v":91},{"$f":"Time!FX23","v":92},{"$f":"Time!FY23","v":92},{"$f":"Time!FZ23","v":90},{"$f":"Time!GA23","v":91},{"$f":"Time!GB23","v":92},{"$f":"Time!GC23","v":92},{"$f":"Time!GD23","v":91},{"$f":"Time!GE23","v":91},{"$f":"Time!GF23","v":92},{"$f":"Time!GG23","v":92},{"$f":"Time!GH23","v":90},{"$f":"Time!GI23","v":91},{"$f":"Time!GJ23","v":92},{"$f":"Time!GK23","v":92},{"$f":"Time!GL23","v":90},{"$f":"Time!GM23","v":91},{"$f":"Time!GN23","v":92},{"$f":"Time!GO23","v":92},{"$f":"Time!GP23","v":90},{"$f":"Time!GQ23","v":91},{"$f":"Time!GR23","v":92},{"$f":"Time!GS23","v":92},{"$f":"Time!GT23","v":91},{"$f":"Time!GU23","v":91},{"$f":"Time!GV23","v":92},{"$f":"Time!GW23","v":92},{"$f":"Time!GX23","v":90},{"$f":"Time!GY23","v":91},{"$f":"Time!GZ23","v":92},{"$f":"Time!HA23","v":92},{"$f":"Time!HB23","v":90},{"$f":"Time!HC23","v":91},{"$f":"Time!HD23","v":92},{"$f":"Time!HE23","v":92},{"$f":"Time!HF23","v":90},{"$f":"Time!HG23","v":91},{"$f":"Time!HH23","v":92},{"$f":"Time!HI23","v":92},{"$f":"Time!HJ23","v":91},{"$f":"Time!HK23","v":91},{"$f":"Time!HL23","v":92},{"$f":"Time!HM23","v":92},{"$f":"Time!HN23","v":90},{"$f":"Time!HO23","v":91},{"$f":"Time!HP23","v":92},{"$f":"Time!HQ23","v":92},{"$f":"Time!HR23","v":90},{"$f":"Time!HS23","v":91},{"$f":"Time!HT23","v":92},{"$f":"Time!HU23","v":92},{"$f":"Time!HV23","v":90},{"$f":"Time!HW23","v":91},{"$f":"Time!HX23","v":92},{"$f":"Time!HY23","v":92},{"$f":"Time!HZ23","v":91},{"$f":"Time!IA23","v":91},{"$f":"Time!IB23","v":92},{"$f":"Time!IC23","v":92},{"$f":"Time!ID23","v":90},{"$f":"Time!IE23","v":91}]
[]
[null,"Construction Period",null,null,null,null,null,null,null,"flag",null,null,null,null,null,null,null,{"$f":"Time!R65","v":1},{"$f":"Time!S65","v":1},{"$f":"Time!T65","v":1},{"$f":"Time!U65","v":1},{"$f":"Time!V65","v":1},{"$f":"Time!W65","v":1},{"$f":"Time!X65","v":1},{"$f":"Time!Y65","v":1},{"$f":"Time!Z65","v":1},{"$f":"Time!AA65","v":1},{"$f":"Time!AB65","v":1},{"$f":"Time!AC65","v":1},{"$f":"Time!AD65","v":1},{"$f":"Time!AE65","v":1},{"$f":"Time!AF65","v":1},{"$f":"Time!AG65","v":1},{"$f":"Time!AH65","v":1},{"$f":"Time!AI65","v":1},{"$f":"Time!AJ65","v":0},{"$f":"Time!AK65","v":0},{"$f":"Time!AL65","v":0},{"$f":"Time!AM65","v":0},{"$f":"Time!AN65","v":0},{"$f":"Time!AO65","v":0},{"$f":"Time!AP65","v":0},{"$f":"Time!AQ65","v":0},{"$f":"Time!AR65","v":0},{"$f":"Time!AS65","v":0},{"$f":"Time!AT65","v":0},{"$f":"Time!AU65","v":0},{"$f":"Time!AV65","v":0},{"$f":"Time!AW65","v":0},{"$f":"Time!AX65","v":0},{"$f":"Time!AY65","v":0},{"$f":"Time!AZ65","v":0},{"$f":"Time!BA65","v":0},{"$f":"Time!BB65","v":0},{"$f":"Time!BC65","v":0},{"$f":"Time!BD65","v":0},{"$f":"Time!BE65","v":0},{"$f":"Time!BF65","v":0},{"$f":"Time!BG65","v":0},{"$f":"Time!BH65","v":0},{"$f":"Time!BI65","v":0},{"$f":"Time!BJ65","v":0},{"$f":"Time!BK65","v":0},{"$f":"Time!BL65","v":0},{"$f":"Time!BM65","v":0},{"$f":"Time!BN65","v":0},{"$f":"Time!BO65","v":0},{"$f":"Time!BP65","v":0},{"$f":"Time!BQ65","v":0},{"$f":"Time!BR65","v":0},{"$f":"Time!BS65","v":0},{"$f":"Time!BT65","v":0},{"$f":"Time!BU65","v":0},{"$f":"Time!BV65","v":0},{"$f":"Time!BW65","v":0},{"$f":"Time!BX65","v":0},{"$f":"Time!BY65","v":0},{"$f":"Time!BZ65","v":0},{"$f":"Time!CA65","v":0},{"$f":"Time!CB65","v":0},{"$f":"Time!CC65","v":0},{"$f":"Time!CD65","v":0},{"$f":"Time!CE65","v":0},{"$f":"Time!CF65","v":0},{"$f":"Time!CG65","v":0},{"$f":"Time!CH65","v":0},{"$f":"Time!CI65","v":0},{"$f":"Time!CJ65","v":0},{"$f":"Time!CK65","v":0},{"$f":"Time!CL65","v":0},{"$f":"Time!CM65","v":0},{"$f":"Time!CN65","v":0},{"$f":"Time!CO65","v":0},{"$f":"Time!CP65","v":0},{"$f":"Time!CQ65","v":0},{"$f":"Time!CR65","v":0},{"$f":"Time!CS65","v":0},{"$f":"Time!CT65","v":0},{"$f":"Time!CU65","v":0},{"$f":"Time!CV65","v":0},{"$f":"Time!CW65","v":0},{"$f":"Time!CX65","v":0},{"$f":"Time!CY65","v":0},{"$f":"Time!CZ65","v":0},{"$f":"Time!DA65","v":0},{"$f":"Time!DB65","v":0},{"$f":"Time!DC65","v":0},{"$f":"Time!DD65","v":0},{"$f":"Time!DE65","v":0},{"$f":"Time!DF65","v":0},{"$f":"Time!DG65","v":0},{"$f":"Time!DH65","v":0},{"$f":"Time!DI65","v":0},{"$f":"Time!DJ65","v":0},{"$f":"Time!DK65","v":0},{"$f":"Time!DL65","v":0},{"$f":"Time!DM65","v":0},{"$f":"Time!DN65","v":0},{"$f":"Time!DO65","v":0},{"$f":"Time!DP65","v":0},{"$f":"Time!DQ65","v":0},{"$f":"Time!DR65","v":0},{"$f":"Time!DS65","v":0},{"$f":"Time!DT65","v":0},{"$f":"Time!DU65","v":0},{"$f":"Time!DV65","v":0},{"$f":"Time!DW65","v":0},{"$f":"Time!DX65","v":0},{"$f":"Time!DY65","v":0},{"$f":"Time!DZ65","v":0},{"$f":"Time!EA65","v":0},{"$f":"Time!EB65","v":0},{"$f":"Time!EC65","v":0},{"$f":"Time!ED65","v":0},{"$f":"Time!EE65","v":0},{"$f":"Time!EF65","v":0},{"$f":"Time!EG65","v":0},{"$f":"Time!EH65","v":0},{"$f":"Time!EI65","v":0},{"$f":"Time!EJ65","v":0},{"$f":"Time!EK65","v":0},{"$f":"Time!EL65","v":0},{"$f":"Time!EM65","v":0},{"$f":"Time!EN65","v":0},{"$f":"Time!EO65","v":0},{"$f":"Time!EP65","v":0},{"$f":"Time!EQ65","v":0},{"$f":"Time!ER65","v":0},{"$f":"Time!ES65","v":0},{"$f":"Time!ET65","v":0},{"$f":"Time!EU65","v":0},{"$f":"Time!EV65","v":0},{"$f":"Time!EW65","v":0},{"$f":"Time!EX65","v":0},{"$f":"Time!EY65","v":0},{"$f":"Time!EZ65","v":0},{"$f":"Time!FA65","v":0},{"$f":"Time!FB65","v":0},{"$f":"Time!FC65","v":0},{"$f":"Time!FD65","v":0},{"$f":"Time!FE65","v":0},{"$f":"Time!FF65","v":0},{"$f":"Time!FG65","v":0},{"$f":"Time!FH65","v":0},{"$f":"Time!FI65","v":0},{"$f":"Time!FJ65","v":0},{"$f":"Time!FK65","v":0},{"$f":"Time!FL65","v":0},{"$f":"Time!FM65","v":0},{"$f":"Time!FN65","v":0},{"$f":"Time!FO65","v":0},{"$f":"Time!FP65","v":0},{"$f":"Time!FQ65","v":0},{"$f":"Time!FR65","v":0},{"$f":"Time!FS65","v":0},{"$f":"Time!FT65","v":0},{"$f":"Time!FU65","v":0},{"$f":"Time!FV65","v":0},{"$f":"Time!FW65","v":0},{"$f":"Time!FX65","v":0},{"$f":"Time!FY65","v":0},{"$f":"Time!FZ65","v":0},{"$f":"Time!GA65","v":0},{"$f":"Time!GB65","v":0},{"$f":"Time!GC65","v":0},{"$f":"Time!GD65","v":0},{"$f":"Time!GE65","v":0},{"$f":"Time!GF65","v":0},{"$f":"Time!GG65","v":0},{"$f":"Time!GH65","v":0},{"$f":"Time!GI65","v":0},{"$f":"Time!GJ65","v":0},{"$f":"Time!GK65","v":0},{"$f":"Time!GL65","v":0},{"$f":"Time!GM65","v":0},{"$f":"Time!GN65","v":0},{"$f":"Time!GO65","v":0},{"$f":"Time!GP65","v":0},{"$f":"Time!GQ65","v":0},{"$f":"Time!GR65","v":0},{"$f":"Time!GS65","v":0},{"$f":"Time!GT65","v":0},{"$f":"Time!GU65","v":0},{"$f":"Time!GV65","v":0},{"$f":"Time!GW65","v":0},{"$f":"Time!GX65","v":0},{"$f":"Time!GY65","v":0},{"$f":"Time!GZ65","v":0},{"$f":"Time!HA65","v":0},{"$f":"Time!HB65","v":0},{"$f":"Time!HC65","v":0},{"$f":"Time!HD65","v":0},{"$f":"Time!HE65","v":0},{"$f":"Time!HF65","v":0},{"$f":"Time!HG65","v":0},{"$f":"Time!HH65","v":0},{"$f":"Time!HI65","v":0},{"$f":"Time!HJ65","v":0},{"$f":"Time!HK65","v":0},{"$f":"Time!HL65","v":0},{"$f":"Time!HM65","v":0},{"$f":"Time!HN65","v":0},{"$f":"Time!HO65","v":0},{"$f":"Time!HP65","v":0},{"$f":"Time!HQ65","v":0},{"$f":"Time!HR65","v":0},{"$f":"Time!HS65","v":0},{"$f":"Time!HT65","v":0},{"$f":"Time!HU65","v":0},{"$f":"Time!HV65","v":0},{"$f":"Time!HW65","v":0},{"$f":"Time!HX65","v":0},{"$f":"Time!HY65","v":0},{"$f":"Time!HZ65","v":0},{"$f":"Time!IA65","v":0},{"$f":"Time!IB65","v":0},{"$f":"Time!IC65","v":0},{"$f":"Time!ID65","v":0},{"$f":"Time!IE65","v":0}]
[null,"Operation Period",null,null,null,null,null,null,null,"flag",null,null,null,null,null,null,null,{"$f":"Time!R75","v":0},{"$f":"Time!S75","v":0},{"$f":"Time!T75","v":0},{"$f":"Time!U75","v":0},{"$f":"Time!V75","v":0},{"$f":"Time!W75","v":0},{"$f":"Time!X75","v":0},{"$f":"Time!Y75","v":0},{"$f":"Time!Z75","v":0},{"$f":"Time!AA75","v":0},{"$f":"Time!AB75","v":0},{"$f":"Time!AC75","v":0},{"$f":"Time!AD75","v":0},{"$f":"Time!AE75","v":0},{"$f":"Time!AF75","v":0},{"$f":"Time!AG75","v":0},{"$f":"Time!AH75","v":0},{"$f":"Time!AI75","v":0},{"$f":"Time!AJ75","v":1},{"$f":"Time!AK75","v":1},{"$f":"Time!AL75","v":1},{"$f":"Time!AM75","v":1},{"$f":"Time!AN75","v":1},{"$f":"Time!AO75","v":1},{"$f":"Time!AP75","v":1},{"$f":"Time!AQ75","v":1},{"$f":"Time!AR75","v":1},{"$f":"Time!AS75","v":1},{"$f":"Time!AT75","v":1},{"$f":"Time!AU75","v":1},{"$f":"Time!AV75","v":1},{"$f":"Time!AW75","v":1},{"$f":"Time!AX75","v":1},{"$f":"Time!AY75","v":1},{"$f":"Time!AZ75","v":1},{"$f":"Time!BA75","v":1},{"$f":"Time!BB75","v":1},{"$f":"Time!BC75","v":1},{"$f":"Time!BD75","v":1},{"$f":"Time!BE75","v":1},{"$f":"Time!BF75","v":1},{"$f":"Time!BG75","v":1},{"$f":"Time!BH75","v":1},{"$f":"Time!BI75","v":1},{"$f":"Time!BJ75","v":1},{"$f":"Time!BK75","v":1},{"$f":"Time!BL75","v":1},{"$f":"Time!BM75","v":1},{"$f":"Time!BN75","v":1},{"$f":"Time!BO75","v":1},{"$f":"Time!BP75","v":1},{"$f":"Time!BQ75","v":1},{"$f":"Time!BR75","v":1},{"$f":"Time!BS75","v":1},{"$f":"Time!BT75","v":1},{"$f":"Time!BU75","v":1},{"$f":"Time!BV75","v":1},{"$f":"Time!BW75","v":1},{"$f":"Time!BX75","v":1},{"$f":"Time!BY75","v":1},{"$f":"Time!BZ75","v":1},{"$f":"Time!CA75","v":1},{"$f":"Time!CB75","v":1},{"$f":"Time!CC75","v":1},{"$f":"Time!CD75","v":1},{"$f":"Time!CE75","v":1},{"$f":"Time!CF75","v":1},{"$f":"Time!CG75","v":1},{"$f":"Time!CH75","v":1},{"$f":"Time!CI75","v":1},{"$f":"Time!CJ75","v":1},{"$f":"Time!CK75","v":1},{"$f":"Time!CL75","v":1},{"$f":"Time!CM75","v":1},{"$f":"Time!CN75","v":1},{"$f":"Time!CO75","v":1},{"$f":"Time!CP75","v":1},{"$f":"Time!CQ75","v":1},{"$f":"Time!CR75","v":1},{"$f":"Time!CS75","v":1},{"$f":"Time!CT75","v":1},{"$f":"Time!CU75","v":1},{"$f":"Time!CV75","v":1},{"$f":"Time!CW75","v":1},{"$f":"Time!CX75","v":1},{"$f":"Time!CY75","v":1},{"$f":"Time!CZ75","v":1},{"$f":"Time!DA75","v":1},{"$f":"Time!DB75","v":1},{"$f":"Time!DC75","v":1},{"$f":"Time!DD75","v":1},{"$f":"Time!DE75","v":1},{"$f":"Time!DF75","v":1},{"$f":"Time!DG75","v":1},{"$f":"Time!DH75","v":1},{"$f":"Time!DI75","v":1},{"$f":"Time!DJ75","v":1},{"$f":"Time!DK75","v":1},{"$f":"Time!DL75","v":1},{"$f":"Time!DM75","v":1},{"$f":"Time!DN75","v":1},{"$f":"Time!DO75","v":1},{"$f":"Time!DP75","v":1},{"$f":"Time!DQ75","v":1},{"$f":"Time!DR75","v":1},{"$f":"Time!DS75","v":1},{"$f":"Time!DT75","v":1},{"$f":"Time!DU75","v":1},{"$f":"Time!DV75","v":1},{"$f":"Time!DW75","v":1},{"$f":"Time!DX75","v":1},{"$f":"Time!DY75","v":1},{"$f":"Time!DZ75","v":1},{"$f":"Time!EA75","v":1},{"$f":"Time!EB75","v":1},{"$f":"Time!EC75","v":1},{"$f":"Time!ED75","v":1},{"$f":"Time!EE75","v":1},{"$f":"Time!EF75","v":1},{"$f":"Time!EG75","v":1},{"$f":"Time!EH75","v":1},{"$f":"Time!EI75","v":1},{"$f":"Time!EJ75","v":1},{"$f":"Time!EK75","v":1},{"$f":"Time!EL75","v":1},{"$f":"Time!EM75","v":1},{"$f":"Time!EN75","v":1},{"$f":"Time!EO75","v":1},{"$f":"Time!EP75","v":1},{"$f":"Time!EQ75","v":1},{"$f":"Time!ER75","v":1},{"$f":"Time!ES75","v":1},{"$f":"Time!ET75","v":1},{"$f":"Time!EU75","v":1},{"$f":"Time!EV75","v":1},{"$f":"Time!EW75","v":1},{"$f":"Time!EX75","v":1},{"$f":"Time!EY75","v":1},{"$f":"Time!EZ75","v":1},{"$f":"Time!FA75","v":1},{"$f":"Time!FB75","v":1},{"$f":"Time!FC75","v":1},{"$f":"Time!FD75","v":1},{"$f":"Time!FE75","v":1},{"$f":"Time!FF75","v":1},{"$f":"Time!FG75","v":1},{"$f":"Time!FH75","v":1},{"$f":"Time!FI75","v":1},{"$f":"Time!FJ75","v":1},{"$f":"Time!FK75","v":1},{"$f":"Time!FL75","v":1},{"$f":"Time!FM75","v":1},{"$f":"Time!FN75","v":1},{"$f":"Time!FO75","v":1},{"$f":"Time!FP75","v":1},{"$f":"Time!FQ75","v":1},{"$f":"Time!FR75","v":1},{"$f":"Time!FS75","v":1},{"$f":"Time!FT75","v":0},{"$f":"Time!FU75","v":0},{"$f":"Time!FV75","v":0},{"$f":"Time!FW75","v":0},{"$f":"Time!FX75","v":0},{"$f":"Time!FY75","v":0},{"$f":"Time!FZ75","v":0},{"$f":"Time!GA75","v":0},{"$f":"Time!GB75","v":0},{"$f":"Time!GC75","v":0},{"$f":"Time!GD75","v":0},{"$f":"Time!GE75","v":0},{"$f":"Time!GF75","v":0},{"$f":"Time!GG75","v":0},{"$f":"Time!GH75","v":0},{"$f":"Time!GI75","v":0},{"$f":"Time!GJ75","v":0},{"$f":"Time!GK75","v":0},{"$f":"Time!GL75","v":0},{"$f":"Time!GM75","v":0},{"$f":"Time!GN75","v":0},{"$f":"Time!GO75","v":0},{"$f":"Time!GP75","v":0},{"$f":"Time!GQ75","v":0},{"$f":"Time!GR75","v":0},{"$f":"Time!GS75","v":0},{"$f":"Time!GT75","v":0},{"$f":"Time!GU75","v":0},{"$f":"Time!GV75","v":0},{"$f":"Time!GW75","v":0},{"$f":"Time!GX75","v":0},{"$f":"Time!GY75","v":0},{"$f":"Time!GZ75","v":0},{"$f":"Time!HA75","v":0},{"$f":"Time!HB75","v":0},{"$f":"Time!HC75","v":0},{"$f":"Time!HD75","v":0},{"$f":"Time!HE75","v":0},{"$f":"Time!HF75","v":0},{"$f":"Time!HG75","v":0},{"$f":"Time!HH75","v":0},{"$f":"Time!HI75","v":0},{"$f":"Time!HJ75","v":0},{"$f":"Time!HK75","v":0},{"$f":"Time!HL75","v":0},{"$f":"Time!HM75","v":0},{"$f":"Time!HN75","v":0},{"$f":"Time!HO75","v":0},{"$f":"Time!HP75","v":0},{"$f":"Time!HQ75","v":0},{"$f":"Time!HR75","v":0},{"$f":"Time!HS75","v":0},{"$f":"Time!HT75","v":0},{"$f":"Time!HU75","v":0},{"$f":"Time!HV75","v":0},{"$f":"Time!HW75","v":0},{"$f":"Time!HX75","v":0},{"$f":"Time!HY75","v":0},{"$f":"Time!HZ75","v":0},{"$f":"Time!IA75","v":0},{"$f":"Time!IB75","v":0},{"$f":"Time!IC75","v":0},{"$f":"Time!ID75","v":0},{"$f":"Time!IE75","v":0}]
[null,"Debt Repayment Period",null,null,null,null,null,null,null,"flag",null,null,null,null,null,null,null,{"$f":"Time!R135","v":0},{"$f":"Time!S135","v":0},{"$f":"Time!T135","v":0},{"$f":"Time!U135","v":0},{"$f":"Time!V135","v":0},{"$f":"Time!W135","v":0},{"$f":"Time!X135","v":0},{"$f":"Time!Y135","v":0},{"$f":"Time!Z135","v":0},{"$f":"Time!AA135","v":0},{"$f":"Time!AB135","v":0},{"$f":"Time!AC135","v":0},{"$f":"Time!AD135","v":0},{"$f":"Time!AE135","v":0},{"$f":"Time!AF135","v":0},{"$f":"Time!AG135","v":0},{"$f":"Time!AH135","v":0},{"$f":"Time!AI135","v":0},{"$f":"Time!AJ135","v":1},{"$f":"Time!AK135","v":1},{"$f":"Time!AL135","v":1},{"$f":"Time!AM135","v":1},{"$f":"Time!AN135","v":1},{"$f":"Time!AO135","v":1},{"$f":"Time!AP135","v":1},{"$f":"Time!AQ135","v":1},{"$f":"Time!AR135","v":1},{"$f":"Time!AS135","v":1},{"$f":"Time!AT135","v":1},{"$f":"Time!AU135","v":1},{"$f":"Time!AV135","v":1},{"$f":"Time!AW135","v":1},{"$f":"Time!AX135","v":1},{"$f":"Time!AY135","v":1},{"$f":"Time!AZ135","v":1},{"$f":"Time!BA135","v":1},{"$f":"Time!BB135","v":1},{"$f":"Time!BC135","v":1},{"$f":"Time!BD135","v":1},{"$f":"Time!BE135","v":1},{"$f":"Time!BF135","v":1},{"$f":"Time!BG135","v":1},{"$f":"Time!BH135","v":1},{"$f":"Time!BI135","v":1},{"$f":"Time!BJ135","v":1},{"$f":"Time!BK135","v":1},{"$f":"Time!BL135","v":1},{"$f":"Time!BM135","v":1},{"$f":"Time!BN135","v":1},{"$f":"Time!BO135","v":1},{"$f":"Time!BP135","v":1},{"$f":"Time!BQ135","v":1},{"$f":"Time!BR135","v":1},{"$f":"Time!BS135","v":1},{"$f":"Time!BT135","v":1},{"$f":"Time!BU135","v":1},{"$f":"Time!BV135","v":1},{"$f":"Time!BW135","v":1},{"$f":"Time!BX135","v":1},{"$f":"Time!BY135","v":1},{"$f":"Time!BZ135","v":1},{"$f":"Time!CA135","v":1},{"$f":"Time!CB135","v":1},{"$f":"Time!CC135","v":1},{"$f":"Time!CD135","v":1},{"$f":"Time!CE135","v":1},{"$f":"Time!CF135","v":1},{"$f":"Time!CG135","v":1},{"$f":"Time!CH135","v":1},{"$f":"Time!CI135","v":1},{"$f":"Time!CJ135","v":1},{"$f":"Time!CK135","v":1},{"$f":"Time!CL135","v":1},{"$f":"Time!CM135","v":1},{"$f":"Time!CN135","v":1},{"$f":"Time!CO135","v":1},{"$f":"Time!CP135","v":1},{"$f":"Time!CQ135","v":1},{"$f":"Time!CR135","v":1},{"$f":"Time!CS135","v":1},{"$f":"Time!CT135","v":1},{"$f":"Time!CU135","v":1},{"$f":"Time!CV135","v":1},{"$f":"Time!CW135","v":1},{"$f":"Time!CX135","v":1},{"$f":"Time!CY135","v":1},{"$f":"Time!CZ135","v":1},{"$f":"Time!DA135","v":1},{"$f":"Time!DB135","v":1},{"$f":"Time!DC135","v":1},{"$f":"Time!DD135","v":1},{"$f":"Time!DE135","v":1},{"$f":"Time!DF135","v":1},{"$f":"Time!DG135","v":1},{"$f":"Time!DH135","v":1},{"$f":"Time!DI135","v":1},{"$f":"Time!DJ135","v":1},{"$f":"Time!DK135","v":1},{"$f":"Time!DL135","v":1},{"$f":"Time!DM135","v":1},{"$f":"Time!DN135","v":1},{"$f":"Time!DO135","v":1},{"$f":"Time!DP135","v":1},{"$f":"Time!DQ135","v":1},{"$f":"Time!DR135","v":1},{"$f":"Time!DS135","v":1},{"$f":"Time!DT135","v":1},{"$f":"Time!DU135","v":0},{"$f":"Time!DV135","v":0},{"$f":"Time!DW135","v":0},{"$f":"Time!DX135","v":0},{"$f":"Time!DY135","v":0},{"$f":"Time!DZ135","v":0},{"$f":"Time!EA135","v":0},{"$f":"Time!EB135","v":0},{"$f":"Time!EC135","v":0},{"$f":"Time!ED135","v":0},{"$f":"Time!EE135","v":0},{"$f":"Time!EF135","v":0},{"$f":"Time!EG135","v":0},{"$f":"Time!EH135","v":0},{"$f":"Time!EI135","v":0},{"$f":"Time!EJ135","v":0},{"$f":"Time!EK135","v":0},{"$f":"Time!EL135","v":0},{"$f":"Time!EM135","v":0},{"$f":"Time!EN135","v":0},{"$f":"Time!EO135","v":0},{"$f":"Time!EP135","v":0},{"$f":"Time!EQ135","v":0},{"$f":"Time!ER135","v":0},{"$f":"Time!ES135","v":0},{"$f":"Time!ET135","v":0},{"$f":"Time!EU135","v":0},{"$f":"Time!EV135","v":0},{"$f":"Time!EW135","v":0},{"$f":"Time!EX135","v":0},{"$f":"Time!EY135","v":0},{"$f":"Time!EZ135","v":0},{"$f":"Time!FA135","v":0},{"$f":"Time!FB135","v":0},{"$f":"Time!FC135","v":0},{"$f":"Time!FD135","v":0},{"$f":"Time!FE135","v":0},{"$f":"Time!FF135","v":0},{"$f":"Time!FG135","v":0},{"$f":"Time!FH135","v":0},{"$f":"Time!FI135","v":0},{"$f":"Time!FJ135","v":0},{"$f":"Time!FK135","v":0},{"$f":"Time!FL135","v":0},{"$f":"Time!FM135","v":0},{"$f":"Time!FN135","v":0},{"$f":"Time!FO135","v":0},{"$f":"Time!FP135","v":0},{"$f":"Time!FQ135","v":0},{"$f":"Time!FR135","v":0},{"$f":"Time!FS135","v":0},{"$f":"Time!FT135","v":0},{"$f":"Time!FU135","v":0},{"$f":"Time!FV135","v":0},{"$f":"Time!FW135","v":0},{"$f":"Time!FX135","v":0},{"$f":"Time!FY135","v":0},{"$f":"Time!FZ135","v":0},{"$f":"Time!GA135","v":0},{"$f":"Time!GB135","v":0},{"$f":"Time!GC135","v":0},{"$f":"Time!GD135","v":0},{"$f":"Time!GE135","v":0},{"$f":"Time!GF135","v":0},{"$f":"Time!GG135","v":0},{"$f":"Time!GH135","v":0},{"$f":"Time!GI135","v":0},{"$f":"Time!GJ135","v":0},{"$f":"Time!GK135","v":0},{"$f":"Time!GL135","v":0},{"$f":"Time!GM135","v":0},{"$f":"Time!GN135","v":0},{"$f":"Time!GO135","v":0},{"$f":"Time!GP135","v":0},{"$f":"Time!GQ135","v":0},{"$f":"Time!GR135","v":0},{"$f":"Time!GS135","v":0},{"$f":"Time!GT135","v":0},{"$f":"Time!GU135","v":0},{"$f":"Time!GV135","v":0},{"$f":"Time!GW135","v":0},{"$f":"Time!GX135","v":0},{"$f":"Time!GY135","v":0},{"$f":"Time!GZ135","v":0},{"$f":"Time!HA135","v":0},{"$f":"Time!HB135","v":0},{"$f":"Time!HC135","v":0},{"$f":"Time!HD135","v":0},{"$f":"Time!HE135","v":0},{"$f":"Time!HF135","v":0},{"$f":"Time!HG135","v":0},{"$f":"Time!HH135","v":0},{"$f":"Time!HI135","v":0},{"$f":"Time!HJ135","v":0},{"$f":"Time!HK135","v":0},{"$f":"Time!HL135","v":0},{"$f":"Time!HM135","v":0},{"$f":"Time!HN135","v":0},{"$f":"Time!HO135","v":0},{"$f":"Time!HP135","v":0},{"$f":"Time!HQ135","v":0},{"$f":"Time!HR135","v":0},{"$f":"Time!HS135","v":0},{"$f":"Time!HT135","v":0},{"$f":"Time!HU135","v":0},{"$f":"Time!HV135","v":0},{"$f":"Time!HW135","v":0},{"$f":"Time!HX135","v":0},{"$f":"Time!HY135","v":0},{"$f":"Time!HZ135","v":0},{"$f":"Time!IA135","v":0},{"$f":"Time!IB135","v":0},{"$f":"Time!IC135","v":0},{"$f":"Time!ID135","v":0},{"$f":"Time!IE135","v":0}]
[]
[]
["Term Loan"]
[]
[null,{"$f":"\"\"","v":""},"Debt Balance"]
[]
[null,null,"Opening Balance",null,null,null,null,null,null,"$m",null,"Commitment",null,null,null,null,null,{"$f":"Q27","v":0},{"$f":"R27","v":0},0,0,0,0,0,47.154759885897143,112.59135988201595,126.30269909182925,139.84862756751596,153.29814828081658,165.38641771347278,243.90650457540886,323.84932982631454,379.69737745557188,391.4342661801756,403.69231957351462,415.75310531332809,409.72917533191128,403.70524535049447,397.68131536907765,391.65738538766084,385.63345540624402,379.60952542482721,373.5855954434104,367.56166546199358,361.53773548057677,355.51380549915996,349.48987551774314,343.46594553632633,337.44201555490952,331.4180855734927,325.39415559207589,319.37022561065908,313.34629562924226,307.32236564782545,301.29843566640864,295.27450568499182,289.25057570357501,283.2266457221582,277.20271574074138,271.17878575932457,265.15485577790776,259.13092579649094,253.10699581507413,247.08306583365732,241.0591358522405,235.03520587082369,229.01127588940687,222.98734590799006,216.96341592657325,210.93948594515643,204.91555596373962,198.89162598232281,192.86769600090599,186.84376601948918,180.81983603807237,174.79590605665555,168.77197607523874,162.74804609382193,156.72411611240511,150.7001861309883,144.67625614957149,138.65232616815467,{"$f":"CD27","v":132.62839618673786},126.60446620532105,120.58053622390423,114.55660624248742,108.53267626107061,102.50874627965379,96.484816298236979,90.460886316820165,84.436956335403352,78.413026353986538,72.389096372569725,66.365166391152911,60.341236409736098,54.317306428319284,48.293376446902471,42.269446465485657,36.245516484068844,30.221586502652031,24.197656521235217,18.173726539818404,12.149796558401592,6.1258665769847802,0.10193659556796852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Drawdown",null,null,null,null,null,null,"$m",null,{"$f":"InputC!J253","v":536.12976834609628},null,null,null,{"$f":"SUM(R24:IF24)","v":415.75310531332809},null,{"$f":"Fund!R82","v":0},{"$f":"Fund!S82","v":0},{"$f":"Fund!T82","v":0},{"$f":"Fund!U82","v":0},{"$f":"Fund!V82","v":0},{"$f":"Fund!W82","v":0},{"$f":"Fund!X82","v":47.154759885897143},{"$f":"Fund!Y82","v":65.436599996118801},{"$f":"Fund!Z82","v":13.711339209813298},{"$f":"Fund!AA82","v":13.545928475686713},{"$f":"Fund!AB82","v":13.449520713300624},{"$f":"Fund!AC82","v":12.088269432656208},{"$f":"Fund!AD82","v":78.520086861936065},{"$f":"Fund!AE82","v":79.94282525090567},{"$f":"Fund!AF82","v":55.848047629257344},{"$f":"Fund!AG82","v":11.736888724603689},{"$f":"Fund!AH82","v":12.258053393339022},{"$f":"Fund!AI82","v":12.060785739813475},{"$f":"Fund!AJ82","v":0},{"$f":"Fund!AK82","v":0},{"$f":"Fund!AL82","v":0},{"$f":"Fund!AM82","v":0},{"$f":"Fund!AN82","v":0},{"$f":"Fund!AO82","v":0},{"$f":"Fund!AP82","v":0},{"$f":"Fund!AQ82","v":0},{"$f":"Fund!AR82","v":0},{"$f":"Fund!AS82","v":0},{"$f":"Fund!AT82","v":0},{"$f":"Fund!AU82","v":0},{"$f":"Fund!AV82","v":0},{"$f":"Fund!AW82","v":0},{"$f":"Fund!AX82","v":0},{"$f":"Fund!AY82","v":0},{"$f":"Fund!AZ82","v":0},{"$f":"Fund!BA82","v":0},{"$f":"Fund!BB82","v":0},{"$f":"Fund!BC82","v":0},{"$f":"Fund!BD82","v":0},{"$f":"Fund!BE82","v":0},{"$f":"Fund!BF82","v":0},{"$f":"Fund!BG82","v":0},{"$f":"Fund!BH82","v":0},{"$f":"Fund!BI82","v":0},{"$f":"Fund!BJ82","v":0},{"$f":"Fund!BK82","v":0},{"$f":"Fund!BL82","v":0},{"$f":"Fund!BM82","v":0},{"$f":"Fund!BN82","v":0},{"$f":"Fund!BO82","v":0},{"$f":"Fund!BP82","v":0},{"$f":"Fund!BQ82","v":0},{"$f":"Fund!BR82","v":0},{"$f":"Fund!BS82","v":0},{"$f":"Fund!BT82","v":0},{"$f":"Fund!BU82","v":0},{"$f":"Fund!BV82","v":0},{"$f":"Fund!BW82","v":0},{"$f":"Fund!BX82","v":0},{"$f":"Fund!BY82","v":0},{"$f":"Fund!BZ82","v":0},{"$f":"Fund!CA82","v":0},{"$f":"Fund!CB82","v":0},{"$f":"Fund!CC82","v":0},{"$f":"Fund!CD82","v":0},{"$f":"Fund!CE82","v":0},{"$f":"Fund!CF82","v":0},{"$f":"Fund!CG82","v":0},{"$f":"Fund!CH82","v":0},{"$f":"Fund!CI82","v":0},{"$f":"Fund!CJ82","v":0},{"$f":"Fund!CK82","v":0},{"$f":"Fund!CL82","v":0},{"$f":"Fund!CM82","v":0},{"$f":"Fund!CN82","v":0},{"$f":"Fund!CO82","v":0},{"$f":"Fund!CP82","v":0},{"$f":"Fund!CQ82","v":0},{"$f":"Fund!CR82","v":0},{"$f":"Fund!CS82","v":0},{"$f":"Fund!CT82","v":0},{"$f":"Fund!CU82","v":0},{"$f":"Fund!CV82","v":0},{"$f":"Fund!CW82","v":0},{"$f":"Fund!CX82","v":0},{"$f":"Fund!CY82","v":0},{"$f":"Fund!CZ82","v":0},{"$f":"Fund!DA82","v":0},{"$f":"Fund!DB82","v":0},{"$f":"Fund!DC82","v":0},{"$f":"Fund!DD82","v":0},{"$f":"Fund!DE82","v":0},{"$f":"Fund!DF82","v":0},{"$f":"Fund!DG82","v":0},{"$f":"Fund!DH82","v":0},{"$f":"Fund!DI82","v":0},{"$f":"Fund!DJ82","v":0},{"$f":"Fund!DK82","v":0},{"$f":"Fund!DL82","v":0},{"$f":"Fund!DM82","v":0},{"$f":"Fund!DN82","v":0},{"$f":"Fund!DO82","v":0},{"$f":"Fund!DP82","v":0},{"$f":"Fund!DQ82","v":0},{"$f":"Fund!DR82","v":0},{"$f":"Fund!DS82","v":0},{"$f":"Fund!DT82","v":0},{"$f":"Fund!DU82","v":0},{"$f":"Fund!DV82","v":0},{"$f":"Fund!DW82","v":0},{"$f":"Fund!DX82","v":0},{"$f":"Fund!DY82","v":0},{"$f":"Fund!DZ82","v":0},{"$f":"Fund!EA82","v":0},{"$f":"Fund!EB82","v":0},{"$f":"Fund!EC82","v":0},{"$f":"Fund!ED82","v":0},{"$f":"Fund!EE82","v":0},{"$f":"Fund!EF82","v":0},{"$f":"Fund!EG82","v":0},{"$f":"Fund!EH82","v":0},{"$f":"Fund!EI82","v":0},{"$f":"Fund!EJ82","v":0},{"$f":"Fund!EK82","v":0},{"$f":"Fund!EL82","v":0},{"$f":"Fund!EM82","v":0},{"$f":"Fund!EN82","v":0},{"$f":"Fund!EO82","v":0},{"$f":"Fund!EP82","v":0},{"$f":"Fund!EQ82","v":0},{"$f":"Fund!ER82","v":0},{"$f":"Fund!ES82","v":0},{"$f":"Fund!ET82","v":0},{"$f":"Fund!EU82","v":0},{"$f":"Fund!EV82","v":0},{"$f":"Fund!EW82","v":0},{"$f":"Fund!EX82","v":0},{"$f":"Fund!EY82","v":0},{"$f":"Fund!EZ82","v":0},{"$f":"Fund!FA82","v":0},{"$f":"Fund!FB82","v":0},{"$f":"Fund!FC82","v":0},{"$f":"Fund!FD82","v":0},{"$f":"Fund!FE82","v":0},{"$f":"Fund!FF82","v":0},{"$f":"Fund!FG82","v":0},{"$f":"Fund!FH82","v":0},{"$f":"Fund!FI82","v":0},{"$f":"Fund!FJ82","v":0},{"$f":"Fund!FK82","v":0},{"$f":"Fund!FL82","v":0},{"$f":"Fund!FM82","v":0},{"$f":"Fund!FN82","v":0},{"$f":"Fund!FO82","v":0},{"$f":"Fund!FP82","v":0},{"$f":"Fund!FQ82","v":0},{"$f":"Fund!FR82","v":0},{"$f":"Fund!FS82","v":0},{"$f":"Fund!FT82","v":0},{"$f":"Fund!FU82","v":0},{"$f":"Fund!FV82","v":0},{"$f":"Fund!FW82","v":0},{"$f":"Fund!FX82","v":0},{"$f":"Fund!FY82","v":0},{"$f":"Fund!FZ82","v":0},{"$f":"Fund!GA82","v":0},{"$f":"Fund!GB82","v":0},{"$f":"Fund!GC82","v":0},{"$f":"Fund!GD82","v":0},{"$f":"Fund!GE82","v":0},{"$f":"Fund!GF82","v":0},{"$f":"Fund!GG82","v":0},{"$f":"Fund!GH82","v":0},{"$f":"Fund!GI82","v":0},{"$f":"Fund!GJ82","v":0},{"$f":"Fund!GK82","v":0},{"$f":"Fund!GL82","v":0},{"$f":"Fund!GM82","v":0},{"$f":"Fund!GN82","v":0},{"$f":"Fund!GO82","v":0},{"$f":"Fund!GP82","v":0},{"$f":"Fund!GQ82","v":0},{"$f":"Fund!GR82","v":0},{"$f":"Fund!GS82","v":0},{"$f":"Fund!GT82","v":0},{"$f":"Fund!GU82","v":0},{"$f":"Fund!GV82","v":0},{"$f":"Fund!GW82","v":0},{"$f":"Fund!GX82","v":0},{"$f":"Fund!GY82","v":0},{"$f":"Fund!GZ82","v":0},{"$f":"Fund!HA82","v":0},{"$f":"Fund!HB82","v":0},{"$f":"Fund!HC82","v":0},{"$f":"Fund!HD82","v":0},{"$f":"Fund!HE82","v":0},{"$f":"Fund!HF82","v":0},{"$f":"Fund!HG82","v":0},{"$f":"Fund!HH82","v":0},{"$f":"Fund!HI82","v":0},{"$f":"Fund!HJ82","v":0},{"$f":"Fund!HK82","v":0},{"$f":"Fund!HL82","v":0},{"$f":"Fund!HM82","v":0},{"$f":"Fund!HN82","v":0},{"$f":"Fund!HO82","v":0},{"$f":"Fund!HP82","v":0},{"$f":"Fund!HQ82","v":0},{"$f":"Fund!HR82","v":0},{"$f":"Fund!HS82","v":0},{"$f":"Fund!HT82","v":0},{"$f":"Fund!HU82","v":0},{"$f":"Fund!HV82","v":0},{"$f":"Fund!HW82","v":0},{"$f":"Fund!HX82","v":0},{"$f":"Fund!HY82","v":0},{"$f":"Fund!HZ82","v":0},{"$f":"Fund!IA82","v":0},{"$f":"Fund!IB82","v":0},{"$f":"Fund!IC82","v":0},{"$f":"Fund!ID82","v":0},{"$f":"Fund!IE82","v":0}]
[null,null,"Less: Scheduled Repayments",null,null,null,null,null,null,"$m",null,null,null,null,null,415.75310531332804,null,{"$f":"MIN(R50,R23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,{"$f":"MIN(CD50,CD23)","v":6.0239299814168117},6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,0.10193659556796852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EP50,EP23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(HB50,HB23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Cash Sweep",null,null,null,null,null,null,"$m",null,null,null,null,null,0,null,{"$f":"R56","v":0},{"$f":"S56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EQ56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HC56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,"$m",null,null,null,null,null,null,null,{"$f":"R23+R24-R25-R26","v":0},{"$f":"S23+S24-S25-S26","v":0},0,0,0,0,47.154759885897143,112.59135988201595,126.30269909182925,139.84862756751596,153.29814828081658,165.38641771347278,243.90650457540886,323.84932982631454,379.69737745557188,391.4342661801756,403.69231957351462,415.75310531332809,409.72917533191128,403.70524535049447,397.68131536907765,391.65738538766084,385.63345540624402,379.60952542482721,373.5855954434104,367.56166546199358,361.53773548057677,355.51380549915996,349.48987551774314,343.46594553632633,337.44201555490952,331.4180855734927,325.39415559207589,319.37022561065908,313.34629562924226,307.32236564782545,301.29843566640864,295.27450568499182,289.25057570357501,283.2266457221582,277.20271574074138,271.17878575932457,265.15485577790776,259.13092579649094,253.10699581507413,247.08306583365732,241.0591358522405,235.03520587082369,229.01127588940687,222.98734590799006,216.96341592657325,210.93948594515643,204.91555596373962,198.89162598232281,192.86769600090599,186.84376601948918,180.81983603807237,174.79590605665555,168.77197607523874,162.74804609382193,156.72411611240511,150.7001861309883,144.67625614957149,138.65232616815467,132.62839618673786,{"$f":"CE23+CE24-CE25-CE26","v":126.60446620532105},120.58053622390423,114.55660624248742,108.53267626107061,102.50874627965379,96.484816298236979,90.460886316820165,84.436956335403352,78.413026353986538,72.389096372569725,66.365166391152911,60.341236409736098,54.317306428319284,48.293376446902471,42.269446465485657,36.245516484068844,30.221586502652031,24.197656521235217,18.173726539818404,12.149796558401592,6.1258665769847802,0.10193659556796852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EQ23+EQ24-EQ25-EQ26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HC23+HC24-HC25-HC26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Contractual Maturity",null,null,null,null,null,null,"date",null,{"$f":"InputC!J294","v":"2044-07-01"}]
[null,null,"Actual Maturity",null,null,null,null,null,null,"date",null,{"$f":"SUMPRODUCT(R30:IE30,R4:IE4)","v":"2039-12-31"},null,null,null,null,null,{"$f":"IF(AND(R16=1,R27=0),1,0)*IF(R23>0,1,0)","v":0},{"$f":"IF(AND(S16=1,S27=0),1,0)*IF(S23>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CE16=1,CE27=0),1,0)*IF(CE23>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EQ16=1,EQ27=0),1,0)*IF(EQ23>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(HC16=1,HC27=0),1,0)*IF(HC23>0,1,0)","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]
[]
[null,{"$f":"\"\"","v":""},"Interest Payment"]
[]
[null,null,"LIBOR",null,null,null,null,null,null,"%",null,"Sensitivity",null,null,null,null,null,{"$f":"LOOKUP(R5,InputT!$15:$15,InputT!16:16)/Debt!R11","v":6.6666666666666664E-4},{"$f":"LOOKUP(S5,InputT!$15:$15,InputT!16:16)/Debt!S11","v":6.6666666666666664E-4},{"$f":"LOOKUP(T5,InputT!$15:$15,InputT!16:16)/Debt!T11","v":6.6666666666666664E-4},{"$f":"LOOKUP(U5,InputT!$15:$15,InputT!16:16)/Debt!U11","v":6.6666666666666664E-4},{"$f":"LOOKUP(V5,InputT!$15:$15,InputT!16:16)/Debt!V11","v":6.6666666666666664E-4},{"$f":"LOOKUP(W5,InputT!$15:$15,InputT!16:16)/Debt!W11","v":6.6666666666666664E-4},{"$f":"LOOKUP(X5,InputT!$15:$15,InputT!16:16)/Debt!X11","v":6.6666666666666664E-4},{"$f":"LOOKUP(Y5,InputT!$15:$15,InputT!16:16)/Debt!Y11","v":6.6666666666666664E-4},{"$f":"LOOKUP(Z5,InputT!$15:$15,InputT!16:16)/Debt!Z11","v":6.6666666666666664E-4},{"$f":"LOOKUP(AA5,InputT!$15:$15,InputT!16:16)/Debt!AA11","v":6.6666666666666664E-4},{"$f":"LOOKUP(AB5,InputT!$15:$15,InputT!16:16)/Debt!AB11","v":6.6666666666666664E-4},{"$f":"LOOKUP(AC5,InputT!$15:$15,InputT!16:16)/Debt!AC11","v":6.6666666666666664E-4},{"$f":"LOOKUP(AD5,InputT!$15:$15,InputT!16:16)/Debt!AD11","v":6.6666666666666664E-4},{"$f":"LOOKUP(AE5,InputT!$15:$15,InputT!16:16)/Debt!AE11","v":6.6666666666666664E-4},{"$f":"LOOKUP(AF5,InputT!$15:$15,InputT!16:16)/Debt!AF11","v":6.6666666666666664E-4},{"$f":"LOOKUP(AG5,InputT!$15:$15,InputT!16:16)/Debt!AG11","v":6.6666666666666664E-4},{"$f":"LOOKUP(AH5,InputT!$15:$15,InputT!16:16)/Debt!AH11","v":6.6666666666666664E-4},{"$f":"LOOKUP(AI5,InputT!$15:$15,InputT!16:16)/Debt!AI11","v":6.6666666666666664E-4},{"$f":"LOOKUP(AJ5,InputT!$15:$15,InputT!16:16)/Debt!AJ11","v":2E-3},{"$f":"LOOKUP(AK5,InputT!$15:$15,InputT!16:16)/Debt!AK11","v":2E-3},{"$f":"LOOKUP(AL5,InputT!$15:$15,InputT!16:16)/Debt!AL11","v":2E-3},{"$f":"LOOKUP(AM5,InputT!$15:$15,InputT!16:16)/Debt!AM11","v":2E-3},{"$f":"LOOKUP(AN5,InputT!$15:$15,InputT!16:16)/Debt!AN11","v":2E-3},{"$f":"LOOKUP(AO5,InputT!$15:$15,InputT!16:16)/Debt!AO11","v":2E-3},{"$f":"LOOKUP(AP5,InputT!$15:$15,InputT!16:16)/Debt!AP11","v":2E-3},{"$f":"LOOKUP(AQ5,InputT!$15:$15,InputT!16:16)/Debt!AQ11","v":2E-3},{"$f":"LOOKUP(AR5,InputT!$15:$15,InputT!16:16)/Debt!AR11","v":2E-3},{"$f":"LOOKUP(AS5,InputT!$15:$15,InputT!16:16)/Debt!AS11","v":2E-3},{"$f":"LOOKUP(AT5,InputT!$15:$15,InputT!16:16)/Debt!AT11","v":2E-3},{"$f":"LOOKUP(AU5,InputT!$15:$15,InputT!16:16)/Debt!AU11","v":2E-3},{"$f":"LOOKUP(AV5,InputT!$15:$15,InputT!16:16)/Debt!AV11","v":2E-3},{"$f":"LOOKUP(AW5,InputT!$15:$15,InputT!16:16)/Debt!AW11","v":2E-3},{"$f":"LOOKUP(AX5,InputT!$15:$15,InputT!16:16)/Debt!AX11","v":2E-3},{"$f":"LOOKUP(AY5,InputT!$15:$15,InputT!16:16)/Debt!AY11","v":2E-3},{"$f":"LOOKUP(AZ5,InputT!$15:$15,InputT!16:16)/Debt!AZ11","v":2E-3},{"$f":"LOOKUP(BA5,InputT!$15:$15,InputT!16:16)/Debt!BA11","v":2E-3},{"$f":"LOOKUP(BB5,InputT!$15:$15,InputT!16:16)/Debt!BB11","v":2E-3},{"$f":"LOOKUP(BC5,InputT!$15:$15,InputT!16:16)/Debt!BC11","v":2E-3},{"$f":"LOOKUP(BD5,InputT!$15:$15,InputT!16:16)/Debt!BD11","v":2E-3},{"$f":"LOOKUP(BE5,InputT!$15:$15,InputT!16:16)/Debt!BE11","v":2E-3},{"$f":"LOOKUP(BF5,InputT!$15:$15,InputT!16:16)/Debt!BF11","v":2E-3},{"$f":"LOOKUP(BG5,InputT!$15:$15,InputT!16:16)/Debt!BG11","v":2E-3},{"$f":"LOOKUP(BH5,InputT!$15:$15,InputT!16:16)/Debt!BH11","v":2E-3},{"$f":"LOOKUP(BI5,InputT!$15:$15,InputT!16:16)/Debt!BI11","v":2E-3},{"$f":"LOOKUP(BJ5,InputT!$15:$15,InputT!16:16)/Debt!BJ11","v":2E-3},{"$f":"LOOKUP(BK5,InputT!$15:$15,InputT!16:16)/Debt!BK11","v":2E-3},{"$f":"LOOKUP(BL5,InputT!$15:$15,InputT!16:16)/Debt!BL11","v":2E-3},{"$f":"LOOKUP(BM5,InputT!$15:$15,InputT!16:16)/Debt!BM11","v":2E-3},{"$f":"LOOKUP(BN5,InputT!$15:$15,InputT!16:16)/Debt!BN11","v":2E-3},{"$f":"LOOKUP(BO5,InputT!$15:$15,InputT!16:16)/Debt!BO11","v":2E-3},{"$f":"LOOKUP(BP5,InputT!$15:$15,InputT!16:16)/Debt!BP11","v":2E-3},{"$f":"LOOKUP(BQ5,InputT!$15:$15,InputT!16:16)/Debt!BQ11","v":2E-3},{"$f":"LOOKUP(BR5,InputT!$15:$15,InputT!16:16)/Debt!BR11","v":2E-3},{"$f":"LOOKUP(BS5,InputT!$15:$15,InputT!16:16)/Debt!BS11","v":2E-3},{"$f":"LOOKUP(BT5,InputT!$15:$15,InputT!16:16)/Debt!BT11","v":2E-3},{"$f":"LOOKUP(BU5,InputT!$15:$15,InputT!16:16)/Debt!BU11","v":2E-3},{"$f":"LOOKUP(BV5,InputT!$15:$15,InputT!16:16)/Debt!BV11","v":2E-3},{"$f":"LOOKUP(BW5,InputT!$15:$15,InputT!16:16)/Debt!BW11","v":2E-3},{"$f":"LOOKUP(BX5,InputT!$15:$15,InputT!16:16)/Debt!BX11","v":2E-3},{"$f":"LOOKUP(BY5,InputT!$15:$15,InputT!16:16)/Debt!BY11","v":2E-3},{"$f":"LOOKUP(BZ5,InputT!$15:$15,InputT!16:16)/Debt!BZ11","v":2E-3},{"$f":"LOOKUP(CA5,InputT!$15:$15,InputT!16:16)/Debt!CA11","v":2E-3},{"$f":"LOOKUP(CB5,InputT!$15:$15,InputT!16:16)/Debt!CB11","v":2E-3},{"$f":"LOOKUP(CC5,InputT!$15:$15,InputT!16:16)/Debt!CC11","v":2E-3},{"$f":"LOOKUP(CD5,InputT!$15:$15,InputT!16:16)/Debt!CD11","v":2E-3},{"$f":"LOOKUP(CE5,InputT!$15:$15,InputT!16:16)/Debt!CE11","v":2E-3},{"$f":"LOOKUP(CF5,InputT!$15:$15,InputT!16:16)/Debt!CF11","v":2E-3},{"$f":"LOOKUP(CG5,InputT!$15:$15,InputT!16:16)/Debt!CG11","v":2E-3},{"$f":"LOOKUP(CH5,InputT!$15:$15,InputT!16:16)/Debt!CH11","v":2E-3},{"$f":"LOOKUP(CI5,InputT!$15:$15,InputT!16:16)/Debt!CI11","v":2E-3},{"$f":"LOOKUP(CJ5,InputT!$15:$15,InputT!16:16)/Debt!CJ11","v":2E-3},{"$f":"LOOKUP(CK5,InputT!$15:$15,InputT!16:16)/Debt!CK11","v":2E-3},{"$f":"LOOKUP(CL5,InputT!$15:$15,InputT!16:16)/Debt!CL11","v":2E-3},{"$f":"LOOKUP(CM5,InputT!$15:$15,InputT!16:16)/Debt!CM11","v":2E-3},{"$f":"LOOKUP(CN5,InputT!$15:$15,InputT!16:16)/Debt!CN11","v":2E-3},{"$f":"LOOKUP(CO5,InputT!$15:$15,InputT!16:16)/Debt!CO11","v":2E-3},{"$f":"LOOKUP(CP5,InputT!$15:$15,InputT!16:16)/Debt!CP11","v":2E-3},{"$f":"LOOKUP(CQ5,InputT!$15:$15,InputT!16:16)/Debt!CQ11","v":2E-3},{"$f":"LOOKUP(CR5,InputT!$15:$15,InputT!16:16)/Debt!CR11","v":2E-3},{"$f":"LOOKUP(CS5,InputT!$15:$15,InputT!16:16)/Debt!CS11","v":2E-3},{"$f":"LOOKUP(CT5,InputT!$15:$15,InputT!16:16)/Debt!CT11","v":2E-3},{"$f":"LOOKUP(CU5,InputT!$15:$15,InputT!16:16)/Debt!CU11","v":2E-3},{"$f":"LOOKUP(CV5,InputT!$15:$15,InputT!16:16)/Debt!CV11","v":2E-3},{"$f":"LOOKUP(CW5,InputT!$15:$15,InputT!16:16)/Debt!CW11","v":2E-3},{"$f":"LOOKUP(CX5,InputT!$15:$15,InputT!16:16)/Debt!CX11","v":2E-3},{"$f":"LOOKUP(CY5,InputT!$15:$15,InputT!16:16)/Debt!CY11","v":2E-3},{"$f":"LOOKUP(CZ5,InputT!$15:$15,InputT!16:16)/Debt!CZ11","v":2E-3},{"$f":"LOOKUP(DA5,InputT!$15:$15,InputT!16:16)/Debt!DA11","v":2E-3},{"$f":"LOOKUP(DB5,InputT!$15:$15,InputT!16:16)/Debt!DB11","v":2E-3},{"$f":"LOOKUP(DC5,InputT!$15:$15,InputT!16:16)/Debt!DC11","v":2E-3},{"$f":"LOOKUP(DD5,InputT!$15:$15,InputT!16:16)/Debt!DD11","v":2E-3},{"$f":"LOOKUP(DE5,InputT!$15:$15,InputT!16:16)/Debt!DE11","v":2E-3},{"$f":"LOOKUP(DF5,InputT!$15:$15,InputT!16:16)/Debt!DF11","v":2E-3},{"$f":"LOOKUP(DG5,InputT!$15:$15,InputT!16:16)/Debt!DG11","v":2E-3},{"$f":"LOOKUP(DH5,InputT!$15:$15,InputT!16:16)/Debt!DH11","v":2E-3},{"$f":"LOOKUP(DI5,InputT!$15:$15,InputT!16:16)/Debt!DI11","v":2E-3},{"$f":"LOOKUP(DJ5,InputT!$15:$15,InputT!16:16)/Debt!DJ11","v":2E-3},{"$f":"LOOKUP(DK5,InputT!$15:$15,InputT!16:16)/Debt!DK11","v":2E-3},{"$f":"LOOKUP(DL5,InputT!$15:$15,InputT!16:16)/Debt!DL11","v":2E-3},{"$f":"LOOKUP(DM5,InputT!$15:$15,InputT!16:16)/Debt!DM11","v":2E-3},{"$f":"LOOKUP(DN5,InputT!$15:$15,InputT!16:16)/Debt!DN11","v":2E-3},{"$f":"LOOKUP(DO5,InputT!$15:$15,InputT!16:16)/Debt!DO11","v":2E-3},{"$f":"LOOKUP(DP5,InputT!$15:$15,InputT!16:16)/Debt!DP11","v":2E-3},{"$f":"LOOKUP(DQ5,InputT!$15:$15,InputT!16:16)/Debt!DQ11","v":2E-3},{"$f":"LOOKUP(DR5,InputT!$15:$15,InputT!16:16)/Debt!DR11","v":2E-3},{"$f":"LOOKUP(DS5,InputT!$15:$15,InputT!16:16)/Debt!DS11","v":2E-3},{"$f":"LOOKUP(DT5,InputT!$15:$15,InputT!16:16)/Debt!DT11","v":2E-3},{"$f":"LOOKUP(DU5,InputT!$15:$15,InputT!16:16)/Debt!DU11","v":2E-3},{"$f":"LOOKUP(DV5,InputT!$15:$15,InputT!16:16)/Debt!DV11","v":2E-3},{"$f":"LOOKUP(DW5,InputT!$15:$15,InputT!16:16)/Debt!DW11","v":2E-3},{"$f":"LOOKUP(DX5,InputT!$15:$15,InputT!16:16)/Debt!DX11","v":2E-3},{"$f":"LOOKUP(DY5,InputT!$15:$15,InputT!16:16)/Debt!DY11","v":2E-3},{"$f":"LOOKUP(DZ5,InputT!$15:$15,InputT!16:16)/Debt!DZ11","v":2E-3},{"$f":"LOOKUP(EA5,InputT!$15:$15,InputT!16:16)/Debt!EA11","v":2E-3},{"$f":"LOOKUP(EB5,InputT!$15:$15,InputT!16:16)/Debt!EB11","v":2E-3},{"$f":"LOOKUP(EC5,InputT!$15:$15,InputT!16:16)/Debt!EC11","v":2E-3},{"$f":"LOOKUP(ED5,InputT!$15:$15,InputT!16:16)/Debt!ED11","v":2E-3},{"$f":"LOOKUP(EE5,InputT!$15:$15,InputT!16:16)/Debt!EE11","v":2E-3},{"$f":"LOOKUP(EF5,InputT!$15:$15,InputT!16:16)/Debt!EF11","v":2E-3},{"$f":"LOOKUP(EG5,InputT!$15:$15,InputT!16:16)/Debt!EG11","v":2E-3},{"$f":"LOOKUP(EH5,InputT!$15:$15,InputT!16:16)/Debt!EH11","v":2E-3},{"$f":"LOOKUP(EI5,InputT!$15:$15,InputT!16:16)/Debt!EI11","v":2E-3},{"$f":"LOOKUP(EJ5,InputT!$15:$15,InputT!16:16)/Debt!EJ11","v":2E-3},{"$f":"LOOKUP(EK5,InputT!$15:$15,InputT!16:16)/Debt!EK11","v":2E-3},{"$f":"LOOKUP(EL5,InputT!$15:$15,InputT!16:16)/Debt!EL11","v":2E-3},{"$f":"LOOKUP(EM5,InputT!$15:$15,InputT!16:16)/Debt!EM11","v":2E-3},{"$f":"LOOKUP(EN5,InputT!$15:$15,InputT!16:16)/Debt!EN11","v":2E-3},{"$f":"LOOKUP(EO5,InputT!$15:$15,InputT!16:16)/Debt!EO11","v":2E-3},{"$f":"LOOKUP(EP5,InputT!$15:$15,InputT!16:16)/Debt!EP11","v":2E-3},{"$f":"LOOKUP(EQ5,InputT!$15:$15,InputT!16:16)/Debt!EQ11","v":2E-3},{"$f":"LOOKUP(ER5,InputT!$15:$15,InputT!16:16)/Debt!ER11","v":2E-3},{"$f":"LOOKUP(ES5,InputT!$15:$15,InputT!16:16)/Debt!ES11","v":2E-3},{"$f":"LOOKUP(ET5,InputT!$15:$15,InputT!16:16)/Debt!ET11","v":2E-3},{"$f":"LOOKUP(EU5,InputT!$15:$15,InputT!16:16)/Debt!EU11","v":2E-3},{"$f":"LOOKUP(EV5,InputT!$15:$15,InputT!16:16)/Debt!EV11","v":2E-3},{"$f":"LOOKUP(EW5,InputT!$15:$15,InputT!16:16)/Debt!EW11","v":2E-3},{"$f":"LOOKUP(EX5,InputT!$15:$15,InputT!16:16)/Debt!EX11","v":2E-3},{"$f":"LOOKUP(EY5,InputT!$15:$15,InputT!16:16)/Debt!EY11","v":2E-3},{"$f":"LOOKUP(EZ5,InputT!$15:$15,InputT!16:16)/Debt!EZ11","v":2E-3},{"$f":"LOOKUP(FA5,InputT!$15:$15,InputT!16:16)/Debt!FA11","v":2E-3},{"$f":"LOOKUP(FB5,InputT!$15:$15,InputT!16:16)/Debt!FB11","v":2E-3},{"$f":"LOOKUP(FC5,InputT!$15:$15,InputT!16:16)/Debt!FC11","v":2E-3},{"$f":"LOOKUP(FD5,InputT!$15:$15,InputT!16:16)/Debt!FD11","v":2E-3},{"$f":"LOOKUP(FE5,InputT!$15:$15,InputT!16:16)/Debt!FE11","v":2E-3},{"$f":"LOOKUP(FF5,InputT!$15:$15,InputT!16:16)/Debt!FF11","v":2E-3},{"$f":"LOOKUP(FG5,InputT!$15:$15,InputT!16:16)/Debt!FG11","v":2E-3},{"$f":"LOOKUP(FH5,InputT!$15:$15,InputT!16:16)/Debt!FH11","v":2E-3},{"$f":"LOOKUP(FI5,InputT!$15:$15,InputT!16:16)/Debt!FI11","v":2E-3},{"$f":"LOOKUP(FJ5,InputT!$15:$15,InputT!16:16)/Debt!FJ11","v":2E-3},{"$f":"LOOKUP(FK5,InputT!$15:$15,InputT!16:16)/Debt!FK11","v":2E-3},{"$f":"LOOKUP(FL5,InputT!$15:$15,InputT!16:16)/Debt!FL11","v":2E-3},{"$f":"LOOKUP(FM5,InputT!$15:$15,InputT!16:16)/Debt!FM11","v":2E-3},{"$f":"LOOKUP(FN5,InputT!$15:$15,InputT!16:16)/Debt!FN11","v":2E-3},{"$f":"LOOKUP(FO5,InputT!$15:$15,InputT!16:16)/Debt!FO11","v":2E-3},{"$f":"LOOKUP(FP5,InputT!$15:$15,InputT!16:16)/Debt!FP11","v":2E-3},{"$f":"LOOKUP(FQ5,InputT!$15:$15,InputT!16:16)/Debt!FQ11","v":2E-3},{"$f":"LOOKUP(FR5,InputT!$15:$15,InputT!16:16)/Debt!FR11","v":2E-3},{"$f":"LOOKUP(FS5,InputT!$15:$15,InputT!16:16)/Debt!FS11","v":2E-3},{"$f":"LOOKUP(FT5,InputT!$15:$15,InputT!16:16)/Debt!FT11","v":2E-3},{"$f":"LOOKUP(FU5,InputT!$15:$15,InputT!16:16)/Debt!FU11","v":2E-3},{"$f":"LOOKUP(FV5,InputT!$15:$15,InputT!16:16)/Debt!FV11","v":2E-3},{"$f":"LOOKUP(FW5,InputT!$15:$15,InputT!16:16)/Debt!FW11","v":2E-3},{"$f":"LOOKUP(FX5,InputT!$15:$15,InputT!16:16)/Debt!FX11","v":2E-3},{"$f":"LOOKUP(FY5,InputT!$15:$15,InputT!16:16)/Debt!FY11","v":2E-3},{"$f":"LOOKUP(FZ5,InputT!$15:$15,InputT!16:16)/Debt!FZ11","v":2E-3},{"$f":"LOOKUP(GA5,InputT!$15:$15,InputT!16:16)/Debt!GA11","v":2E-3},{"$f":"LOOKUP(GB5,InputT!$15:$15,InputT!16:16)/Debt!GB11","v":2E-3},{"$f":"LOOKUP(GC5,InputT!$15:$15,InputT!16:16)/Debt!GC11","v":2E-3},{"$f":"LOOKUP(GD5,InputT!$15:$15,InputT!16:16)/Debt!GD11","v":2E-3},{"$f":"LOOKUP(GE5,InputT!$15:$15,InputT!16:16)/Debt!GE11","v":2E-3},{"$f":"LOOKUP(GF5,InputT!$15:$15,InputT!16:16)/Debt!GF11","v":2E-3},{"$f":"LOOKUP(GG5,InputT!$15:$15,InputT!16:16)/Debt!GG11","v":2E-3},{"$f":"LOOKUP(GH5,InputT!$15:$15,InputT!16:16)/Debt!GH11","v":2E-3},{"$f":"LOOKUP(GI5,InputT!$15:$15,InputT!16:16)/Debt!GI11","v":2E-3},{"$f":"LOOKUP(GJ5,InputT!$15:$15,InputT!16:16)/Debt!GJ11","v":2E-3},{"$f":"LOOKUP(GK5,InputT!$15:$15,InputT!16:16)/Debt!GK11","v":2E-3},{"$f":"LOOKUP(GL5,InputT!$15:$15,InputT!16:16)/Debt!GL11","v":2E-3},{"$f":"LOOKUP(GM5,InputT!$15:$15,InputT!16:16)/Debt!GM11","v":2E-3},{"$f":"LOOKUP(GN5,InputT!$15:$15,InputT!16:16)/Debt!GN11","v":2E-3},{"$f":"LOOKUP(GO5,InputT!$15:$15,InputT!16:16)/Debt!GO11","v":2E-3},{"$f":"LOOKUP(GP5,InputT!$15:$15,InputT!16:16)/Debt!GP11","v":2E-3},{"$f":"LOOKUP(GQ5,InputT!$15:$15,InputT!16:16)/Debt!GQ11","v":2E-3},{"$f":"LOOKUP(GR5,InputT!$15:$15,InputT!16:16)/Debt!GR11","v":2E-3},{"$f":"LOOKUP(GS5,InputT!$15:$15,InputT!16:16)/Debt!GS11","v":2E-3},{"$f":"LOOKUP(GT5,InputT!$15:$15,InputT!16:16)/Debt!GT11","v":2E-3},{"$f":"LOOKUP(GU5,InputT!$15:$15,InputT!16:16)/Debt!GU11","v":2E-3},{"$f":"LOOKUP(GV5,InputT!$15:$15,InputT!16:16)/Debt!GV11","v":2E-3},{"$f":"LOOKUP(GW5,InputT!$15:$15,InputT!16:16)/Debt!GW11","v":2E-3},{"$f":"LOOKUP(GX5,InputT!$15:$15,InputT!16:16)/Debt!GX11","v":2E-3},{"$f":"LOOKUP(GY5,InputT!$15:$15,InputT!16:16)/Debt!GY11","v":2E-3},{"$f":"LOOKUP(GZ5,InputT!$15:$15,InputT!16:16)/Debt!GZ11","v":2E-3},{"$f":"LOOKUP(HA5,InputT!$15:$15,InputT!16:16)/Debt!HA11","v":2E-3},{"$f":"LOOKUP(HB5,InputT!$15:$15,InputT!16:16)/Debt!HB11","v":2E-3},{"$f":"LOOKUP(HC5,InputT!$15:$15,InputT!16:16)/Debt!HC11","v":2E-3},{"$f":"LOOKUP(HD5,InputT!$15:$15,InputT!16:16)/Debt!HD11","v":2E-3},{"$f":"LOOKUP(HE5,InputT!$15:$15,InputT!16:16)/Debt!HE11","v":2E-3},{"$f":"LOOKUP(HF5,InputT!$15:$15,InputT!16:16)/Debt!HF11","v":2E-3},{"$f":"LOOKUP(HG5,InputT!$15:$15,InputT!16:16)/Debt!HG11","v":2E-3},{"$f":"LOOKUP(HH5,InputT!$15:$15,InputT!16:16)/Debt!HH11","v":2E-3},{"$f":"LOOKUP(HI5,InputT!$15:$15,InputT!16:16)/Debt!HI11","v":2E-3},{"$f":"LOOKUP(HJ5,InputT!$15:$15,InputT!16:16)/Debt!HJ11","v":2E-3},{"$f":"LOOKUP(HK5,InputT!$15:$15,InputT!16:16)/Debt!HK11","v":2E-3},{"$f":"LOOKUP(HL5,InputT!$15:$15,InputT!16:16)/Debt!HL11","v":2E-3},{"$f":"LOOKUP(HM5,InputT!$15:$15,InputT!16:16)/Debt!HM11","v":2E-3},{"$f":"LOOKUP(HN5,InputT!$15:$15,InputT!16:16)/Debt!HN11","v":2E-3},{"$f":"LOOKUP(HO5,InputT!$15:$15,InputT!16:16)/Debt!HO11","v":2E-3},{"$f":"LOOKUP(HP5,InputT!$15:$15,InputT!16:16)/Debt!HP11","v":2E-3},{"$f":"LOOKUP(HQ5,InputT!$15:$15,InputT!16:16)/Debt!HQ11","v":2E-3},{"$f":"LOOKUP(HR5,InputT!$15:$15,InputT!16:16)/Debt!HR11","v":2E-3},{"$f":"LOOKUP(HS5,InputT!$15:$15,InputT!16:16)/Debt!HS11","v":2E-3},{"$f":"LOOKUP(HT5,InputT!$15:$15,InputT!16:16)/Debt!HT11","v":2E-3},{"$f":"LOOKUP(HU5,InputT!$15:$15,InputT!16:16)/Debt!HU11","v":2E-3},{"$f":"LOOKUP(HV5,InputT!$15:$15,InputT!16:16)/Debt!HV11","v":2E-3},{"$f":"LOOKUP(HW5,InputT!$15:$15,InputT!16:16)/Debt!HW11","v":2E-3},{"$f":"LOOKUP(HX5,InputT!$15:$15,InputT!16:16)/Debt!HX11","v":2E-3},{"$f":"LOOKUP(HY5,InputT!$15:$15,InputT!16:16)/Debt!HY11","v":2E-3},{"$f":"LOOKUP(HZ5,InputT!$15:$15,InputT!16:16)/Debt!HZ11","v":2E-3},{"$f":"LOOKUP(IA5,InputT!$15:$15,InputT!16:16)/Debt!IA11","v":2E-3},{"$f":"LOOKUP(IB5,InputT!$15:$15,InputT!16:16)/Debt!IB11","v":2E-3},{"$f":"LOOKUP(IC5,InputT!$15:$15,InputT!16:16)/Debt!IC11","v":2E-3},{"$f":"LOOKUP(ID5,InputT!$15:$15,InputT!16:16)/Debt!ID11","v":2E-3},{"$f":"LOOKUP(IE5,InputT!$15:$15,InputT!16:16)/Debt!IE11","v":2E-3}]
[null,null,"Applied Margin",null,null,null,null,null,null,"%",null,{"$f":"1+Sens!$F$19","v":1},null,null,null,null,null,{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!R$3,InputC!$D$307:$D$318,1))/R11*$L35","v":1.0833333333333333E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!S$3,InputC!$D$307:$D$318,1))/S11*$L35","v":1.0833333333333333E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!T$3,InputC!$D$307:$D$318,1))/T11*$L35","v":1.0833333333333333E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!U$3,InputC!$D$307:$D$318,1))/U11*$L35","v":1.0833333333333333E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!V$3,InputC!$D$307:$D$318,1))/V11*$L35","v":1.0833333333333333E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!W$3,InputC!$D$307:$D$318,1))/W11*$L35","v":1.0833333333333333E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!X$3,InputC!$D$307:$D$318,1))/X11*$L35","v":1.0833333333333333E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!Y$3,InputC!$D$307:$D$318,1))/Y11*$L35","v":1.0833333333333333E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!Z$3,InputC!$D$307:$D$318,1))/Z11*$L35","v":1.0833333333333333E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!AA$3,InputC!$D$307:$D$318,1))/AA11*$L35","v":1.0833333333333333E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!AB$3,InputC!$D$307:$D$318,1))/AB11*$L35","v":1.0833333333333333E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!AC$3,InputC!$D$307:$D$318,1))/AC11*$L35","v":1.0833333333333333E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!AD$3,InputC!$D$307:$D$318,1))/AD11*$L35","v":1.0833333333333333E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!AE$3,InputC!$D$307:$D$318,1))/AE11*$L35","v":1.0833333333333333E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!AF$3,InputC!$D$307:$D$318,1))/AF11*$L35","v":1.0833333333333333E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!AG$3,InputC!$D$307:$D$318,1))/AG11*$L35","v":1.0833333333333333E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!AH$3,InputC!$D$307:$D$318,1))/AH11*$L35","v":1.0833333333333333E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!AI$3,InputC!$D$307:$D$318,1))/AI11*$L35","v":1.0833333333333333E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!AJ$3,InputC!$D$307:$D$318,1))/AJ11*$L35","v":3.2499999999999999E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!AK$3,InputC!$D$307:$D$318,1))/AK11*$L35","v":3.2499999999999999E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!AL$3,InputC!$D$307:$D$318,1))/AL11*$L35","v":3.2499999999999999E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!AM$3,InputC!$D$307:$D$318,1))/AM11*$L35","v":3.2499999999999999E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!AN$3,InputC!$D$307:$D$318,1))/AN11*$L35","v":3.2499999999999999E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!AO$3,InputC!$D$307:$D$318,1))/AO11*$L35","v":3.2499999999999999E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!AP$3,InputC!$D$307:$D$318,1))/AP11*$L35","v":3.2499999999999999E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!AQ$3,InputC!$D$307:$D$318,1))/AQ11*$L35","v":3.2499999999999999E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!AR$3,InputC!$D$307:$D$318,1))/AR11*$L35","v":3.2499999999999999E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!AS$3,InputC!$D$307:$D$318,1))/AS11*$L35","v":3.2499999999999999E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!AT$3,InputC!$D$307:$D$318,1))/AT11*$L35","v":3.2499999999999999E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!AU$3,InputC!$D$307:$D$318,1))/AU11*$L35","v":3.2499999999999999E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!AV$3,InputC!$D$307:$D$318,1))/AV11*$L35","v":3.2499999999999999E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!AW$3,InputC!$D$307:$D$318,1))/AW11*$L35","v":3.2499999999999999E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!AX$3,InputC!$D$307:$D$318,1))/AX11*$L35","v":3.5000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!AY$3,InputC!$D$307:$D$318,1))/AY11*$L35","v":3.5000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!AZ$3,InputC!$D$307:$D$318,1))/AZ11*$L35","v":3.5000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!BA$3,InputC!$D$307:$D$318,1))/BA11*$L35","v":3.5000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!BB$3,InputC!$D$307:$D$318,1))/BB11*$L35","v":3.5000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!BC$3,InputC!$D$307:$D$318,1))/BC11*$L35","v":3.5000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!BD$3,InputC!$D$307:$D$318,1))/BD11*$L35","v":3.5000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!BE$3,InputC!$D$307:$D$318,1))/BE11*$L35","v":3.5000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!BF$3,InputC!$D$307:$D$318,1))/BF11*$L35","v":3.5000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!BG$3,InputC!$D$307:$D$318,1))/BG11*$L35","v":3.5000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!BH$3,InputC!$D$307:$D$318,1))/BH11*$L35","v":3.5000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!BI$3,InputC!$D$307:$D$318,1))/BI11*$L35","v":3.5000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!BJ$3,InputC!$D$307:$D$318,1))/BJ11*$L35","v":3.5000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!BK$3,InputC!$D$307:$D$318,1))/BK11*$L35","v":3.5000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!BL$3,InputC!$D$307:$D$318,1))/BL11*$L35","v":3.5000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!BM$3,InputC!$D$307:$D$318,1))/BM11*$L35","v":3.5000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!BN$3,InputC!$D$307:$D$318,1))/BN11*$L35","v":3.5000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!BO$3,InputC!$D$307:$D$318,1))/BO11*$L35","v":3.5000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!BP$3,InputC!$D$307:$D$318,1))/BP11*$L35","v":3.5000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!BQ$3,InputC!$D$307:$D$318,1))/BQ11*$L35","v":3.5000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!BR$3,InputC!$D$307:$D$318,1))/BR11*$L35","v":3.7500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!BS$3,InputC!$D$307:$D$318,1))/BS11*$L35","v":3.7500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!BT$3,InputC!$D$307:$D$318,1))/BT11*$L35","v":3.7500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!BU$3,InputC!$D$307:$D$318,1))/BU11*$L35","v":3.7500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!BV$3,InputC!$D$307:$D$318,1))/BV11*$L35","v":3.7500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!BW$3,InputC!$D$307:$D$318,1))/BW11*$L35","v":3.7500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!BX$3,InputC!$D$307:$D$318,1))/BX11*$L35","v":3.7500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!BY$3,InputC!$D$307:$D$318,1))/BY11*$L35","v":3.7500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!BZ$3,InputC!$D$307:$D$318,1))/BZ11*$L35","v":3.7500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!CA$3,InputC!$D$307:$D$318,1))/CA11*$L35","v":3.7500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!CB$3,InputC!$D$307:$D$318,1))/CB11*$L35","v":3.7500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!CC$3,InputC!$D$307:$D$318,1))/CC11*$L35","v":3.7500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!CD$3,InputC!$D$307:$D$318,1))/CD11*$L35","v":3.7500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!CE$3,InputC!$D$307:$D$318,1))/CE11*$L35","v":3.7500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!CF$3,InputC!$D$307:$D$318,1))/CF11*$L35","v":3.7500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!CG$3,InputC!$D$307:$D$318,1))/CG11*$L35","v":3.7500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!CH$3,InputC!$D$307:$D$318,1))/CH11*$L35","v":3.7500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!CI$3,InputC!$D$307:$D$318,1))/CI11*$L35","v":3.7500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!CJ$3,InputC!$D$307:$D$318,1))/CJ11*$L35","v":3.7500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!CK$3,InputC!$D$307:$D$318,1))/CK11*$L35","v":3.7500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!CL$3,InputC!$D$307:$D$318,1))/CL11*$L35","v":4.0000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!CM$3,InputC!$D$307:$D$318,1))/CM11*$L35","v":4.0000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!CN$3,InputC!$D$307:$D$318,1))/CN11*$L35","v":4.0000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!CO$3,InputC!$D$307:$D$318,1))/CO11*$L35","v":4.0000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!CP$3,InputC!$D$307:$D$318,1))/CP11*$L35","v":4.0000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!CQ$3,InputC!$D$307:$D$318,1))/CQ11*$L35","v":4.0000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!CR$3,InputC!$D$307:$D$318,1))/CR11*$L35","v":4.0000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!CS$3,InputC!$D$307:$D$318,1))/CS11*$L35","v":4.0000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!CT$3,InputC!$D$307:$D$318,1))/CT11*$L35","v":4.0000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!CU$3,InputC!$D$307:$D$318,1))/CU11*$L35","v":4.0000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!CV$3,InputC!$D$307:$D$318,1))/CV11*$L35","v":4.0000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!CW$3,InputC!$D$307:$D$318,1))/CW11*$L35","v":4.0000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!CX$3,InputC!$D$307:$D$318,1))/CX11*$L35","v":4.0000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!CY$3,InputC!$D$307:$D$318,1))/CY11*$L35","v":4.0000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!CZ$3,InputC!$D$307:$D$318,1))/CZ11*$L35","v":4.0000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!DA$3,InputC!$D$307:$D$318,1))/DA11*$L35","v":4.0000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!DB$3,InputC!$D$307:$D$318,1))/DB11*$L35","v":4.0000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!DC$3,InputC!$D$307:$D$318,1))/DC11*$L35","v":4.0000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!DD$3,InputC!$D$307:$D$318,1))/DD11*$L35","v":4.0000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!DE$3,InputC!$D$307:$D$318,1))/DE11*$L35","v":4.0000000000000001E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!DF$3,InputC!$D$307:$D$318,1))/DF11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!DG$3,InputC!$D$307:$D$318,1))/DG11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!DH$3,InputC!$D$307:$D$318,1))/DH11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!DI$3,InputC!$D$307:$D$318,1))/DI11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!DJ$3,InputC!$D$307:$D$318,1))/DJ11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!DK$3,InputC!$D$307:$D$318,1))/DK11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!DL$3,InputC!$D$307:$D$318,1))/DL11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!DM$3,InputC!$D$307:$D$318,1))/DM11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!DN$3,InputC!$D$307:$D$318,1))/DN11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!DO$3,InputC!$D$307:$D$318,1))/DO11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!DP$3,InputC!$D$307:$D$318,1))/DP11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!DQ$3,InputC!$D$307:$D$318,1))/DQ11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!DR$3,InputC!$D$307:$D$318,1))/DR11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!DS$3,InputC!$D$307:$D$318,1))/DS11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!DT$3,InputC!$D$307:$D$318,1))/DT11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!DU$3,InputC!$D$307:$D$318,1))/DU11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!DV$3,InputC!$D$307:$D$318,1))/DV11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!DW$3,InputC!$D$307:$D$318,1))/DW11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!DX$3,InputC!$D$307:$D$318,1))/DX11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!DY$3,InputC!$D$307:$D$318,1))/DY11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!DZ$3,InputC!$D$307:$D$318,1))/DZ11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!EA$3,InputC!$D$307:$D$318,1))/EA11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!EB$3,InputC!$D$307:$D$318,1))/EB11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!EC$3,InputC!$D$307:$D$318,1))/EC11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!ED$3,InputC!$D$307:$D$318,1))/ED11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!EE$3,InputC!$D$307:$D$318,1))/EE11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!EF$3,InputC!$D$307:$D$318,1))/EF11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!EG$3,InputC!$D$307:$D$318,1))/EG11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!EH$3,InputC!$D$307:$D$318,1))/EH11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!EI$3,InputC!$D$307:$D$318,1))/EI11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!EJ$3,InputC!$D$307:$D$318,1))/EJ11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!EK$3,InputC!$D$307:$D$318,1))/EK11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!EL$3,InputC!$D$307:$D$318,1))/EL11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!EM$3,InputC!$D$307:$D$318,1))/EM11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!EN$3,InputC!$D$307:$D$318,1))/EN11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!EO$3,InputC!$D$307:$D$318,1))/EO11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!EP$3,InputC!$D$307:$D$318,1))/EP11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!EQ$3,InputC!$D$307:$D$318,1))/EQ11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!ER$3,InputC!$D$307:$D$318,1))/ER11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!ES$3,InputC!$D$307:$D$318,1))/ES11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!ET$3,InputC!$D$307:$D$318,1))/ET11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!EU$3,InputC!$D$307:$D$318,1))/EU11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!EV$3,InputC!$D$307:$D$318,1))/EV11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!EW$3,InputC!$D$307:$D$318,1))/EW11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!EX$3,InputC!$D$307:$D$318,1))/EX11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!EY$3,InputC!$D$307:$D$318,1))/EY11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!EZ$3,InputC!$D$307:$D$318,1))/EZ11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!FA$3,InputC!$D$307:$D$318,1))/FA11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!FB$3,InputC!$D$307:$D$318,1))/FB11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!FC$3,InputC!$D$307:$D$318,1))/FC11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!FD$3,InputC!$D$307:$D$318,1))/FD11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!FE$3,InputC!$D$307:$D$318,1))/FE11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!FF$3,InputC!$D$307:$D$318,1))/FF11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!FG$3,InputC!$D$307:$D$318,1))/FG11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!FH$3,InputC!$D$307:$D$318,1))/FH11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!FI$3,InputC!$D$307:$D$318,1))/FI11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!FJ$3,InputC!$D$307:$D$318,1))/FJ11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!FK$3,InputC!$D$307:$D$318,1))/FK11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!FL$3,InputC!$D$307:$D$318,1))/FL11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!FM$3,InputC!$D$307:$D$318,1))/FM11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!FN$3,InputC!$D$307:$D$318,1))/FN11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!FO$3,InputC!$D$307:$D$318,1))/FO11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!FP$3,InputC!$D$307:$D$318,1))/FP11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!FQ$3,InputC!$D$307:$D$318,1))/FQ11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!FR$3,InputC!$D$307:$D$318,1))/FR11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!FS$3,InputC!$D$307:$D$318,1))/FS11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!FT$3,InputC!$D$307:$D$318,1))/FT11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!FU$3,InputC!$D$307:$D$318,1))/FU11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!FV$3,InputC!$D$307:$D$318,1))/FV11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!FW$3,InputC!$D$307:$D$318,1))/FW11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!FX$3,InputC!$D$307:$D$318,1))/FX11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!FY$3,InputC!$D$307:$D$318,1))/FY11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!FZ$3,InputC!$D$307:$D$318,1))/FZ11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!GA$3,InputC!$D$307:$D$318,1))/GA11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!GB$3,InputC!$D$307:$D$318,1))/GB11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!GC$3,InputC!$D$307:$D$318,1))/GC11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!GD$3,InputC!$D$307:$D$318,1))/GD11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!GE$3,InputC!$D$307:$D$318,1))/GE11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!GF$3,InputC!$D$307:$D$318,1))/GF11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!GG$3,InputC!$D$307:$D$318,1))/GG11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!GH$3,InputC!$D$307:$D$318,1))/GH11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!GI$3,InputC!$D$307:$D$318,1))/GI11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!GJ$3,InputC!$D$307:$D$318,1))/GJ11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!GK$3,InputC!$D$307:$D$318,1))/GK11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!GL$3,InputC!$D$307:$D$318,1))/GL11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!GM$3,InputC!$D$307:$D$318,1))/GM11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!GN$3,InputC!$D$307:$D$318,1))/GN11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!GO$3,InputC!$D$307:$D$318,1))/GO11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!GP$3,InputC!$D$307:$D$318,1))/GP11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!GQ$3,InputC!$D$307:$D$318,1))/GQ11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!GR$3,InputC!$D$307:$D$318,1))/GR11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!GS$3,InputC!$D$307:$D$318,1))/GS11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!GT$3,InputC!$D$307:$D$318,1))/GT11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!GU$3,InputC!$D$307:$D$318,1))/GU11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!GV$3,InputC!$D$307:$D$318,1))/GV11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!GW$3,InputC!$D$307:$D$318,1))/GW11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!GX$3,InputC!$D$307:$D$318,1))/GX11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!GY$3,InputC!$D$307:$D$318,1))/GY11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!GZ$3,InputC!$D$307:$D$318,1))/GZ11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!HA$3,InputC!$D$307:$D$318,1))/HA11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!HB$3,InputC!$D$307:$D$318,1))/HB11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!HC$3,InputC!$D$307:$D$318,1))/HC11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!HD$3,InputC!$D$307:$D$318,1))/HD11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!HE$3,InputC!$D$307:$D$318,1))/HE11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!HF$3,InputC!$D$307:$D$318,1))/HF11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!HG$3,InputC!$D$307:$D$318,1))/HG11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!HH$3,InputC!$D$307:$D$318,1))/HH11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!HI$3,InputC!$D$307:$D$318,1))/HI11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!HJ$3,InputC!$D$307:$D$318,1))/HJ11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!HK$3,InputC!$D$307:$D$318,1))/HK11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!HL$3,InputC!$D$307:$D$318,1))/HL11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!HM$3,InputC!$D$307:$D$318,1))/HM11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!HN$3,InputC!$D$307:$D$318,1))/HN11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!HO$3,InputC!$D$307:$D$318,1))/HO11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!HP$3,InputC!$D$307:$D$318,1))/HP11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!HQ$3,InputC!$D$307:$D$318,1))/HQ11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!HR$3,InputC!$D$307:$D$318,1))/HR11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!HS$3,InputC!$D$307:$D$318,1))/HS11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!HT$3,InputC!$D$307:$D$318,1))/HT11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!HU$3,InputC!$D$307:$D$318,1))/HU11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!HV$3,InputC!$D$307:$D$318,1))/HV11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!HW$3,InputC!$D$307:$D$318,1))/HW11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!HX$3,InputC!$D$307:$D$318,1))/HX11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!HY$3,InputC!$D$307:$D$318,1))/HY11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!HZ$3,InputC!$D$307:$D$318,1))/HZ11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!IA$3,InputC!$D$307:$D$318,1))/IA11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!IB$3,InputC!$D$307:$D$318,1))/IB11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!IC$3,InputC!$D$307:$D$318,1))/IC11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!ID$3,InputC!$D$307:$D$318,1))/ID11*$L35","v":4.2500000000000003E-3},{"$f":"INDEX(InputC!$L$307:$L$318,MATCH(Debt!IE$3,InputC!$D$307:$D$318,1))/IE11*$L35","v":4.2500000000000003E-3}]
[null,null,"All In Rate",null,null,null,null,null,null,"%",null,null,null,null,null,null,null,{"$f":"SUM(R34:R35)","v":1.7499999999999998E-3},1.7499999999999998E-3,1.7499999999999998E-3,1.7499999999999998E-3,1.7499999999999998E-3,1.7499999999999998E-3,1.7499999999999998E-3,1.7499999999999998E-3,1.7499999999999998E-3,1.7499999999999998E-3,1.7499999999999998E-3,1.7499999999999998E-3,1.7499999999999998E-3,1.7499999999999998E-3,1.7499999999999998E-3,1.7499999999999998E-3,1.7499999999999998E-3,1.7499999999999998E-3,5.2499999999999995E-3,5.2499999999999995E-3,5.2499999999999995E-3,5.2499999999999995E-3,5.2499999999999995E-3,5.2499999999999995E-3,5.2499999999999995E-3,5.2499999999999995E-3,5.2499999999999995E-3,5.2499999999999995E-3,5.2499999999999995E-3,5.2499999999999995E-3,5.2499999999999995E-3,5.2499999999999995E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.7499999999999999E-3,5.7499999999999999E-3,5.7499999999999999E-3,5.7499999999999999E-3,5.7499999999999999E-3,5.7499999999999999E-3,5.7499999999999999E-3,5.7499999999999999E-3,5.7499999999999999E-3,5.7499999999999999E-3,5.7499999999999999E-3,5.7499999999999999E-3,{"$f":"SUM(CD34:CD35)","v":5.7499999999999999E-3},5.7499999999999999E-3,5.7499999999999999E-3,5.7499999999999999E-3,5.7499999999999999E-3,5.7499999999999999E-3,5.7499999999999999E-3,5.7499999999999999E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,{"$f":"SUM(EP34:EP35)","v":6.2500000000000003E-3},6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,{"$f":"SUM(HB34:HB35)","v":6.2500000000000003E-3},6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3,6.2500000000000003E-3]
[]
[null,null,"Total Interest Cost",null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R38:IF38)","v":84.217348949999973},null,{"$f":"R36*ROUND(R23,4)","v":0},0,0,0,0,0,0,8.2520899999999994E-2,0.19703494999999996,0.22102972499999998,0.24473504999999998,0.26827167499999999,0.28942619999999997,0.42683637499999993,0.56673627500000001,0.66447044999999993,0.68501002499999997,0.70646152499999992,2.1827037749999998,2.1510782999999996,2.1194522999999998,2.0878268250000001,2.0562013499999998,2.024575875,1.9929498749999999,1.9613243999999999,1.9296989249999996,1.8980729249999997,1.8664474499999999,1.8348219749999997,1.8031959749999997,1.7715704999999999,1.8227995499999998,1.7896680999999999,1.7565360999999999,1.7234046499999998,1.6902732,1.6571412000000001,1.6240097499999999,1.5908783,1.5577463,1.5246148499999999,1.4914834000000001,1.45835195,1.4252199499999998,1.3920884999999998,1.3589570499999999,1.3258250499999999,1.2926936,1.25956215,1.2264301499999999,1.1932986999999999,1.2129021250000001,1.1782646999999999,1.1436267,1.1089892750000001,1.07435185,1.0397138499999998,1.0050764249999999,0.97043899999999994,0.93580099999999988,0.90116357499999999,0.86652615,0.831888725,{"$f":"CD36*ROUND(CD23,4)","v":0.79725072499999994},0.76261329999999994,0.72797587500000005,0.69333787499999999,0.65870044999999999,0.62406302499999999,0.58942502500000005,0.55478760000000005,0.54276539999999995,0.50662200000000002,0.47047800000000001,0.43433460000000002,0.39819120000000002,0.36204720000000001,0.32590380000000002,0.28976039999999997,0.25361639999999996,0.217473,0.18132960000000001,0.14518620000000002,0.10904220000000001,7.28988E-2,3.6755400000000001E-2,6.1140000000000001E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP36*ROUND(EP23,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB36*ROUND(HB23,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest Capitalised",null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R39:IF39)","v":4.3525331499999993},null,{"$f":"R38*R14","v":0},0,0,0,0,0,0,8.2520899999999994E-2,0.19703494999999996,0.22102972499999998,0.24473504999999998,0.26827167499999999,0.28942619999999997,0.42683637499999993,0.56673627500000001,0.66447044999999993,0.68501002499999997,0.70646152499999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD38*CD14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP38*EP14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB38*HB14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest Expensed",null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R40:IF40)","v":79.864815799999974},null,{"$f":"R38*R15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1827037749999998,2.1510782999999996,2.1194522999999998,2.0878268250000001,2.0562013499999998,2.024575875,1.9929498749999999,1.9613243999999999,1.9296989249999996,1.8980729249999997,1.8664474499999999,1.8348219749999997,1.8031959749999997,1.7715704999999999,1.8227995499999998,1.7896680999999999,1.7565360999999999,1.7234046499999998,1.6902732,1.6571412000000001,1.6240097499999999,1.5908783,1.5577463,1.5246148499999999,1.4914834000000001,1.45835195,1.4252199499999998,1.3920884999999998,1.3589570499999999,1.3258250499999999,1.2926936,1.25956215,1.2264301499999999,1.1932986999999999,1.2129021250000001,1.1782646999999999,1.1436267,1.1089892750000001,1.07435185,1.0397138499999998,1.0050764249999999,0.97043899999999994,0.93580099999999988,0.90116357499999999,0.86652615,0.831888725,{"$f":"CD38*CD15","v":0.79725072499999994},0.76261329999999994,0.72797587500000005,0.69333787499999999,0.65870044999999999,0.62406302499999999,0.58942502500000005,0.55478760000000005,0.54276539999999995,0.50662200000000002,0.47047800000000001,0.43433460000000002,0.39819120000000002,0.36204720000000001,0.32590380000000002,0.28976039999999997,0.25361639999999996,0.217473,0.18132960000000001,0.14518620000000002,0.10904220000000001,7.28988E-2,3.6755400000000001E-2,6.1140000000000001E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP38*EP15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB38*HB15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"\"","v":""},"Principal Repayment"]
[]
[null,null,"Repayment Start",null,null,null,null,null,null,"flag",null,null,null,null,null,null,null,{"$f":"Time!R134","v":0},{"$f":"Time!S134","v":0},{"$f":"Time!T134","v":0},{"$f":"Time!U134","v":0},{"$f":"Time!V134","v":0},{"$f":"Time!W134","v":0},{"$f":"Time!X134","v":0},{"$f":"Time!Y134","v":0},{"$f":"Time!Z134","v":0},{"$f":"Time!AA134","v":0},{"$f":"Time!AB134","v":0},{"$f":"Time!AC134","v":0},{"$f":"Time!AD134","v":0},{"$f":"Time!AE134","v":0},{"$f":"Time!AF134","v":0},{"$f":"Time!AG134","v":0},{"$f":"Time!AH134","v":0},{"$f":"Time!AI134","v":0},{"$f":"Time!AJ134","v":1},{"$f":"Time!AK134","v":0},{"$f":"Time!AL134","v":0},{"$f":"Time!AM134","v":0},{"$f":"Time!AN134","v":0},{"$f":"Time!AO134","v":0},{"$f":"Time!AP134","v":0},{"$f":"Time!AQ134","v":0},{"$f":"Time!AR134","v":0},{"$f":"Time!AS134","v":0},{"$f":"Time!AT134","v":0},{"$f":"Time!AU134","v":0},{"$f":"Time!AV134","v":0},{"$f":"Time!AW134","v":0},{"$f":"Time!AX134","v":0},{"$f":"Time!AY134","v":0},{"$f":"Time!AZ134","v":0},{"$f":"Time!BA134","v":0},{"$f":"Time!BB134","v":0},{"$f":"Time!BC134","v":0},{"$f":"Time!BD134","v":0},{"$f":"Time!BE134","v":0},{"$f":"Time!BF134","v":0},{"$f":"Time!BG134","v":0},{"$f":"Time!BH134","v":0},{"$f":"Time!BI134","v":0},{"$f":"Time!BJ134","v":0},{"$f":"Time!BK134","v":0},{"$f":"Time!BL134","v":0},{"$f":"Time!BM134","v":0},{"$f":"Time!BN134","v":0},{"$f":"Time!BO134","v":0},{"$f":"Time!BP134","v":0},{"$f":"Time!BQ134","v":0},{"$f":"Time!BR134","v":0},{"$f":"Time!BS134","v":0},{"$f":"Time!BT134","v":0},{"$f":"Time!BU134","v":0},{"$f":"Time!BV134","v":0},{"$f":"Time!BW134","v":0},{"$f":"Time!BX134","v":0},{"$f":"Time!BY134","v":0},{"$f":"Time!BZ134","v":0},{"$f":"Time!CA134","v":0},{"$f":"Time!CB134","v":0},{"$f":"Time!CC134","v":0},{"$f":"Time!CD134","v":0},{"$f":"Time!CE134","v":0},{"$f":"Time!CF134","v":0},{"$f":"Time!CG134","v":0},{"$f":"Time!CH134","v":0},{"$f":"Time!CI134","v":0},{"$f":"Time!CJ134","v":0},{"$f":"Time!CK134","v":0},{"$f":"Time!CL134","v":0},{"$f":"Time!CM134","v":0},{"$f":"Time!CN134","v":0},{"$f":"Time!CO134","v":0},{"$f":"Time!CP134","v":0},{"$f":"Time!CQ134","v":0},{"$f":"Time!CR134","v":0},{"$f":"Time!CS134","v":0},{"$f":"Time!CT134","v":0},{"$f":"Time!CU134","v":0},{"$f":"Time!CV134","v":0},{"$f":"Time!CW134","v":0},{"$f":"Time!CX134","v":0},{"$f":"Time!CY134","v":0},{"$f":"Time!CZ134","v":0},{"$f":"Time!DA134","v":0},{"$f":"Time!DB134","v":0},{"$f":"Time!DC134","v":0},{"$f":"Time!DD134","v":0},{"$f":"Time!DE134","v":0},{"$f":"Time!DF134","v":0},{"$f":"Time!DG134","v":0},{"$f":"Time!DH134","v":0},{"$f":"Time!DI134","v":0},{"$f":"Time!DJ134","v":0},{"$f":"Time!DK134","v":0},{"$f":"Time!DL134","v":0},{"$f":"Time!DM134","v":0},{"$f":"Time!DN134","v":0},{"$f":"Time!DO134","v":0},{"$f":"Time!DP134","v":0},{"$f":"Time!DQ134","v":0},{"$f":"Time!DR134","v":0},{"$f":"Time!DS134","v":0},{"$f":"Time!DT134","v":0},{"$f":"Time!DU134","v":0},{"$f":"Time!DV134","v":0},{"$f":"Time!DW134","v":0},{"$f":"Time!DX134","v":0},{"$f":"Time!DY134","v":0},{"$f":"Time!DZ134","v":0},{"$f":"Time!EA134","v":0},{"$f":"Time!EB134","v":0},{"$f":"Time!EC134","v":0},{"$f":"Time!ED134","v":0},{"$f":"Time!EE134","v":0},{"$f":"Time!EF134","v":0},{"$f":"Time!EG134","v":0},{"$f":"Time!EH134","v":0},{"$f":"Time!EI134","v":0},{"$f":"Time!EJ134","v":0},{"$f":"Time!EK134","v":0},{"$f":"Time!EL134","v":0},{"$f":"Time!EM134","v":0},{"$f":"Time!EN134","v":0},{"$f":"Time!EO134","v":0},{"$f":"Time!EP134","v":0},{"$f":"Time!EQ134","v":0},{"$f":"Time!ER134","v":0},{"$f":"Time!ES134","v":0},{"$f":"Time!ET134","v":0},{"$f":"Time!EU134","v":0},{"$f":"Time!EV134","v":0},{"$f":"Time!EW134","v":0},{"$f":"Time!EX134","v":0},{"$f":"Time!EY134","v":0},{"$f":"Time!EZ134","v":0},{"$f":"Time!FA134","v":0},{"$f":"Time!FB134","v":0},{"$f":"Time!FC134","v":0},{"$f":"Time!FD134","v":0},{"$f":"Time!FE134","v":0},{"$f":"Time!FF134","v":0},{"$f":"Time!FG134","v":0},{"$f":"Time!FH134","v":0},{"$f":"Time!FI134","v":0},{"$f":"Time!FJ134","v":0},{"$f":"Time!FK134","v":0},{"$f":"Time!FL134","v":0},{"$f":"Time!FM134","v":0},{"$f":"Time!FN134","v":0},{"$f":"Time!FO134","v":0},{"$f":"Time!FP134","v":0},{"$f":"Time!FQ134","v":0},{"$f":"Time!FR134","v":0},{"$f":"Time!FS134","v":0},{"$f":"Time!FT134","v":0},{"$f":"Time!FU134","v":0},{"$f":"Time!FV134","v":0},{"$f":"Time!FW134","v":0},{"$f":"Time!FX134","v":0},{"$f":"Time!FY134","v":0},{"$f":"Time!FZ134","v":0},{"$f":"Time!GA134","v":0},{"$f":"Time!GB134","v":0},{"$f":"Time!GC134","v":0},{"$f":"Time!GD134","v":0},{"$f":"Time!GE134","v":0},{"$f":"Time!GF134","v":0},{"$f":"Time!GG134","v":0},{"$f":"Time!GH134","v":0},{"$f":"Time!GI134","v":0},{"$f":"Time!GJ134","v":0},{"$f":"Time!GK134","v":0},{"$f":"Time!GL134","v":0},{"$f":"Time!GM134","v":0},{"$f":"Time!GN134","v":0},{"$f":"Time!GO134","v":0},{"$f":"Time!GP134","v":0},{"$f":"Time!GQ134","v":0},{"$f":"Time!GR134","v":0},{"$f":"Time!GS134","v":0},{"$f":"Time!GT134","v":0},{"$f":"Time!GU134","v":0},{"$f":"Time!GV134","v":0},{"$f":"Time!GW134","v":0},{"$f":"Time!GX134","v":0},{"$f":"Time!GY134","v":0},{"$f":"Time!GZ134","v":0},{"$f":"Time!HA134","v":0},{"$f":"Time!HB134","v":0},{"$f":"Time!HC134","v":0},{"$f":"Time!HD134","v":0},{"$f":"Time!HE134","v":0},{"$f":"Time!HF134","v":0},{"$f":"Time!HG134","v":0},{"$f":"Time!HH134","v":0},{"$f":"Time!HI134","v":0},{"$f":"Time!HJ134","v":0},{"$f":"Time!HK134","v":0},{"$f":"Time!HL134","v":0},{"$f":"Time!HM134","v":0},{"$f":"Time!HN134","v":0},{"$f":"Time!HO134","v":0},{"$f":"Time!HP134","v":0},{"$f":"Time!HQ134","v":0},{"$f":"Time!HR134","v":0},{"$f":"Time!HS134","v":0},{"$f":"Time!HT134","v":0},{"$f":"Time!HU134","v":0},{"$f":"Time!HV134","v":0},{"$f":"Time!HW134","v":0},{"$f":"Time!HX134","v":0},{"$f":"Time!HY134","v":0},{"$f":"Time!HZ134","v":0},{"$f":"Time!IA134","v":0},{"$f":"Time!IB134","v":0},{"$f":"Time!IC134","v":0},{"$f":"Time!ID134","v":0},{"$f":"Time!IE134","v":0}]
[null,null,"Repayment Period",null,null,null,null,null,null,"flag",null,null,null,null,null,null,null,{"$f":"Time!R135","v":0},{"$f":"Time!S135","v":0},{"$f":"Time!T135","v":0},{"$f":"Time!U135","v":0},{"$f":"Time!V135","v":0},{"$f":"Time!W135","v":0},{"$f":"Time!X135","v":0},{"$f":"Time!Y135","v":0},{"$f":"Time!Z135","v":0},{"$f":"Time!AA135","v":0},{"$f":"Time!AB135","v":0},{"$f":"Time!AC135","v":0},{"$f":"Time!AD135","v":0},{"$f":"Time!AE135","v":0},{"$f":"Time!AF135","v":0},{"$f":"Time!AG135","v":0},{"$f":"Time!AH135","v":0},{"$f":"Time!AI135","v":0},{"$f":"Time!AJ135","v":1},{"$f":"Time!AK135","v":1},{"$f":"Time!AL135","v":1},{"$f":"Time!AM135","v":1},{"$f":"Time!AN135","v":1},{"$f":"Time!AO135","v":1},{"$f":"Time!AP135","v":1},{"$f":"Time!AQ135","v":1},{"$f":"Time!AR135","v":1},{"$f":"Time!AS135","v":1},{"$f":"Time!AT135","v":1},{"$f":"Time!AU135","v":1},{"$f":"Time!AV135","v":1},{"$f":"Time!AW135","v":1},{"$f":"Time!AX135","v":1},{"$f":"Time!AY135","v":1},{"$f":"Time!AZ135","v":1},{"$f":"Time!BA135","v":1},{"$f":"Time!BB135","v":1},{"$f":"Time!BC135","v":1},{"$f":"Time!BD135","v":1},{"$f":"Time!BE135","v":1},{"$f":"Time!BF135","v":1},{"$f":"Time!BG135","v":1},{"$f":"Time!BH135","v":1},{"$f":"Time!BI135","v":1},{"$f":"Time!BJ135","v":1},{"$f":"Time!BK135","v":1},{"$f":"Time!BL135","v":1},{"$f":"Time!BM135","v":1},{"$f":"Time!BN135","v":1},{"$f":"Time!BO135","v":1},{"$f":"Time!BP135","v":1},{"$f":"Time!BQ135","v":1},{"$f":"Time!BR135","v":1},{"$f":"Time!BS135","v":1},{"$f":"Time!BT135","v":1},{"$f":"Time!BU135","v":1},{"$f":"Time!BV135","v":1},{"$f":"Time!BW135","v":1},{"$f":"Time!BX135","v":1},{"$f":"Time!BY135","v":1},{"$f":"Time!BZ135","v":1},{"$f":"Time!CA135","v":1},{"$f":"Time!CB135","v":1},{"$f":"Time!CC135","v":1},{"$f":"Time!CD135","v":1},{"$f":"Time!CE135","v":1},{"$f":"Time!CF135","v":1},{"$f":"Time!CG135","v":1},{"$f":"Time!CH135","v":1},{"$f":"Time!CI135","v":1},{"$f":"Time!CJ135","v":1},{"$f":"Time!CK135","v":1},{"$f":"Time!CL135","v":1},{"$f":"Time!CM135","v":1},{"$f":"Time!CN135","v":1},{"$f":"Time!CO135","v":1},{"$f":"Time!CP135","v":1},{"$f":"Time!CQ135","v":1},{"$f":"Time!CR135","v":1},{"$f":"Time!CS135","v":1},{"$f":"Time!CT135","v":1},{"$f":"Time!CU135","v":1},{"$f":"Time!CV135","v":1},{"$f":"Time!CW135","v":1},{"$f":"Time!CX135","v":1},{"$f":"Time!CY135","v":1},{"$f":"Time!CZ135","v":1},{"$f":"Time!DA135","v":1},{"$f":"Time!DB135","v":1},{"$f":"Time!DC135","v":1},{"$f":"Time!DD135","v":1},{"$f":"Time!DE135","v":1},{"$f":"Time!DF135","v":1},{"$f":"Time!DG135","v":1},{"$f":"Time!DH135","v":1},{"$f":"Time!DI135","v":1},{"$f":"Time!DJ135","v":1},{"$f":"Time!DK135","v":1},{"$f":"Time!DL135","v":1},{"$f":"Time!DM135","v":1},{"$f":"Time!DN135","v":1},{"$f":"Time!DO135","v":1},{"$f":"Time!DP135","v":1},{"$f":"Time!DQ135","v":1},{"$f":"Time!DR135","v":1},{"$f":"Time!DS135","v":1},{"$f":"Time!DT135","v":1},{"$f":"Time!DU135","v":0},{"$f":"Time!DV135","v":0},{"$f":"Time!DW135","v":0},{"$f":"Time!DX135","v":0},{"$f":"Time!DY135","v":0},{"$f":"Time!DZ135","v":0},{"$f":"Time!EA135","v":0},{"$f":"Time!EB135","v":0},{"$f":"Time!EC135","v":0},{"$f":"Time!ED135","v":0},{"$f":"Time!EE135","v":0},{"$f":"Time!EF135","v":0},{"$f":"Time!EG135","v":0},{"$f":"Time!EH135","v":0},{"$f":"Time!EI135","v":0},{"$f":"Time!EJ135","v":0},{"$f":"Time!EK135","v":0},{"$f":"Time!EL135","v":0},{"$f":"Time!EM135","v":0},{"$f":"Time!EN135","v":0},{"$f":"Time!EO135","v":0},{"$f":"Time!EP135","v":0},{"$f":"Time!EQ135","v":0},{"$f":"Time!ER135","v":0},{"$f":"Time!ES135","v":0},{"$f":"Time!ET135","v":0},{"$f":"Time!EU135","v":0},{"$f":"Time!EV135","v":0},{"$f":"Time!EW135","v":0},{"$f":"Time!EX135","v":0},{"$f":"Time!EY135","v":0},{"$f":"Time!EZ135","v":0},{"$f":"Time!FA135","v":0},{"$f":"Time!FB135","v":0},{"$f":"Time!FC135","v":0},{"$f":"Time!FD135","v":0},{"$f":"Time!FE135","v":0},{"$f":"Time!FF135","v":0},{"$f":"Time!FG135","v":0},{"$f":"Time!FH135","v":0},{"$f":"Time!FI135","v":0},{"$f":"Time!FJ135","v":0},{"$f":"Time!FK135","v":0},{"$f":"Time!FL135","v":0},{"$f":"Time!FM135","v":0},{"$f":"Time!FN135","v":0},{"$f":"Time!FO135","v":0},{"$f":"Time!FP135","v":0},{"$f":"Time!FQ135","v":0},{"$f":"Time!FR135","v":0},{"$f":"Time!FS135","v":0},{"$f":"Time!FT135","v":0},{"$f":"Time!FU135","v":0},{"$f":"Time!FV135","v":0},{"$f":"Time!FW135","v":0},{"$f":"Time!FX135","v":0},{"$f":"Time!FY135","v":0},{"$f":"Time!FZ135","v":0},{"$f":"Time!GA135","v":0},{"$f":"Time!GB135","v":0},{"$f":"Time!GC135","v":0},{"$f":"Time!GD135","v":0},{"$f":"Time!GE135","v":0},{"$f":"Time!GF135","v":0},{"$f":"Time!GG135","v":0},{"$f":"Time!GH135","v":0},{"$f":"Time!GI135","v":0},{"$f":"Time!GJ135","v":0},{"$f":"Time!GK135","v":0},{"$f":"Time!GL135","v":0},{"$f":"Time!GM135","v":0},{"$f":"Time!GN135","v":0},{"$f":"Time!GO135","v":0},{"$f":"Time!GP135","v":0},{"$f":"Time!GQ135","v":0},{"$f":"Time!GR135","v":0},{"$f":"Time!GS135","v":0},{"$f":"Time!GT135","v":0},{"$f":"Time!GU135","v":0},{"$f":"Time!GV135","v":0},{"$f":"Time!GW135","v":0},{"$f":"Time!GX135","v":0},{"$f":"Time!GY135","v":0},{"$f":"Time!GZ135","v":0},{"$f":"Time!HA135","v":0},{"$f":"Time!HB135","v":0},{"$f":"Time!HC135","v":0},{"$f":"Time!HD135","v":0},{"$f":"Time!HE135","v":0},{"$f":"Time!HF135","v":0},{"$f":"Time!HG135","v":0},{"$f":"Time!HH135","v":0},{"$f":"Time!HI135","v":0},{"$f":"Time!HJ135","v":0},{"$f":"Time!HK135","v":0},{"$f":"Time!HL135","v":0},{"$f":"Time!HM135","v":0},{"$f":"Time!HN135","v":0},{"$f":"Time!HO135","v":0},{"$f":"Time!HP135","v":0},{"$f":"Time!HQ135","v":0},{"$f":"Time!HR135","v":0},{"$f":"Time!HS135","v":0},{"$f":"Time!HT135","v":0},{"$f":"Time!HU135","v":0},{"$f":"Time!HV135","v":0},{"$f":"Time!HW135","v":0},{"$f":"Time!HX135","v":0},{"$f":"Time!HY135","v":0},{"$f":"Time!HZ135","v":0},{"$f":"Time!IA135","v":0},{"$f":"Time!IB135","v":0},{"$f":"Time!IC135","v":0},{"$f":"Time!ID135","v":0},{"$f":"Time!IE135","v":0}]
[null,null,"Maturity",null,null,null,null,null,null,"flag",null,null,null,null,null,null,null,{"$f":"Time!R136","v":0},{"$f":"Time!S136","v":0},{"$f":"Time!T136","v":0},{"$f":"Time!U136","v":0},{"$f":"Time!V136","v":0},{"$f":"Time!W136","v":0},{"$f":"Time!X136","v":0},{"$f":"Time!Y136","v":0},{"$f":"Time!Z136","v":0},{"$f":"Time!AA136","v":0},{"$f":"Time!AB136","v":0},{"$f":"Time!AC136","v":0},{"$f":"Time!AD136","v":0},{"$f":"Time!AE136","v":0},{"$f":"Time!AF136","v":0},{"$f":"Time!AG136","v":0},{"$f":"Time!AH136","v":0},{"$f":"Time!AI136","v":0},{"$f":"Time!AJ136","v":0},{"$f":"Time!AK136","v":0},{"$f":"Time!AL136","v":0},{"$f":"Time!AM136","v":0},{"$f":"Time!AN136","v":0},{"$f":"Time!AO136","v":0},{"$f":"Time!AP136","v":0},{"$f":"Time!AQ136","v":0},{"$f":"Time!AR136","v":0},{"$f":"Time!AS136","v":0},{"$f":"Time!AT136","v":0},{"$f":"Time!AU136","v":0},{"$f":"Time!AV136","v":0},{"$f":"Time!AW136","v":0},{"$f":"Time!AX136","v":0},{"$f":"Time!AY136","v":0},{"$f":"Time!AZ136","v":0},{"$f":"Time!BA136","v":0},{"$f":"Time!BB136","v":0},{"$f":"Time!BC136","v":0},{"$f":"Time!BD136","v":0},{"$f":"Time!BE136","v":0},{"$f":"Time!BF136","v":0},{"$f":"Time!BG136","v":0},{"$f":"Time!BH136","v":0},{"$f":"Time!BI136","v":0},{"$f":"Time!BJ136","v":0},{"$f":"Time!BK136","v":0},{"$f":"Time!BL136","v":0},{"$f":"Time!BM136","v":0},{"$f":"Time!BN136","v":0},{"$f":"Time!BO136","v":0},{"$f":"Time!BP136","v":0},{"$f":"Time!BQ136","v":0},{"$f":"Time!BR136","v":0},{"$f":"Time!BS136","v":0},{"$f":"Time!BT136","v":0},{"$f":"Time!BU136","v":0},{"$f":"Time!BV136","v":0},{"$f":"Time!BW136","v":0},{"$f":"Time!BX136","v":0},{"$f":"Time!BY136","v":0},{"$f":"Time!BZ136","v":0},{"$f":"Time!CA136","v":0},{"$f":"Time!CB136","v":0},{"$f":"Time!CC136","v":0},{"$f":"Time!CD136","v":0},{"$f":"Time!CE136","v":0},{"$f":"Time!CF136","v":0},{"$f":"Time!CG136","v":0},{"$f":"Time!CH136","v":0},{"$f":"Time!CI136","v":0},{"$f":"Time!CJ136","v":0},{"$f":"Time!CK136","v":0},{"$f":"Time!CL136","v":0},{"$f":"Time!CM136","v":0},{"$f":"Time!CN136","v":0},{"$f":"Time!CO136","v":0},{"$f":"Time!CP136","v":0},{"$f":"Time!CQ136","v":0},{"$f":"Time!CR136","v":0},{"$f":"Time!CS136","v":0},{"$f":"Time!CT136","v":0},{"$f":"Time!CU136","v":0},{"$f":"Time!CV136","v":0},{"$f":"Time!CW136","v":0},{"$f":"Time!CX136","v":0},{"$f":"Time!CY136","v":0},{"$f":"Time!CZ136","v":0},{"$f":"Time!DA136","v":0},{"$f":"Time!DB136","v":0},{"$f":"Time!DC136","v":0},{"$f":"Time!DD136","v":0},{"$f":"Time!DE136","v":0},{"$f":"Time!DF136","v":0},{"$f":"Time!DG136","v":0},{"$f":"Time!DH136","v":0},{"$f":"Time!DI136","v":0},{"$f":"Time!DJ136","v":0},{"$f":"Time!DK136","v":0},{"$f":"Time!DL136","v":0},{"$f":"Time!DM136","v":0},{"$f":"Time!DN136","v":0},{"$f":"Time!DO136","v":0},{"$f":"Time!DP136","v":0},{"$f":"Time!DQ136","v":0},{"$f":"Time!DR136","v":0},{"$f":"Time!DS136","v":0},{"$f":"Time!DT136","v":1},{"$f":"Time!DU136","v":0},{"$f":"Time!DV136","v":0},{"$f":"Time!DW136","v":0},{"$f":"Time!DX136","v":0},{"$f":"Time!DY136","v":0},{"$f":"Time!DZ136","v":0},{"$f":"Time!EA136","v":0},{"$f":"Time!EB136","v":0},{"$f":"Time!EC136","v":0},{"$f":"Time!ED136","v":0},{"$f":"Time!EE136","v":0},{"$f":"Time!EF136","v":0},{"$f":"Time!EG136","v":0},{"$f":"Time!EH136","v":0},{"$f":"Time!EI136","v":0},{"$f":"Time!EJ136","v":0},{"$f":"Time!EK136","v":0},{"$f":"Time!EL136","v":0},{"$f":"Time!EM136","v":0},{"$f":"Time!EN136","v":0},{"$f":"Time!EO136","v":0},{"$f":"Time!EP136","v":0},{"$f":"Time!EQ136","v":0},{"$f":"Time!ER136","v":0},{"$f":"Time!ES136","v":0},{"$f":"Time!ET136","v":0},{"$f":"Time!EU136","v":0},{"$f":"Time!EV136","v":0},{"$f":"Time!EW136","v":0},{"$f":"Time!EX136","v":0},{"$f":"Time!EY136","v":0},{"$f":"Time!EZ136","v":0},{"$f":"Time!FA136","v":0},{"$f":"Time!FB136","v":0},{"$f":"Time!FC136","v":0},{"$f":"Time!FD136","v":0},{"$f":"Time!FE136","v":0},{"$f":"Time!FF136","v":0},{"$f":"Time!FG136","v":0},{"$f":"Time!FH136","v":0},{"$f":"Time!FI136","v":0},{"$f":"Time!FJ136","v":0},{"$f":"Time!FK136","v":0},{"$f":"Time!FL136","v":0},{"$f":"Time!FM136","v":0},{"$f":"Time!FN136","v":0},{"$f":"Time!FO136","v":0},{"$f":"Time!FP136","v":0},{"$f":"Time!FQ136","v":0},{"$f":"Time!FR136","v":0},{"$f":"Time!FS136","v":0},{"$f":"Time!FT136","v":0},{"$f":"Time!FU136","v":0},{"$f":"Time!FV136","v":0},{"$f":"Time!FW136","v":0},{"$f":"Time!FX136","v":0},{"$f":"Time!FY136","v":0},{"$f":"Time!FZ136","v":0},{"$f":"Time!GA136","v":0},{"$f":"Time!GB136","v":0},{"$f":"Time!GC136","v":0},{"$f":"Time!GD136","v":0},{"$f":"Time!GE136","v":0},{"$f":"Time!GF136","v":0},{"$f":"Time!GG136","v":0},{"$f":"Time!GH136","v":0},{"$f":"Time!GI136","v":0},{"$f":"Time!GJ136","v":0},{"$f":"Time!GK136","v":0},{"$f":"Time!GL136","v":0},{"$f":"Time!GM136","v":0},{"$f":"Time!GN136","v":0},{"$f":"Time!GO136","v":0},{"$f":"Time!GP136","v":0},{"$f":"Time!GQ136","v":0},{"$f":"Time!GR136","v":0},{"$f":"Time!GS136","v":0},{"$f":"Time!GT136","v":0},{"$f":"Time!GU136","v":0},{"$f":"Time!GV136","v":0},{"$f":"Time!GW136","v":0},{"$f":"Time!GX136","v":0},{"$f":"Time!GY136","v":0},{"$f":"Time!GZ136","v":0},{"$f":"Time!HA136","v":0},{"$f":"Time!HB136","v":0},{"$f":"Time!HC136","v":0},{"$f":"Time!HD136","v":0},{"$f":"Time!HE136","v":0},{"$f":"Time!HF136","v":0},{"$f":"Time!HG136","v":0},{"$f":"Time!HH136","v":0},{"$f":"Time!HI136","v":0},{"$f":"Time!HJ136","v":0},{"$f":"Time!HK136","v":0},{"$f":"Time!HL136","v":0},{"$f":"Time!HM136","v":0},{"$f":"Time!HN136","v":0},{"$f":"Time!HO136","v":0},{"$f":"Time!HP136","v":0},{"$f":"Time!HQ136","v":0},{"$f":"Time!HR136","v":0},{"$f":"Time!HS136","v":0},{"$f":"Time!HT136","v":0},{"$f":"Time!HU136","v":0},{"$f":"Time!HV136","v":0},{"$f":"Time!HW136","v":0},{"$f":"Time!HX136","v":0},{"$f":"Time!HY136","v":0},{"$f":"Time!HZ136","v":0},{"$f":"Time!IA136","v":0},{"$f":"Time!IB136","v":0},{"$f":"Time!IC136","v":0},{"$f":"Time!ID136","v":0},{"$f":"Time!IE136","v":0}]
[null,null,"Repayment Counter",null,null,null,null,null,null,"#",null,null,null,null,null,null,null,{"$f":"Time!R138","v":0},{"$f":"Time!S138","v":0},{"$f":"Time!T138","v":0},{"$f":"Time!U138","v":0},{"$f":"Time!V138","v":0},{"$f":"Time!W138","v":0},{"$f":"Time!X138","v":0},{"$f":"Time!Y138","v":0},{"$f":"Time!Z138","v":0},{"$f":"Time!AA138","v":0},{"$f":"Time!AB138","v":0},{"$f":"Time!AC138","v":0},{"$f":"Time!AD138","v":0},{"$f":"Time!AE138","v":0},{"$f":"Time!AF138","v":0},{"$f":"Time!AG138","v":0},{"$f":"Time!AH138","v":0},{"$f":"Time!AI138","v":0},{"$f":"Time!AJ138","v":1},{"$f":"Time!AK138","v":2},{"$f":"Time!AL138","v":3},{"$f":"Time!AM138","v":4},{"$f":"Time!AN138","v":5},{"$f":"Time!AO138","v":6},{"$f":"Time!AP138","v":7},{"$f":"Time!AQ138","v":8},{"$f":"Time!AR138","v":9},{"$f":"Time!AS138","v":10},{"$f":"Time!AT138","v":11},{"$f":"Time!AU138","v":12},{"$f":"Time!AV138","v":13},{"$f":"Time!AW138","v":14},{"$f":"Time!AX138","v":15},{"$f":"Time!AY138","v":16},{"$f":"Time!AZ138","v":17},{"$f":"Time!BA138","v":18},{"$f":"Time!BB138","v":19},{"$f":"Time!BC138","v":20},{"$f":"Time!BD138","v":21},{"$f":"Time!BE138","v":22},{"$f":"Time!BF138","v":23},{"$f":"Time!BG138","v":24},{"$f":"Time!BH138","v":25},{"$f":"Time!BI138","v":26},{"$f":"Time!BJ138","v":27},{"$f":"Time!BK138","v":28},{"$f":"Time!BL138","v":29},{"$f":"Time!BM138","v":30},{"$f":"Time!BN138","v":31},{"$f":"Time!BO138","v":32},{"$f":"Time!BP138","v":33},{"$f":"Time!BQ138","v":34},{"$f":"Time!BR138","v":35},{"$f":"Time!BS138","v":36},{"$f":"Time!BT138","v":37},{"$f":"Time!BU138","v":38},{"$f":"Time!BV138","v":39},{"$f":"Time!BW138","v":40},{"$f":"Time!BX138","v":41},{"$f":"Time!BY138","v":42},{"$f":"Time!BZ138","v":43},{"$f":"Time!CA138","v":44},{"$f":"Time!CB138","v":45},{"$f":"Time!CC138","v":46},{"$f":"Time!CD138","v":47},{"$f":"Time!CE138","v":48},{"$f":"Time!CF138","v":49},{"$f":"Time!CG138","v":50},{"$f":"Time!CH138","v":51},{"$f":"Time!CI138","v":52},{"$f":"Time!CJ138","v":53},{"$f":"Time!CK138","v":54},{"$f":"Time!CL138","v":55},{"$f":"Time!CM138","v":56},{"$f":"Time!CN138","v":57},{"$f":"Time!CO138","v":58},{"$f":"Time!CP138","v":59},{"$f":"Time!CQ138","v":60},{"$f":"Time!CR138","v":61},{"$f":"Time!CS138","v":62},{"$f":"Time!CT138","v":63},{"$f":"Time!CU138","v":64},{"$f":"Time!CV138","v":65},{"$f":"Time!CW138","v":66},{"$f":"Time!CX138","v":67},{"$f":"Time!CY138","v":68},{"$f":"Time!CZ138","v":69},{"$f":"Time!DA138","v":70},{"$f":"Time!DB138","v":71},{"$f":"Time!DC138","v":72},{"$f":"Time!DD138","v":73},{"$f":"Time!DE138","v":74},{"$f":"Time!DF138","v":75},{"$f":"Time!DG138","v":76},{"$f":"Time!DH138","v":77},{"$f":"Time!DI138","v":78},{"$f":"Time!DJ138","v":79},{"$f":"Time!DK138","v":80},{"$f":"Time!DL138","v":81},{"$f":"Time!DM138","v":82},{"$f":"Time!DN138","v":83},{"$f":"Time!DO138","v":84},{"$f":"Time!DP138","v":85},{"$f":"Time!DQ138","v":86},{"$f":"Time!DR138","v":87},{"$f":"Time!DS138","v":88},{"$f":"Time!DT138","v":89},{"$f":"Time!DU138","v":0},{"$f":"Time!DV138","v":0},{"$f":"Time!DW138","v":0},{"$f":"Time!DX138","v":0},{"$f":"Time!DY138","v":0},{"$f":"Time!DZ138","v":0},{"$f":"Time!EA138","v":0},{"$f":"Time!EB138","v":0},{"$f":"Time!EC138","v":0},{"$f":"Time!ED138","v":0},{"$f":"Time!EE138","v":0},{"$f":"Time!EF138","v":0},{"$f":"Time!EG138","v":0},{"$f":"Time!EH138","v":0},{"$f":"Time!EI138","v":0},{"$f":"Time!EJ138","v":0},{"$f":"Time!EK138","v":0},{"$f":"Time!EL138","v":0},{"$f":"Time!EM138","v":0},{"$f":"Time!EN138","v":0},{"$f":"Time!EO138","v":0},{"$f":"Time!EP138","v":0},{"$f":"Time!EQ138","v":0},{"$f":"Time!ER138","v":0},{"$f":"Time!ES138","v":0},{"$f":"Time!ET138","v":0},{"$f":"Time!EU138","v":0},{"$f":"Time!EV138","v":0},{"$f":"Time!EW138","v":0},{"$f":"Time!EX138","v":0},{"$f":"Time!EY138","v":0},{"$f":"Time!EZ138","v":0},{"$f":"Time!FA138","v":0},{"$f":"Time!FB138","v":0},{"$f":"Time!FC138","v":0},{"$f":"Time!FD138","v":0},{"$f":"Time!FE138","v":0},{"$f":"Time!FF138","v":0},{"$f":"Time!FG138","v":0},{"$f":"Time!FH138","v":0},{"$f":"Time!FI138","v":0},{"$f":"Time!FJ138","v":0},{"$f":"Time!FK138","v":0},{"$f":"Time!FL138","v":0},{"$f":"Time!FM138","v":0},{"$f":"Time!FN138","v":0},{"$f":"Time!FO138","v":0},{"$f":"Time!FP138","v":0},{"$f":"Time!FQ138","v":0},{"$f":"Time!FR138","v":0},{"$f":"Time!FS138","v":0},{"$f":"Time!FT138","v":0},{"$f":"Time!FU138","v":0},{"$f":"Time!FV138","v":0},{"$f":"Time!FW138","v":0},{"$f":"Time!FX138","v":0},{"$f":"Time!FY138","v":0},{"$f":"Time!FZ138","v":0},{"$f":"Time!GA138","v":0},{"$f":"Time!GB138","v":0},{"$f":"Time!GC138","v":0},{"$f":"Time!GD138","v":0},{"$f":"Time!GE138","v":0},{"$f":"Time!GF138","v":0},{"$f":"Time!GG138","v":0},{"$f":"Time!GH138","v":0},{"$f":"Time!GI138","v":0},{"$f":"Time!GJ138","v":0},{"$f":"Time!GK138","v":0},{"$f":"Time!GL138","v":0},{"$f":"Time!GM138","v":0},{"$f":"Time!GN138","v":0},{"$f":"Time!GO138","v":0},{"$f":"Time!GP138","v":0},{"$f":"Time!GQ138","v":0},{"$f":"Time!GR138","v":0},{"$f":"Time!GS138","v":0},{"$f":"Time!GT138","v":0},{"$f":"Time!GU138","v":0},{"$f":"Time!GV138","v":0},{"$f":"Time!GW138","v":0},{"$f":"Time!GX138","v":0},{"$f":"Time!GY138","v":0},{"$f":"Time!GZ138","v":0},{"$f":"Time!HA138","v":0},{"$f":"Time!HB138","v":0},{"$f":"Time!HC138","v":0},{"$f":"Time!HD138","v":0},{"$f":"Time!HE138","v":0},{"$f":"Time!HF138","v":0},{"$f":"Time!HG138","v":0},{"$f":"Time!HH138","v":0},{"$f":"Time!HI138","v":0},{"$f":"Time!HJ138","v":0},{"$f":"Time!HK138","v":0},{"$f":"Time!HL138","v":0},{"$f":"Time!HM138","v":0},{"$f":"Time!HN138","v":0},{"$f":"Time!HO138","v":0},{"$f":"Time!HP138","v":0},{"$f":"Time!HQ138","v":0},{"$f":"Time!HR138","v":0},{"$f":"Time!HS138","v":0},{"$f":"Time!HT138","v":0},{"$f":"Time!HU138","v":0},{"$f":"Time!HV138","v":0},{"$f":"Time!HW138","v":0},{"$f":"Time!HX138","v":0},{"$f":"Time!HY138","v":0},{"$f":"Time!HZ138","v":0},{"$f":"Time!IA138","v":0},{"$f":"Time!IB138","v":0},{"$f":"Time!IC138","v":0},{"$f":"Time!ID138","v":0},{"$f":"Time!IE138","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Profile"]
[null,null,"Scheduled Repayment Profile",null,null,null,null,null,null,"%",null,{"$f":"InputT!L84","v":"Straight"},null,null,null,{"$f":"SUM(R49:IF49)","v":1.0000000000000018},null,{"$f":"IFERROR(LOOKUP(R47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(S47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(T47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(U47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(V47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(W47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(X47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(Y47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(Z47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(AA47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(AB47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(AC47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(AD47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(AE47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(AF47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(AG47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(AH47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(AI47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(AJ47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(AK47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(AL47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(AM47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(AN47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(AO47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(AP47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(AQ47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(AR47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(AS47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(AT47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(AU47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(AV47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(AW47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(AX47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(AY47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(AZ47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(BA47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(BB47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(BC47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(BD47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(BE47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(BF47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(BG47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(BH47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(BI47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(BJ47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(BK47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(BL47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(BM47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(BN47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(BO47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(BP47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(BQ47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(BR47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(BS47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(BT47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(BU47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(BV47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(BW47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(BX47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(BY47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(BZ47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(CA47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(CB47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(CC47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(CD47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(CE47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(CF47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(CG47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(CH47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(CI47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(CJ47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(CK47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(CL47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(CM47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(CN47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(CO47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(CP47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(CQ47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(CR47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(CS47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(CT47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(CU47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(CV47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(CW47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(CX47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(CY47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(CZ47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(DA47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(DB47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(DC47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(DD47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(DE47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(DF47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(DG47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(DH47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(DI47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(DJ47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(DK47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(DL47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(DM47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(DN47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(DO47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(DP47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(DQ47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(DR47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(DS47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(DT47,InputT!$75:$75,InputT!$84:$84),0)","v":1.1235955056179775E-2},{"$f":"IFERROR(LOOKUP(DU47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(DV47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(DW47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(DX47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(DY47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(DZ47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(EA47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(EB47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(EC47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(ED47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(EE47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(EF47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(EG47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(EH47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(EI47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(EK47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(EL47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(EM47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(EN47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(EO47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(EP47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(ER47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(ES47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(ET47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(EU47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(EV47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(EW47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(EX47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(EY47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(FA47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(FB47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(FC47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(FD47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(FE47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(FF47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(FG47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(FH47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(FI47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(FK47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(FL47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(FM47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(FN47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(FO47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(FP47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(FR47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(FS47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(FT47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(FU47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(FV47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(FW47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(FX47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(FY47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(GA47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(GB47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(GC47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(GD47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(GE47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(GF47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(GG47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(GH47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(GI47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(GK47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(GL47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(GM47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(GN47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(GO47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(GP47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(GR47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(GS47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(GT47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(GU47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(GV47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(GW47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(GX47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(GY47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(HA47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(HB47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(HC47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(HD47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(HE47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(HF47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(HG47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(HH47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(HI47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(HK47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(HL47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(HM47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(HN47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(HO47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(HP47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(HR47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(HS47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(HT47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(HU47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(HV47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(HW47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(HX47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(HY47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(IA47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(IB47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(IC47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(ID47,InputT!$75:$75,InputT!$84:$84),0)","v":0},{"$f":"IFERROR(LOOKUP(IE47,InputT!$75:$75,InputT!$84:$84),0)","v":0}]
[null,null,"Repayment",null,null,null,null,null,null,"$m",null,null,null,null,null,536.12976834609628,null,{"$f":"R49*$L$24","v":0},{"$f":"S49*$L$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,{"$f":"CE49*$L$24","v":6.0239299814168117},6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EQ49*$L$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HC49*$L$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"\"","v":""},"Cash Sweep"]
[]
[null,null,"Cash Sweep Active",null,null,null,null,null,null,"flag",null,null,null,null,null,{"$f":"SUM(R54:IF54)","v":69},null,{"$f":"Time!R142","v":0},{"$f":"Time!S142","v":0},{"$f":"Time!T142","v":0},{"$f":"Time!U142","v":0},{"$f":"Time!V142","v":0},{"$f":"Time!W142","v":0},{"$f":"Time!X142","v":0},{"$f":"Time!Y142","v":0},{"$f":"Time!Z142","v":0},{"$f":"Time!AA142","v":0},{"$f":"Time!AB142","v":0},{"$f":"Time!AC142","v":0},{"$f":"Time!AD142","v":0},{"$f":"Time!AE142","v":0},{"$f":"Time!AF142","v":0},{"$f":"Time!AG142","v":0},{"$f":"Time!AH142","v":0},{"$f":"Time!AI142","v":0},{"$f":"Time!AJ142","v":0},{"$f":"Time!AK142","v":0},{"$f":"Time!AL142","v":0},{"$f":"Time!AM142","v":0},{"$f":"Time!AN142","v":0},{"$f":"Time!AO142","v":0},{"$f":"Time!AP142","v":0},{"$f":"Time!AQ142","v":0},{"$f":"Time!AR142","v":0},{"$f":"Time!AS142","v":0},{"$f":"Time!AT142","v":0},{"$f":"Time!AU142","v":0},{"$f":"Time!AV142","v":0},{"$f":"Time!AW142","v":0},{"$f":"Time!AX142","v":0},{"$f":"Time!AY142","v":0},{"$f":"Time!AZ142","v":0},{"$f":"Time!BA142","v":0},{"$f":"Time!BB142","v":0},{"$f":"Time!BC142","v":0},{"$f":"Time!BD142","v":1},{"$f":"Time!BE142","v":1},{"$f":"Time!BF142","v":1},{"$f":"Time!BG142","v":1},{"$f":"Time!BH142","v":1},{"$f":"Time!BI142","v":1},{"$f":"Time!BJ142","v":1},{"$f":"Time!BK142","v":1},{"$f":"Time!BL142","v":1},{"$f":"Time!BM142","v":1},{"$f":"Time!BN142","v":1},{"$f":"Time!BO142","v":1},{"$f":"Time!BP142","v":1},{"$f":"Time!BQ142","v":1},{"$f":"Time!BR142","v":1},{"$f":"Time!BS142","v":1},{"$f":"Time!BT142","v":1},{"$f":"Time!BU142","v":1},{"$f":"Time!BV142","v":1},{"$f":"Time!BW142","v":1},{"$f":"Time!BX142","v":1},{"$f":"Time!BY142","v":1},{"$f":"Time!BZ142","v":1},{"$f":"Time!CA142","v":1},{"$f":"Time!CB142","v":1},{"$f":"Time!CC142","v":1},{"$f":"Time!CD142","v":1},{"$f":"Time!CE142","v":1},{"$f":"Time!CF142","v":1},{"$f":"Time!CG142","v":1},{"$f":"Time!CH142","v":1},{"$f":"Time!CI142","v":1},{"$f":"Time!CJ142","v":1},{"$f":"Time!CK142","v":1},{"$f":"Time!CL142","v":1},{"$f":"Time!CM142","v":1},{"$f":"Time!CN142","v":1},{"$f":"Time!CO142","v":1},{"$f":"Time!CP142","v":1},{"$f":"Time!CQ142","v":1},{"$f":"Time!CR142","v":1},{"$f":"Time!CS142","v":1},{"$f":"Time!CT142","v":1},{"$f":"Time!CU142","v":1},{"$f":"Time!CV142","v":1},{"$f":"Time!CW142","v":1},{"$f":"Time!CX142","v":1},{"$f":"Time!CY142","v":1},{"$f":"Time!CZ142","v":1},{"$f":"Time!DA142","v":1},{"$f":"Time!DB142","v":1},{"$f":"Time!DC142","v":1},{"$f":"Time!DD142","v":1},{"$f":"Time!DE142","v":1},{"$f":"Time!DF142","v":1},{"$f":"Time!DG142","v":1},{"$f":"Time!DH142","v":1},{"$f":"Time!DI142","v":1},{"$f":"Time!DJ142","v":1},{"$f":"Time!DK142","v":1},{"$f":"Time!DL142","v":1},{"$f":"Time!DM142","v":1},{"$f":"Time!DN142","v":1},{"$f":"Time!DO142","v":1},{"$f":"Time!DP142","v":1},{"$f":"Time!DQ142","v":1},{"$f":"Time!DR142","v":1},{"$f":"Time!DS142","v":1},{"$f":"Time!DT142","v":1},{"$f":"Time!DU142","v":0},{"$f":"Time!DV142","v":0},{"$f":"Time!DW142","v":0},{"$f":"Time!DX142","v":0},{"$f":"Time!DY142","v":0},{"$f":"Time!DZ142","v":0},{"$f":"Time!EA142","v":0},{"$f":"Time!EB142","v":0},{"$f":"Time!EC142","v":0},{"$f":"Time!ED142","v":0},{"$f":"Time!EE142","v":0},{"$f":"Time!EF142","v":0},{"$f":"Time!EG142","v":0},{"$f":"Time!EH142","v":0},{"$f":"Time!EI142","v":0},{"$f":"Time!EJ142","v":0},{"$f":"Time!EK142","v":0},{"$f":"Time!EL142","v":0},{"$f":"Time!EM142","v":0},{"$f":"Time!EN142","v":0},{"$f":"Time!EO142","v":0},{"$f":"Time!EP142","v":0},{"$f":"Time!EQ142","v":0},{"$f":"Time!ER142","v":0},{"$f":"Time!ES142","v":0},{"$f":"Time!ET142","v":0},{"$f":"Time!EU142","v":0},{"$f":"Time!EV142","v":0},{"$f":"Time!EW142","v":0},{"$f":"Time!EX142","v":0},{"$f":"Time!EY142","v":0},{"$f":"Time!EZ142","v":0},{"$f":"Time!FA142","v":0},{"$f":"Time!FB142","v":0},{"$f":"Time!FC142","v":0},{"$f":"Time!FD142","v":0},{"$f":"Time!FE142","v":0},{"$f":"Time!FF142","v":0},{"$f":"Time!FG142","v":0},{"$f":"Time!FH142","v":0},{"$f":"Time!FI142","v":0},{"$f":"Time!FJ142","v":0},{"$f":"Time!FK142","v":0},{"$f":"Time!FL142","v":0},{"$f":"Time!FM142","v":0},{"$f":"Time!FN142","v":0},{"$f":"Time!FO142","v":0},{"$f":"Time!FP142","v":0},{"$f":"Time!FQ142","v":0},{"$f":"Time!FR142","v":0},{"$f":"Time!FS142","v":0},{"$f":"Time!FT142","v":0},{"$f":"Time!FU142","v":0},{"$f":"Time!FV142","v":0},{"$f":"Time!FW142","v":0},{"$f":"Time!FX142","v":0},{"$f":"Time!FY142","v":0},{"$f":"Time!FZ142","v":0},{"$f":"Time!GA142","v":0},{"$f":"Time!GB142","v":0},{"$f":"Time!GC142","v":0},{"$f":"Time!GD142","v":0},{"$f":"Time!GE142","v":0},{"$f":"Time!GF142","v":0},{"$f":"Time!GG142","v":0},{"$f":"Time!GH142","v":0},{"$f":"Time!GI142","v":0},{"$f":"Time!GJ142","v":0},{"$f":"Time!GK142","v":0},{"$f":"Time!GL142","v":0},{"$f":"Time!GM142","v":0},{"$f":"Time!GN142","v":0},{"$f":"Time!GO142","v":0},{"$f":"Time!GP142","v":0},{"$f":"Time!GQ142","v":0},{"$f":"Time!GR142","v":0},{"$f":"Time!GS142","v":0},{"$f":"Time!GT142","v":0},{"$f":"Time!GU142","v":0},{"$f":"Time!GV142","v":0},{"$f":"Time!GW142","v":0},{"$f":"Time!GX142","v":0},{"$f":"Time!GY142","v":0},{"$f":"Time!GZ142","v":0},{"$f":"Time!HA142","v":0},{"$f":"Time!HB142","v":0},{"$f":"Time!HC142","v":0},{"$f":"Time!HD142","v":0},{"$f":"Time!HE142","v":0},{"$f":"Time!HF142","v":0},{"$f":"Time!HG142","v":0},{"$f":"Time!HH142","v":0},{"$f":"Time!HI142","v":0},{"$f":"Time!HJ142","v":0},{"$f":"Time!HK142","v":0},{"$f":"Time!HL142","v":0},{"$f":"Time!HM142","v":0},{"$f":"Time!HN142","v":0},{"$f":"Time!HO142","v":0},{"$f":"Time!HP142","v":0},{"$f":"Time!HQ142","v":0},{"$f":"Time!HR142","v":0},{"$f":"Time!HS142","v":0},{"$f":"Time!HT142","v":0},{"$f":"Time!HU142","v":0},{"$f":"Time!HV142","v":0},{"$f":"Time!HW142","v":0},{"$f":"Time!HX142","v":0},{"$f":"Time!HY142","v":0},{"$f":"Time!HZ142","v":0},{"$f":"Time!IA142","v":0},{"$f":"Time!IB142","v":0},{"$f":"Time!IC142","v":0},{"$f":"Time!ID142","v":0},{"$f":"Time!IE142","v":0}]
[null,null,"Cash Available for Sweep",null,null,null,null,null,null,"$m",null,"Sweep %",null,null,null,736.09297305411746,null,{"$f":"R54*CF!Q48","v":0},{"$f":"S54*CF!R48","v":0},{"$f":"T54*CF!S48","v":0},{"$f":"U54*CF!T48","v":0},{"$f":"V54*CF!U48","v":0},{"$f":"W54*CF!V48","v":0},{"$f":"X54*CF!W48","v":0},{"$f":"Y54*CF!X48","v":0},{"$f":"Z54*CF!Y48","v":0},{"$f":"AA54*CF!Z48","v":0},{"$f":"AB54*CF!AA48","v":0},{"$f":"AC54*CF!AB48","v":0},{"$f":"AD54*CF!AC48","v":0},{"$f":"AE54*CF!AD48","v":0},{"$f":"AF54*CF!AE48","v":0},{"$f":"AG54*CF!AF48","v":0},{"$f":"AH54*CF!AG48","v":0},{"$f":"AI54*CF!AH48","v":0},{"$f":"AJ54*CF!AI48","v":0},{"$f":"AK54*CF!AJ48","v":0},{"$f":"AL54*CF!AK48","v":0},{"$f":"AM54*CF!AL48","v":0},{"$f":"AN54*CF!AM48","v":0},{"$f":"AO54*CF!AN48","v":0},{"$f":"AP54*CF!AO48","v":0},{"$f":"AQ54*CF!AP48","v":0},{"$f":"AR54*CF!AQ48","v":0},{"$f":"AS54*CF!AR48","v":0},{"$f":"AT54*CF!AS48","v":0},{"$f":"AU54*CF!AT48","v":0},{"$f":"AV54*CF!AU48","v":0},{"$f":"AW54*CF!AV48","v":0},{"$f":"AX54*CF!AW48","v":0},{"$f":"AY54*CF!AX48","v":0},{"$f":"AZ54*CF!AY48","v":0},{"$f":"BA54*CF!AZ48","v":0},{"$f":"BB54*CF!BA48","v":0},{"$f":"BC54*CF!BB48","v":0},{"$f":"BD54*CF!BC48","v":10.823459974876309},{"$f":"BE54*CF!BD48","v":11.046087874606789},{"$f":"BF54*CF!BE48","v":8.6550611658389229},{"$f":"BG54*CF!BF48","v":6.4497798869570033},{"$f":"BH54*CF!BG48","v":8.8661722592439087},{"$f":"BI54*CF!BH48","v":11.07952854363972},{"$f":"BJ54*CF!BI48","v":8.6711597832933727},{"$f":"BK54*CF!BJ48","v":6.4654815610954648},{"$f":"BL54*CF!BK48","v":8.8818222989162141},{"$f":"BM54*CF!BL48","v":11.094951495173868},{"$f":"BN54*CF!BM48","v":8.6863557984063586},{"$f":"BO54*CF!BN48","v":6.4804537663918449},{"$f":"BP54*CF!BO48","v":8.8965656736195164},{"$f":"BQ54*CF!BP48","v":11.10946461791109},{"$f":"BR54*CF!BQ48","v":8.6584522512504236},{"$f":"BS54*CF!BR48","v":6.4535289429142768},{"$f":"BT54*CF!BS48","v":8.8706140782309433},{"$f":"BU54*CF!BT48","v":11.084485683804472},{"$f":"BV54*CF!BU48","v":8.6766349309585351},{"$f":"BW54*CF!BV48","v":6.4716525044039024},{"$f":"BX54*CF!BW48","v":8.8883345362344173},{"$f":"BY54*CF!BX48","v":10.706651393837156},{"$f":"BZ54*CF!BY48","v":8.3009783098987295},{"$f":"CA54*CF!BZ48","v":6.094627856544963},{"$f":"CB54*CF!CA48","v":8.5102505656727949},{"$f":"CC54*CF!CB48","v":10.722656752940068},{"$f":"CD54*CF!CC48","v":8.3133476866669724},{"$f":"CE54*CF!CD48","v":6.1067545828797369},{"$f":"CF54*CF!CE48","v":8.5221287211019874},{"$f":"CG54*CF!CF48","v":10.734286210517162},{"$f":"CH54*CF!CG48","v":8.3247286561880074},{"$f":"CI54*CF!CH48","v":6.1178904663483973},{"$f":"CJ54*CF!CI48","v":8.5330139986190492},{"$f":"CK54*CF!CJ48","v":10.744919369244599},{"$f":"CL54*CF!CK48","v":8.3170191172622623},{"$f":"CM54*CF!CL48","v":6.1112926989157739},{"$f":"CN54*CF!CM48","v":8.5272129075325722},{"$f":"CO54*CF!CN48","v":10.740068873327663},{"$f":"CP54*CF!CO48","v":8.3312125491055351},{"$f":"CQ54*CF!CP48","v":6.1250820422683825},{"$f":"CR54*CF!CQ48","v":8.5409001770697},{"$f":"CS54*CF!CR48","v":11.765728329786409},{"$f":"CT54*CF!CS48","v":9.3504445175640161},{"$f":"CU54*CF!CT48","v":7.1465401001503031},{"$f":"CV54*CF!CU48","v":9.5646391308479526},{"$f":"CW54*CF!CV48","v":11.779524642155835},{"$f":"CX54*CF!CW48","v":9.3726891405557833},{"$f":"CY54*CF!CX48","v":7.1685545318927302},{"$f":"CZ54*CF!CY48","v":9.5864177548628149},{"$f":"DA54*CF!CZ48","v":17.723060767482959},{"$f":"DB54*CF!DA48","v":15.389500488699571},{"$f":"DC54*CF!DB48","v":13.156384317825296},{"$f":"DD54*CF!DC48","v":15.544928986535826},{"$f":"DE54*CF!DD48","v":17.730424676246731},{"$f":"DF54*CF!DE48","v":15.294201027378364},{"$f":"DG54*CF!DF48","v":13.060684361347057},{"$f":"DH54*CF!DG48","v":15.449154124299332},{"$f":"DI54*CF!DH48","v":17.634408680611664},{"$f":"DJ54*CF!DI48","v":15.197944991754202},{"$f":"DK54*CF!DJ48","v":12.96419113298643},{"$f":"DL54*CF!DK48","v":15.352417915893463},{"$f":"DM54*CF!DL48","v":17.537428918415646},{"$f":"DN54*CF!DM48","v":15.100722780152697},{"$f":"DO54*CF!DN48","v":12.866729347811539},{"$f":"DP54*CF!DO48","v":15.254710711745926},{"$f":"DQ54*CF!DP48","v":17.439475715791563},{"$f":"DR54*CF!DQ48","v":15.00252469452206},{"$f":"DS54*CF!DR48","v":12.768447937666116},{"$f":"DT54*CF!DS48","v":15.156022765426247},{"$f":"DU54*CF!DT48","v":0},{"$f":"DV54*CF!DU48","v":0},{"$f":"DW54*CF!DV48","v":0},{"$f":"DX54*CF!DW48","v":0},{"$f":"DY54*CF!DX48","v":0},{"$f":"DZ54*CF!DY48","v":0},{"$f":"EA54*CF!DZ48","v":0},{"$f":"EB54*CF!EA48","v":0},{"$f":"EC54*CF!EB48","v":0},{"$f":"ED54*CF!EC48","v":0},{"$f":"EE54*CF!ED48","v":0},{"$f":"EF54*CF!EE48","v":0},{"$f":"EG54*CF!EF48","v":0},{"$f":"EH54*CF!EG48","v":0},{"$f":"EI54*CF!EH48","v":0},{"$f":"EJ54*CF!EI48","v":0},{"$f":"EK54*CF!EJ48","v":0},{"$f":"EL54*CF!EK48","v":0},{"$f":"EM54*CF!EL48","v":0},{"$f":"EN54*CF!EM48","v":0},{"$f":"EO54*CF!EN48","v":0},{"$f":"EP54*CF!EO48","v":0},{"$f":"EQ54*CF!EP48","v":0},{"$f":"ER54*CF!EQ48","v":0},{"$f":"ES54*CF!ER48","v":0},{"$f":"ET54*CF!ES48","v":0},{"$f":"EU54*CF!ET48","v":0},{"$f":"EV54*CF!EU48","v":0},{"$f":"EW54*CF!EV48","v":0},{"$f":"EX54*CF!EW48","v":0},{"$f":"EY54*CF!EX48","v":0},{"$f":"EZ54*CF!EY48","v":0},{"$f":"FA54*CF!EZ48","v":0},{"$f":"FB54*CF!FA48","v":0},{"$f":"FC54*CF!FB48","v":0},{"$f":"FD54*CF!FC48","v":0},{"$f":"FE54*CF!FD48","v":0},{"$f":"FF54*CF!FE48","v":0},{"$f":"FG54*CF!FF48","v":0},{"$f":"FH54*CF!FG48","v":0},{"$f":"FI54*CF!FH48","v":0},{"$f":"FJ54*CF!FI48","v":0},{"$f":"FK54*CF!FJ48","v":0},{"$f":"FL54*CF!FK48","v":0},{"$f":"FM54*CF!FL48","v":0},{"$f":"FN54*CF!FM48","v":0},{"$f":"FO54*CF!FN48","v":0},{"$f":"FP54*CF!FO48","v":0},{"$f":"FQ54*CF!FP48","v":0},{"$f":"FR54*CF!FQ48","v":0},{"$f":"FS54*CF!FR48","v":0},{"$f":"FT54*CF!FS48","v":0},{"$f":"FU54*CF!FT48","v":0},{"$f":"FV54*CF!FU48","v":0},{"$f":"FW54*CF!FV48","v":0},{"$f":"FX54*CF!FW48","v":0},{"$f":"FY54*CF!FX48","v":0},{"$f":"FZ54*CF!FY48","v":0},{"$f":"GA54*CF!FZ48","v":0},{"$f":"GB54*CF!GA48","v":0},{"$f":"GC54*CF!GB48","v":0},{"$f":"GD54*CF!GC48","v":0},{"$f":"GE54*CF!GD48","v":0},{"$f":"GF54*CF!GE48","v":0},{"$f":"GG54*CF!GF48","v":0},{"$f":"GH54*CF!GG48","v":0},{"$f":"GI54*CF!GH48","v":0},{"$f":"GJ54*CF!GI48","v":0},{"$f":"GK54*CF!GJ48","v":0},{"$f":"GL54*CF!GK48","v":0},{"$f":"GM54*CF!GL48","v":0},{"$f":"GN54*CF!GM48","v":0},{"$f":"GO54*CF!GN48","v":0},{"$f":"GP54*CF!GO48","v":0},{"$f":"GQ54*CF!GP48","v":0},{"$f":"GR54*CF!GQ48","v":0},{"$f":"GS54*CF!GR48","v":0},{"$f":"GT54*CF!GS48","v":0},{"$f":"GU54*CF!GT48","v":0},{"$f":"GV54*CF!GU48","v":0},{"$f":"GW54*CF!GV48","v":0},{"$f":"GX54*CF!GW48","v":0},{"$f":"GY54*CF!GX48","v":0},{"$f":"GZ54*CF!GY48","v":0},{"$f":"HA54*CF!GZ48","v":0},{"$f":"HB54*CF!HA48","v":0},{"$f":"HC54*CF!HB48","v":0},{"$f":"HD54*CF!HC48","v":0},{"$f":"HE54*CF!HD48","v":0},{"$f":"HF54*CF!HE48","v":0},{"$f":"HG54*CF!HF48","v":0},{"$f":"HH54*CF!HG48","v":0},{"$f":"HI54*CF!HH48","v":0},{"$f":"HJ54*CF!HI48","v":0},{"$f":"HK54*CF!HJ48","v":0},{"$f":"HL54*CF!HK48","v":0},{"$f":"HM54*CF!HL48","v":0},{"$f":"HN54*CF!HM48","v":0},{"$f":"HO54*CF!HN48","v":0},{"$f":"HP54*CF!HO48","v":0},{"$f":"HQ54*CF!HP48","v":0},{"$f":"HR54*CF!HQ48","v":0},{"$f":"HS54*CF!HR48","v":0},{"$f":"HT54*CF!HS48","v":0},{"$f":"HU54*CF!HT48","v":0},{"$f":"HV54*CF!HU48","v":0},{"$f":"HW54*CF!HV48","v":0},{"$f":"HX54*CF!HW48","v":0},{"$f":"HY54*CF!HX48","v":0},{"$f":"HZ54*CF!HY48","v":0},{"$f":"IA54*CF!HZ48","v":0},{"$f":"IB54*CF!IA48","v":0},{"$f":"IC54*CF!IB48","v":0},{"$f":"ID54*CF!IC48","v":0},{"$f":"IE54*CF!ID48","v":0}]
[null,null,"Cash Swept",null,null,null,null,null,null,"$m",null,{"$f":"InputC!L322","v":0},null,null,null,0,null,{"$f":"MIN(R55*$L$56,R23-R25)*R54","v":0},{"$f":"MIN(S55*$L$56,S23-S25)*S54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CE55*$L$56,CE23-CE25)*CE54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EQ55*$L$56,EQ23-EQ25)*EQ54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(HC55*$L$56,HC23-HC25)*HC54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"\"\"","v":""},"Total Debt Service"]
[]
[null,null,"Principal Repayment",null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R61:IF61)","v":415.75310531332804},null,{"$f":"R25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,{"$f":"CD25","v":6.0239299814168117},6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,0.10193659556796852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balloon Repayment Via Cash Sweep",null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R62:IF62)","v":0}]
[null,null,"Interest Expensed",null,null,null,null,null,null,"$m",null,null,null,null,null,79.864815799999974,null,{"$f":"R40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1827037749999998,2.1510782999999996,2.1194522999999998,2.0878268250000001,2.0562013499999998,2.024575875,1.9929498749999999,1.9613243999999999,1.9296989249999996,1.8980729249999997,1.8664474499999999,1.8348219749999997,1.8031959749999997,1.7715704999999999,1.8227995499999998,1.7896680999999999,1.7565360999999999,1.7234046499999998,1.6902732,1.6571412000000001,1.6240097499999999,1.5908783,1.5577463,1.5246148499999999,1.4914834000000001,1.45835195,1.4252199499999998,1.3920884999999998,1.3589570499999999,1.3258250499999999,1.2926936,1.25956215,1.2264301499999999,1.1932986999999999,1.2129021250000001,1.1782646999999999,1.1436267,1.1089892750000001,1.07435185,1.0397138499999998,1.0050764249999999,0.97043899999999994,0.93580099999999988,0.90116357499999999,0.86652615,0.831888725,{"$f":"CD40","v":0.79725072499999994},0.76261329999999994,0.72797587500000005,0.69333787499999999,0.65870044999999999,0.62406302499999999,0.58942502500000005,0.55478760000000005,0.54276539999999995,0.50662200000000002,0.47047800000000001,0.43433460000000002,0.39819120000000002,0.36204720000000001,0.32590380000000002,0.28976039999999997,0.25361639999999996,0.217473,0.18132960000000001,0.14518620000000002,0.10904220000000001,7.28988E-2,3.6755400000000001E-2,6.1140000000000001E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"$m",null,null,null,null,null,495.61792111332784,null,{"$f":"SUM(R61:R63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2066337564168119,8.1750082814168117,8.1433822814168124,8.1117568064168122,8.0801313314168119,8.0485058564168117,8.0168798564168107,7.9852543814168113,7.9536289064168111,7.9220029064168109,7.8903774314168116,7.8587519564168113,7.8271259564168112,7.7955004814168118,7.8467295314168117,7.8135980814168118,7.7804660814168116,7.7473346314168117,7.7142031814168117,7.6810711814168116,7.6479397314168116,7.6148082814168117,7.5816762814168115,7.5485448314168115,7.5154133814168116,7.4822819314168116,7.4491499314168115,7.4160184814168115,7.3828870314168116,7.3497550314168114,7.3166235814168115,7.2834921314168115,7.2503601314168113,7.2172286814168114,7.236832106416812,7.2021946814168114,7.1675566814168121,7.1329192564168116,7.0982818314168119,7.0636438314168117,7.0290064064168121,6.9943689814168115,6.9597309814168113,6.9250935564168117,6.890456131416812,6.8558187064168115,{"$f":"SUM(CD61:CD63)","v":6.8211807064168113},6.7865432814168116,6.751905856416812,6.7172678564168118,6.6826304314168112,6.6479930064168116,6.6133550064168114,6.5787175814168117,6.5666953814168121,6.5305519814168118,6.4944079814168116,6.4582645814168114,6.422121181416812,6.3859771814168118,6.3498337814168115,6.3136903814168113,6.277546381416812,6.2414029814168117,6.2052595814168114,6.1691161814168121,6.1329721814168119,6.0968287814168116,6.0606853814168113,0.10254799556796852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EP61:EP63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HB61:HB63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Equity Bridge Loan"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Active"]
[null,"Equity Bridge Repayment",null,null,null,null,null,null,null,"flag",null,{"$f":"InputC!J284","v":false},null,null,null,null,null,{"$f":"Fund!R13","v":0},{"$f":"Fund!S13","v":0},{"$f":"Fund!T13","v":0},{"$f":"Fund!U13","v":0},{"$f":"Fund!V13","v":0},{"$f":"Fund!W13","v":0},{"$f":"Fund!X13","v":0},{"$f":"Fund!Y13","v":0},{"$f":"Fund!Z13","v":0},{"$f":"Fund!AA13","v":0},{"$f":"Fund!AB13","v":0},{"$f":"Fund!AC13","v":0},{"$f":"Fund!AD13","v":0},{"$f":"Fund!AE13","v":0},{"$f":"Fund!AF13","v":0},{"$f":"Fund!AG13","v":0},{"$f":"Fund!AH13","v":0},{"$f":"Fund!AI13","v":1},{"$f":"Fund!AJ13","v":0},{"$f":"Fund!AK13","v":0},{"$f":"Fund!AL13","v":0},{"$f":"Fund!AM13","v":0},{"$f":"Fund!AN13","v":0},{"$f":"Fund!AO13","v":0},{"$f":"Fund!AP13","v":0},{"$f":"Fund!AQ13","v":0},{"$f":"Fund!AR13","v":0},{"$f":"Fund!AS13","v":0},{"$f":"Fund!AT13","v":0},{"$f":"Fund!AU13","v":0},{"$f":"Fund!AV13","v":0},{"$f":"Fund!AW13","v":0},{"$f":"Fund!AX13","v":0},{"$f":"Fund!AY13","v":0},{"$f":"Fund!AZ13","v":0},{"$f":"Fund!BA13","v":0},{"$f":"Fund!BB13","v":0},{"$f":"Fund!BC13","v":0},{"$f":"Fund!BD13","v":0},{"$f":"Fund!BE13","v":0},{"$f":"Fund!BF13","v":0},{"$f":"Fund!BG13","v":0},{"$f":"Fund!BH13","v":0},{"$f":"Fund!BI13","v":0},{"$f":"Fund!BJ13","v":0},{"$f":"Fund!BK13","v":0},{"$f":"Fund!BL13","v":0},{"$f":"Fund!BM13","v":0},{"$f":"Fund!BN13","v":0},{"$f":"Fund!BO13","v":0},{"$f":"Fund!BP13","v":0},{"$f":"Fund!BQ13","v":0},{"$f":"Fund!BR13","v":0},{"$f":"Fund!BS13","v":0},{"$f":"Fund!BT13","v":0},{"$f":"Fund!BU13","v":0},{"$f":"Fund!BV13","v":0},{"$f":"Fund!BW13","v":0},{"$f":"Fund!BX13","v":0},{"$f":"Fund!BY13","v":0},{"$f":"Fund!BZ13","v":0},{"$f":"Fund!CA13","v":0},{"$f":"Fund!CB13","v":0},{"$f":"Fund!CC13","v":0},{"$f":"Fund!CD13","v":0},{"$f":"Fund!CE13","v":0},{"$f":"Fund!CF13","v":0},{"$f":"Fund!CG13","v":0},{"$f":"Fund!CH13","v":0},{"$f":"Fund!CI13","v":0},{"$f":"Fund!CJ13","v":0},{"$f":"Fund!CK13","v":0},{"$f":"Fund!CL13","v":0},{"$f":"Fund!CM13","v":0},{"$f":"Fund!CN13","v":0},{"$f":"Fund!CO13","v":0},{"$f":"Fund!CP13","v":0},{"$f":"Fund!CQ13","v":0},{"$f":"Fund!CR13","v":0},{"$f":"Fund!CS13","v":0},{"$f":"Fund!CT13","v":0},{"$f":"Fund!CU13","v":0},{"$f":"Fund!CV13","v":0},{"$f":"Fund!CW13","v":0},{"$f":"Fund!CX13","v":0},{"$f":"Fund!CY13","v":0},{"$f":"Fund!CZ13","v":0},{"$f":"Fund!DA13","v":0},{"$f":"Fund!DB13","v":0},{"$f":"Fund!DC13","v":0},{"$f":"Fund!DD13","v":0},{"$f":"Fund!DE13","v":0},{"$f":"Fund!DF13","v":0},{"$f":"Fund!DG13","v":0},{"$f":"Fund!DH13","v":0},{"$f":"Fund!DI13","v":0},{"$f":"Fund!DJ13","v":0},{"$f":"Fund!DK13","v":0},{"$f":"Fund!DL13","v":0},{"$f":"Fund!DM13","v":0},{"$f":"Fund!DN13","v":0},{"$f":"Fund!DO13","v":0},{"$f":"Fund!DP13","v":0},{"$f":"Fund!DQ13","v":0},{"$f":"Fund!DR13","v":0},{"$f":"Fund!DS13","v":0},{"$f":"Fund!DT13","v":0},{"$f":"Fund!DU13","v":0},{"$f":"Fund!DV13","v":0},{"$f":"Fund!DW13","v":0},{"$f":"Fund!DX13","v":0},{"$f":"Fund!DY13","v":0},{"$f":"Fund!DZ13","v":0},{"$f":"Fund!EA13","v":0},{"$f":"Fund!EB13","v":0},{"$f":"Fund!EC13","v":0},{"$f":"Fund!ED13","v":0},{"$f":"Fund!EE13","v":0},{"$f":"Fund!EF13","v":0},{"$f":"Fund!EG13","v":0},{"$f":"Fund!EH13","v":0},{"$f":"Fund!EI13","v":0},{"$f":"Fund!EJ13","v":0},{"$f":"Fund!EK13","v":0},{"$f":"Fund!EL13","v":0},{"$f":"Fund!EM13","v":0},{"$f":"Fund!EN13","v":0},{"$f":"Fund!EO13","v":0},{"$f":"Fund!EP13","v":0},{"$f":"Fund!EQ13","v":0},{"$f":"Fund!ER13","v":0},{"$f":"Fund!ES13","v":0},{"$f":"Fund!ET13","v":0},{"$f":"Fund!EU13","v":0},{"$f":"Fund!EV13","v":0},{"$f":"Fund!EW13","v":0},{"$f":"Fund!EX13","v":0},{"$f":"Fund!EY13","v":0},{"$f":"Fund!EZ13","v":0},{"$f":"Fund!FA13","v":0},{"$f":"Fund!FB13","v":0},{"$f":"Fund!FC13","v":0},{"$f":"Fund!FD13","v":0},{"$f":"Fund!FE13","v":0},{"$f":"Fund!FF13","v":0},{"$f":"Fund!FG13","v":0},{"$f":"Fund!FH13","v":0},{"$f":"Fund!FI13","v":0},{"$f":"Fund!FJ13","v":0},{"$f":"Fund!FK13","v":0},{"$f":"Fund!FL13","v":0},{"$f":"Fund!FM13","v":0},{"$f":"Fund!FN13","v":0},{"$f":"Fund!FO13","v":0},{"$f":"Fund!FP13","v":0},{"$f":"Fund!FQ13","v":0},{"$f":"Fund!FR13","v":0},{"$f":"Fund!FS13","v":0},{"$f":"Fund!FT13","v":0},{"$f":"Fund!FU13","v":0},{"$f":"Fund!FV13","v":0},{"$f":"Fund!FW13","v":0},{"$f":"Fund!FX13","v":0},{"$f":"Fund!FY13","v":0},{"$f":"Fund!FZ13","v":0},{"$f":"Fund!GA13","v":0},{"$f":"Fund!GB13","v":0},{"$f":"Fund!GC13","v":0},{"$f":"Fund!GD13","v":0},{"$f":"Fund!GE13","v":0},{"$f":"Fund!GF13","v":0},{"$f":"Fund!GG13","v":0},{"$f":"Fund!GH13","v":0},{"$f":"Fund!GI13","v":0},{"$f":"Fund!GJ13","v":0},{"$f":"Fund!GK13","v":0},{"$f":"Fund!GL13","v":0},{"$f":"Fund!GM13","v":0},{"$f":"Fund!GN13","v":0},{"$f":"Fund!GO13","v":0},{"$f":"Fund!GP13","v":0},{"$f":"Fund!GQ13","v":0},{"$f":"Fund!GR13","v":0},{"$f":"Fund!GS13","v":0},{"$f":"Fund!GT13","v":0},{"$f":"Fund!GU13","v":0},{"$f":"Fund!GV13","v":0},{"$f":"Fund!GW13","v":0},{"$f":"Fund!GX13","v":0},{"$f":"Fund!GY13","v":0},{"$f":"Fund!GZ13","v":0},{"$f":"Fund!HA13","v":0},{"$f":"Fund!HB13","v":0},{"$f":"Fund!HC13","v":0},{"$f":"Fund!HD13","v":0},{"$f":"Fund!HE13","v":0},{"$f":"Fund!HF13","v":0},{"$f":"Fund!HG13","v":0},{"$f":"Fund!HH13","v":0},{"$f":"Fund!HI13","v":0},{"$f":"Fund!HJ13","v":0},{"$f":"Fund!HK13","v":0},{"$f":"Fund!HL13","v":0},{"$f":"Fund!HM13","v":0},{"$f":"Fund!HN13","v":0},{"$f":"Fund!HO13","v":0},{"$f":"Fund!HP13","v":0},{"$f":"Fund!HQ13","v":0},{"$f":"Fund!HR13","v":0},{"$f":"Fund!HS13","v":0},{"$f":"Fund!HT13","v":0},{"$f":"Fund!HU13","v":0},{"$f":"Fund!HV13","v":0},{"$f":"Fund!HW13","v":0},{"$f":"Fund!HX13","v":0},{"$f":"Fund!HY13","v":0},{"$f":"Fund!HZ13","v":0},{"$f":"Fund!IA13","v":0},{"$f":"Fund!IB13","v":0},{"$f":"Fund!IC13","v":0},{"$f":"Fund!ID13","v":0},{"$f":"Fund!IE13","v":0}]
[]
[null,"Opening Balance",null,null,null,null,null,null,null,"$m",null,null,null,null,null,null,null,{"$f":"Q74","v":0},{"$f":"R74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Drawdown",null,null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R72:IE72)","v":0},null,{"$f":"Fund!R63","v":0},{"$f":"Fund!S63","v":0},{"$f":"Fund!T63","v":0},{"$f":"Fund!U63","v":0},{"$f":"Fund!V63","v":0},{"$f":"Fund!W63","v":0},{"$f":"Fund!X63","v":0},{"$f":"Fund!Y63","v":0},{"$f":"Fund!Z63","v":0},{"$f":"Fund!AA63","v":0},{"$f":"Fund!AB63","v":0},{"$f":"Fund!AC63","v":0},{"$f":"Fund!AD63","v":0},{"$f":"Fund!AE63","v":0},{"$f":"Fund!AF63","v":0},{"$f":"Fund!AG63","v":0},{"$f":"Fund!AH63","v":0},{"$f":"Fund!AI63","v":0},{"$f":"Fund!AJ63","v":0},{"$f":"Fund!AK63","v":0},{"$f":"Fund!AL63","v":0},{"$f":"Fund!AM63","v":0},{"$f":"Fund!AN63","v":0},{"$f":"Fund!AO63","v":0},{"$f":"Fund!AP63","v":0},{"$f":"Fund!AQ63","v":0},{"$f":"Fund!AR63","v":0},{"$f":"Fund!AS63","v":0},{"$f":"Fund!AT63","v":0},{"$f":"Fund!AU63","v":0},{"$f":"Fund!AV63","v":0},{"$f":"Fund!AW63","v":0},{"$f":"Fund!AX63","v":0},{"$f":"Fund!AY63","v":0},{"$f":"Fund!AZ63","v":0},{"$f":"Fund!BA63","v":0},{"$f":"Fund!BB63","v":0},{"$f":"Fund!BC63","v":0},{"$f":"Fund!BD63","v":0},{"$f":"Fund!BE63","v":0},{"$f":"Fund!BF63","v":0},{"$f":"Fund!BG63","v":0},{"$f":"Fund!BH63","v":0},{"$f":"Fund!BI63","v":0},{"$f":"Fund!BJ63","v":0},{"$f":"Fund!BK63","v":0},{"$f":"Fund!BL63","v":0},{"$f":"Fund!BM63","v":0},{"$f":"Fund!BN63","v":0},{"$f":"Fund!BO63","v":0},{"$f":"Fund!BP63","v":0},{"$f":"Fund!BQ63","v":0},{"$f":"Fund!BR63","v":0},{"$f":"Fund!BS63","v":0},{"$f":"Fund!BT63","v":0},{"$f":"Fund!BU63","v":0},{"$f":"Fund!BV63","v":0},{"$f":"Fund!BW63","v":0},{"$f":"Fund!BX63","v":0},{"$f":"Fund!BY63","v":0},{"$f":"Fund!BZ63","v":0},{"$f":"Fund!CA63","v":0},{"$f":"Fund!CB63","v":0},{"$f":"Fund!CC63","v":0},{"$f":"Fund!CD63","v":0},{"$f":"Fund!CE63","v":0},{"$f":"Fund!CF63","v":0},{"$f":"Fund!CG63","v":0},{"$f":"Fund!CH63","v":0},{"$f":"Fund!CI63","v":0},{"$f":"Fund!CJ63","v":0},{"$f":"Fund!CK63","v":0},{"$f":"Fund!CL63","v":0},{"$f":"Fund!CM63","v":0},{"$f":"Fund!CN63","v":0},{"$f":"Fund!CO63","v":0},{"$f":"Fund!CP63","v":0},{"$f":"Fund!CQ63","v":0},{"$f":"Fund!CR63","v":0},{"$f":"Fund!CS63","v":0},{"$f":"Fund!CT63","v":0},{"$f":"Fund!CU63","v":0},{"$f":"Fund!CV63","v":0},{"$f":"Fund!CW63","v":0},{"$f":"Fund!CX63","v":0},{"$f":"Fund!CY63","v":0},{"$f":"Fund!CZ63","v":0},{"$f":"Fund!DA63","v":0},{"$f":"Fund!DB63","v":0},{"$f":"Fund!DC63","v":0},{"$f":"Fund!DD63","v":0},{"$f":"Fund!DE63","v":0},{"$f":"Fund!DF63","v":0},{"$f":"Fund!DG63","v":0},{"$f":"Fund!DH63","v":0},{"$f":"Fund!DI63","v":0},{"$f":"Fund!DJ63","v":0},{"$f":"Fund!DK63","v":0},{"$f":"Fund!DL63","v":0},{"$f":"Fund!DM63","v":0},{"$f":"Fund!DN63","v":0},{"$f":"Fund!DO63","v":0},{"$f":"Fund!DP63","v":0},{"$f":"Fund!DQ63","v":0},{"$f":"Fund!DR63","v":0},{"$f":"Fund!DS63","v":0},{"$f":"Fund!DT63","v":0},{"$f":"Fund!DU63","v":0},{"$f":"Fund!DV63","v":0},{"$f":"Fund!DW63","v":0},{"$f":"Fund!DX63","v":0},{"$f":"Fund!DY63","v":0},{"$f":"Fund!DZ63","v":0},{"$f":"Fund!EA63","v":0},{"$f":"Fund!EB63","v":0},{"$f":"Fund!EC63","v":0},{"$f":"Fund!ED63","v":0},{"$f":"Fund!EE63","v":0},{"$f":"Fund!EF63","v":0},{"$f":"Fund!EG63","v":0},{"$f":"Fund!EH63","v":0},{"$f":"Fund!EI63","v":0},{"$f":"Fund!EJ63","v":0},{"$f":"Fund!EK63","v":0},{"$f":"Fund!EL63","v":0},{"$f":"Fund!EM63","v":0},{"$f":"Fund!EN63","v":0},{"$f":"Fund!EO63","v":0},{"$f":"Fund!EP63","v":0},{"$f":"Fund!EQ63","v":0},{"$f":"Fund!ER63","v":0},{"$f":"Fund!ES63","v":0},{"$f":"Fund!ET63","v":0},{"$f":"Fund!EU63","v":0},{"$f":"Fund!EV63","v":0},{"$f":"Fund!EW63","v":0},{"$f":"Fund!EX63","v":0},{"$f":"Fund!EY63","v":0},{"$f":"Fund!EZ63","v":0},{"$f":"Fund!FA63","v":0},{"$f":"Fund!FB63","v":0},{"$f":"Fund!FC63","v":0},{"$f":"Fund!FD63","v":0},{"$f":"Fund!FE63","v":0},{"$f":"Fund!FF63","v":0},{"$f":"Fund!FG63","v":0},{"$f":"Fund!FH63","v":0},{"$f":"Fund!FI63","v":0},{"$f":"Fund!FJ63","v":0},{"$f":"Fund!FK63","v":0},{"$f":"Fund!FL63","v":0},{"$f":"Fund!FM63","v":0},{"$f":"Fund!FN63","v":0},{"$f":"Fund!FO63","v":0},{"$f":"Fund!FP63","v":0},{"$f":"Fund!FQ63","v":0},{"$f":"Fund!FR63","v":0},{"$f":"Fund!FS63","v":0},{"$f":"Fund!FT63","v":0},{"$f":"Fund!FU63","v":0},{"$f":"Fund!FV63","v":0},{"$f":"Fund!FW63","v":0},{"$f":"Fund!FX63","v":0},{"$f":"Fund!FY63","v":0},{"$f":"Fund!FZ63","v":0},{"$f":"Fund!GA63","v":0},{"$f":"Fund!GB63","v":0},{"$f":"Fund!GC63","v":0},{"$f":"Fund!GD63","v":0},{"$f":"Fund!GE63","v":0},{"$f":"Fund!GF63","v":0},{"$f":"Fund!GG63","v":0},{"$f":"Fund!GH63","v":0},{"$f":"Fund!GI63","v":0},{"$f":"Fund!GJ63","v":0},{"$f":"Fund!GK63","v":0},{"$f":"Fund!GL63","v":0},{"$f":"Fund!GM63","v":0},{"$f":"Fund!GN63","v":0},{"$f":"Fund!GO63","v":0},{"$f":"Fund!GP63","v":0},{"$f":"Fund!GQ63","v":0},{"$f":"Fund!GR63","v":0},{"$f":"Fund!GS63","v":0},{"$f":"Fund!GT63","v":0},{"$f":"Fund!GU63","v":0},{"$f":"Fund!GV63","v":0},{"$f":"Fund!GW63","v":0},{"$f":"Fund!GX63","v":0},{"$f":"Fund!GY63","v":0},{"$f":"Fund!GZ63","v":0},{"$f":"Fund!HA63","v":0},{"$f":"Fund!HB63","v":0},{"$f":"Fund!HC63","v":0},{"$f":"Fund!HD63","v":0},{"$f":"Fund!HE63","v":0},{"$f":"Fund!HF63","v":0},{"$f":"Fund!HG63","v":0},{"$f":"Fund!HH63","v":0},{"$f":"Fund!HI63","v":0},{"$f":"Fund!HJ63","v":0},{"$f":"Fund!HK63","v":0},{"$f":"Fund!HL63","v":0},{"$f":"Fund!HM63","v":0},{"$f":"Fund!HN63","v":0},{"$f":"Fund!HO63","v":0},{"$f":"Fund!HP63","v":0},{"$f":"Fund!HQ63","v":0},{"$f":"Fund!HR63","v":0},{"$f":"Fund!HS63","v":0},{"$f":"Fund!HT63","v":0},{"$f":"Fund!HU63","v":0},{"$f":"Fund!HV63","v":0},{"$f":"Fund!HW63","v":0},{"$f":"Fund!HX63","v":0},{"$f":"Fund!HY63","v":0},{"$f":"Fund!HZ63","v":0},{"$f":"Fund!IA63","v":0},{"$f":"Fund!IB63","v":0},{"$f":"Fund!IC63","v":0},{"$f":"Fund!ID63","v":0},{"$f":"Fund!IE63","v":0}]
[null,"Less: Repayment",null,null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R73:IE73)","v":0},null,{"$f":"R71*R69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD71*CD69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP71*EP69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB71*HB69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing Balance",null,null,null,null,null,null,null,"$m",null,null,null,null,null,null,null,{"$f":"R71+R72-R73","v":0},{"$f":"S71+S72-S73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE71+CE72-CE73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EQ71+EQ72-EQ73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HC71+HC72-HC73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Interest Rate",null,null,null,null,null,null,null,"% p.a.",null,{"$f":"InputC!L286","v":0}]
[null,"Interest Rate",null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,{"$f":"$L76/R$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L76/CD$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L76/EP$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L76/HB$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest Expense",null,null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R78:IE78)","v":0},null,{"$f":"R77*R71","v":0},{"$f":"S77*S71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE77*CE71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EQ77*EQ71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HC77*HC71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Debt Service"]
[null,"Principal Repayment",null,null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R81:IE81)","v":0},null,{"$f":"R73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest Expense",null,null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R82:IE82)","v":0},null,{"$f":"R78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R83:IE83)","v":0},null,{"$f":"SUM(R81:R82)","v":0},{"$f":"SUM(S81:S82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE81:CE82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EQ81:EQ82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HC81:HC82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Revolving Facilities"]
["Debt Service Reserve Facility"]
[]
[null,"DSRF Active",null,null,null,null,null,null,null,"flag",null,null,null,null,null,null,null,{"$f":"Time!R163","v":0},{"$f":"Time!S163","v":0},{"$f":"Time!T163","v":0},{"$f":"Time!U163","v":0},{"$f":"Time!V163","v":0},{"$f":"Time!W163","v":0},{"$f":"Time!X163","v":0},{"$f":"Time!Y163","v":0},{"$f":"Time!Z163","v":0},{"$f":"Time!AA163","v":0},{"$f":"Time!AB163","v":0},{"$f":"Time!AC163","v":0},{"$f":"Time!AD163","v":0},{"$f":"Time!AE163","v":0},{"$f":"Time!AF163","v":0},{"$f":"Time!AG163","v":0},{"$f":"Time!AH163","v":0},{"$f":"Time!AI163","v":0},{"$f":"Time!AJ163","v":1},{"$f":"Time!AK163","v":1},{"$f":"Time!AL163","v":1},{"$f":"Time!AM163","v":1},{"$f":"Time!AN163","v":1},{"$f":"Time!AO163","v":1},{"$f":"Time!AP163","v":1},{"$f":"Time!AQ163","v":1},{"$f":"Time!AR163","v":1},{"$f":"Time!AS163","v":1},{"$f":"Time!AT163","v":1},{"$f":"Time!AU163","v":1},{"$f":"Time!AV163","v":1},{"$f":"Time!AW163","v":1},{"$f":"Time!AX163","v":1},{"$f":"Time!AY163","v":1},{"$f":"Time!AZ163","v":1},{"$f":"Time!BA163","v":1},{"$f":"Time!BB163","v":1},{"$f":"Time!BC163","v":1},{"$f":"Time!BD163","v":1},{"$f":"Time!BE163","v":1},{"$f":"Time!BF163","v":1},{"$f":"Time!BG163","v":1},{"$f":"Time!BH163","v":1},{"$f":"Time!BI163","v":1},{"$f":"Time!BJ163","v":1},{"$f":"Time!BK163","v":1},{"$f":"Time!BL163","v":1},{"$f":"Time!BM163","v":1},{"$f":"Time!BN163","v":1},{"$f":"Time!BO163","v":1},{"$f":"Time!BP163","v":1},{"$f":"Time!BQ163","v":1},{"$f":"Time!BR163","v":1},{"$f":"Time!BS163","v":1},{"$f":"Time!BT163","v":1},{"$f":"Time!BU163","v":1},{"$f":"Time!BV163","v":1},{"$f":"Time!BW163","v":1},{"$f":"Time!BX163","v":1},{"$f":"Time!BY163","v":1},{"$f":"Time!BZ163","v":1},{"$f":"Time!CA163","v":1},{"$f":"Time!CB163","v":1},{"$f":"Time!CC163","v":1},{"$f":"Time!CD163","v":1},{"$f":"Time!CE163","v":1},{"$f":"Time!CF163","v":1},{"$f":"Time!CG163","v":1},{"$f":"Time!CH163","v":1},{"$f":"Time!CI163","v":1},{"$f":"Time!CJ163","v":1},{"$f":"Time!CK163","v":1},{"$f":"Time!CL163","v":1},{"$f":"Time!CM163","v":1},{"$f":"Time!CN163","v":1},{"$f":"Time!CO163","v":1},{"$f":"Time!CP163","v":1},{"$f":"Time!CQ163","v":1},{"$f":"Time!CR163","v":1},{"$f":"Time!CS163","v":1},{"$f":"Time!CT163","v":1},{"$f":"Time!CU163","v":1},{"$f":"Time!CV163","v":1},{"$f":"Time!CW163","v":1},{"$f":"Time!CX163","v":1},{"$f":"Time!CY163","v":1},{"$f":"Time!CZ163","v":1},{"$f":"Time!DA163","v":1},{"$f":"Time!DB163","v":1},{"$f":"Time!DC163","v":1},{"$f":"Time!DD163","v":1},{"$f":"Time!DE163","v":1},{"$f":"Time!DF163","v":1},{"$f":"Time!DG163","v":1},{"$f":"Time!DH163","v":1},{"$f":"Time!DI163","v":1},{"$f":"Time!DJ163","v":1},{"$f":"Time!DK163","v":1},{"$f":"Time!DL163","v":1},{"$f":"Time!DM163","v":1},{"$f":"Time!DN163","v":1},{"$f":"Time!DO163","v":1},{"$f":"Time!DP163","v":1},{"$f":"Time!DQ163","v":1},{"$f":"Time!DR163","v":1},{"$f":"Time!DS163","v":1},{"$f":"Time!DT163","v":1},{"$f":"Time!DU163","v":0},{"$f":"Time!DV163","v":0},{"$f":"Time!DW163","v":0},{"$f":"Time!DX163","v":0},{"$f":"Time!DY163","v":0},{"$f":"Time!DZ163","v":0},{"$f":"Time!EA163","v":0},{"$f":"Time!EB163","v":0},{"$f":"Time!EC163","v":0},{"$f":"Time!ED163","v":0},{"$f":"Time!EE163","v":0},{"$f":"Time!EF163","v":0},{"$f":"Time!EG163","v":0},{"$f":"Time!EH163","v":0},{"$f":"Time!EI163","v":0},{"$f":"Time!EJ163","v":0},{"$f":"Time!EK163","v":0},{"$f":"Time!EL163","v":0},{"$f":"Time!EM163","v":0},{"$f":"Time!EN163","v":0},{"$f":"Time!EO163","v":0},{"$f":"Time!EP163","v":0},{"$f":"Time!EQ163","v":0},{"$f":"Time!ER163","v":0},{"$f":"Time!ES163","v":0},{"$f":"Time!ET163","v":0},{"$f":"Time!EU163","v":0},{"$f":"Time!EV163","v":0}]
[]
[null,{"$f":"\"\"","v":""},"DSRF Movements"]
[]
[null,null,"Max DSRF Amount",null,null,null,null,null,null,"$m",null,{"$f":"InputC!J331","v":25}]
[]
[null,null,"CFADS",null,null,null,null,null,null,"$m",null,null,null,null,null,null,null,{"$f":"CF!Q39","v":-12.152855161803444},{"$f":"CF!R39","v":-0.52895180043223888},{"$f":"CF!S39","v":29.130122186529647},{"$f":"CF!T39","v":30.094040090436053},{"$f":"CF!U39","v":17.69258184820346},{"$f":"CF!V39","v":35.843589049770905},{"$f":"CF!W39","v":38.344163520837746},{"$f":"CF!X39","v":45.199204124017484},{"$f":"CF!Y39","v":-6.3133877123006332},{"$f":"CF!Z39","v":1.1557634060046755},{"$f":"CF!AA39","v":1.1033799111645681},{"$f":"CF!AB39","v":-0.21416042716161954},{"$f":"CF!AC39","v":66.256943877774376},{"$f":"CF!AD39","v":67.934872549045267},{"$f":"CF!AE39","v":41.569909109462387},{"$f":"CF!AF39","v":-2.359743640396184},{"$f":"CF!AG39","v":-1.8004340833058894},{"$f":"CF!AH39","v":-1.8004340833058894},{"$f":"CF!AI39","v":19.444132469900833},{"$f":"CF!AJ39","v":10.507410180097938},{"$f":"CF!AK39","v":12.87167947070029},{"$f":"CF!AL39","v":37.084844516960622},{"$f":"CF!AM39","v":17.806686756642648},{"$f":"CF!AN39","v":21.553767040621619},{"$f":"CF!AO39","v":43.479789490943233},{"$f":"CF!AP39","v":43.750361550232505},{"$f":"CF!AQ39","v":37.779678699776973},{"$f":"CF!AR39","v":50.204138122780932},{"$f":"CF!AS39","v":37.590332475292698},{"$f":"CF!AT39","v":45.389237715046335},{"$f":"CF!AU39","v":18.801794247056719},{"$f":"CF!AV39","v":21.012041968469806},{"$f":"CF!AW39","v":18.615638891755843},{"$f":"CF!AX39","v":16.358032361103938},{"$f":"CF!AY39","v":18.723439610210569},{"$f":"CF!AZ39","v":20.933213882303569},{"$f":"CF!BA39","v":18.51976571829919},{"$f":"CF!BB39","v":16.261985043440276},{"$f":"CF!BC39","v":18.627218859079516},{"$f":"CF!BD39","v":18.840895948473975},{"$f":"CF!BE39","v":16.417992992672257},{"$f":"CF!BF39","v":14.154962037685777},{"$f":"CF!BG39","v":16.515047823408143},{"$f":"CF!BH39","v":18.71944308343101},{"$f":"CF!BI39","v":16.30059290877945},{"$f":"CF!BJ39","v":14.037377751048153},{"$f":"CF!BK39","v":16.39719229821679},{"$f":"CF!BL39","v":18.601359472736018},{"$f":"CF!BM39","v":16.18228046250772},{"$f":"CF!BN39","v":13.918834973624339},{"$f":"CF!BO39","v":16.278419729126004},{"$f":"CF!BP39","v":18.482356749823204},{"$f":"CF!BQ39","v":16.073593470962624},{"$f":"CF!BR39","v":13.80961414396382},{"$f":"CF!BS39","v":16.168665712354404},{"$f":"CF!BT39","v":18.37206896294208},{"$f":"CF!BU39","v":15.952223949326795},{"$f":"CF!BV39","v":13.687967342253343},{"$f":"CF!BW39","v":16.046826896737119},{"$f":"CF!BX39","v":17.854674938381471},{"$f":"CF!BY39","v":15.432755876046681},{"$f":"CF!BZ39","v":13.167307820101648},{"$f":"CF!CA39","v":15.524894916050801},{"$f":"CF!CB39","v":17.726829867028933},{"$f":"CF!CC39","v":15.305510190948866},{"$f":"CF!CD39","v":13.039812414259936},{"$f":"CF!CE39","v":15.397150493624848},{"$f":"CF!CF39","v":17.598835681857082},{"$f":"CF!CG39","v":15.177265410739084},{"$f":"CF!CH39","v":12.911315406718668},{"$f":"CF!CI39","v":15.268401854979794},{"$f":"CF!CJ39","v":17.469835004611266},{"$f":"CF!CK39","v":15.052534551937654},{"$f":"CF!CL39","v":12.785989959435131},{"$f":"CF!CM39","v":15.142559801386867},{"$f":"CF!CN39","v":17.343437071410044},{"$f":"CF!CO39","v":14.921056610403429},{"$f":"CF!CP39","v":12.654293216064636},{"$f":"CF!CQ39","v":15.010567952951408},{"$f":"CF!CR39","v":18.223416905101818},{"$f":"CF!CS39","v":15.80548430283979},{"$f":"CF!CT39","v":13.541012475356514},{"$f":"CF!CU39","v":15.899572197703613},{"$f":"CF!CV39","v":18.102483003728945},{"$f":"CF!CW39","v":15.682144611753134},{"$f":"CF!CX39","v":13.417435885743849},{"$f":"CF!CY39","v":15.775759377568642},{"$f":"CF!CZ39","v":17.978433234317798},{"$f":"CF!DA39","v":15.564963525318454},{"$f":"CF!DB39","v":13.30720278800009},{"$f":"CF!DC39","v":15.672557773023236},{"$f":"CF!DD39","v":17.882221223307539},{"$f":"CF!DE39","v":15.468633569980675},{"$f":"CF!DF39","v":13.210672569399897},{"$f":"CF!DG39","v":15.57574514284331},{"$f":"CF!DH39","v":17.785166985612911},{"$f":"CF!DI39","v":15.371336696691804},{"$f":"CF!DJ39","v":13.113131592089653},{"$f":"CF!DK39","v":15.477960749833377},{"$f":"CF!DL39","v":17.687138559937729},{"$f":"CF!DM39","v":15.273063199952437},{"$f":"CF!DN39","v":13.014611541119539},{"$f":"CF!DO39","v":15.379194839863258},{"$f":"CF!DP39","v":17.588126167809229},{"$f":"CF!DQ39","v":15.17380327684362},{"$f":"CF!DR39","v":12.915062925528128},{"$f":"CF!DS39","v":15.279437560895094},{"$f":"CF!DT39","v":17.488119932602601},{"$f":"CF!DU39","v":15.073547026048974},{"$f":"CF!DV39","v":12.814594809503046},{"$f":"CF!DW39","v":15.178678962000557},{"$f":"CF!DX39","v":17.387109878555794},{"$f":"CF!DY39","v":14.972284446867047},{"$f":"CF!DZ39","v":12.713078176907507},{"$f":"CF!EA39","v":3.8097975420681496},{"$f":"CF!EB39","v":4.9841567867889927},{"$f":"CF!EC39","v":3.6525356798762019},{"$f":"CF!ED39","v":2.4058983046534701},{"$f":"CF!EE39","v":3.6860554998062445},{"$f":"CF!EF39","v":4.8811087662412369},{"$f":"CF!EG39","v":3.5492300392770795},{"$f":"CF!EH39","v":2.3023339083718737},{"$f":"CF!EI39","v":3.5822322317090687},{"$f":"CF!EJ39","v":4.777026394742709},{"$f":"CF!EK39","v":3.4448874618498038},{"$f":"CF!EL39","v":2.1977291267715535},{"$f":"CF!EM39","v":3.4773668310653538},{"$f":"CF!EN39","v":4.6718992899310479},{"$f":"CF!EO39","v":3.3394975392761137},{"$f":"CF!EP39","v":2.0796570691767009},{"$f":"CF!EQ39","v":3.3838665640943075},{"$f":"CF!ER39","v":4.5657169652302914},{"$f":"CF!ES39","v":3.2330497587636069},{"$f":"CF!ET39","v":1.9465500884044182},{"$f":"CF!EU39","v":3.3032775498613267}]
[null,null,"Debt Service",null,null,null,null,null,null,"$m",null,null,null,null,null,null,null,{"$f":"R64","v":0},{"$f":"S64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2066337564168119,8.1750082814168117,8.1433822814168124,8.1117568064168122,8.0801313314168119,8.0485058564168117,8.0168798564168107,7.9852543814168113,7.9536289064168111,7.9220029064168109,7.8903774314168116,7.8587519564168113,7.8271259564168112,7.7955004814168118,7.8467295314168117,7.8135980814168118,7.7804660814168116,7.7473346314168117,7.7142031814168117,7.6810711814168116,7.6479397314168116,7.6148082814168117,7.5816762814168115,7.5485448314168115,7.5154133814168116,7.4822819314168116,7.4491499314168115,7.4160184814168115,7.3828870314168116,7.3497550314168114,7.3166235814168115,7.2834921314168115,7.2503601314168113,7.2172286814168114,7.236832106416812,7.2021946814168114,7.1675566814168121,7.1329192564168116,7.0982818314168119,7.0636438314168117,7.0290064064168121,6.9943689814168115,6.9597309814168113,6.9250935564168117,6.890456131416812,6.8558187064168115,6.8211807064168113,{"$f":"CE64","v":6.7865432814168116},6.751905856416812,6.7172678564168118,6.6826304314168112,6.6479930064168116,6.6133550064168114,6.5787175814168117,6.5666953814168121,6.5305519814168118,6.4944079814168116,6.4582645814168114,6.422121181416812,6.3859771814168118,6.3498337814168115,6.3136903814168113,6.277546381416812,6.2414029814168117,6.2052595814168114,6.1691161814168121,6.1329721814168119,6.0968287814168116,6.0606853814168113,0.10254799556796852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EQ64","v":0},0,0,0,0,0]
[null,null,"Debt Service Shortfall",null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R97:DS97)","v":25.169966908705895},null,{"$f":"ABS(MIN(0,R95-R96))","v":12.152855161803444},{"$f":"ABS(MIN(0,S95-S96))","v":0.52895180043223888},0,0,0,0,0,0,6.3133877123006332,0,0,0.21416042716161954,0,0,0,2.359743640396184,1.8004340833058894,1.8004340833058894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABS(MIN(0,CE95-CE96))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABS(MIN(0,EQ95-EQ96))","v":0},0,0,0,0,0]
[]
[null,null,"Opening Balance",null,null,null,null,null,null,"$m",null,null,null,null,null,null,null,{"$f":"Q102","v":0},{"$f":"R102","v":12.152855161803444},12.681806962235683,25.363613924471366,50.363613924471366,17.328967923732094,34.657935847464188,53.686227673373558,41.512976450643926,2.1736358370554427,3.3293992430601183,4.4327791542246864,4.6469395813863059,9.2938791627726118,18.587758325545224,37.175516651090447,10.464739708513369,12.265173791819258,14.065607875125147,25.303106588609168,27.05282794435454,27.667149122653505,51.277954916812874,8.4053450172923654,16.810690034584731,33.621380069169462,-2.0087469527352155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP102","v":0},0,0,0,0,0]
[null,null,"Add: Drawdown",null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R100:DS100)","v":-116.18546755710534},null,{"$f":"MIN($L93-R99,R97)","v":12.152855161803444},{"$f":"MIN($L93-S99,S97)","v":0.52895180043223888},0,-0.36361392447136609,-25.363613924471366,0,-9.6579358474641879,-28.686227673373558,-16.512976450643926,0,0,0.21416042716161954,0,0,0,-12.175516651090447,1.8004340833058894,1.8004340833058894,0,-0.30310658860916817,-2.0528279443545401,-2.6671491226535053,-26.277954916812874,0,0,-8.6213800691694615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN($L93-CE99,CE97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN($L93-EQ99,EQ97)","v":0},0,0,0,0,0]
[null,null,"Less: Repayment Via Cash Sweep",null,null,null,null,null,null,"$m",null,null,null,null,null,166.18546755710528,null,{"$f":"MIN(R99,R104)","v":0},{"$f":"MIN(S99,S104)","v":0},12.681806962235683,25.363613924471366,-7.6710320762679061,17.328967923732094,28.686227673373558,16.512976450643926,-22.826364162944557,1.1557634060046755,1.1033799111645681,0,4.6469395813863059,9.2938791627726118,18.587758325545224,-14.535260291486631,0,0,11.237498713484021,2.0528279443545419,2.6671491226535036,26.27795491681287,-16.594654982707635,8.4053450172923654,16.810690034584731,{"$f":"MIN(AQ99,MAX(AQ104,0))","v":27.008746952735216},{"$f":"MIN(AR99,MAX(AR104,0))","v":-2.0087469527352155},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(DD99,MAX(DD104,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,"$m",null,null,null,null,null,null,null,{"$f":"SUM(R99:R101)","v":12.152855161803444},{"$f":"SUM(S99:S101)","v":12.681806962235683},25.363613924471366,50.363613924471366,17.328967923732094,34.657935847464188,53.686227673373558,41.512976450643926,2.1736358370554427,3.3293992430601183,4.4327791542246864,4.6469395813863059,9.2938791627726118,18.587758325545224,37.175516651090447,10.464739708513369,12.265173791819258,14.065607875125147,25.303106588609168,27.05282794435454,27.667149122653505,51.277954916812874,8.4053450172923654,16.810690034584731,33.621380069169462,{"$f":"AQ99+AQ100-AQ101","v":-2.0087469527352155},{"$f":"AR99+AR100-AR101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD99+DD100-DD101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cash Available for Sweep",null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R104:DS104)","v":1319.4489147299259},null,{"$f":"CF!Q56","v":0},{"$f":"CF!R56","v":0},{"$f":"CF!S56","v":29.130122186529647},{"$f":"CF!T56","v":29.730426165964687},{"$f":"CF!U56","v":-7.6710320762679061},{"$f":"CF!V56","v":35.843589049770905},{"$f":"CF!W56","v":28.686227673373558},{"$f":"CF!X56","v":16.512976450643926},{"$f":"CF!Y56","v":-22.826364162944557},{"$f":"CF!Z56","v":1.1557634060046755},{"$f":"CF!AA56","v":1.1033799111645681},{"$f":"CF!AB56","v":0},{"$f":"CF!AC56","v":66.256943877774376},{"$f":"CF!AD56","v":67.934872549045267},{"$f":"CF!AE56","v":41.569909109462387},{"$f":"CF!AF56","v":-14.535260291486631},{"$f":"CF!AG56","v":0},{"$f":"CF!AH56","v":0},{"$f":"CF!AI56","v":11.237498713484021},{"$f":"CF!AJ56","v":2.0528279443545419},{"$f":"CF!AK56","v":2.6671491226535036},{"$f":"CF!AL56","v":26.27795491681287},{"$f":"CF!AM56","v":-16.594654982707635},{"$f":"CF!AN56","v":13.422861121177151},{"$f":"CF!AO56","v":35.337316483211424},{"$f":"CF!AP56","v":27.008746952735216},{"$f":"CF!AQ56","v":29.689012499824649},{"$f":"CF!AR56","v":42.099914702921218},{"$f":"CF!AS56","v":29.495022474975524},{"$f":"CF!AT56","v":37.349795000505196},{"$f":"CF!AU56","v":10.817361955891352},{"$f":"CF!AV56","v":13.035053833204406},{"$f":"CF!AW56","v":10.564711483181972},{"$f":"CF!AX56","v":8.3644830917459601},{"$f":"CF!AY56","v":10.786407071741957},{"$f":"CF!AZ56","v":13.005131812756494},{"$f":"CF!BA56","v":10.602106725982939},{"$f":"CF!BB56","v":8.4017096677474292},{"$f":"CF!BC56","v":10.823459974876309},{"$f":"CF!BD56","v":11.046087874606789},{"$f":"CF!BE56","v":8.6550611658389229},{"$f":"CF!BF56","v":6.4497798869570033},{"$f":"CF!BG56","v":8.8661722592439087},{"$f":"CF!BH56","v":11.07952854363972},{"$f":"CF!BI56","v":8.6711597832933727},{"$f":"CF!BJ56","v":6.4654815610954648},{"$f":"CF!BK56","v":8.8818222989162141},{"$f":"CF!BL56","v":11.094951495173868},{"$f":"CF!BM56","v":8.6863557984063586},{"$f":"CF!BN56","v":6.4804537663918449},{"$f":"CF!BO56","v":8.8965656736195164},{"$f":"CF!BP56","v":11.10946461791109},{"$f":"CF!BQ56","v":8.6584522512504236},{"$f":"CF!BR56","v":6.4535289429142768},{"$f":"CF!BS56","v":8.8706140782309433},{"$f":"CF!BT56","v":11.084485683804472},{"$f":"CF!BU56","v":8.6766349309585351},{"$f":"CF!BV56","v":6.4716525044039024},{"$f":"CF!BW56","v":8.8883345362344173},{"$f":"CF!BX56","v":10.706651393837156},{"$f":"CF!BY56","v":8.3009783098987295},{"$f":"CF!BZ56","v":6.094627856544963},{"$f":"CF!CA56","v":8.5102505656727949},{"$f":"CF!CB56","v":10.722656752940068},{"$f":"CF!CC56","v":8.3133476866669724},{"$f":"CF!CD56","v":6.1067545828797369},{"$f":"CF!CE56","v":8.5221287211019874},{"$f":"CF!CF56","v":10.734286210517162},{"$f":"CF!CG56","v":8.3247286561880074},{"$f":"CF!CH56","v":6.1178904663483973},{"$f":"CF!CI56","v":8.5330139986190492},{"$f":"CF!CJ56","v":10.744919369244599},{"$f":"CF!CK56","v":8.3170191172622623},{"$f":"CF!CL56","v":6.1112926989157739},{"$f":"CF!CM56","v":8.5272129075325722},{"$f":"CF!CN56","v":10.740068873327663},{"$f":"CF!CO56","v":8.3312125491055351},{"$f":"CF!CP56","v":6.1250820422683825},{"$f":"CF!CQ56","v":8.5409001770697},{"$f":"CF!CR56","v":11.765728329786409},{"$f":"CF!CS56","v":9.3504445175640161},{"$f":"CF!CT56","v":7.1465401001503031},{"$f":"CF!CU56","v":9.5646391308479526},{"$f":"CF!CV56","v":11.779524642155835},{"$f":"CF!CW56","v":9.3726891405557833},{"$f":"CF!CX56","v":7.1685545318927302},{"$f":"CF!CY56","v":9.5864177548628149},{"$f":"CF!CZ56","v":17.723060767482959},{"$f":"CF!DA56","v":15.389500488699571},{"$f":"CF!DB56","v":13.156384317825296},{"$f":"CF!DC56","v":15.544928986535826},{"$f":"CF!DD56","v":17.730424676246731},{"$f":"CF!DE56","v":15.294201027378364},{"$f":"CF!DF56","v":13.060684361347057},{"$f":"CF!DG56","v":15.449154124299332},{"$f":"CF!DH56","v":17.634408680611664},{"$f":"CF!DI56","v":15.197944991754202},{"$f":"CF!DJ56","v":12.96419113298643},{"$f":"CF!DK56","v":15.352417915893463},{"$f":"CF!DL56","v":17.537428918415646},{"$f":"CF!DM56","v":15.100722780152697},{"$f":"CF!DN56","v":12.866729347811539},{"$f":"CF!DO56","v":15.254710711745926},{"$f":"CF!DP56","v":17.439475715791563},{"$f":"CF!DQ56","v":15.00252469452206},{"$f":"CF!DR56","v":12.768447937666116},{"$f":"CF!DS56","v":15.156022765426247},{"$f":"CF!DT56","v":17.340539301770246},{"$f":"CF!DU56","v":14.903340939465687},{"$f":"CF!DV56","v":12.668861121635894},{"$f":"CF!DW56","v":15.05634423267353},{"$f":"CF!DX56","v":17.240609807305802},{"$f":"CF!DY56","v":14.80316162126508},{"$f":"CF!DZ56","v":12.56843494300241},{"$f":"CF!EA56","v":3.6885537201143861},{"$f":"CF!EB56","v":4.9544809508767669},{"$f":"CF!EC56","v":3.6106211682872735},{"$f":"CF!ED56","v":2.377698792660464},{"$f":"CF!EE56","v":3.6706662862508965},{"$f":"CF!EF56","v":4.8525352911493984},{"$f":"CF!EG56","v":3.5084206444105899},{"$f":"CF!EH56","v":2.2752447337979862},{"$f":"CF!EI56","v":3.5679559355407737},{"$f":"CF!EJ56","v":4.7495663454869339},{"$f":"CF!EK56","v":3.4051942763839671},{"$f":"CF!EL56","v":2.1717656907692002},{"$f":"CF!EM56","v":3.4642146232619853},{"$f":"CF!EN56","v":4.6455638425927974},{"$f":"CF!EO56","v":3.300931767232596},{"$f":"CF!EP56","v":2.0548285327548186},{"$f":"CF!EQ56","v":3.3718497277631276},{"$f":"CF!ER56","v":4.5405174080716453},{"$f":"CF!ES56","v":3.1956227166251421},{"$f":"CF!ET56","v":1.9228678431885218},{"$f":"CF!EU56","v":3.2924074813644926}]
[]
[null,null,"Unddrawn DSRF",null,null,null,null,null,null,"$m",null,null,null,null,null,null,null,{"$f":"($L93-R99)*R89","v":0},{"$f":"($L93-S99)*S89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.934392124874853,-0.30310658860916817,-2.0528279443545401,-2.6671491226535053,-26.277954916812874,16.594654982707635,8.1893099654152692,-8.6213800691694615,27.008746952735216,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"($L93-CE99)*CE89","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($L93-EQ99)*EQ89","v":0},0,0,0,0,0]
[]
[null,{"$f":"\"\"","v":""},"Interest & Fees"]
[]
[null,null,"LIBOR",null,null,null,null,null,null,"%",null,null,null,null,null,null,null,{"$f":"IFERROR(LOOKUP(R$5,InputT!$15:$15,InputT!$16:$16),0)/R11","v":6.6666666666666664E-4},{"$f":"IFERROR(LOOKUP(S$5,InputT!$15:$15,InputT!$16:$16),0)/S11","v":6.6666666666666664E-4},{"$f":"IFERROR(LOOKUP(T$5,InputT!$15:$15,InputT!$16:$16),0)/T11","v":6.6666666666666664E-4},{"$f":"IFERROR(LOOKUP(U$5,InputT!$15:$15,InputT!$16:$16),0)/U11","v":6.6666666666666664E-4},{"$f":"IFERROR(LOOKUP(V$5,InputT!$15:$15,InputT!$16:$16),0)/V11","v":6.6666666666666664E-4},{"$f":"IFERROR(LOOKUP(W$5,InputT!$15:$15,InputT!$16:$16),0)/W11","v":6.6666666666666664E-4},{"$f":"IFERROR(LOOKUP(X$5,InputT!$15:$15,InputT!$16:$16),0)/X11","v":6.6666666666666664E-4},{"$f":"IFERROR(LOOKUP(Y$5,InputT!$15:$15,InputT!$16:$16),0)/Y11","v":6.6666666666666664E-4},{"$f":"IFERROR(LOOKUP(Z$5,InputT!$15:$15,InputT!$16:$16),0)/Z11","v":6.6666666666666664E-4},{"$f":"IFERROR(LOOKUP(AA$5,InputT!$15:$15,InputT!$16:$16),0)/AA11","v":6.6666666666666664E-4},{"$f":"IFERROR(LOOKUP(AB$5,InputT!$15:$15,InputT!$16:$16),0)/AB11","v":6.6666666666666664E-4},{"$f":"IFERROR(LOOKUP(AC$5,InputT!$15:$15,InputT!$16:$16),0)/AC11","v":6.6666666666666664E-4},{"$f":"IFERROR(LOOKUP(AD$5,InputT!$15:$15,InputT!$16:$16),0)/AD11","v":6.6666666666666664E-4},{"$f":"IFERROR(LOOKUP(AE$5,InputT!$15:$15,InputT!$16:$16),0)/AE11","v":6.6666666666666664E-4},{"$f":"IFERROR(LOOKUP(AF$5,InputT!$15:$15,InputT!$16:$16),0)/AF11","v":6.6666666666666664E-4},{"$f":"IFERROR(LOOKUP(AG$5,InputT!$15:$15,InputT!$16:$16),0)/AG11","v":6.6666666666666664E-4},{"$f":"IFERROR(LOOKUP(AH$5,InputT!$15:$15,InputT!$16:$16),0)/AH11","v":6.6666666666666664E-4},{"$f":"IFERROR(LOOKUP(AI$5,InputT!$15:$15,InputT!$16:$16),0)/AI11","v":6.6666666666666664E-4},{"$f":"IFERROR(LOOKUP(AJ$5,InputT!$15:$15,InputT!$16:$16),0)/AJ11","v":2E-3},{"$f":"IFERROR(LOOKUP(AK$5,InputT!$15:$15,InputT!$16:$16),0)/AK11","v":2E-3},{"$f":"IFERROR(LOOKUP(AL$5,InputT!$15:$15,InputT!$16:$16),0)/AL11","v":2E-3},{"$f":"IFERROR(LOOKUP(AM$5,InputT!$15:$15,InputT!$16:$16),0)/AM11","v":2E-3},{"$f":"IFERROR(LOOKUP(AN$5,InputT!$15:$15,InputT!$16:$16),0)/AN11","v":2E-3},{"$f":"IFERROR(LOOKUP(AO$5,InputT!$15:$15,InputT!$16:$16),0)/AO11","v":2E-3},{"$f":"IFERROR(LOOKUP(AP$5,InputT!$15:$15,InputT!$16:$16),0)/AP11","v":2E-3},{"$f":"IFERROR(LOOKUP(AQ$5,InputT!$15:$15,InputT!$16:$16),0)/AQ11","v":2E-3},{"$f":"IFERROR(LOOKUP(AR$5,InputT!$15:$15,InputT!$16:$16),0)/AR11","v":2E-3},{"$f":"IFERROR(LOOKUP(AS$5,InputT!$15:$15,InputT!$16:$16),0)/AS11","v":2E-3},{"$f":"IFERROR(LOOKUP(AT$5,InputT!$15:$15,InputT!$16:$16),0)/AT11","v":2E-3},{"$f":"IFERROR(LOOKUP(AU$5,InputT!$15:$15,InputT!$16:$16),0)/AU11","v":2E-3},{"$f":"IFERROR(LOOKUP(AV$5,InputT!$15:$15,InputT!$16:$16),0)/AV11","v":2E-3},{"$f":"IFERROR(LOOKUP(AW$5,InputT!$15:$15,InputT!$16:$16),0)/AW11","v":2E-3},{"$f":"IFERROR(LOOKUP(AX$5,InputT!$15:$15,InputT!$16:$16),0)/AX11","v":2E-3},{"$f":"IFERROR(LOOKUP(AY$5,InputT!$15:$15,InputT!$16:$16),0)/AY11","v":2E-3},{"$f":"IFERROR(LOOKUP(AZ$5,InputT!$15:$15,InputT!$16:$16),0)/AZ11","v":2E-3},{"$f":"IFERROR(LOOKUP(BA$5,InputT!$15:$15,InputT!$16:$16),0)/BA11","v":2E-3},{"$f":"IFERROR(LOOKUP(BB$5,InputT!$15:$15,InputT!$16:$16),0)/BB11","v":2E-3},{"$f":"IFERROR(LOOKUP(BC$5,InputT!$15:$15,InputT!$16:$16),0)/BC11","v":2E-3},{"$f":"IFERROR(LOOKUP(BD$5,InputT!$15:$15,InputT!$16:$16),0)/BD11","v":2E-3},{"$f":"IFERROR(LOOKUP(BE$5,InputT!$15:$15,InputT!$16:$16),0)/BE11","v":2E-3},{"$f":"IFERROR(LOOKUP(BF$5,InputT!$15:$15,InputT!$16:$16),0)/BF11","v":2E-3},{"$f":"IFERROR(LOOKUP(BG$5,InputT!$15:$15,InputT!$16:$16),0)/BG11","v":2E-3},{"$f":"IFERROR(LOOKUP(BH$5,InputT!$15:$15,InputT!$16:$16),0)/BH11","v":2E-3},{"$f":"IFERROR(LOOKUP(BI$5,InputT!$15:$15,InputT!$16:$16),0)/BI11","v":2E-3},{"$f":"IFERROR(LOOKUP(BJ$5,InputT!$15:$15,InputT!$16:$16),0)/BJ11","v":2E-3},{"$f":"IFERROR(LOOKUP(BK$5,InputT!$15:$15,InputT!$16:$16),0)/BK11","v":2E-3},{"$f":"IFERROR(LOOKUP(BL$5,InputT!$15:$15,InputT!$16:$16),0)/BL11","v":2E-3},{"$f":"IFERROR(LOOKUP(BM$5,InputT!$15:$15,InputT!$16:$16),0)/BM11","v":2E-3},{"$f":"IFERROR(LOOKUP(BN$5,InputT!$15:$15,InputT!$16:$16),0)/BN11","v":2E-3},{"$f":"IFERROR(LOOKUP(BO$5,InputT!$15:$15,InputT!$16:$16),0)/BO11","v":2E-3},{"$f":"IFERROR(LOOKUP(BP$5,InputT!$15:$15,InputT!$16:$16),0)/BP11","v":2E-3},{"$f":"IFERROR(LOOKUP(BQ$5,InputT!$15:$15,InputT!$16:$16),0)/BQ11","v":2E-3},{"$f":"IFERROR(LOOKUP(BR$5,InputT!$15:$15,InputT!$16:$16),0)/BR11","v":2E-3},{"$f":"IFERROR(LOOKUP(BS$5,InputT!$15:$15,InputT!$16:$16),0)/BS11","v":2E-3},{"$f":"IFERROR(LOOKUP(BT$5,InputT!$15:$15,InputT!$16:$16),0)/BT11","v":2E-3},{"$f":"IFERROR(LOOKUP(BU$5,InputT!$15:$15,InputT!$16:$16),0)/BU11","v":2E-3},{"$f":"IFERROR(LOOKUP(BV$5,InputT!$15:$15,InputT!$16:$16),0)/BV11","v":2E-3},{"$f":"IFERROR(LOOKUP(BW$5,InputT!$15:$15,InputT!$16:$16),0)/BW11","v":2E-3},{"$f":"IFERROR(LOOKUP(BX$5,InputT!$15:$15,InputT!$16:$16),0)/BX11","v":2E-3},{"$f":"IFERROR(LOOKUP(BY$5,InputT!$15:$15,InputT!$16:$16),0)/BY11","v":2E-3},{"$f":"IFERROR(LOOKUP(BZ$5,InputT!$15:$15,InputT!$16:$16),0)/BZ11","v":2E-3},{"$f":"IFERROR(LOOKUP(CA$5,InputT!$15:$15,InputT!$16:$16),0)/CA11","v":2E-3},{"$f":"IFERROR(LOOKUP(CB$5,InputT!$15:$15,InputT!$16:$16),0)/CB11","v":2E-3},{"$f":"IFERROR(LOOKUP(CC$5,InputT!$15:$15,InputT!$16:$16),0)/CC11","v":2E-3},{"$f":"IFERROR(LOOKUP(CD$5,InputT!$15:$15,InputT!$16:$16),0)/CD11","v":2E-3},{"$f":"IFERROR(LOOKUP(CE$5,InputT!$15:$15,InputT!$16:$16),0)/CE11","v":2E-3},{"$f":"IFERROR(LOOKUP(CF$5,InputT!$15:$15,InputT!$16:$16),0)/CF11","v":2E-3},{"$f":"IFERROR(LOOKUP(CG$5,InputT!$15:$15,InputT!$16:$16),0)/CG11","v":2E-3},{"$f":"IFERROR(LOOKUP(CH$5,InputT!$15:$15,InputT!$16:$16),0)/CH11","v":2E-3},{"$f":"IFERROR(LOOKUP(CI$5,InputT!$15:$15,InputT!$16:$16),0)/CI11","v":2E-3},{"$f":"IFERROR(LOOKUP(CJ$5,InputT!$15:$15,InputT!$16:$16),0)/CJ11","v":2E-3},{"$f":"IFERROR(LOOKUP(CK$5,InputT!$15:$15,InputT!$16:$16),0)/CK11","v":2E-3},{"$f":"IFERROR(LOOKUP(CL$5,InputT!$15:$15,InputT!$16:$16),0)/CL11","v":2E-3},{"$f":"IFERROR(LOOKUP(CM$5,InputT!$15:$15,InputT!$16:$16),0)/CM11","v":2E-3},{"$f":"IFERROR(LOOKUP(CN$5,InputT!$15:$15,InputT!$16:$16),0)/CN11","v":2E-3},{"$f":"IFERROR(LOOKUP(CO$5,InputT!$15:$15,InputT!$16:$16),0)/CO11","v":2E-3},{"$f":"IFERROR(LOOKUP(CP$5,InputT!$15:$15,InputT!$16:$16),0)/CP11","v":2E-3},{"$f":"IFERROR(LOOKUP(CQ$5,InputT!$15:$15,InputT!$16:$16),0)/CQ11","v":2E-3},{"$f":"IFERROR(LOOKUP(CR$5,InputT!$15:$15,InputT!$16:$16),0)/CR11","v":2E-3},{"$f":"IFERROR(LOOKUP(CS$5,InputT!$15:$15,InputT!$16:$16),0)/CS11","v":2E-3},{"$f":"IFERROR(LOOKUP(CT$5,InputT!$15:$15,InputT!$16:$16),0)/CT11","v":2E-3},{"$f":"IFERROR(LOOKUP(CU$5,InputT!$15:$15,InputT!$16:$16),0)/CU11","v":2E-3},{"$f":"IFERROR(LOOKUP(CV$5,InputT!$15:$15,InputT!$16:$16),0)/CV11","v":2E-3},{"$f":"IFERROR(LOOKUP(CW$5,InputT!$15:$15,InputT!$16:$16),0)/CW11","v":2E-3},{"$f":"IFERROR(LOOKUP(CX$5,InputT!$15:$15,InputT!$16:$16),0)/CX11","v":2E-3},{"$f":"IFERROR(LOOKUP(CY$5,InputT!$15:$15,InputT!$16:$16),0)/CY11","v":2E-3},{"$f":"IFERROR(LOOKUP(CZ$5,InputT!$15:$15,InputT!$16:$16),0)/CZ11","v":2E-3},{"$f":"IFERROR(LOOKUP(DA$5,InputT!$15:$15,InputT!$16:$16),0)/DA11","v":2E-3},{"$f":"IFERROR(LOOKUP(DB$5,InputT!$15:$15,InputT!$16:$16),0)/DB11","v":2E-3},{"$f":"IFERROR(LOOKUP(DC$5,InputT!$15:$15,InputT!$16:$16),0)/DC11","v":2E-3},{"$f":"IFERROR(LOOKUP(DD$5,InputT!$15:$15,InputT!$16:$16),0)/DD11","v":2E-3},{"$f":"IFERROR(LOOKUP(DE$5,InputT!$15:$15,InputT!$16:$16),0)/DE11","v":2E-3},{"$f":"IFERROR(LOOKUP(DF$5,InputT!$15:$15,InputT!$16:$16),0)/DF11","v":2E-3},{"$f":"IFERROR(LOOKUP(DG$5,InputT!$15:$15,InputT!$16:$16),0)/DG11","v":2E-3},{"$f":"IFERROR(LOOKUP(DH$5,InputT!$15:$15,InputT!$16:$16),0)/DH11","v":2E-3},{"$f":"IFERROR(LOOKUP(DI$5,InputT!$15:$15,InputT!$16:$16),0)/DI11","v":2E-3},{"$f":"IFERROR(LOOKUP(DJ$5,InputT!$15:$15,InputT!$16:$16),0)/DJ11","v":2E-3},{"$f":"IFERROR(LOOKUP(DK$5,InputT!$15:$15,InputT!$16:$16),0)/DK11","v":2E-3},{"$f":"IFERROR(LOOKUP(DL$5,InputT!$15:$15,InputT!$16:$16),0)/DL11","v":2E-3},{"$f":"IFERROR(LOOKUP(DM$5,InputT!$15:$15,InputT!$16:$16),0)/DM11","v":2E-3},{"$f":"IFERROR(LOOKUP(DN$5,InputT!$15:$15,InputT!$16:$16),0)/DN11","v":2E-3},{"$f":"IFERROR(LOOKUP(DO$5,InputT!$15:$15,InputT!$16:$16),0)/DO11","v":2E-3},{"$f":"IFERROR(LOOKUP(DP$5,InputT!$15:$15,InputT!$16:$16),0)/DP11","v":2E-3},{"$f":"IFERROR(LOOKUP(DQ$5,InputT!$15:$15,InputT!$16:$16),0)/DQ11","v":2E-3},{"$f":"IFERROR(LOOKUP(DR$5,InputT!$15:$15,InputT!$16:$16),0)/DR11","v":2E-3},{"$f":"IFERROR(LOOKUP(DS$5,InputT!$15:$15,InputT!$16:$16),0)/DS11","v":2E-3},{"$f":"IFERROR(LOOKUP(DT$5,InputT!$15:$15,InputT!$16:$16),0)/DT11","v":2E-3},{"$f":"IFERROR(LOOKUP(DU$5,InputT!$15:$15,InputT!$16:$16),0)/DU11","v":2E-3},{"$f":"IFERROR(LOOKUP(DV$5,InputT!$15:$15,InputT!$16:$16),0)/DV11","v":2E-3},{"$f":"IFERROR(LOOKUP(DW$5,InputT!$15:$15,InputT!$16:$16),0)/DW11","v":2E-3},{"$f":"IFERROR(LOOKUP(DX$5,InputT!$15:$15,InputT!$16:$16),0)/DX11","v":2E-3},{"$f":"IFERROR(LOOKUP(DY$5,InputT!$15:$15,InputT!$16:$16),0)/DY11","v":2E-3},{"$f":"IFERROR(LOOKUP(DZ$5,InputT!$15:$15,InputT!$16:$16),0)/DZ11","v":2E-3},{"$f":"IFERROR(LOOKUP(EA$5,InputT!$15:$15,InputT!$16:$16),0)/EA11","v":2E-3},{"$f":"IFERROR(LOOKUP(EB$5,InputT!$15:$15,InputT!$16:$16),0)/EB11","v":2E-3},{"$f":"IFERROR(LOOKUP(EC$5,InputT!$15:$15,InputT!$16:$16),0)/EC11","v":2E-3},{"$f":"IFERROR(LOOKUP(ED$5,InputT!$15:$15,InputT!$16:$16),0)/ED11","v":2E-3},{"$f":"IFERROR(LOOKUP(EE$5,InputT!$15:$15,InputT!$16:$16),0)/EE11","v":2E-3},{"$f":"IFERROR(LOOKUP(EF$5,InputT!$15:$15,InputT!$16:$16),0)/EF11","v":2E-3},{"$f":"IFERROR(LOOKUP(EG$5,InputT!$15:$15,InputT!$16:$16),0)/EG11","v":2E-3},{"$f":"IFERROR(LOOKUP(EH$5,InputT!$15:$15,InputT!$16:$16),0)/EH11","v":2E-3},{"$f":"IFERROR(LOOKUP(EI$5,InputT!$15:$15,InputT!$16:$16),0)/EI11","v":2E-3},{"$f":"IFERROR(LOOKUP(EJ$5,InputT!$15:$15,InputT!$16:$16),0)/EJ11","v":2E-3},{"$f":"IFERROR(LOOKUP(EK$5,InputT!$15:$15,InputT!$16:$16),0)/EK11","v":2E-3},{"$f":"IFERROR(LOOKUP(EL$5,InputT!$15:$15,InputT!$16:$16),0)/EL11","v":2E-3},{"$f":"IFERROR(LOOKUP(EM$5,InputT!$15:$15,InputT!$16:$16),0)/EM11","v":2E-3},{"$f":"IFERROR(LOOKUP(EN$5,InputT!$15:$15,InputT!$16:$16),0)/EN11","v":2E-3},{"$f":"IFERROR(LOOKUP(EO$5,InputT!$15:$15,InputT!$16:$16),0)/EO11","v":2E-3},{"$f":"IFERROR(LOOKUP(EP$5,InputT!$15:$15,InputT!$16:$16),0)/EP11","v":2E-3},{"$f":"IFERROR(LOOKUP(EQ$5,InputT!$15:$15,InputT!$16:$16),0)/EQ11","v":2E-3},{"$f":"IFERROR(LOOKUP(ER$5,InputT!$15:$15,InputT!$16:$16),0)/ER11","v":2E-3},{"$f":"IFERROR(LOOKUP(ES$5,InputT!$15:$15,InputT!$16:$16),0)/ES11","v":2E-3},{"$f":"IFERROR(LOOKUP(ET$5,InputT!$15:$15,InputT!$16:$16),0)/ET11","v":2E-3},{"$f":"IFERROR(LOOKUP(EU$5,InputT!$15:$15,InputT!$16:$16),0)/EU11","v":2E-3},{"$f":"IFERROR(LOOKUP(EV$5,InputT!$15:$15,InputT!$16:$16),0)/EV11","v":2E-3}]
[null,null,"Applied Margin",null,null,null,null,null,null,"%",null,{"$f":"InputC!J335","v":0.02},null,null,null,null,null,{"$f":"$L111*R89/R11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"$L111*AX89/AX11","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"$L111*CD89/CD11","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"$L111*DJ89/DJ11","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L111*EP89/EP11","v":0},0,0,0,0,0,0]
[null,null,"All In Rate",null,null,null,null,null,null,"%",null,null,null,null,null,null,null,{"$f":"SUM(R110:R111)","v":6.6666666666666664E-4},{"$f":"SUM(S110:S111)","v":6.6666666666666664E-4},6.6666666666666664E-4,6.6666666666666664E-4,6.6666666666666664E-4,6.6666666666666664E-4,6.6666666666666664E-4,6.6666666666666664E-4,6.6666666666666664E-4,6.6666666666666664E-4,6.6666666666666664E-4,6.6666666666666664E-4,6.6666666666666664E-4,6.6666666666666664E-4,6.6666666666666664E-4,6.6666666666666664E-4,6.6666666666666664E-4,6.6666666666666664E-4,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,{"$f":"SUM(CE110:CE111)","v":7.0000000000000001E-3},7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,{"$f":"SUM(EQ110:EQ111)","v":2E-3},2E-3,2E-3,2E-3,2E-3,2E-3]
[]
[null,null,"Interest Payable",null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R114:DS114)","v":1.6487790818601746},null,{"$f":"R112*R99","v":0},{"$f":"S112*S99","v":8.1019034412022958E-3},8.4545379748237892E-3,1.6909075949647578E-2,3.3575742616314241E-2,1.1552645282488063E-2,2.3105290564976125E-2,3.5790818448915705E-2,2.7675317633762617E-2,1.4490905580369618E-3,2.219599495373412E-3,2.9551861028164574E-3,3.097959720924204E-3,6.1959194418484079E-3,1.2391838883696816E-2,2.4783677767393632E-2,6.9764931390089123E-3,8.1767825278795045E-3,9.8459255125876027E-2,0.17712174612026418,0.18936979561048178,0.19367004385857453,0.35894568441769015,5.8837415121046559E-2,0.11767483024209312,0.23534966048418623,-1.4061228669146509E-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,{"$f":"CE112*CE99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EQ112*EQ99","v":0},0,0,0,0,0]
[]
[null,null,"Fees"]
[null,null,"DSRF Commitment Fee",null,null,null,null,null,null,"% of margin",null,{"$f":"InputC!J336","v":0.02}]
[null,null,"Commitment Fee",null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R118:DS118)","v":0.2796926559537789},null,{"$f":"$L117*R112*R106*R89","v":0},{"$f":"$L117*S112*S106*S89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5308148974824795E-3,-4.243492240528355E-5,-2.8739591220963565E-4,-3.7340087717149079E-4,-3.6789136883538026E-3,2.3232516975790693E-3,1.1465033951581379E-3,-1.2069932096837248E-3,3.7812245733829307E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,{"$f":"$L117*CE112*CE106*CE89","v":3.5000000000000005E-3},3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,3.5000000000000005E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L117*EQ112*EQ106*EQ89","v":0},0,0,0,0,0]
[]
[]
["Working Capital Facility"]
[]
[null,{"$f":"\"\"","v":""},"WC Movement"]
[null,null,null,null,null,null,null,null,null,null,null,"Maturity"]
[null,null,"Available",null,null,null,null,null,null,"flag",null,{"$f":"InputC!J342","v":"2057-06-30"},null,null,null,null,null,{"$f":"Time!R151","v":0},{"$f":"Time!S151","v":0},{"$f":"Time!T151","v":0},{"$f":"Time!U151","v":0},{"$f":"Time!V151","v":0},{"$f":"Time!W151","v":0},{"$f":"Time!X151","v":0},{"$f":"Time!Y151","v":0},{"$f":"Time!Z151","v":0},{"$f":"Time!AA151","v":0},{"$f":"Time!AB151","v":0},{"$f":"Time!AC151","v":0},{"$f":"Time!AD151","v":0},{"$f":"Time!AE151","v":0},{"$f":"Time!AF151","v":0},{"$f":"Time!AG151","v":0},{"$f":"Time!AH151","v":0},{"$f":"Time!AI151","v":0},{"$f":"Time!AJ151","v":1},{"$f":"Time!AK151","v":1},{"$f":"Time!AL151","v":1},{"$f":"Time!AM151","v":1},{"$f":"Time!AN151","v":1},{"$f":"Time!AO151","v":1},{"$f":"Time!AP151","v":1},{"$f":"Time!AQ151","v":1},{"$f":"Time!AR151","v":1},{"$f":"Time!AS151","v":1},{"$f":"Time!AT151","v":1},{"$f":"Time!AU151","v":1},{"$f":"Time!AV151","v":1},{"$f":"Time!AW151","v":1},{"$f":"Time!AX151","v":1},{"$f":"Time!AY151","v":1},{"$f":"Time!AZ151","v":1},{"$f":"Time!BA151","v":1},{"$f":"Time!BB151","v":1},{"$f":"Time!BC151","v":1},{"$f":"Time!BD151","v":1},{"$f":"Time!BE151","v":1},{"$f":"Time!BF151","v":1},{"$f":"Time!BG151","v":1},{"$f":"Time!BH151","v":1},{"$f":"Time!BI151","v":1},{"$f":"Time!BJ151","v":1},{"$f":"Time!BK151","v":1},{"$f":"Time!BL151","v":1},{"$f":"Time!BM151","v":1},{"$f":"Time!BN151","v":1},{"$f":"Time!BO151","v":1},{"$f":"Time!BP151","v":1},{"$f":"Time!BQ151","v":1},{"$f":"Time!BR151","v":1},{"$f":"Time!BS151","v":1},{"$f":"Time!BT151","v":1},{"$f":"Time!BU151","v":1},{"$f":"Time!BV151","v":1},{"$f":"Time!BW151","v":1},{"$f":"Time!BX151","v":1},{"$f":"Time!BY151","v":1},{"$f":"Time!BZ151","v":1},{"$f":"Time!CA151","v":1},{"$f":"Time!CB151","v":1},{"$f":"Time!CC151","v":1},{"$f":"Time!CD151","v":1},{"$f":"Time!CE151","v":1},{"$f":"Time!CF151","v":1},{"$f":"Time!CG151","v":1},{"$f":"Time!CH151","v":1},{"$f":"Time!CI151","v":1},{"$f":"Time!CJ151","v":1},{"$f":"Time!CK151","v":1},{"$f":"Time!CL151","v":1},{"$f":"Time!CM151","v":1},{"$f":"Time!CN151","v":1},{"$f":"Time!CO151","v":1},{"$f":"Time!CP151","v":1},{"$f":"Time!CQ151","v":1},{"$f":"Time!CR151","v":1},{"$f":"Time!CS151","v":1},{"$f":"Time!CT151","v":1},{"$f":"Time!CU151","v":1},{"$f":"Time!CV151","v":1},{"$f":"Time!CW151","v":1},{"$f":"Time!CX151","v":1},{"$f":"Time!CY151","v":1},{"$f":"Time!CZ151","v":1},{"$f":"Time!DA151","v":1},{"$f":"Time!DB151","v":1},{"$f":"Time!DC151","v":1},{"$f":"Time!DD151","v":1},{"$f":"Time!DE151","v":1},{"$f":"Time!DF151","v":1},{"$f":"Time!DG151","v":1},{"$f":"Time!DH151","v":1},{"$f":"Time!DI151","v":1},{"$f":"Time!DJ151","v":1},{"$f":"Time!DK151","v":1},{"$f":"Time!DL151","v":1},{"$f":"Time!DM151","v":1},{"$f":"Time!DN151","v":1},{"$f":"Time!DO151","v":1},{"$f":"Time!DP151","v":1},{"$f":"Time!DQ151","v":1},{"$f":"Time!DR151","v":1},{"$f":"Time!DS151","v":1},{"$f":"Time!DT151","v":1},{"$f":"Time!DU151","v":1},{"$f":"Time!DV151","v":1},{"$f":"Time!DW151","v":1},{"$f":"Time!DX151","v":1},{"$f":"Time!DY151","v":1},{"$f":"Time!DZ151","v":1},{"$f":"Time!EA151","v":1},{"$f":"Time!EB151","v":1},{"$f":"Time!EC151","v":1},{"$f":"Time!ED151","v":1},{"$f":"Time!EE151","v":1},{"$f":"Time!EF151","v":1},{"$f":"Time!EG151","v":1},{"$f":"Time!EH151","v":1},{"$f":"Time!EI151","v":1},{"$f":"Time!EJ151","v":1},{"$f":"Time!EK151","v":1},{"$f":"Time!EL151","v":1},{"$f":"Time!EM151","v":1},{"$f":"Time!EN151","v":1},{"$f":"Time!EO151","v":1},{"$f":"Time!EP151","v":1},{"$f":"Time!EQ151","v":1},{"$f":"Time!ER151","v":1},{"$f":"Time!ES151","v":1},{"$f":"Time!ET151","v":1},{"$f":"Time!EU151","v":1},{"$f":"Time!EV151","v":1},{"$f":"Time!EW151","v":1},{"$f":"Time!EX151","v":1},{"$f":"Time!EY151","v":1},{"$f":"Time!EZ151","v":1},{"$f":"Time!FA151","v":1},{"$f":"Time!FB151","v":1},{"$f":"Time!FC151","v":1},{"$f":"Time!FD151","v":1},{"$f":"Time!FE151","v":1},{"$f":"Time!FF151","v":1},{"$f":"Time!FG151","v":1},{"$f":"Time!FH151","v":1},{"$f":"Time!FI151","v":1},{"$f":"Time!FJ151","v":1},{"$f":"Time!FK151","v":1},{"$f":"Time!FL151","v":1},{"$f":"Time!FM151","v":1},{"$f":"Time!FN151","v":1},{"$f":"Time!FO151","v":1},{"$f":"Time!FP151","v":1},{"$f":"Time!FQ151","v":1},{"$f":"Time!FR151","v":1},{"$f":"Time!FS151","v":1},{"$f":"Time!FT151","v":0},{"$f":"Time!FU151","v":0},{"$f":"Time!FV151","v":0},{"$f":"Time!FW151","v":0},{"$f":"Time!FX151","v":0},{"$f":"Time!FY151","v":0},{"$f":"Time!FZ151","v":0},{"$f":"Time!GA151","v":0},{"$f":"Time!GB151","v":0},{"$f":"Time!GC151","v":0},{"$f":"Time!GD151","v":0},{"$f":"Time!GE151","v":0},{"$f":"Time!GF151","v":0},{"$f":"Time!GG151","v":0},{"$f":"Time!GH151","v":0},{"$f":"Time!GI151","v":0},{"$f":"Time!GJ151","v":0},{"$f":"Time!GK151","v":0},{"$f":"Time!GL151","v":0},{"$f":"Time!GM151","v":0},{"$f":"Time!GN151","v":0},{"$f":"Time!GO151","v":0},{"$f":"Time!GP151","v":0},{"$f":"Time!GQ151","v":0},{"$f":"Time!GR151","v":0},{"$f":"Time!GS151","v":0},{"$f":"Time!GT151","v":0},{"$f":"Time!GU151","v":0},{"$f":"Time!GV151","v":0},{"$f":"Time!GW151","v":0},{"$f":"Time!GX151","v":0},{"$f":"Time!GY151","v":0},{"$f":"Time!GZ151","v":0},{"$f":"Time!HA151","v":0},{"$f":"Time!HB151","v":0},{"$f":"Time!HC151","v":0},{"$f":"Time!HD151","v":0},{"$f":"Time!HE151","v":0},{"$f":"Time!HF151","v":0},{"$f":"Time!HG151","v":0},{"$f":"Time!HH151","v":0},{"$f":"Time!HI151","v":0},{"$f":"Time!HJ151","v":0},{"$f":"Time!HK151","v":0},{"$f":"Time!HL151","v":0},{"$f":"Time!HM151","v":0},{"$f":"Time!HN151","v":0},{"$f":"Time!HO151","v":0},{"$f":"Time!HP151","v":0},{"$f":"Time!HQ151","v":0},{"$f":"Time!HR151","v":0},{"$f":"Time!HS151","v":0},{"$f":"Time!HT151","v":0},{"$f":"Time!HU151","v":0},{"$f":"Time!HV151","v":0},{"$f":"Time!HW151","v":0},{"$f":"Time!HX151","v":0},{"$f":"Time!HY151","v":0},{"$f":"Time!HZ151","v":0},{"$f":"Time!IA151","v":0},{"$f":"Time!IB151","v":0},{"$f":"Time!IC151","v":0},{"$f":"Time!ID151","v":0},{"$f":"Time!IE151","v":0}]
[]
[null,null,"Net Working Capital",null,null,null,null,null,null,"$m",null,null,null,null,null,null,null,{"$f":"Ops!R177","v":0},{"$f":"Ops!S177","v":0},{"$f":"Ops!T177","v":0},{"$f":"Ops!U177","v":0},{"$f":"Ops!V177","v":0},{"$f":"Ops!W177","v":0},{"$f":"Ops!X177","v":0},{"$f":"Ops!Y177","v":0},{"$f":"Ops!Z177","v":0},{"$f":"Ops!AA177","v":0},{"$f":"Ops!AB177","v":0},{"$f":"Ops!AC177","v":0},{"$f":"Ops!AD177","v":0},{"$f":"Ops!AE177","v":0},{"$f":"Ops!AF177","v":0},{"$f":"Ops!AG177","v":0},{"$f":"Ops!AH177","v":0},{"$f":"Ops!AI177","v":0},{"$f":"Ops!AJ177","v":-3.3618048975118207},{"$f":"Ops!AK177","v":1.1885888964907103},{"$f":"Ops!AL177","v":3.9976672967762106},{"$f":"Ops!AM177","v":6.179355874371053},{"$f":"Ops!AN177","v":11.771437575379345},{"$f":"Ops!AO177","v":17.94187875928484},{"$f":"Ops!AP177","v":19.282878130144638},{"$f":"Ops!AQ177","v":19.576756219358728},{"$f":"Ops!AR177","v":26.031501920414748},{"$f":"Ops!AS177","v":29.276081271480024},{"$f":"Ops!AT177","v":25.812965446332932},{"$f":"Ops!AU177","v":22.472333535507943},{"$f":"Ops!AV177","v":25.926807692655579},{"$f":"Ops!AW177","v":29.171125308151456},{"$f":"Ops!AX177","v":25.707312563023685},{"$f":"Ops!AY177","v":22.366636721685875},{"$f":"Ops!AZ177","v":25.821062590037798},{"$f":"Ops!BA177","v":29.065115842777132},{"$f":"Ops!BB177","v":25.600599182290772},{"$f":"Ops!BC177","v":22.259878969484902},{"$f":"Ops!BD177","v":25.714256064339288},{"$f":"Ops!BE177","v":25.893649345217625},{"$f":"Ops!BF177","v":22.376759901708994},{"$f":"Ops!BG177","v":19.066026106774622},{"$f":"Ops!BH177","v":22.518944053497101},{"$f":"Ops!BI177","v":25.754742009895075},{"$f":"Ops!BJ177","v":22.268244076553806},{"$f":"Ops!BK177","v":18.926138269109373},{"$f":"Ops!BL177","v":22.378992306476665},{"$f":"Ops!BM177","v":25.614440383507095},{"$f":"Ops!BN177","v":22.127010830811841},{"$f":"Ops!BO177","v":18.784846298525107},{"$f":"Ops!BP177","v":22.237635785043068},{"$f":"Ops!BQ177","v":25.47273047076991},{"$f":"Ops!BR177","v":21.984359947533147},{"$f":"Ops!BS177","v":18.642136100949831},{"$f":"Ops!BT177","v":22.094860388685269},{"$f":"Ops!BU177","v":25.329598135921223},{"$f":"Ops!BV177","v":21.810143776089838},{"$f":"Ops!BW177","v":18.497993440841434},{"$f":"Ops!BX177","v":21.950651875357501},{"$f":"Ops!BY177","v":24.578083533019857},{"$f":"Ops!BZ177","v":21.083772448553376},{"$f":"Ops!CA177","v":17.741174137313518},{"$f":"Ops!CB177","v":21.193486810293152},{"$f":"Ops!CC177","v":24.425971123583125},{"$f":"Ops!CD177","v":20.93064999476961},{"$f":"Ops!CE177","v":17.587988015149804},{"$f":"Ops!CF177","v":21.040230703301212},{"$f":"Ops!CG177","v":24.272331876323705},{"$f":"Ops!CH177","v":20.775990564779878},{"$f":"Ops!CI177","v":17.433264277704758},{"$f":"Ops!CJ177","v":20.885436278550841},{"$f":"Ops!CK177","v":24.117150465511457},{"$f":"Ops!CL177","v":20.592182728935121},{"$f":"Ops!CM177","v":17.276987491068827},{"$f":"Ops!CN177","v":20.729088095081345},{"$f":"Ops!CO177","v":23.960411411583287},{"$f":"Ops!CP177","v":20.461998911348793},{"$f":"Ops!CQ177","v":17.119142066413634},{"$f":"Ops!CR177","v":20.571170556942398},{"$f":"Ops!CS177","v":25.356200551280356},{"$f":"Ops!CT177","v":21.867056255628338},{"$f":"Ops!CU177","v":18.524783634121157},{"$f":"Ops!CV177","v":21.977454308042773},{"$f":"Ops!CW177","v":25.211898540077119},{"$f":"Ops!CX177","v":21.721796062043929},{"$f":"Ops!CY177","v":18.379463041287849},{"$f":"Ops!CZ177","v":21.832067323838082},{"$f":"Ops!DA177","v":25.066148088411914},{"$f":"Ops!DB177","v":21.54549573925626},{"$f":"Ops!DC177","v":18.232683783915768},{"$f":"Ops!DD177","v":21.685221008687073},{"$f":"Ops!DE177","v":24.918934657473024},{"$f":"Ops!DF177","v":21.426886864691348},{"$f":"Ops!DG177","v":18.084431220568376},{"$f":"Ops!DH177","v":21.536900714464103},{"$f":"Ops!DI177","v":24.770243562514501},{"$f":"Ops!DJ177","v":21.277208443317626},{"$f":"Ops!DK177","v":17.934690562844811},{"$f":"Ops!DL177","v":21.38709164601206},{"$f":"Ops!DM177","v":24.620059971391324},{"$f":"Ops!DN177","v":21.126027615428601},{"$f":"Ops!DO177","v":17.783446873904701},{"$f":"Ops!DP177","v":21.235778859666503},{"$f":"Ops!DQ177","v":24.468368903079913},{"$f":"Ops!DR177","v":20.944998266001839},{"$f":"Ops!DS177","v":17.63068506697822},{"$f":"Ops!DT177","v":21.082947261765053},{"$f":"Ops!DU177","v":24.315155226183698},{"$f":"Ops!DV177","v":20.819098266735836},{"$f":"Ops!DW177","v":17.476389903861126},{"$f":"Ops!DX177","v":20.928581607141716},{"$f":"Ops!DY177","v":24.160403657423807},{"$f":"Ops!DZ177","v":20.663319129299602},{"$f":"Ops!EA177","v":17.320545993394774},{"$f":"Ops!EB177","v":4.2394051303180014},{"$f":"Ops!EC177","v":5.9877873698469255},{"$f":"Ops!ED177","v":4.028501713286575},{"$f":"Ops!EE177","v":2.1984590793354108},{"$f":"Ops!EF177","v":4.0819250131197471},{"$f":"Ops!EG177","v":5.8299135523556771},{"$f":"Ops!EH177","v":3.8698820819839472},{"$f":"Ops!EI177","v":2.039470881185002},{"$f":"Ops!EJ177","v":3.9228641793964698},{"$f":"Ops!EK177","v":5.6704550665480902},{"$f":"Ops!EL177","v":3.7090622860505},{"$f":"Ops!EM177","v":1.8788868290526679},{"$f":"Ops!EN177","v":3.762206762607164},{"$f":"Ops!EO177","v":5.5093960062168144},{"$f":"Ops!EP177","v":3.5469337745545992},{"$f":"Ops!EQ177","v":1.7166909044542926},{"$f":"Ops!ER177","v":3.5999367369494877},{"$f":"Ops!ES177","v":5.3467203054949941},{"$f":"Ops!ET177","v":3.3831778879852124},{"$f":"Ops!EU177","v":1.5528669281191689},{"$f":"Ops!EV177","v":0},{"$f":"Ops!EW177","v":0},{"$f":"Ops!EX177","v":0},{"$f":"Ops!EY177","v":0},{"$f":"Ops!EZ177","v":0},{"$f":"Ops!FA177","v":0},{"$f":"Ops!FB177","v":0},{"$f":"Ops!FC177","v":0},{"$f":"Ops!FD177","v":0},{"$f":"Ops!FE177","v":0},{"$f":"Ops!FF177","v":0},{"$f":"Ops!FG177","v":0},{"$f":"Ops!FH177","v":0},{"$f":"Ops!FI177","v":0},{"$f":"Ops!FJ177","v":0},{"$f":"Ops!FK177","v":0},{"$f":"Ops!FL177","v":0},{"$f":"Ops!FM177","v":0},{"$f":"Ops!FN177","v":0},{"$f":"Ops!FO177","v":0},{"$f":"Ops!FP177","v":0},{"$f":"Ops!FQ177","v":0},{"$f":"Ops!FR177","v":0},{"$f":"Ops!FS177","v":0},{"$f":"Ops!FT177","v":0},{"$f":"Ops!FU177","v":0},{"$f":"Ops!FV177","v":0},{"$f":"Ops!FW177","v":0},{"$f":"Ops!FX177","v":0},{"$f":"Ops!FY177","v":0},{"$f":"Ops!FZ177","v":0},{"$f":"Ops!GA177","v":0},{"$f":"Ops!GB177","v":0},{"$f":"Ops!GC177","v":0},{"$f":"Ops!GD177","v":0},{"$f":"Ops!GE177","v":0},{"$f":"Ops!GF177","v":0},{"$f":"Ops!GG177","v":0},{"$f":"Ops!GH177","v":0},{"$f":"Ops!GI177","v":0},{"$f":"Ops!GJ177","v":0},{"$f":"Ops!GK177","v":0},{"$f":"Ops!GL177","v":0},{"$f":"Ops!GM177","v":0},{"$f":"Ops!GN177","v":0},{"$f":"Ops!GO177","v":0},{"$f":"Ops!GP177","v":0},{"$f":"Ops!GQ177","v":0},{"$f":"Ops!GR177","v":0},{"$f":"Ops!GS177","v":0},{"$f":"Ops!GT177","v":0},{"$f":"Ops!GU177","v":0},{"$f":"Ops!GV177","v":0},{"$f":"Ops!GW177","v":0},{"$f":"Ops!GX177","v":0},{"$f":"Ops!GY177","v":0},{"$f":"Ops!GZ177","v":0},{"$f":"Ops!HA177","v":0},{"$f":"Ops!HB177","v":0},{"$f":"Ops!HC177","v":0},{"$f":"Ops!HD177","v":0},{"$f":"Ops!HE177","v":0},{"$f":"Ops!HF177","v":0},{"$f":"Ops!HG177","v":0},{"$f":"Ops!HH177","v":0},{"$f":"Ops!HI177","v":0},{"$f":"Ops!HJ177","v":0},{"$f":"Ops!HK177","v":0},{"$f":"Ops!HL177","v":0},{"$f":"Ops!HM177","v":0},{"$f":"Ops!HN177","v":0},{"$f":"Ops!HO177","v":0},{"$f":"Ops!HP177","v":0},{"$f":"Ops!HQ177","v":0},{"$f":"Ops!HR177","v":0},{"$f":"Ops!HS177","v":0},{"$f":"Ops!HT177","v":0},{"$f":"Ops!HU177","v":0},{"$f":"Ops!HV177","v":0},{"$f":"Ops!HW177","v":0},{"$f":"Ops!HX177","v":0},{"$f":"Ops!HY177","v":0},{"$f":"Ops!HZ177","v":0},{"$f":"Ops!IA177","v":0},{"$f":"Ops!IB177","v":0},{"$f":"Ops!IC177","v":0},{"$f":"Ops!ID177","v":0},{"$f":"Ops!IE177","v":0}]
[null,null,"Change in Working Capital",null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R128:IE128)","v":0},null,{"$f":"(R127-Q127)","v":0},{"$f":"(S127-R127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.3618048975118207,4.550393794002531,2.8090784002855003,2.1816885775948425,5.5920817010082917,6.1704411839054956,1.340999370859798,0.29387808921408975,6.4547457010560194,3.2445793510652763,-3.4631158251470922,-3.3406319108249889,3.4544741571476365,3.244317615495877,-3.4638127451277718,-3.3406758413378093,3.4544258683519224,3.2440532527393344,-3.4645166604863604,-3.3407202128058699,3.4543770948543866,0.17939328087833672,-3.5168894435086315,-3.3107337949343716,3.4529179467224793,3.235797956397974,-3.4864979333412691,-3.3421058074444332,3.4528540373672918,3.2354480770304299,-3.4874295526952537,-3.3421645322867342,3.4527894865179611,3.2350946857268426,-3.4883705232367639,-3.3422238465833161,3.4527242877354389,3.234737747235954,-3.5194543598313857,-3.3121503352484041,3.4526584345160671,2.6274316576623562,-3.4943110844664815,-3.3425983112398576,3.4523126729796338,3.232484313289973,-3.4953211288135151,{"$f":"(CE127-CD127)","v":-3.3426619796198054},3.4522426881514079,3.2321011730224924,-3.4963413115438264,-3.34272628707512,3.4521720008460832,3.2317141869606161,-3.5249677365763361,-3.3151952378662948,3.4521006040125179,3.2313233165019426,-3.4984125002344939,-3.3428568449351594,3.4520284905287646,4.7850299943379575,-3.489144295652018,-3.3422726215071812,3.4526706739216166,3.2344442320343454,-3.4901024780331902,-3.3423330207560795,3.452604282550233,3.2340807645738323,-3.5206523491556538,-3.3128119553404929,3.4525372247713051,3.233713648785951,-3.4920477927816762,-3.3424556441229711,3.4524694938957268,3.2333428480503983,-3.4930351191968754,-3.3425178804728155,3.4524010831672491,3.2329683253792645,-3.4940323559627231,-3.3425807415238999,3.452331985761802,3.2325900434134098,-3.5233706370780737,-3.3143131990236192,3.452262194786833,3.2322079644186452,-3.4960569594478628,-3.3427083628747098,3.4521917032805902,3.2318220502820907,-3.4970845281242049,-3.3427731359048281,-13.081140863076772,1.7483822395289241,-1.9592856565603505,-1.8300426339511642,1.8834659337843362,1.74798853923593,-1.9600314703717299,-1.8304112007989453,1.8833932982114678,1.7475908871516204,-1.9613927804975901,-1.8301754569978321,1.8833199335544961,1.7471892436096503,-1.9624622316622151,{"$f":"(EQ127-EP127)","v":-1.8302428701003066},1.8832458324951951,1.7467835685455064,-1.9635424175097818,-1.8303109598660434,-1.5528669281191689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HC127-HB127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Opening Balance",null,null,null,null,null,null,"$m",null,null,null,null,null,null,null,{"$f":"Q132","v":0},{"$f":"R132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.3618048975118207,1.1885888964907103,3.9976672967762106,6.179355874371053,11.771437575379345,17.94187875928484,19.282878130144638,19.576756219358728,26.031501920414748,29.276081271480024,25.812965446332932,22.472333535507943,25.926807692655579,29.171125308151456,25.707312563023685,22.366636721685875,25.821062590037798,29.065115842777132,25.600599182290772,22.259878969484902,25.714256064339288,25.893649345217625,22.376759901708994,19.066026106774622,22.518944053497101,25.754742009895075,22.268244076553806,18.926138269109373,22.378992306476665,25.614440383507095,22.127010830811841,18.784846298525107,22.237635785043068,25.47273047076991,21.984359947533147,18.642136100949831,22.094860388685269,25.329598135921223,21.810143776089838,18.497993440841434,21.950651875357501,24.578083533019857,21.083772448553376,17.741174137313518,21.193486810293152,24.425971123583125,{"$f":"CD132","v":20.93064999476961},17.587988015149804,21.040230703301212,24.272331876323705,20.775990564779878,17.433264277704758,20.885436278550841,24.117150465511457,20.592182728935121,17.276987491068827,20.729088095081345,23.960411411583287,20.461998911348793,17.119142066413634,20.571170556942398,25.356200551280356,21.867056255628338,18.524783634121157,21.977454308042773,25.211898540077119,21.721796062043929,18.379463041287849,21.832067323838082,25.066148088411914,21.54549573925626,18.232683783915768,21.685221008687073,24.918934657473024,21.426886864691348,18.084431220568376,21.536900714464103,24.770243562514501,21.277208443317626,17.934690562844811,21.38709164601206,24.620059971391324,21.126027615428601,17.783446873904701,21.235778859666503,24.468368903079913,20.944998266001839,17.63068506697822,21.082947261765053,24.315155226183698,20.819098266735836,17.476389903861126,20.928581607141716,24.160403657423807,20.663319129299602,17.320545993394774,4.2394051303180014,5.9877873698469255,4.028501713286575,2.1984590793354108,4.0819250131197471,5.8299135523556771,3.8698820819839472,2.039470881185002,3.9228641793964698,5.6704550665480902,3.7090622860505,1.8788868290526679,3.762206762607164,5.5093960062168144,{"$f":"EP132","v":3.5469337745545992},1.7166909044542926,3.5999367369494877,5.3467203054949941,3.3831778879852124,1.5528669281191689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Change in WC",null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R131:IE131)","v":0},null,{"$f":"MIN(R134,R127-R130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.3618048975118207,4.550393794002531,2.8090784002855003,2.1816885775948425,5.5920817010082917,6.1704411839054956,1.340999370859798,0.29387808921408975,6.4547457010560194,3.2445793510652763,-3.4631158251470922,-3.3406319108249889,3.4544741571476365,3.244317615495877,-3.4638127451277718,-3.3406758413378093,3.4544258683519224,3.2440532527393344,-3.4645166604863604,-3.3407202128058699,3.4543770948543866,0.17939328087833672,-3.5168894435086315,-3.3107337949343716,3.4529179467224793,3.235797956397974,-3.4864979333412691,-3.3421058074444332,3.4528540373672918,3.2354480770304299,-3.4874295526952537,-3.3421645322867342,3.4527894865179611,3.2350946857268426,-3.4883705232367639,-3.3422238465833161,3.4527242877354389,3.234737747235954,-3.5194543598313857,-3.3121503352484041,3.4526584345160671,2.6274316576623562,-3.4943110844664815,-3.3425983112398576,3.4523126729796338,3.232484313289973,{"$f":"MIN(CD134,CD127-CD130)","v":-3.4953211288135151},-3.3426619796198054,3.4522426881514079,3.2321011730224924,-3.4963413115438264,-3.34272628707512,3.4521720008460832,3.2317141869606161,-3.5249677365763361,-3.3151952378662948,3.4521006040125179,3.2313233165019426,-3.4984125002344939,-3.3428568449351594,3.4520284905287646,4.7850299943379575,-3.489144295652018,-3.3422726215071812,3.4526706739216166,3.2344442320343454,-3.4901024780331902,-3.3423330207560795,3.452604282550233,3.2340807645738323,-3.5206523491556538,-3.3128119553404929,3.4525372247713051,3.233713648785951,-3.4920477927816762,-3.3424556441229711,3.4524694938957268,3.2333428480503983,-3.4930351191968754,-3.3425178804728155,3.4524010831672491,3.2329683253792645,-3.4940323559627231,-3.3425807415238999,3.452331985761802,3.2325900434134098,-3.5233706370780737,-3.3143131990236192,3.452262194786833,3.2322079644186452,-3.4960569594478628,-3.3427083628747098,3.4521917032805902,3.2318220502820907,-3.4970845281242049,-3.3427731359048281,-13.081140863076772,1.7483822395289241,-1.9592856565603505,-1.8300426339511642,1.8834659337843362,1.74798853923593,-1.9600314703717299,-1.8304112007989453,1.8833932982114678,1.7475908871516204,-1.9613927804975901,-1.8301754569978321,1.8833199335544961,1.7471892436096503,{"$f":"MIN(EP134,EP127-EP130)","v":-1.9624622316622151},-1.8302428701003066,1.8832458324951951,1.7467835685455064,-1.9635424175097818,-1.8303109598660434,-1.5528669281191689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(HB134,HB127-HB130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Ending Balance",null,null,null,null,null,null,"$m",null,null,null,null,null,null,null,{"$f":"R130+R131","v":0},{"$f":"S130+S131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.3618048975118207,1.1885888964907103,3.9976672967762106,6.179355874371053,11.771437575379345,17.94187875928484,19.282878130144638,19.576756219358728,26.031501920414748,29.276081271480024,25.812965446332932,22.472333535507943,25.926807692655579,29.171125308151456,25.707312563023685,22.366636721685875,25.821062590037798,29.065115842777132,25.600599182290772,22.259878969484902,25.714256064339288,25.893649345217625,22.376759901708994,19.066026106774622,22.518944053497101,25.754742009895075,22.268244076553806,18.926138269109373,22.378992306476665,25.614440383507095,22.127010830811841,18.784846298525107,22.237635785043068,25.47273047076991,21.984359947533147,18.642136100949831,22.094860388685269,25.329598135921223,21.810143776089838,18.497993440841434,21.950651875357501,24.578083533019857,21.083772448553376,17.741174137313518,21.193486810293152,24.425971123583125,20.93064999476961,{"$f":"CE130+CE131","v":17.587988015149804},21.040230703301212,24.272331876323705,20.775990564779878,17.433264277704758,20.885436278550841,24.117150465511457,20.592182728935121,17.276987491068827,20.729088095081345,23.960411411583287,20.461998911348793,17.119142066413634,20.571170556942398,25.356200551280356,21.867056255628338,18.524783634121157,21.977454308042773,25.211898540077119,21.721796062043929,18.379463041287849,21.832067323838082,25.066148088411914,21.54549573925626,18.232683783915768,21.685221008687073,24.918934657473024,21.426886864691348,18.084431220568376,21.536900714464103,24.770243562514501,21.277208443317626,17.934690562844811,21.38709164601206,24.620059971391324,21.126027615428601,17.783446873904701,21.235778859666503,24.468368903079913,20.944998266001839,17.63068506697822,21.082947261765053,24.315155226183698,20.819098266735836,17.476389903861126,20.928581607141716,24.160403657423807,20.663319129299602,17.320545993394774,4.2394051303180014,5.9877873698469255,4.028501713286575,2.1984590793354108,4.0819250131197471,5.8299135523556771,3.8698820819839472,2.039470881185002,3.9228641793964698,5.6704550665480902,3.7090622860505,1.8788868290526679,3.762206762607164,5.5093960062168144,3.5469337745545992,{"$f":"EQ130+EQ131","v":1.7166909044542926},3.5999367369494877,5.3467203054949941,3.3831778879852124,1.5528669281191689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HC130+HC131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"Max"]
[null,null,"Amount Available (BOP)",null,null,null,null,null,null,"$m",null,{"$f":"InputC!J340","v":100},null,null,null,null,null,{"$f":"($L134-R130)","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,103.36180489751182,98.811411103509286,96.002332703223786,93.820644125628945,88.228562424620662,82.058121240715167,80.717121869855362,80.423243780641272,73.96849807958526,70.723918728519976,74.187034553667075,77.527666464492057,74.073192307344414,70.82887469184854,74.292687436976308,77.633363278314121,74.178937409962202,70.934884157222868,74.399400817709221,77.740121030515098,74.285743935660719,74.106350654782375,77.623240098291006,80.933973893225385,77.481055946502892,74.245257990104932,77.731755923446201,81.073861730890627,77.621007693523339,74.385559616492912,77.872989169188159,81.21515370147489,77.762364214956932,74.527269529230097,78.01564005246685,81.357863899050173,77.905139611314723,74.670401864078769,78.189856223910169,81.502006559158559,78.049348124642506,75.42191646698015,78.916227551446624,82.258825862686479,78.806513189706848,{"$f":"($L134-CD130)","v":75.574028876416875},79.06935000523039,82.412011984850196,78.959769296698795,75.727668123676295,79.224009435220125,82.566735722295249,79.114563721449159,75.882849534488543,79.407817271064886,82.723012508931177,79.270911904918648,76.039588588416706,79.538001088651214,82.88085793358637,79.428829443057595,74.643799448719648,78.132943744371659,81.47521636587885,78.02254569195722,74.788101459922885,78.278203937956079,81.620536958712151,78.167932676161911,74.933851911588079,78.454504260743732,81.767316216084225,78.31477899131292,75.081065342526983,78.57311313530866,81.915568779431624,78.46309928553589,75.229756437485491,78.722791556682381,82.065309437155193,78.612908353987933,75.379940028608672,78.873972384571402,82.216553126095306,78.76422114033349,75.53163109692008,79.055001733998154,82.369314933021784,78.917052738234943,75.684844773816309,79.180901733264164,82.523610096138867,79.071418392858277,75.839596342576186,79.336680870700405,82.679454006605226,95.760594869681995,94.012212630153073,95.971498286713427,97.801540920664593,95.918074986880256,94.170086447644323,96.130117918016055,97.960529118815003,96.07713582060353,94.329544933451913,96.290937713949504,98.121113170947325,96.237793237392836,{"$f":"($L134-EP130)","v":94.490603993783182},96.453066225445397,98.283309095545704,96.400063263050512,94.653279694505002,96.616822112014788,98.447133071880828,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"($L134-HB130)","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,null,"Change in WC Facility",null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R135:IE135)","v":0},null,{"$f":"R132-Q132","v":0},{"$f":"S132-R132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.3618048975118207,4.550393794002531,2.8090784002855003,2.1816885775948425,5.5920817010082917,6.1704411839054956,1.340999370859798,0.29387808921408975,6.4547457010560194,3.2445793510652763,-3.4631158251470922,-3.3406319108249889,3.4544741571476365,3.244317615495877,-3.4638127451277718,-3.3406758413378093,3.4544258683519224,3.2440532527393344,-3.4645166604863604,-3.3407202128058699,3.4543770948543866,0.17939328087833672,-3.5168894435086315,-3.3107337949343716,3.4529179467224793,3.235797956397974,-3.4864979333412691,-3.3421058074444332,3.4528540373672918,3.2354480770304299,-3.4874295526952537,-3.3421645322867342,3.4527894865179611,3.2350946857268426,-3.4883705232367639,-3.3422238465833161,3.4527242877354389,3.234737747235954,-3.5194543598313857,-3.3121503352484041,3.4526584345160671,2.6274316576623562,-3.4943110844664815,-3.3425983112398576,3.4523126729796338,3.232484313289973,-3.4953211288135151,{"$f":"CE132-CD132","v":-3.3426619796198054},3.4522426881514079,3.2321011730224924,-3.4963413115438264,-3.34272628707512,3.4521720008460832,3.2317141869606161,-3.5249677365763361,-3.3151952378662948,3.4521006040125179,3.2313233165019426,-3.4984125002344939,-3.3428568449351594,3.4520284905287646,4.7850299943379575,-3.489144295652018,-3.3422726215071812,3.4526706739216166,3.2344442320343454,-3.4901024780331902,-3.3423330207560795,3.452604282550233,3.2340807645738323,-3.5206523491556538,-3.3128119553404929,3.4525372247713051,3.233713648785951,-3.4920477927816762,-3.3424556441229711,3.4524694938957268,3.2333428480503983,-3.4930351191968754,-3.3425178804728155,3.4524010831672491,3.2329683253792645,-3.4940323559627231,-3.3425807415238999,3.452331985761802,3.2325900434134098,-3.5233706370780737,-3.3143131990236192,3.452262194786833,3.2322079644186452,-3.4960569594478628,-3.3427083628747098,3.4521917032805902,3.2318220502820907,-3.4970845281242049,-3.3427731359048281,-13.081140863076772,1.7483822395289241,-1.9592856565603505,-1.8300426339511642,1.8834659337843362,1.74798853923593,-1.9600314703717299,-1.8304112007989453,1.8833932982114678,1.7475908871516204,-1.9613927804975901,-1.8301754569978321,1.8833199335544961,1.7471892436096503,-1.9624622316622151,{"$f":"EQ132-EP132","v":-1.8302428701003066},1.8832458324951951,1.7467835685455064,-1.9635424175097818,-1.8303109598660434,-1.5528669281191689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HC132-HB132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"\"","v":""},"Interest"]
[]
[null,null,"Base Rate",null,null,null,null,null,null,"%",null,{"$f":"InputC!L351","v":"LIBOR - 6 month"},null,null,null,null,null,{"$f":"R34","v":6.6666666666666664E-4},6.6666666666666664E-4,6.6666666666666664E-4,6.6666666666666664E-4,6.6666666666666664E-4,6.6666666666666664E-4,6.6666666666666664E-4,6.6666666666666664E-4,6.6666666666666664E-4,6.6666666666666664E-4,6.6666666666666664E-4,6.6666666666666664E-4,6.6666666666666664E-4,6.6666666666666664E-4,6.6666666666666664E-4,6.6666666666666664E-4,6.6666666666666664E-4,6.6666666666666664E-4,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,{"$f":"CD34","v":2E-3},2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,{"$f":"EP34","v":2E-3},2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,{"$f":"HB34","v":2E-3},2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3]
[null,null,"Margin",null,null,null,null,null,null,"%",null,{"$f":"InputC!L344","v":0.02},null,null,null,null,null,{"$f":"$L140/R11","v":1.6666666666666668E-3},1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,1.6666666666666668E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"$L140/CD11","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"$L140/EP11","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"$L140/HB11","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,"All In",null,null,null,null,null,null,"%",null,null,null,null,null,null,null,{"$f":"SUM(R139:R140)","v":2.3333333333333335E-3},{"$f":"SUM(S139:S140)","v":2.3333333333333335E-3},2.3333333333333335E-3,2.3333333333333335E-3,2.3333333333333335E-3,2.3333333333333335E-3,2.3333333333333335E-3,2.3333333333333335E-3,2.3333333333333335E-3,2.3333333333333335E-3,2.3333333333333335E-3,2.3333333333333335E-3,2.3333333333333335E-3,2.3333333333333335E-3,2.3333333333333335E-3,2.3333333333333335E-3,2.3333333333333335E-3,2.3333333333333335E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,{"$f":"SUM(CE139:CE140)","v":7.0000000000000001E-3},7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,{"$f":"SUM(EQ139:EQ140)","v":7.0000000000000001E-3},7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,{"$f":"SUM(HC139:HC140)","v":7.0000000000000001E-3},7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3]
[]
[null,null,"Interest Expense",null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R143:IE143)","v":14.668470985388957},null,{"$f":"R141*R130","v":0},{"$f":"S141*S130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.3532634282582746E-2,8.3201222754349727E-3,2.7983671077433474E-2,4.3255491120597372E-2,8.2400063027655415E-2,0.12559315131499388,0.13498014691101248,0.13703729353551111,0.18222051344290324,0.20493256890036018,0.18069075812433052,0.1573063347485556,0.18148765384858906,0.2041978771570602,0.1799511879411658,0.15656645705180114,0.18074743813026459,0.20345581089943993,0.1792041942760354,0.15581915278639433,0.17999979245037503,0.18125554541652339,0.15663731931196295,0.13346218274742236,0.1576326083744797,0.18028319406926552,0.15587770853587665,0.13248296788376562,0.15665294614533665,0.17930108268454967,0.1548890758156829,0.13149392408967575,0.15566345049530148,0.17830911329538937,0.15389051963273204,0.13049495270664882,0.15466402272079688,0.17730718695144856,0.15267100643262888,0.12948595408589003,0.1536545631275025,0.17204658473113901,0.14758640713987364,0.12418821896119463,0.14835440767205207,0.17098179786508189,{"$f":"CE141*CE130","v":0.14651454996338728},0.12311591610604863,0.14728161492310848,0.16990632313426593,0.14543193395345916,0.12203284994393331,0.14619805394985588,0.16882005325858021,0.14414527910254585,0.12093891243748178,0.14510361666556942,0.167722879881083,0.14323399237944157,0.11983399446489544,0.1439981938985968,0.17749340385896251,0.15306939378939838,0.1296734854388481,0.15384218015629941,0.17648328978053984,0.1520525724343075,0.12865624128901496,0.15282447126686657,0.17546303661888341,0.15081847017479383,0.12762878648741038,0.1517965470608095,0.17443254260231117,0.14998820805283944,0.12659101854397864,0.15075830500124873,0.1733917049376015,0.1489404591032234,0.12554283393991367,0.14970964152208441,0.17234041979973927,0.1478821933080002,0.12448412811733291,0.14865045201766552,0.1712785823215594,0.14661498786201288,0.12341479546884754,0.14758063083235537,0.1702060865832859,0.14573368786715085,0.12233472932702788,0.14650007124999201,0.16912282560196665,0.1446432339050972,0.12124382195376342,2.9675835912226011E-2,4.1914511588928477E-2,2.8199511993006025E-2,1.5389213555347876E-2,2.8573475091838229E-2,4.080939486648974E-2,2.7089174573887632E-2,1.4276296168295014E-2,2.746004925577529E-2,3.9693185465836632E-2,2.5963436002353502E-2,1.3152207803368676E-2,2.6335447338250148E-2,3.8565772043517701E-2,{"$f":"EQ141*EQ130","v":2.4828536421882194E-2},1.2016836331180048E-2,2.5199557158646413E-2,3.7427042138464962E-2,2.3682245215896486E-2,1.0870068496834183E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HC141*HC130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["END SHEET"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,-335544.32000000001]

{"sheet":"Distribution","index":16,"n_rows":55,"n_cols":239,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period Start:",null,{"$f":"Time!R17","v":"2021-01-01"},{"$f":"Time!S17","v":"2021-02-01"},{"$f":"Time!T17","v":"2021-03-01"},{"$f":"Time!U17","v":"2021-04-01"},{"$f":"Time!V17","v":"2021-05-01"},{"$f":"Time!W17","v":"2021-06-01"},{"$f":"Time!X17","v":"2021-07-01"},{"$f":"Time!Y17","v":"2021-08-01"},{"$f":"Time!Z17","v":"2021-09-01"},{"$f":"Time!AA17","v":"2021-10-01"},{"$f":"Time!AB17","v":"2021-11-01"},{"$f":"Time!AC17","v":"2021-12-01"},{"$f":"Time!AD17","v":"2022-01-01"},{"$f":"Time!AE17","v":"2022-02-01"},{"$f":"Time!AF17","v":"2022-03-01"},{"$f":"Time!AG17","v":"2022-04-01"},{"$f":"Time!AH17","v":"2022-05-01"},{"$f":"Time!AI17","v":"2022-06-01"},{"$f":"Time!AJ17","v":"2022-07-01"},{"$f":"Time!AK17","v":"2022-10-01"},{"$f":"Time!AL17","v":"2023-01-01"},{"$f":"Time!AM17","v":"2023-04-01"},{"$f":"Time!AN17","v":"2023-07-01"},{"$f":"Time!AO17","v":"2023-10-01"},{"$f":"Time!AP17","v":"2024-01-01"},{"$f":"Time!AQ17","v":"2024-04-01"},{"$f":"Time!AR17","v":"2024-07-01"},{"$f":"Time!AS17","v":"2024-10-01"},{"$f":"Time!AT17","v":"2025-01-01"},{"$f":"Time!AU17","v":"2025-04-01"},{"$f":"Time!AV17","v":"2025-07-01"},{"$f":"Time!AW17","v":"2025-10-01"},{"$f":"Time!AX17","v":"2026-01-01"},{"$f":"Time!AY17","v":"2026-04-01"},{"$f":"Time!AZ17","v":"2026-07-01"},{"$f":"Time!BA17","v":"2026-10-01"},{"$f":"Time!BB17","v":"2027-01-01"},{"$f":"Time!BC17","v":"2027-04-01"},{"$f":"Time!BD17","v":"2027-07-01"},{"$f":"Time!BE17","v":"2027-10-01"},{"$f":"Time!BF17","v":"2028-01-01"},{"$f":"Time!BG17","v":"2028-04-01"},{"$f":"Time!BH17","v":"2028-07-01"},{"$f":"Time!BI17","v":"2028-10-01"},{"$f":"Time!BJ17","v":"2029-01-01"},{"$f":"Time!BK17","v":"2029-04-01"},{"$f":"Time!BL17","v":"2029-07-01"},{"$f":"Time!BM17","v":"2029-10-01"},{"$f":"Time!BN17","v":"2030-01-01"},{"$f":"Time!BO17","v":"2030-04-01"},{"$f":"Time!BP17","v":"2030-07-01"},{"$f":"Time!BQ17","v":"2030-10-01"},{"$f":"Time!BR17","v":"2031-01-01"},{"$f":"Time!BS17","v":"2031-04-01"},{"$f":"Time!BT17","v":"2031-07-01"},{"$f":"Time!BU17","v":"2031-10-01"},{"$f":"Time!BV17","v":"2032-01-01"},{"$f":"Time!BW17","v":"2032-04-01"},{"$f":"Time!BX17","v":"2032-07-01"},{"$f":"Time!BY17","v":"2032-10-01"},{"$f":"Time!BZ17","v":"2033-01-01"},{"$f":"Time!CA17","v":"2033-04-01"},{"$f":"Time!CB17","v":"2033-07-01"},{"$f":"Time!CC17","v":"2033-10-01"},{"$f":"Time!CD17","v":"2034-01-01"},{"$f":"Time!CE17","v":"2034-04-01"},{"$f":"Time!CF17","v":"2034-07-01"},{"$f":"Time!CG17","v":"2034-10-01"},{"$f":"Time!CH17","v":"2035-01-01"},{"$f":"Time!CI17","v":"2035-04-01"},{"$f":"Time!CJ17","v":"2035-07-01"},{"$f":"Time!CK17","v":"2035-10-01"},{"$f":"Time!CL17","v":"2036-01-01"},{"$f":"Time!CM17","v":"2036-04-01"},{"$f":"Time!CN17","v":"2036-07-01"},{"$f":"Time!CO17","v":"2036-10-01"},{"$f":"Time!CP17","v":"2037-01-01"},{"$f":"Time!CQ17","v":"2037-04-01"},{"$f":"Time!CR17","v":"2037-07-01"},{"$f":"Time!CS17","v":"2037-10-01"},{"$f":"Time!CT17","v":"2038-01-01"},{"$f":"Time!CU17","v":"2038-04-01"},{"$f":"Time!CV17","v":"2038-07-01"},{"$f":"Time!CW17","v":"2038-10-01"},{"$f":"Time!CX17","v":"2039-01-01"},{"$f":"Time!CY17","v":"2039-04-01"},{"$f":"Time!CZ17","v":"2039-07-01"},{"$f":"Time!DA17","v":"2039-10-01"},{"$f":"Time!DB17","v":"2040-01-01"},{"$f":"Time!DC17","v":"2040-04-01"},{"$f":"Time!DD17","v":"2040-07-01"},{"$f":"Time!DE17","v":"2040-10-01"},{"$f":"Time!DF17","v":"2041-01-01"},{"$f":"Time!DG17","v":"2041-04-01"},{"$f":"Time!DH17","v":"2041-07-01"},{"$f":"Time!DI17","v":"2041-10-01"},{"$f":"Time!DJ17","v":"2042-01-01"},{"$f":"Time!DK17","v":"2042-04-01"},{"$f":"Time!DL17","v":"2042-07-01"},{"$f":"Time!DM17","v":"2042-10-01"},{"$f":"Time!DN17","v":"2043-01-01"},{"$f":"Time!DO17","v":"2043-04-01"},{"$f":"Time!DP17","v":"2043-07-01"},{"$f":"Time!DQ17","v":"2043-10-01"},{"$f":"Time!DR17","v":"2044-01-01"},{"$f":"Time!DS17","v":"2044-04-01"},{"$f":"Time!DT17","v":"2044-07-01"},{"$f":"Time!DU17","v":"2044-10-01"},{"$f":"Time!DV17","v":"2045-01-01"},{"$f":"Time!DW17","v":"2045-04-01"},{"$f":"Time!DX17","v":"2045-07-01"},{"$f":"Time!DY17","v":"2045-10-01"},{"$f":"Time!DZ17","v":"2046-01-01"},{"$f":"Time!EA17","v":"2046-04-01"},{"$f":"Time!EB17","v":"2046-07-01"},{"$f":"Time!EC17","v":"2046-10-01"},{"$f":"Time!ED17","v":"2047-01-01"},{"$f":"Time!EE17","v":"2047-04-01"},{"$f":"Time!EF17","v":"2047-07-01"},{"$f":"Time!EG17","v":"2047-10-01"},{"$f":"Time!EH17","v":"2048-01-01"},{"$f":"Time!EI17","v":"2048-04-01"},{"$f":"Time!EJ17","v":"2048-07-01"},{"$f":"Time!EK17","v":"2048-10-01"},{"$f":"Time!EL17","v":"2049-01-01"},{"$f":"Time!EM17","v":"2049-04-01"},{"$f":"Time!EN17","v":"2049-07-01"},{"$f":"Time!EO17","v":"2049-10-01"},{"$f":"Time!EP17","v":"2050-01-01"},{"$f":"Time!EQ17","v":"2050-04-01"},{"$f":"Time!ER17","v":"2050-07-01"},{"$f":"Time!ES17","v":"2050-10-01"},{"$f":"Time!ET17","v":"2051-01-01"},{"$f":"Time!EU17","v":"2051-04-01"},{"$f":"Time!EV17","v":"2051-07-01"},{"$f":"Time!EW17","v":"2051-10-01"},{"$f":"Time!EX17","v":"2052-01-01"},{"$f":"Time!EY17","v":"2052-04-01"},{"$f":"Time!EZ17","v":"2052-07-01"},{"$f":"Time!FA17","v":"2052-10-01"},{"$f":"Time!FB17","v":"2053-01-01"},{"$f":"Time!FC17","v":"2053-04-01"},{"$f":"Time!FD17","v":"2053-07-01"},{"$f":"Time!FE17","v":"2053-10-01"},{"$f":"Time!FF17","v":"2054-01-01"},{"$f":"Time!FG17","v":"2054-04-01"},{"$f":"Time!FH17","v":"2054-07-01"},{"$f":"Time!FI17","v":"2054-10-01"},{"$f":"Time!FJ17","v":"2055-01-01"},{"$f":"Time!FK17","v":"2055-04-01"},{"$f":"Time!FL17","v":"2055-07-01"},{"$f":"Time!FM17","v":"2055-10-01"},{"$f":"Time!FN17","v":"2056-01-01"},{"$f":"Time!FO17","v":"2056-04-01"},{"$f":"Time!FP17","v":"2056-07-01"},{"$f":"Time!FQ17","v":"2056-10-01"},{"$f":"Time!FR17","v":"2057-01-01"},{"$f":"Time!FS17","v":"2057-04-01"},{"$f":"Time!FT17","v":"2057-07-01"},{"$f":"Time!FU17","v":"2057-10-01"},{"$f":"Time!FV17","v":"2058-01-01"},{"$f":"Time!FW17","v":"2058-04-01"},{"$f":"Time!FX17","v":"2058-07-01"},{"$f":"Time!FY17","v":"2058-10-01"},{"$f":"Time!FZ17","v":"2059-01-01"},{"$f":"Time!GA17","v":"2059-04-01"},{"$f":"Time!GB17","v":"2059-07-01"},{"$f":"Time!GC17","v":"2059-10-01"},{"$f":"Time!GD17","v":"2060-01-01"},{"$f":"Time!GE17","v":"2060-04-01"},{"$f":"Time!GF17","v":"2060-07-01"},{"$f":"Time!GG17","v":"2060-10-01"},{"$f":"Time!GH17","v":"2061-01-01"},{"$f":"Time!GI17","v":"2061-04-01"},{"$f":"Time!GJ17","v":"2061-07-01"},{"$f":"Time!GK17","v":"2061-10-01"},{"$f":"Time!GL17","v":"2062-01-01"},{"$f":"Time!GM17","v":"2062-04-01"},{"$f":"Time!GN17","v":"2062-07-01"},{"$f":"Time!GO17","v":"2062-10-01"},{"$f":"Time!GP17","v":"2063-01-01"},{"$f":"Time!GQ17","v":"2063-04-01"},{"$f":"Time!GR17","v":"2063-07-01"},{"$f":"Time!GS17","v":"2063-10-01"},{"$f":"Time!GT17","v":"2064-01-01"},{"$f":"Time!GU17","v":"2064-04-01"},{"$f":"Time!GV17","v":"2064-07-01"},{"$f":"Time!GW17","v":"2064-10-01"},{"$f":"Time!GX17","v":"2065-01-01"},{"$f":"Time!GY17","v":"2065-04-01"},{"$f":"Time!GZ17","v":"2065-07-01"},{"$f":"Time!HA17","v":"2065-10-01"},{"$f":"Time!HB17","v":"2066-01-01"},{"$f":"Time!HC17","v":"2066-04-01"},{"$f":"Time!HD17","v":"2066-07-01"},{"$f":"Time!HE17","v":"2066-10-01"},{"$f":"Time!HF17","v":"2067-01-01"},{"$f":"Time!HG17","v":"2067-04-01"},{"$f":"Time!HH17","v":"2067-07-01"},{"$f":"Time!HI17","v":"2067-10-01"},{"$f":"Time!HJ17","v":"2068-01-01"},{"$f":"Time!HK17","v":"2068-04-01"},{"$f":"Time!HL17","v":"2068-07-01"},{"$f":"Time!HM17","v":"2068-10-01"},{"$f":"Time!HN17","v":"2069-01-01"},{"$f":"Time!HO17","v":"2069-04-01"},{"$f":"Time!HP17","v":"2069-07-01"},{"$f":"Time!HQ17","v":"2069-10-01"},{"$f":"Time!HR17","v":"2070-01-01"},{"$f":"Time!HS17","v":"2070-04-01"},{"$f":"Time!HT17","v":"2070-07-01"},{"$f":"Time!HU17","v":"2070-10-01"},{"$f":"Time!HV17","v":"2071-01-01"},{"$f":"Time!HW17","v":"2071-04-01"},{"$f":"Time!HX17","v":"2071-07-01"},{"$f":"Time!HY17","v":"2071-10-01"},{"$f":"Time!HZ17","v":"2072-01-01"},{"$f":"Time!IA17","v":"2072-04-01"},{"$f":"Time!IB17","v":"2072-07-01"},{"$f":"Time!IC17","v":"2072-10-01"},{"$f":"Time!ID17","v":"2073-01-01"},{"$f":"Time!IE17","v":"2073-04-01"},{"$f":"Time!IF17","v":"00:00:00"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period End:",null,{"$f":"Time!R18","v":"2021-01-31"},{"$f":"Time!S18","v":"2021-02-28"},{"$f":"Time!T18","v":"2021-03-31"},{"$f":"Time!U18","v":"2021-04-30"},{"$f":"Time!V18","v":"2021-05-31"},{"$f":"Time!W18","v":"2021-06-30"},{"$f":"Time!X18","v":"2021-07-31"},{"$f":"Time!Y18","v":"2021-08-31"},{"$f":"Time!Z18","v":"2021-09-30"},{"$f":"Time!AA18","v":"2021-10-31"},{"$f":"Time!AB18","v":"2021-11-30"},{"$f":"Time!AC18","v":"2021-12-31"},{"$f":"Time!AD18","v":"2022-01-31"},{"$f":"Time!AE18","v":"2022-02-28"},{"$f":"Time!AF18","v":"2022-03-31"},{"$f":"Time!AG18","v":"2022-04-30"},{"$f":"Time!AH18","v":"2022-05-31"},{"$f":"Time!AI18","v":"2022-06-30"},{"$f":"Time!AJ18","v":"2022-09-30"},{"$f":"Time!AK18","v":"2022-12-31"},{"$f":"Time!AL18","v":"2023-03-31"},{"$f":"Time!AM18","v":"2023-06-30"},{"$f":"Time!AN18","v":"2023-09-30"},{"$f":"Time!AO18","v":"2023-12-31"},{"$f":"Time!AP18","v":"2024-03-31"},{"$f":"Time!AQ18","v":"2024-06-30"},{"$f":"Time!AR18","v":"2024-09-30"},{"$f":"Time!AS18","v":"2024-12-31"},{"$f":"Time!AT18","v":"2025-03-31"},{"$f":"Time!AU18","v":"2025-06-30"},{"$f":"Time!AV18","v":"2025-09-30"},{"$f":"Time!AW18","v":"2025-12-31"},{"$f":"Time!AX18","v":"2026-03-31"},{"$f":"Time!AY18","v":"2026-06-30"},{"$f":"Time!AZ18","v":"2026-09-30"},{"$f":"Time!BA18","v":"2026-12-31"},{"$f":"Time!BB18","v":"2027-03-31"},{"$f":"Time!BC18","v":"2027-06-30"},{"$f":"Time!BD18","v":"2027-09-30"},{"$f":"Time!BE18","v":"2027-12-31"},{"$f":"Time!BF18","v":"2028-03-31"},{"$f":"Time!BG18","v":"2028-06-30"},{"$f":"Time!BH18","v":"2028-09-30"},{"$f":"Time!BI18","v":"2028-12-31"},{"$f":"Time!BJ18","v":"2029-03-31"},{"$f":"Time!BK18","v":"2029-06-30"},{"$f":"Time!BL18","v":"2029-09-30"},{"$f":"Time!BM18","v":"2029-12-31"},{"$f":"Time!BN18","v":"2030-03-31"},{"$f":"Time!BO18","v":"2030-06-30"},{"$f":"Time!BP18","v":"2030-09-30"},{"$f":"Time!BQ18","v":"2030-12-31"},{"$f":"Time!BR18","v":"2031-03-31"},{"$f":"Time!BS18","v":"2031-06-30"},{"$f":"Time!BT18","v":"2031-09-30"},{"$f":"Time!BU18","v":"2031-12-31"},{"$f":"Time!BV18","v":"2032-03-31"},{"$f":"Time!BW18","v":"2032-06-30"},{"$f":"Time!BX18","v":"2032-09-30"},{"$f":"Time!BY18","v":"2032-12-31"},{"$f":"Time!BZ18","v":"2033-03-31"},{"$f":"Time!CA18","v":"2033-06-30"},{"$f":"Time!CB18","v":"2033-09-30"},{"$f":"Time!CC18","v":"2033-12-31"},{"$f":"Time!CD18","v":"2034-03-31"},{"$f":"Time!CE18","v":"2034-06-30"},{"$f":"Time!CF18","v":"2034-09-30"},{"$f":"Time!CG18","v":"2034-12-31"},{"$f":"Time!CH18","v":"2035-03-31"},{"$f":"Time!CI18","v":"2035-06-30"},{"$f":"Time!CJ18","v":"2035-09-30"},{"$f":"Time!CK18","v":"2035-12-31"},{"$f":"Time!CL18","v":"2036-03-31"},{"$f":"Time!CM18","v":"2036-06-30"},{"$f":"Time!CN18","v":"2036-09-30"},{"$f":"Time!CO18","v":"2036-12-31"},{"$f":"Time!CP18","v":"2037-03-31"},{"$f":"Time!CQ18","v":"2037-06-30"},{"$f":"Time!CR18","v":"2037-09-30"},{"$f":"Time!CS18","v":"2037-12-31"},{"$f":"Time!CT18","v":"2038-03-31"},{"$f":"Time!CU18","v":"2038-06-30"},{"$f":"Time!CV18","v":"2038-09-30"},{"$f":"Time!CW18","v":"2038-12-31"},{"$f":"Time!CX18","v":"2039-03-31"},{"$f":"Time!CY18","v":"2039-06-30"},{"$f":"Time!CZ18","v":"2039-09-30"},{"$f":"Time!DA18","v":"2039-12-31"},{"$f":"Time!DB18","v":"2040-03-31"},{"$f":"Time!DC18","v":"2040-06-30"},{"$f":"Time!DD18","v":"2040-09-30"},{"$f":"Time!DE18","v":"2040-12-31"},{"$f":"Time!DF18","v":"2041-03-31"},{"$f":"Time!DG18","v":"2041-06-30"},{"$f":"Time!DH18","v":"2041-09-30"},{"$f":"Time!DI18","v":"2041-12-31"},{"$f":"Time!DJ18","v":"2042-03-31"},{"$f":"Time!DK18","v":"2042-06-30"},{"$f":"Time!DL18","v":"2042-09-30"},{"$f":"Time!DM18","v":"2042-12-31"},{"$f":"Time!DN18","v":"2043-03-31"},{"$f":"Time!DO18","v":"2043-06-30"},{"$f":"Time!DP18","v":"2043-09-30"},{"$f":"Time!DQ18","v":"2043-12-31"},{"$f":"Time!DR18","v":"2044-03-31"},{"$f":"Time!DS18","v":"2044-06-30"},{"$f":"Time!DT18","v":"2044-09-30"},{"$f":"Time!DU18","v":"2044-12-31"},{"$f":"Time!DV18","v":"2045-03-31"},{"$f":"Time!DW18","v":"2045-06-30"},{"$f":"Time!DX18","v":"2045-09-30"},{"$f":"Time!DY18","v":"2045-12-31"},{"$f":"Time!DZ18","v":"2046-03-31"},{"$f":"Time!EA18","v":"2046-06-30"},{"$f":"Time!EB18","v":"2046-09-30"},{"$f":"Time!EC18","v":"2046-12-31"},{"$f":"Time!ED18","v":"2047-03-31"},{"$f":"Time!EE18","v":"2047-06-30"},{"$f":"Time!EF18","v":"2047-09-30"},{"$f":"Time!EG18","v":"2047-12-31"},{"$f":"Time!EH18","v":"2048-03-31"},{"$f":"Time!EI18","v":"2048-06-30"},{"$f":"Time!EJ18","v":"2048-09-30"},{"$f":"Time!EK18","v":"2048-12-31"},{"$f":"Time!EL18","v":"2049-03-31"},{"$f":"Time!EM18","v":"2049-06-30"},{"$f":"Time!EN18","v":"2049-09-30"},{"$f":"Time!EO18","v":"2049-12-31"},{"$f":"Time!EP18","v":"2050-03-31"},{"$f":"Time!EQ18","v":"2050-06-30"},{"$f":"Time!ER18","v":"2050-09-30"},{"$f":"Time!ES18","v":"2050-12-31"},{"$f":"Time!ET18","v":"2051-03-31"},{"$f":"Time!EU18","v":"2051-06-30"},{"$f":"Time!EV18","v":"2051-09-30"},{"$f":"Time!EW18","v":"2051-12-31"},{"$f":"Time!EX18","v":"2052-03-31"},{"$f":"Time!EY18","v":"2052-06-30"},{"$f":"Time!EZ18","v":"2052-09-30"},{"$f":"Time!FA18","v":"2052-12-31"},{"$f":"Time!FB18","v":"2053-03-31"},{"$f":"Time!FC18","v":"2053-06-30"},{"$f":"Time!FD18","v":"2053-09-30"},{"$f":"Time!FE18","v":"2053-12-31"},{"$f":"Time!FF18","v":"2054-03-31"},{"$f":"Time!FG18","v":"2054-06-30"},{"$f":"Time!FH18","v":"2054-09-30"},{"$f":"Time!FI18","v":"2054-12-31"},{"$f":"Time!FJ18","v":"2055-03-31"},{"$f":"Time!FK18","v":"2055-06-30"},{"$f":"Time!FL18","v":"2055-09-30"},{"$f":"Time!FM18","v":"2055-12-31"},{"$f":"Time!FN18","v":"2056-03-31"},{"$f":"Time!FO18","v":"2056-06-30"},{"$f":"Time!FP18","v":"2056-09-30"},{"$f":"Time!FQ18","v":"2056-12-31"},{"$f":"Time!FR18","v":"2057-03-31"},{"$f":"Time!FS18","v":"2057-06-30"},{"$f":"Time!FT18","v":"2057-09-30"},{"$f":"Time!FU18","v":"2057-12-31"},{"$f":"Time!FV18","v":"2058-03-31"},{"$f":"Time!FW18","v":"2058-06-30"},{"$f":"Time!FX18","v":"2058-09-30"},{"$f":"Time!FY18","v":"2058-12-31"},{"$f":"Time!FZ18","v":"2059-03-31"},{"$f":"Time!GA18","v":"2059-06-30"},{"$f":"Time!GB18","v":"2059-09-30"},{"$f":"Time!GC18","v":"2059-12-31"},{"$f":"Time!GD18","v":"2060-03-31"},{"$f":"Time!GE18","v":"2060-06-30"},{"$f":"Time!GF18","v":"2060-09-30"},{"$f":"Time!GG18","v":"2060-12-31"},{"$f":"Time!GH18","v":"2061-03-31"},{"$f":"Time!GI18","v":"2061-06-30"},{"$f":"Time!GJ18","v":"2061-09-30"},{"$f":"Time!GK18","v":"2061-12-31"},{"$f":"Time!GL18","v":"2062-03-31"},{"$f":"Time!GM18","v":"2062-06-30"},{"$f":"Time!GN18","v":"2062-09-30"},{"$f":"Time!GO18","v":"2062-12-31"},{"$f":"Time!GP18","v":"2063-03-31"},{"$f":"Time!GQ18","v":"2063-06-30"},{"$f":"Time!GR18","v":"2063-09-30"},{"$f":"Time!GS18","v":"2063-12-31"},{"$f":"Time!GT18","v":"2064-03-31"},{"$f":"Time!GU18","v":"2064-06-30"},{"$f":"Time!GV18","v":"2064-09-30"},{"$f":"Time!GW18","v":"2064-12-31"},{"$f":"Time!GX18","v":"2065-03-31"},{"$f":"Time!GY18","v":"2065-06-30"},{"$f":"Time!GZ18","v":"2065-09-30"},{"$f":"Time!HA18","v":"2065-12-31"},{"$f":"Time!HB18","v":"2066-03-31"},{"$f":"Time!HC18","v":"2066-06-30"},{"$f":"Time!HD18","v":"2066-09-30"},{"$f":"Time!HE18","v":"2066-12-31"},{"$f":"Time!HF18","v":"2067-03-31"},{"$f":"Time!HG18","v":"2067-06-30"},{"$f":"Time!HH18","v":"2067-09-30"},{"$f":"Time!HI18","v":"2067-12-31"},{"$f":"Time!HJ18","v":"2068-03-31"},{"$f":"Time!HK18","v":"2068-06-30"},{"$f":"Time!HL18","v":"2068-09-30"},{"$f":"Time!HM18","v":"2068-12-31"},{"$f":"Time!HN18","v":"2069-03-31"},{"$f":"Time!HO18","v":"2069-06-30"},{"$f":"Time!HP18","v":"2069-09-30"},{"$f":"Time!HQ18","v":"2069-12-31"},{"$f":"Time!HR18","v":"2070-03-31"},{"$f":"Time!HS18","v":"2070-06-30"},{"$f":"Time!HT18","v":"2070-09-30"},{"$f":"Time!HU18","v":"2070-12-31"},{"$f":"Time!HV18","v":"2071-03-31"},{"$f":"Time!HW18","v":"2071-06-30"},{"$f":"Time!HX18","v":"2071-09-30"},{"$f":"Time!HY18","v":"2071-12-31"},{"$f":"Time!HZ18","v":"2072-03-31"},{"$f":"Time!IA18","v":"2072-06-30"},{"$f":"Time!IB18","v":"2072-09-30"},{"$f":"Time!IC18","v":"2072-12-31"},{"$f":"Time!ID18","v":"2073-03-31"},{"$f":"Time!IE18","v":"2073-06-30"},{"$f":"Time!IF18","v":"00:00:00"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year:",null,{"$f":"Time!R19","v":2021},{"$f":"Time!S19","v":2021},{"$f":"Time!T19","v":2021},{"$f":"Time!U19","v":2021},{"$f":"Time!V19","v":2021},{"$f":"Time!W19","v":2021},{"$f":"Time!X19","v":2021},{"$f":"Time!Y19","v":2021},{"$f":"Time!Z19","v":2021},{"$f":"Time!AA19","v":2021},{"$f":"Time!AB19","v":2021},{"$f":"Time!AC19","v":2021},{"$f":"Time!AD19","v":2022},{"$f":"Time!AE19","v":2022},{"$f":"Time!AF19","v":2022},{"$f":"Time!AG19","v":2022},{"$f":"Time!AH19","v":2022},{"$f":"Time!AI19","v":2022},{"$f":"Time!AJ19","v":2022},{"$f":"Time!AK19","v":2022},{"$f":"Time!AL19","v":2023},{"$f":"Time!AM19","v":2023},{"$f":"Time!AN19","v":2023},{"$f":"Time!AO19","v":2023},{"$f":"Time!AP19","v":2024},{"$f":"Time!AQ19","v":2024},{"$f":"Time!AR19","v":2024},{"$f":"Time!AS19","v":2024},{"$f":"Time!AT19","v":2025},{"$f":"Time!AU19","v":2025},{"$f":"Time!AV19","v":2025},{"$f":"Time!AW19","v":2025},{"$f":"Time!AX19","v":2026},{"$f":"Time!AY19","v":2026},{"$f":"Time!AZ19","v":2026},{"$f":"Time!BA19","v":2026},{"$f":"Time!BB19","v":2027},{"$f":"Time!BC19","v":2027},{"$f":"Time!BD19","v":2027},{"$f":"Time!BE19","v":2027},{"$f":"Time!BF19","v":2028},{"$f":"Time!BG19","v":2028},{"$f":"Time!BH19","v":2028},{"$f":"Time!BI19","v":2028},{"$f":"Time!BJ19","v":2029},{"$f":"Time!BK19","v":2029},{"$f":"Time!BL19","v":2029},{"$f":"Time!BM19","v":2029},{"$f":"Time!BN19","v":2030},{"$f":"Time!BO19","v":2030},{"$f":"Time!BP19","v":2030},{"$f":"Time!BQ19","v":2030},{"$f":"Time!BR19","v":2031},{"$f":"Time!BS19","v":2031},{"$f":"Time!BT19","v":2031},{"$f":"Time!BU19","v":2031},{"$f":"Time!BV19","v":2032},{"$f":"Time!BW19","v":2032},{"$f":"Time!BX19","v":2032},{"$f":"Time!BY19","v":2032},{"$f":"Time!BZ19","v":2033},{"$f":"Time!CA19","v":2033},{"$f":"Time!CB19","v":2033},{"$f":"Time!CC19","v":2033},{"$f":"Time!CD19","v":2034},{"$f":"Time!CE19","v":2034},{"$f":"Time!CF19","v":2034},{"$f":"Time!CG19","v":2034},{"$f":"Time!CH19","v":2035},{"$f":"Time!CI19","v":2035},{"$f":"Time!CJ19","v":2035},{"$f":"Time!CK19","v":2035},{"$f":"Time!CL19","v":2036},{"$f":"Time!CM19","v":2036},{"$f":"Time!CN19","v":2036},{"$f":"Time!CO19","v":2036},{"$f":"Time!CP19","v":2037},{"$f":"Time!CQ19","v":2037},{"$f":"Time!CR19","v":2037},{"$f":"Time!CS19","v":2037},{"$f":"Time!CT19","v":2038},{"$f":"Time!CU19","v":2038},{"$f":"Time!CV19","v":2038},{"$f":"Time!CW19","v":2038},{"$f":"Time!CX19","v":2039},{"$f":"Time!CY19","v":2039},{"$f":"Time!CZ19","v":2039},{"$f":"Time!DA19","v":2039},{"$f":"Time!DB19","v":2040},{"$f":"Time!DC19","v":2040},{"$f":"Time!DD19","v":2040},{"$f":"Time!DE19","v":2040},{"$f":"Time!DF19","v":2041},{"$f":"Time!DG19","v":2041},{"$f":"Time!DH19","v":2041},{"$f":"Time!DI19","v":2041},{"$f":"Time!DJ19","v":2042},{"$f":"Time!DK19","v":2042},{"$f":"Time!DL19","v":2042},{"$f":"Time!DM19","v":2042},{"$f":"Time!DN19","v":2043},{"$f":"Time!DO19","v":2043},{"$f":"Time!DP19","v":2043},{"$f":"Time!DQ19","v":2043},{"$f":"Time!DR19","v":2044},{"$f":"Time!DS19","v":2044},{"$f":"Time!DT19","v":2044},{"$f":"Time!DU19","v":2044},{"$f":"Time!DV19","v":2045},{"$f":"Time!DW19","v":2045},{"$f":"Time!DX19","v":2045},{"$f":"Time!DY19","v":2045},{"$f":"Time!DZ19","v":2046},{"$f":"Time!EA19","v":2046},{"$f":"Time!EB19","v":2046},{"$f":"Time!EC19","v":2046},{"$f":"Time!ED19","v":2047},{"$f":"Time!EE19","v":2047},{"$f":"Time!EF19","v":2047},{"$f":"Time!EG19","v":2047},{"$f":"Time!EH19","v":2048},{"$f":"Time!EI19","v":2048},{"$f":"Time!EJ19","v":2048},{"$f":"Time!EK19","v":2048},{"$f":"Time!EL19","v":2049},{"$f":"Time!EM19","v":2049},{"$f":"Time!EN19","v":2049},{"$f":"Time!EO19","v":2049},{"$f":"Time!EP19","v":2050},{"$f":"Time!EQ19","v":2050},{"$f":"Time!ER19","v":2050},{"$f":"Time!ES19","v":2050},{"$f":"Time!ET19","v":2051},{"$f":"Time!EU19","v":2051},{"$f":"Time!EV19","v":2051},{"$f":"Time!EW19","v":2051},{"$f":"Time!EX19","v":2052},{"$f":"Time!EY19","v":2052},{"$f":"Time!EZ19","v":2052},{"$f":"Time!FA19","v":2052},{"$f":"Time!FB19","v":2053},{"$f":"Time!FC19","v":2053},{"$f":"Time!FD19","v":2053},{"$f":"Time!FE19","v":2053},{"$f":"Time!FF19","v":2054},{"$f":"Time!FG19","v":2054},{"$f":"Time!FH19","v":2054},{"$f":"Time!FI19","v":2054},{"$f":"Time!FJ19","v":2055},{"$f":"Time!FK19","v":2055},{"$f":"Time!FL19","v":2055},{"$f":"Time!FM19","v":2055},{"$f":"Time!FN19","v":2056},{"$f":"Time!FO19","v":2056},{"$f":"Time!FP19","v":2056},{"$f":"Time!FQ19","v":2056},{"$f":"Time!FR19","v":2057},{"$f":"Time!FS19","v":2057},{"$f":"Time!FT19","v":2057},{"$f":"Time!FU19","v":2057},{"$f":"Time!FV19","v":2058},{"$f":"Time!FW19","v":2058},{"$f":"Time!FX19","v":2058},{"$f":"Time!FY19","v":2058},{"$f":"Time!FZ19","v":2059},{"$f":"Time!GA19","v":2059},{"$f":"Time!GB19","v":2059},{"$f":"Time!GC19","v":2059},{"$f":"Time!GD19","v":2060},{"$f":"Time!GE19","v":2060},{"$f":"Time!GF19","v":2060},{"$f":"Time!GG19","v":2060},{"$f":"Time!GH19","v":2061},{"$f":"Time!GI19","v":2061},{"$f":"Time!GJ19","v":2061},{"$f":"Time!GK19","v":2061},{"$f":"Time!GL19","v":2062},{"$f":"Time!GM19","v":2062},{"$f":"Time!GN19","v":2062},{"$f":"Time!GO19","v":2062},{"$f":"Time!GP19","v":2063},{"$f":"Time!GQ19","v":2063},{"$f":"Time!GR19","v":2063},{"$f":"Time!GS19","v":2063},{"$f":"Time!GT19","v":2064},{"$f":"Time!GU19","v":2064},{"$f":"Time!GV19","v":2064},{"$f":"Time!GW19","v":2064},{"$f":"Time!GX19","v":2065},{"$f":"Time!GY19","v":2065},{"$f":"Time!GZ19","v":2065},{"$f":"Time!HA19","v":2065},{"$f":"Time!HB19","v":2066},{"$f":"Time!HC19","v":2066},{"$f":"Time!HD19","v":2066},{"$f":"Time!HE19","v":2066},{"$f":"Time!HF19","v":2067},{"$f":"Time!HG19","v":2067},{"$f":"Time!HH19","v":2067},{"$f":"Time!HI19","v":2067},{"$f":"Time!HJ19","v":2068},{"$f":"Time!HK19","v":2068},{"$f":"Time!HL19","v":2068},{"$f":"Time!HM19","v":2068},{"$f":"Time!HN19","v":2069},{"$f":"Time!HO19","v":2069},{"$f":"Time!HP19","v":2069},{"$f":"Time!HQ19","v":2069},{"$f":"Time!HR19","v":2070},{"$f":"Time!HS19","v":2070},{"$f":"Time!HT19","v":2070},{"$f":"Time!HU19","v":2070},{"$f":"Time!HV19","v":2071},{"$f":"Time!HW19","v":2071},{"$f":"Time!HX19","v":2071},{"$f":"Time!HY19","v":2071},{"$f":"Time!HZ19","v":2072},{"$f":"Time!IA19","v":2072},{"$f":"Time!IB19","v":2072},{"$f":"Time!IC19","v":2072},{"$f":"Time!ID19","v":2073},{"$f":"Time!IE19","v":2073},{"$f":"Time!IF19","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year #:",null,{"$f":"Time!R21","v":1},{"$f":"Time!S21","v":1},{"$f":"Time!T21","v":1},{"$f":"Time!U21","v":1},{"$f":"Time!V21","v":1},{"$f":"Time!W21","v":1},{"$f":"Time!X21","v":1},{"$f":"Time!Y21","v":1},{"$f":"Time!Z21","v":1},{"$f":"Time!AA21","v":1},{"$f":"Time!AB21","v":1},{"$f":"Time!AC21","v":1},{"$f":"Time!AD21","v":2},{"$f":"Time!AE21","v":2},{"$f":"Time!AF21","v":2},{"$f":"Time!AG21","v":2},{"$f":"Time!AH21","v":2},{"$f":"Time!AI21","v":2},{"$f":"Time!AJ21","v":2},{"$f":"Time!AK21","v":2},{"$f":"Time!AL21","v":3},{"$f":"Time!AM21","v":3},{"$f":"Time!AN21","v":3},{"$f":"Time!AO21","v":3},{"$f":"Time!AP21","v":4},{"$f":"Time!AQ21","v":4},{"$f":"Time!AR21","v":4},{"$f":"Time!AS21","v":4},{"$f":"Time!AT21","v":5},{"$f":"Time!AU21","v":5},{"$f":"Time!AV21","v":5},{"$f":"Time!AW21","v":5},{"$f":"Time!AX21","v":6},{"$f":"Time!AY21","v":6},{"$f":"Time!AZ21","v":6},{"$f":"Time!BA21","v":6},{"$f":"Time!BB21","v":7},{"$f":"Time!BC21","v":7},{"$f":"Time!BD21","v":7},{"$f":"Time!BE21","v":7},{"$f":"Time!BF21","v":8},{"$f":"Time!BG21","v":8},{"$f":"Time!BH21","v":8},{"$f":"Time!BI21","v":8},{"$f":"Time!BJ21","v":9},{"$f":"Time!BK21","v":9},{"$f":"Time!BL21","v":9},{"$f":"Time!BM21","v":9},{"$f":"Time!BN21","v":10},{"$f":"Time!BO21","v":10},{"$f":"Time!BP21","v":10},{"$f":"Time!BQ21","v":10},{"$f":"Time!BR21","v":11},{"$f":"Time!BS21","v":11},{"$f":"Time!BT21","v":11},{"$f":"Time!BU21","v":11},{"$f":"Time!BV21","v":12},{"$f":"Time!BW21","v":12},{"$f":"Time!BX21","v":12},{"$f":"Time!BY21","v":12},{"$f":"Time!BZ21","v":13},{"$f":"Time!CA21","v":13},{"$f":"Time!CB21","v":13},{"$f":"Time!CC21","v":13},{"$f":"Time!CD21","v":14},{"$f":"Time!CE21","v":14},{"$f":"Time!CF21","v":14},{"$f":"Time!CG21","v":14},{"$f":"Time!CH21","v":15},{"$f":"Time!CI21","v":15},{"$f":"Time!CJ21","v":15},{"$f":"Time!CK21","v":15},{"$f":"Time!CL21","v":16},{"$f":"Time!CM21","v":16},{"$f":"Time!CN21","v":16},{"$f":"Time!CO21","v":16},{"$f":"Time!CP21","v":17},{"$f":"Time!CQ21","v":17},{"$f":"Time!CR21","v":17},{"$f":"Time!CS21","v":17},{"$f":"Time!CT21","v":18},{"$f":"Time!CU21","v":18},{"$f":"Time!CV21","v":18},{"$f":"Time!CW21","v":18},{"$f":"Time!CX21","v":19},{"$f":"Time!CY21","v":19},{"$f":"Time!CZ21","v":19},{"$f":"Time!DA21","v":19},{"$f":"Time!DB21","v":20},{"$f":"Time!DC21","v":20},{"$f":"Time!DD21","v":20},{"$f":"Time!DE21","v":20},{"$f":"Time!DF21","v":21},{"$f":"Time!DG21","v":21},{"$f":"Time!DH21","v":21},{"$f":"Time!DI21","v":21},{"$f":"Time!DJ21","v":22},{"$f":"Time!DK21","v":22},{"$f":"Time!DL21","v":22},{"$f":"Time!DM21","v":22},{"$f":"Time!DN21","v":23},{"$f":"Time!DO21","v":23},{"$f":"Time!DP21","v":23},{"$f":"Time!DQ21","v":23},{"$f":"Time!DR21","v":24},{"$f":"Time!DS21","v":24},{"$f":"Time!DT21","v":24},{"$f":"Time!DU21","v":24},{"$f":"Time!DV21","v":25},{"$f":"Time!DW21","v":25},{"$f":"Time!DX21","v":25},{"$f":"Time!DY21","v":25},{"$f":"Time!DZ21","v":26},{"$f":"Time!EA21","v":26},{"$f":"Time!EB21","v":26},{"$f":"Time!EC21","v":26},{"$f":"Time!ED21","v":27},{"$f":"Time!EE21","v":27},{"$f":"Time!EF21","v":27},{"$f":"Time!EG21","v":27},{"$f":"Time!EH21","v":28},{"$f":"Time!EI21","v":28},{"$f":"Time!EJ21","v":28},{"$f":"Time!EK21","v":28},{"$f":"Time!EL21","v":29},{"$f":"Time!EM21","v":29},{"$f":"Time!EN21","v":29},{"$f":"Time!EO21","v":29},{"$f":"Time!EP21","v":30},{"$f":"Time!EQ21","v":30},{"$f":"Time!ER21","v":30},{"$f":"Time!ES21","v":30},{"$f":"Time!ET21","v":31},{"$f":"Time!EU21","v":31},{"$f":"Time!EV21","v":31},{"$f":"Time!EW21","v":31},{"$f":"Time!EX21","v":32},{"$f":"Time!EY21","v":32},{"$f":"Time!EZ21","v":32},{"$f":"Time!FA21","v":32},{"$f":"Time!FB21","v":33},{"$f":"Time!FC21","v":33},{"$f":"Time!FD21","v":33},{"$f":"Time!FE21","v":33},{"$f":"Time!FF21","v":34},{"$f":"Time!FG21","v":34},{"$f":"Time!FH21","v":34},{"$f":"Time!FI21","v":34},{"$f":"Time!FJ21","v":35},{"$f":"Time!FK21","v":35},{"$f":"Time!FL21","v":35},{"$f":"Time!FM21","v":35},{"$f":"Time!FN21","v":36},{"$f":"Time!FO21","v":36},{"$f":"Time!FP21","v":36},{"$f":"Time!FQ21","v":36},{"$f":"Time!FR21","v":37},{"$f":"Time!FS21","v":37},{"$f":"Time!FT21","v":37},{"$f":"Time!FU21","v":37},{"$f":"Time!FV21","v":38},{"$f":"Time!FW21","v":38},{"$f":"Time!FX21","v":38},{"$f":"Time!FY21","v":38},{"$f":"Time!FZ21","v":39},{"$f":"Time!GA21","v":39},{"$f":"Time!GB21","v":39},{"$f":"Time!GC21","v":39},{"$f":"Time!GD21","v":40},{"$f":"Time!GE21","v":40},{"$f":"Time!GF21","v":40},{"$f":"Time!GG21","v":40},{"$f":"Time!GH21","v":41},{"$f":"Time!GI21","v":41},{"$f":"Time!GJ21","v":41},{"$f":"Time!GK21","v":41},{"$f":"Time!GL21","v":42},{"$f":"Time!GM21","v":42},{"$f":"Time!GN21","v":42},{"$f":"Time!GO21","v":42},{"$f":"Time!GP21","v":43},{"$f":"Time!GQ21","v":43},{"$f":"Time!GR21","v":43},{"$f":"Time!GS21","v":43},{"$f":"Time!GT21","v":44},{"$f":"Time!GU21","v":44},{"$f":"Time!GV21","v":44},{"$f":"Time!GW21","v":44},{"$f":"Time!GX21","v":45},{"$f":"Time!GY21","v":45},{"$f":"Time!GZ21","v":45},{"$f":"Time!HA21","v":45},{"$f":"Time!HB21","v":46},{"$f":"Time!HC21","v":46},{"$f":"Time!HD21","v":46},{"$f":"Time!HE21","v":46},{"$f":"Time!HF21","v":47},{"$f":"Time!HG21","v":47},{"$f":"Time!HH21","v":47},{"$f":"Time!HI21","v":47},{"$f":"Time!HJ21","v":48},{"$f":"Time!HK21","v":48},{"$f":"Time!HL21","v":48},{"$f":"Time!HM21","v":48},{"$f":"Time!HN21","v":49},{"$f":"Time!HO21","v":49},{"$f":"Time!HP21","v":49},{"$f":"Time!HQ21","v":49},{"$f":"Time!HR21","v":50},{"$f":"Time!HS21","v":50},{"$f":"Time!HT21","v":50},{"$f":"Time!HU21","v":50},{"$f":"Time!HV21","v":51},{"$f":"Time!HW21","v":51},{"$f":"Time!HX21","v":51},{"$f":"Time!HY21","v":51},{"$f":"Time!HZ21","v":52},{"$f":"Time!IA21","v":52},{"$f":"Time!IB21","v":52},{"$f":"Time!IC21","v":52},{"$f":"Time!ID21","v":53},{"$f":"Time!IE21","v":53},{"$f":"Time!IF21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Phase:",null,{"$f":"Time!R26","v":"Const"},{"$f":"Time!S26","v":"Const"},{"$f":"Time!T26","v":"Const"},{"$f":"Time!U26","v":"Const"},{"$f":"Time!V26","v":"Const"},{"$f":"Time!W26","v":"Const"},{"$f":"Time!X26","v":"Const"},{"$f":"Time!Y26","v":"Const"},{"$f":"Time!Z26","v":"Const"},{"$f":"Time!AA26","v":"Const"},{"$f":"Time!AB26","v":"Const"},{"$f":"Time!AC26","v":"Const"},{"$f":"Time!AD26","v":"Const"},{"$f":"Time!AE26","v":"Const"},{"$f":"Time!AF26","v":"Const"},{"$f":"Time!AG26","v":"Const"},{"$f":"Time!AH26","v":"Const"},{"$f":"Time!AI26","v":"Const"},{"$f":"Time!AJ26","v":"Ops"},{"$f":"Time!AK26","v":"Ops"},{"$f":"Time!AL26","v":"Ops"},{"$f":"Time!AM26","v":"Ops"},{"$f":"Time!AN26","v":"Ops"},{"$f":"Time!AO26","v":"Ops"},{"$f":"Time!AP26","v":"Ops"},{"$f":"Time!AQ26","v":"Ops"},{"$f":"Time!AR26","v":"Ops"},{"$f":"Time!AS26","v":"Ops"},{"$f":"Time!AT26","v":"Ops"},{"$f":"Time!AU26","v":"Ops"},{"$f":"Time!AV26","v":"Ops"},{"$f":"Time!AW26","v":"Ops"},{"$f":"Time!AX26","v":"Ops"},{"$f":"Time!AY26","v":"Ops"},{"$f":"Time!AZ26","v":"Ops"},{"$f":"Time!BA26","v":"Ops"},{"$f":"Time!BB26","v":"Ops"},{"$f":"Time!BC26","v":"Ops"},{"$f":"Time!BD26","v":"Ops"},{"$f":"Time!BE26","v":"Ops"},{"$f":"Time!BF26","v":"Ops"},{"$f":"Time!BG26","v":"Ops"},{"$f":"Time!BH26","v":"Ops"},{"$f":"Time!BI26","v":"Ops"},{"$f":"Time!BJ26","v":"Ops"},{"$f":"Time!BK26","v":"Ops"},{"$f":"Time!BL26","v":"Ops"},{"$f":"Time!BM26","v":"Ops"},{"$f":"Time!BN26","v":"Ops"},{"$f":"Time!BO26","v":"Ops"},{"$f":"Time!BP26","v":"Ops"},{"$f":"Time!BQ26","v":"Ops"},{"$f":"Time!BR26","v":"Ops"},{"$f":"Time!BS26","v":"Ops"},{"$f":"Time!BT26","v":"Ops"},{"$f":"Time!BU26","v":"Ops"},{"$f":"Time!BV26","v":"Ops"},{"$f":"Time!BW26","v":"Ops"},{"$f":"Time!BX26","v":"Ops"},{"$f":"Time!BY26","v":"Ops"},{"$f":"Time!BZ26","v":"Ops"},{"$f":"Time!CA26","v":"Ops"},{"$f":"Time!CB26","v":"Ops"},{"$f":"Time!CC26","v":"Ops"},{"$f":"Time!CD26","v":"Ops"},{"$f":"Time!CE26","v":"Ops"},{"$f":"Time!CF26","v":"Ops"},{"$f":"Time!CG26","v":"Ops"},{"$f":"Time!CH26","v":"Ops"},{"$f":"Time!CI26","v":"Ops"},{"$f":"Time!CJ26","v":"Ops"},{"$f":"Time!CK26","v":"Ops"},{"$f":"Time!CL26","v":"Ops"},{"$f":"Time!CM26","v":"Ops"},{"$f":"Time!CN26","v":"Ops"},{"$f":"Time!CO26","v":"Ops"},{"$f":"Time!CP26","v":"Ops"},{"$f":"Time!CQ26","v":"Ops"},{"$f":"Time!CR26","v":"Ops"},{"$f":"Time!CS26","v":"Ops"},{"$f":"Time!CT26","v":"Ops"},{"$f":"Time!CU26","v":"Ops"},{"$f":"Time!CV26","v":"Ops"},{"$f":"Time!CW26","v":"Ops"},{"$f":"Time!CX26","v":"Ops"},{"$f":"Time!CY26","v":"Ops"},{"$f":"Time!CZ26","v":"Ops"},{"$f":"Time!DA26","v":"Ops"},{"$f":"Time!DB26","v":"Ops"},{"$f":"Time!DC26","v":"Ops"},{"$f":"Time!DD26","v":"Ops"},{"$f":"Time!DE26","v":"Ops"},{"$f":"Time!DF26","v":"Ops"},{"$f":"Time!DG26","v":"Ops"},{"$f":"Time!DH26","v":"Ops"},{"$f":"Time!DI26","v":"Ops"},{"$f":"Time!DJ26","v":"Ops"},{"$f":"Time!DK26","v":"Ops"},{"$f":"Time!DL26","v":"Ops"},{"$f":"Time!DM26","v":"Ops"},{"$f":"Time!DN26","v":"Ops"},{"$f":"Time!DO26","v":"Ops"},{"$f":"Time!DP26","v":"Ops"},{"$f":"Time!DQ26","v":"Ops"},{"$f":"Time!DR26","v":"Ops"},{"$f":"Time!DS26","v":"Ops"},{"$f":"Time!DT26","v":"Ops"},{"$f":"Time!DU26","v":"Ops"},{"$f":"Time!DV26","v":"Ops"},{"$f":"Time!DW26","v":"Ops"},{"$f":"Time!DX26","v":"Ops"},{"$f":"Time!DY26","v":"Ops"},{"$f":"Time!DZ26","v":"Ops"},{"$f":"Time!EA26","v":"Ops"},{"$f":"Time!EB26","v":"Ops"},{"$f":"Time!EC26","v":"Ops"},{"$f":"Time!ED26","v":"Ops"},{"$f":"Time!EE26","v":"Ops"},{"$f":"Time!EF26","v":"Ops"},{"$f":"Time!EG26","v":"Ops"},{"$f":"Time!EH26","v":"Ops"},{"$f":"Time!EI26","v":"Ops"},{"$f":"Time!EJ26","v":"Ops"},{"$f":"Time!EK26","v":"Ops"},{"$f":"Time!EL26","v":"Ops"},{"$f":"Time!EM26","v":"Ops"},{"$f":"Time!EN26","v":"Ops"},{"$f":"Time!EO26","v":"Ops"},{"$f":"Time!EP26","v":"Ops"},{"$f":"Time!EQ26","v":"Ops"},{"$f":"Time!ER26","v":"Ops"},{"$f":"Time!ES26","v":"Ops"},{"$f":"Time!ET26","v":"Ops"},{"$f":"Time!EU26","v":"Ops"},{"$f":"Time!EV26","v":"Ops"},{"$f":"Time!EW26","v":"Ops"},{"$f":"Time!EX26","v":"Ops"},{"$f":"Time!EY26","v":"Ops"},{"$f":"Time!EZ26","v":"Ops"},{"$f":"Time!FA26","v":"Ops"},{"$f":"Time!FB26","v":"Ops"},{"$f":"Time!FC26","v":"Ops"},{"$f":"Time!FD26","v":"Ops"},{"$f":"Time!FE26","v":"Ops"},{"$f":"Time!FF26","v":"Ops"},{"$f":"Time!FG26","v":"Ops"},{"$f":"Time!FH26","v":"Ops"},{"$f":"Time!FI26","v":"Ops"},{"$f":"Time!FJ26","v":"Ops"},{"$f":"Time!FK26","v":"Ops"},{"$f":"Time!FL26","v":"Ops"},{"$f":"Time!FM26","v":"Ops"},{"$f":"Time!FN26","v":"Ops"},{"$f":"Time!FO26","v":"Ops"},{"$f":"Time!FP26","v":"Ops"},{"$f":"Time!FQ26","v":"Ops"},{"$f":"Time!FR26","v":"Ops"},{"$f":"Time!FS26","v":"Ops"},{"$f":"Time!FT26","v":""},{"$f":"Time!FU26","v":""},{"$f":"Time!FV26","v":""},{"$f":"Time!FW26","v":""},{"$f":"Time!FX26","v":""},{"$f":"Time!FY26","v":""},{"$f":"Time!FZ26","v":""},{"$f":"Time!GA26","v":""},{"$f":"Time!GB26","v":""},{"$f":"Time!GC26","v":""},{"$f":"Time!GD26","v":""},{"$f":"Time!GE26","v":""},{"$f":"Time!GF26","v":""},{"$f":"Time!GG26","v":""},{"$f":"Time!GH26","v":""},{"$f":"Time!GI26","v":""},{"$f":"Time!GJ26","v":""},{"$f":"Time!GK26","v":""},{"$f":"Time!GL26","v":""},{"$f":"Time!GM26","v":""},{"$f":"Time!GN26","v":""},{"$f":"Time!GO26","v":""},{"$f":"Time!GP26","v":""},{"$f":"Time!GQ26","v":""},{"$f":"Time!GR26","v":""},{"$f":"Time!GS26","v":""},{"$f":"Time!GT26","v":""},{"$f":"Time!GU26","v":""},{"$f":"Time!GV26","v":""},{"$f":"Time!GW26","v":""},{"$f":"Time!GX26","v":""},{"$f":"Time!GY26","v":""},{"$f":"Time!GZ26","v":""},{"$f":"Time!HA26","v":""},{"$f":"Time!HB26","v":""},{"$f":"Time!HC26","v":""},{"$f":"Time!HD26","v":""},{"$f":"Time!HE26","v":""},{"$f":"Time!HF26","v":""},{"$f":"Time!HG26","v":""},{"$f":"Time!HH26","v":""},{"$f":"Time!HI26","v":""},{"$f":"Time!HJ26","v":""},{"$f":"Time!HK26","v":""},{"$f":"Time!HL26","v":""},{"$f":"Time!HM26","v":""},{"$f":"Time!HN26","v":""},{"$f":"Time!HO26","v":""},{"$f":"Time!HP26","v":""},{"$f":"Time!HQ26","v":""},{"$f":"Time!HR26","v":""},{"$f":"Time!HS26","v":""},{"$f":"Time!HT26","v":""},{"$f":"Time!HU26","v":""},{"$f":"Time!HV26","v":""},{"$f":"Time!HW26","v":""},{"$f":"Time!HX26","v":""},{"$f":"Time!HY26","v":""},{"$f":"Time!HZ26","v":""},{"$f":"Time!IA26","v":""},{"$f":"Time!IB26","v":""},{"$f":"Time!IC26","v":""},{"$f":"Time!ID26","v":""},{"$f":"Time!IE26","v":""},{"$f":"Time!IF26","v":0}]
[]
["Flags & Counters"]
[]
[null,"Periods in Year",null,null,null,null,null,null,null,"#",null,null,null,null,null,null,{"$f":"Time!R25","v":12},{"$f":"Time!S25","v":12},{"$f":"Time!T25","v":12},{"$f":"Time!U25","v":12},{"$f":"Time!V25","v":12},{"$f":"Time!W25","v":12},{"$f":"Time!X25","v":12},{"$f":"Time!Y25","v":12},{"$f":"Time!Z25","v":12},{"$f":"Time!AA25","v":12},{"$f":"Time!AB25","v":12},{"$f":"Time!AC25","v":12},{"$f":"Time!AD25","v":12},{"$f":"Time!AE25","v":12},{"$f":"Time!AF25","v":12},{"$f":"Time!AG25","v":12},{"$f":"Time!AH25","v":12},{"$f":"Time!AI25","v":12},{"$f":"Time!AJ25","v":4},{"$f":"Time!AK25","v":4},{"$f":"Time!AL25","v":4},{"$f":"Time!AM25","v":4},{"$f":"Time!AN25","v":4},{"$f":"Time!AO25","v":4},{"$f":"Time!AP25","v":4},{"$f":"Time!AQ25","v":4},{"$f":"Time!AR25","v":4},{"$f":"Time!AS25","v":4},{"$f":"Time!AT25","v":4},{"$f":"Time!AU25","v":4},{"$f":"Time!AV25","v":4},{"$f":"Time!AW25","v":4},{"$f":"Time!AX25","v":4},{"$f":"Time!AY25","v":4},{"$f":"Time!AZ25","v":4},{"$f":"Time!BA25","v":4},{"$f":"Time!BB25","v":4},{"$f":"Time!BC25","v":4},{"$f":"Time!BD25","v":4},{"$f":"Time!BE25","v":4},{"$f":"Time!BF25","v":4},{"$f":"Time!BG25","v":4},{"$f":"Time!BH25","v":4},{"$f":"Time!BI25","v":4},{"$f":"Time!BJ25","v":4},{"$f":"Time!BK25","v":4},{"$f":"Time!BL25","v":4},{"$f":"Time!BM25","v":4},{"$f":"Time!BN25","v":4},{"$f":"Time!BO25","v":4},{"$f":"Time!BP25","v":4},{"$f":"Time!BQ25","v":4},{"$f":"Time!BR25","v":4},{"$f":"Time!BS25","v":4},{"$f":"Time!BT25","v":4},{"$f":"Time!BU25","v":4},{"$f":"Time!BV25","v":4},{"$f":"Time!BW25","v":4},{"$f":"Time!BX25","v":4},{"$f":"Time!BY25","v":4},{"$f":"Time!BZ25","v":4},{"$f":"Time!CA25","v":4},{"$f":"Time!CB25","v":4},{"$f":"Time!CC25","v":4},{"$f":"Time!CD25","v":4},{"$f":"Time!CE25","v":4},{"$f":"Time!CF25","v":4},{"$f":"Time!CG25","v":4},{"$f":"Time!CH25","v":4},{"$f":"Time!CI25","v":4},{"$f":"Time!CJ25","v":4},{"$f":"Time!CK25","v":4},{"$f":"Time!CL25","v":4},{"$f":"Time!CM25","v":4},{"$f":"Time!CN25","v":4},{"$f":"Time!CO25","v":4},{"$f":"Time!CP25","v":4},{"$f":"Time!CQ25","v":4},{"$f":"Time!CR25","v":4},{"$f":"Time!CS25","v":4},{"$f":"Time!CT25","v":4},{"$f":"Time!CU25","v":4},{"$f":"Time!CV25","v":4},{"$f":"Time!CW25","v":4},{"$f":"Time!CX25","v":4},{"$f":"Time!CY25","v":4},{"$f":"Time!CZ25","v":4},{"$f":"Time!DA25","v":4},{"$f":"Time!DB25","v":4},{"$f":"Time!DC25","v":4},{"$f":"Time!DD25","v":4},{"$f":"Time!DE25","v":4},{"$f":"Time!DF25","v":4},{"$f":"Time!DG25","v":4},{"$f":"Time!DH25","v":4},{"$f":"Time!DI25","v":4},{"$f":"Time!DJ25","v":4},{"$f":"Time!DK25","v":4},{"$f":"Time!DL25","v":4},{"$f":"Time!DM25","v":4},{"$f":"Time!DN25","v":4},{"$f":"Time!DO25","v":4},{"$f":"Time!DP25","v":4},{"$f":"Time!DQ25","v":4},{"$f":"Time!DR25","v":4},{"$f":"Time!DS25","v":4},{"$f":"Time!DT25","v":4},{"$f":"Time!DU25","v":4},{"$f":"Time!DV25","v":4},{"$f":"Time!DW25","v":4},{"$f":"Time!DX25","v":4},{"$f":"Time!DY25","v":4},{"$f":"Time!DZ25","v":4},{"$f":"Time!EA25","v":4},{"$f":"Time!EB25","v":4},{"$f":"Time!EC25","v":4},{"$f":"Time!ED25","v":4},{"$f":"Time!EE25","v":4},{"$f":"Time!EF25","v":4},{"$f":"Time!EG25","v":4},{"$f":"Time!EH25","v":4},{"$f":"Time!EI25","v":4},{"$f":"Time!EJ25","v":4},{"$f":"Time!EK25","v":4},{"$f":"Time!EL25","v":4},{"$f":"Time!EM25","v":4},{"$f":"Time!EN25","v":4},{"$f":"Time!EO25","v":4},{"$f":"Time!EP25","v":4},{"$f":"Time!EQ25","v":4},{"$f":"Time!ER25","v":4},{"$f":"Time!ES25","v":4},{"$f":"Time!ET25","v":4},{"$f":"Time!EU25","v":4},{"$f":"Time!EV25","v":4},{"$f":"Time!EW25","v":4},{"$f":"Time!EX25","v":4},{"$f":"Time!EY25","v":4},{"$f":"Time!EZ25","v":4},{"$f":"Time!FA25","v":4},{"$f":"Time!FB25","v":4},{"$f":"Time!FC25","v":4},{"$f":"Time!FD25","v":4},{"$f":"Time!FE25","v":4},{"$f":"Time!FF25","v":4},{"$f":"Time!FG25","v":4},{"$f":"Time!FH25","v":4},{"$f":"Time!FI25","v":4},{"$f":"Time!FJ25","v":4},{"$f":"Time!FK25","v":4},{"$f":"Time!FL25","v":4},{"$f":"Time!FM25","v":4},{"$f":"Time!FN25","v":4},{"$f":"Time!FO25","v":4},{"$f":"Time!FP25","v":4},{"$f":"Time!FQ25","v":4},{"$f":"Time!FR25","v":4},{"$f":"Time!FS25","v":4},{"$f":"Time!FT25","v":4},{"$f":"Time!FU25","v":4},{"$f":"Time!FV25","v":4},{"$f":"Time!FW25","v":4},{"$f":"Time!FX25","v":4},{"$f":"Time!FY25","v":4},{"$f":"Time!FZ25","v":4},{"$f":"Time!GA25","v":4},{"$f":"Time!GB25","v":4},{"$f":"Time!GC25","v":4},{"$f":"Time!GD25","v":4},{"$f":"Time!GE25","v":4},{"$f":"Time!GF25","v":4},{"$f":"Time!GG25","v":4},{"$f":"Time!GH25","v":4},{"$f":"Time!GI25","v":4},{"$f":"Time!GJ25","v":4},{"$f":"Time!GK25","v":4},{"$f":"Time!GL25","v":4},{"$f":"Time!GM25","v":4},{"$f":"Time!GN25","v":4},{"$f":"Time!GO25","v":4},{"$f":"Time!GP25","v":4},{"$f":"Time!GQ25","v":4},{"$f":"Time!GR25","v":4},{"$f":"Time!GS25","v":4},{"$f":"Time!GT25","v":4},{"$f":"Time!GU25","v":4},{"$f":"Time!GV25","v":4},{"$f":"Time!GW25","v":4},{"$f":"Time!GX25","v":4},{"$f":"Time!GY25","v":4},{"$f":"Time!GZ25","v":4},{"$f":"Time!HA25","v":4},{"$f":"Time!HB25","v":4},{"$f":"Time!HC25","v":4},{"$f":"Time!HD25","v":4},{"$f":"Time!HE25","v":4},{"$f":"Time!HF25","v":4},{"$f":"Time!HG25","v":4},{"$f":"Time!HH25","v":4},{"$f":"Time!HI25","v":4},{"$f":"Time!HJ25","v":4},{"$f":"Time!HK25","v":4},{"$f":"Time!HL25","v":4},{"$f":"Time!HM25","v":4},{"$f":"Time!HN25","v":4},{"$f":"Time!HO25","v":4},{"$f":"Time!HP25","v":4},{"$f":"Time!HQ25","v":4},{"$f":"Time!HR25","v":4},{"$f":"Time!HS25","v":4},{"$f":"Time!HT25","v":4},{"$f":"Time!HU25","v":4},{"$f":"Time!HV25","v":4},{"$f":"Time!HW25","v":4},{"$f":"Time!HX25","v":4},{"$f":"Time!HY25","v":4},{"$f":"Time!HZ25","v":4},{"$f":"Time!IA25","v":4},{"$f":"Time!IB25","v":4},{"$f":"Time!IC25","v":4},{"$f":"Time!ID25","v":4},{"$f":"Time!IE25","v":4},{"$f":"Time!IF25","v":0}]
[null,"Construction Period",null,null,null,null,null,null,null,"flag",null,null,null,null,null,null,{"$f":"Time!R65","v":1},{"$f":"Time!S65","v":1},{"$f":"Time!T65","v":1},{"$f":"Time!U65","v":1},{"$f":"Time!V65","v":1},{"$f":"Time!W65","v":1},{"$f":"Time!X65","v":1},{"$f":"Time!Y65","v":1},{"$f":"Time!Z65","v":1},{"$f":"Time!AA65","v":1},{"$f":"Time!AB65","v":1},{"$f":"Time!AC65","v":1},{"$f":"Time!AD65","v":1},{"$f":"Time!AE65","v":1},{"$f":"Time!AF65","v":1},{"$f":"Time!AG65","v":1},{"$f":"Time!AH65","v":1},{"$f":"Time!AI65","v":1},{"$f":"Time!AJ65","v":0},{"$f":"Time!AK65","v":0},{"$f":"Time!AL65","v":0},{"$f":"Time!AM65","v":0},{"$f":"Time!AN65","v":0},{"$f":"Time!AO65","v":0},{"$f":"Time!AP65","v":0},{"$f":"Time!AQ65","v":0},{"$f":"Time!AR65","v":0},{"$f":"Time!AS65","v":0},{"$f":"Time!AT65","v":0},{"$f":"Time!AU65","v":0},{"$f":"Time!AV65","v":0},{"$f":"Time!AW65","v":0},{"$f":"Time!AX65","v":0},{"$f":"Time!AY65","v":0},{"$f":"Time!AZ65","v":0},{"$f":"Time!BA65","v":0},{"$f":"Time!BB65","v":0},{"$f":"Time!BC65","v":0},{"$f":"Time!BD65","v":0},{"$f":"Time!BE65","v":0},{"$f":"Time!BF65","v":0},{"$f":"Time!BG65","v":0},{"$f":"Time!BH65","v":0},{"$f":"Time!BI65","v":0},{"$f":"Time!BJ65","v":0},{"$f":"Time!BK65","v":0},{"$f":"Time!BL65","v":0},{"$f":"Time!BM65","v":0},{"$f":"Time!BN65","v":0},{"$f":"Time!BO65","v":0},{"$f":"Time!BP65","v":0},{"$f":"Time!BQ65","v":0},{"$f":"Time!BR65","v":0},{"$f":"Time!BS65","v":0},{"$f":"Time!BT65","v":0},{"$f":"Time!BU65","v":0},{"$f":"Time!BV65","v":0},{"$f":"Time!BW65","v":0},{"$f":"Time!BX65","v":0},{"$f":"Time!BY65","v":0},{"$f":"Time!BZ65","v":0},{"$f":"Time!CA65","v":0},{"$f":"Time!CB65","v":0},{"$f":"Time!CC65","v":0},{"$f":"Time!CD65","v":0},{"$f":"Time!CE65","v":0},{"$f":"Time!CF65","v":0},{"$f":"Time!CG65","v":0},{"$f":"Time!CH65","v":0},{"$f":"Time!CI65","v":0},{"$f":"Time!CJ65","v":0},{"$f":"Time!CK65","v":0},{"$f":"Time!CL65","v":0},{"$f":"Time!CM65","v":0},{"$f":"Time!CN65","v":0},{"$f":"Time!CO65","v":0},{"$f":"Time!CP65","v":0},{"$f":"Time!CQ65","v":0},{"$f":"Time!CR65","v":0},{"$f":"Time!CS65","v":0},{"$f":"Time!CT65","v":0},{"$f":"Time!CU65","v":0},{"$f":"Time!CV65","v":0},{"$f":"Time!CW65","v":0},{"$f":"Time!CX65","v":0},{"$f":"Time!CY65","v":0},{"$f":"Time!CZ65","v":0},{"$f":"Time!DA65","v":0},{"$f":"Time!DB65","v":0},{"$f":"Time!DC65","v":0},{"$f":"Time!DD65","v":0},{"$f":"Time!DE65","v":0},{"$f":"Time!DF65","v":0},{"$f":"Time!DG65","v":0},{"$f":"Time!DH65","v":0},{"$f":"Time!DI65","v":0},{"$f":"Time!DJ65","v":0},{"$f":"Time!DK65","v":0},{"$f":"Time!DL65","v":0},{"$f":"Time!DM65","v":0},{"$f":"Time!DN65","v":0},{"$f":"Time!DO65","v":0},{"$f":"Time!DP65","v":0},{"$f":"Time!DQ65","v":0},{"$f":"Time!DR65","v":0},{"$f":"Time!DS65","v":0},{"$f":"Time!DT65","v":0},{"$f":"Time!DU65","v":0},{"$f":"Time!DV65","v":0},{"$f":"Time!DW65","v":0},{"$f":"Time!DX65","v":0},{"$f":"Time!DY65","v":0},{"$f":"Time!DZ65","v":0},{"$f":"Time!EA65","v":0},{"$f":"Time!EB65","v":0},{"$f":"Time!EC65","v":0},{"$f":"Time!ED65","v":0},{"$f":"Time!EE65","v":0},{"$f":"Time!EF65","v":0},{"$f":"Time!EG65","v":0},{"$f":"Time!EH65","v":0},{"$f":"Time!EI65","v":0},{"$f":"Time!EJ65","v":0},{"$f":"Time!EK65","v":0},{"$f":"Time!EL65","v":0},{"$f":"Time!EM65","v":0},{"$f":"Time!EN65","v":0},{"$f":"Time!EO65","v":0},{"$f":"Time!EP65","v":0},{"$f":"Time!EQ65","v":0},{"$f":"Time!ER65","v":0},{"$f":"Time!ES65","v":0},{"$f":"Time!ET65","v":0},{"$f":"Time!EU65","v":0},{"$f":"Time!EV65","v":0},{"$f":"Time!EW65","v":0},{"$f":"Time!EX65","v":0},{"$f":"Time!EY65","v":0},{"$f":"Time!EZ65","v":0},{"$f":"Time!FA65","v":0},{"$f":"Time!FB65","v":0},{"$f":"Time!FC65","v":0},{"$f":"Time!FD65","v":0},{"$f":"Time!FE65","v":0},{"$f":"Time!FF65","v":0},{"$f":"Time!FG65","v":0},{"$f":"Time!FH65","v":0},{"$f":"Time!FI65","v":0},{"$f":"Time!FJ65","v":0},{"$f":"Time!FK65","v":0},{"$f":"Time!FL65","v":0},{"$f":"Time!FM65","v":0},{"$f":"Time!FN65","v":0},{"$f":"Time!FO65","v":0},{"$f":"Time!FP65","v":0},{"$f":"Time!FQ65","v":0},{"$f":"Time!FR65","v":0},{"$f":"Time!FS65","v":0},{"$f":"Time!FT65","v":0},{"$f":"Time!FU65","v":0},{"$f":"Time!FV65","v":0},{"$f":"Time!FW65","v":0},{"$f":"Time!FX65","v":0},{"$f":"Time!FY65","v":0},{"$f":"Time!FZ65","v":0},{"$f":"Time!GA65","v":0},{"$f":"Time!GB65","v":0},{"$f":"Time!GC65","v":0},{"$f":"Time!GD65","v":0},{"$f":"Time!GE65","v":0},{"$f":"Time!GF65","v":0},{"$f":"Time!GG65","v":0},{"$f":"Time!GH65","v":0},{"$f":"Time!GI65","v":0},{"$f":"Time!GJ65","v":0},{"$f":"Time!GK65","v":0},{"$f":"Time!GL65","v":0},{"$f":"Time!GM65","v":0},{"$f":"Time!GN65","v":0},{"$f":"Time!GO65","v":0},{"$f":"Time!GP65","v":0},{"$f":"Time!GQ65","v":0},{"$f":"Time!GR65","v":0},{"$f":"Time!GS65","v":0},{"$f":"Time!GT65","v":0},{"$f":"Time!GU65","v":0},{"$f":"Time!GV65","v":0},{"$f":"Time!GW65","v":0},{"$f":"Time!GX65","v":0},{"$f":"Time!GY65","v":0},{"$f":"Time!GZ65","v":0},{"$f":"Time!HA65","v":0},{"$f":"Time!HB65","v":0},{"$f":"Time!HC65","v":0},{"$f":"Time!HD65","v":0},{"$f":"Time!HE65","v":0},{"$f":"Time!HF65","v":0},{"$f":"Time!HG65","v":0},{"$f":"Time!HH65","v":0},{"$f":"Time!HI65","v":0},{"$f":"Time!HJ65","v":0},{"$f":"Time!HK65","v":0},{"$f":"Time!HL65","v":0},{"$f":"Time!HM65","v":0},{"$f":"Time!HN65","v":0},{"$f":"Time!HO65","v":0},{"$f":"Time!HP65","v":0},{"$f":"Time!HQ65","v":0},{"$f":"Time!HR65","v":0},{"$f":"Time!HS65","v":0},{"$f":"Time!HT65","v":0},{"$f":"Time!HU65","v":0},{"$f":"Time!HV65","v":0},{"$f":"Time!HW65","v":0},{"$f":"Time!HX65","v":0},{"$f":"Time!HY65","v":0},{"$f":"Time!HZ65","v":0},{"$f":"Time!IA65","v":0},{"$f":"Time!IB65","v":0},{"$f":"Time!IC65","v":0},{"$f":"Time!ID65","v":0},{"$f":"Time!IE65","v":0}]
[null,"Operational Period",null,null,null,null,null,null,null,"flag",null,null,null,null,null,null,{"$f":"Time!R75","v":0},{"$f":"Time!S75","v":0},{"$f":"Time!T75","v":0},{"$f":"Time!U75","v":0},{"$f":"Time!V75","v":0},{"$f":"Time!W75","v":0},{"$f":"Time!X75","v":0},{"$f":"Time!Y75","v":0},{"$f":"Time!Z75","v":0},{"$f":"Time!AA75","v":0},{"$f":"Time!AB75","v":0},{"$f":"Time!AC75","v":0},{"$f":"Time!AD75","v":0},{"$f":"Time!AE75","v":0},{"$f":"Time!AF75","v":0},{"$f":"Time!AG75","v":0},{"$f":"Time!AH75","v":0},{"$f":"Time!AI75","v":0},{"$f":"Time!AJ75","v":1},{"$f":"Time!AK75","v":1},{"$f":"Time!AL75","v":1},{"$f":"Time!AM75","v":1},{"$f":"Time!AN75","v":1},{"$f":"Time!AO75","v":1},{"$f":"Time!AP75","v":1},{"$f":"Time!AQ75","v":1},{"$f":"Time!AR75","v":1},{"$f":"Time!AS75","v":1},{"$f":"Time!AT75","v":1},{"$f":"Time!AU75","v":1},{"$f":"Time!AV75","v":1},{"$f":"Time!AW75","v":1},{"$f":"Time!AX75","v":1},{"$f":"Time!AY75","v":1},{"$f":"Time!AZ75","v":1},{"$f":"Time!BA75","v":1},{"$f":"Time!BB75","v":1},{"$f":"Time!BC75","v":1},{"$f":"Time!BD75","v":1},{"$f":"Time!BE75","v":1},{"$f":"Time!BF75","v":1},{"$f":"Time!BG75","v":1},{"$f":"Time!BH75","v":1},{"$f":"Time!BI75","v":1},{"$f":"Time!BJ75","v":1},{"$f":"Time!BK75","v":1},{"$f":"Time!BL75","v":1},{"$f":"Time!BM75","v":1},{"$f":"Time!BN75","v":1},{"$f":"Time!BO75","v":1},{"$f":"Time!BP75","v":1},{"$f":"Time!BQ75","v":1},{"$f":"Time!BR75","v":1},{"$f":"Time!BS75","v":1},{"$f":"Time!BT75","v":1},{"$f":"Time!BU75","v":1},{"$f":"Time!BV75","v":1},{"$f":"Time!BW75","v":1},{"$f":"Time!BX75","v":1},{"$f":"Time!BY75","v":1},{"$f":"Time!BZ75","v":1},{"$f":"Time!CA75","v":1},{"$f":"Time!CB75","v":1},{"$f":"Time!CC75","v":1},{"$f":"Time!CD75","v":1},{"$f":"Time!CE75","v":1},{"$f":"Time!CF75","v":1},{"$f":"Time!CG75","v":1},{"$f":"Time!CH75","v":1},{"$f":"Time!CI75","v":1},{"$f":"Time!CJ75","v":1},{"$f":"Time!CK75","v":1},{"$f":"Time!CL75","v":1},{"$f":"Time!CM75","v":1},{"$f":"Time!CN75","v":1},{"$f":"Time!CO75","v":1},{"$f":"Time!CP75","v":1},{"$f":"Time!CQ75","v":1},{"$f":"Time!CR75","v":1},{"$f":"Time!CS75","v":1},{"$f":"Time!CT75","v":1},{"$f":"Time!CU75","v":1},{"$f":"Time!CV75","v":1},{"$f":"Time!CW75","v":1},{"$f":"Time!CX75","v":1},{"$f":"Time!CY75","v":1},{"$f":"Time!CZ75","v":1},{"$f":"Time!DA75","v":1},{"$f":"Time!DB75","v":1},{"$f":"Time!DC75","v":1},{"$f":"Time!DD75","v":1},{"$f":"Time!DE75","v":1},{"$f":"Time!DF75","v":1},{"$f":"Time!DG75","v":1},{"$f":"Time!DH75","v":1},{"$f":"Time!DI75","v":1},{"$f":"Time!DJ75","v":1},{"$f":"Time!DK75","v":1},{"$f":"Time!DL75","v":1},{"$f":"Time!DM75","v":1},{"$f":"Time!DN75","v":1},{"$f":"Time!DO75","v":1},{"$f":"Time!DP75","v":1},{"$f":"Time!DQ75","v":1},{"$f":"Time!DR75","v":1},{"$f":"Time!DS75","v":1},{"$f":"Time!DT75","v":1},{"$f":"Time!DU75","v":1},{"$f":"Time!DV75","v":1},{"$f":"Time!DW75","v":1},{"$f":"Time!DX75","v":1},{"$f":"Time!DY75","v":1},{"$f":"Time!DZ75","v":1},{"$f":"Time!EA75","v":1},{"$f":"Time!EB75","v":1},{"$f":"Time!EC75","v":1},{"$f":"Time!ED75","v":1},{"$f":"Time!EE75","v":1},{"$f":"Time!EF75","v":1},{"$f":"Time!EG75","v":1},{"$f":"Time!EH75","v":1},{"$f":"Time!EI75","v":1},{"$f":"Time!EJ75","v":1},{"$f":"Time!EK75","v":1},{"$f":"Time!EL75","v":1},{"$f":"Time!EM75","v":1},{"$f":"Time!EN75","v":1},{"$f":"Time!EO75","v":1},{"$f":"Time!EP75","v":1},{"$f":"Time!EQ75","v":1},{"$f":"Time!ER75","v":1},{"$f":"Time!ES75","v":1},{"$f":"Time!ET75","v":1},{"$f":"Time!EU75","v":1},{"$f":"Time!EV75","v":1},{"$f":"Time!EW75","v":1},{"$f":"Time!EX75","v":1},{"$f":"Time!EY75","v":1},{"$f":"Time!EZ75","v":1},{"$f":"Time!FA75","v":1},{"$f":"Time!FB75","v":1},{"$f":"Time!FC75","v":1},{"$f":"Time!FD75","v":1},{"$f":"Time!FE75","v":1},{"$f":"Time!FF75","v":1},{"$f":"Time!FG75","v":1},{"$f":"Time!FH75","v":1},{"$f":"Time!FI75","v":1},{"$f":"Time!FJ75","v":1},{"$f":"Time!FK75","v":1},{"$f":"Time!FL75","v":1},{"$f":"Time!FM75","v":1},{"$f":"Time!FN75","v":1},{"$f":"Time!FO75","v":1},{"$f":"Time!FP75","v":1},{"$f":"Time!FQ75","v":1},{"$f":"Time!FR75","v":1},{"$f":"Time!FS75","v":1},{"$f":"Time!FT75","v":0},{"$f":"Time!FU75","v":0},{"$f":"Time!FV75","v":0},{"$f":"Time!FW75","v":0},{"$f":"Time!FX75","v":0},{"$f":"Time!FY75","v":0},{"$f":"Time!FZ75","v":0},{"$f":"Time!GA75","v":0},{"$f":"Time!GB75","v":0},{"$f":"Time!GC75","v":0},{"$f":"Time!GD75","v":0},{"$f":"Time!GE75","v":0},{"$f":"Time!GF75","v":0},{"$f":"Time!GG75","v":0},{"$f":"Time!GH75","v":0},{"$f":"Time!GI75","v":0},{"$f":"Time!GJ75","v":0},{"$f":"Time!GK75","v":0},{"$f":"Time!GL75","v":0},{"$f":"Time!GM75","v":0},{"$f":"Time!GN75","v":0},{"$f":"Time!GO75","v":0},{"$f":"Time!GP75","v":0},{"$f":"Time!GQ75","v":0},{"$f":"Time!GR75","v":0},{"$f":"Time!GS75","v":0},{"$f":"Time!GT75","v":0},{"$f":"Time!GU75","v":0},{"$f":"Time!GV75","v":0},{"$f":"Time!GW75","v":0},{"$f":"Time!GX75","v":0},{"$f":"Time!GY75","v":0},{"$f":"Time!GZ75","v":0},{"$f":"Time!HA75","v":0},{"$f":"Time!HB75","v":0},{"$f":"Time!HC75","v":0},{"$f":"Time!HD75","v":0},{"$f":"Time!HE75","v":0},{"$f":"Time!HF75","v":0},{"$f":"Time!HG75","v":0},{"$f":"Time!HH75","v":0},{"$f":"Time!HI75","v":0},{"$f":"Time!HJ75","v":0},{"$f":"Time!HK75","v":0},{"$f":"Time!HL75","v":0},{"$f":"Time!HM75","v":0},{"$f":"Time!HN75","v":0},{"$f":"Time!HO75","v":0},{"$f":"Time!HP75","v":0},{"$f":"Time!HQ75","v":0},{"$f":"Time!HR75","v":0},{"$f":"Time!HS75","v":0},{"$f":"Time!HT75","v":0},{"$f":"Time!HU75","v":0},{"$f":"Time!HV75","v":0},{"$f":"Time!HW75","v":0},{"$f":"Time!HX75","v":0},{"$f":"Time!HY75","v":0},{"$f":"Time!HZ75","v":0},{"$f":"Time!IA75","v":0},{"$f":"Time!IB75","v":0},{"$f":"Time!IC75","v":0},{"$f":"Time!ID75","v":0},{"$f":"Time!IE75","v":0}]
[]
["Dividend"]
[]
[null,{"$f":"\"\"","v":""},"Covenant Analysis"]
[null,null,null,null,null,null,null,null,null,null,null,"Breaches"]
[null,null,"DSCR",null,null,null,null,null,null,"check",null,{"$f":"COUNTIF(Q19:ID19,FALSE)","v":0},null,null,null,null,{"$f":"Ratio!O31","v":true},{"$f":"Ratio!P31","v":true},{"$f":"Ratio!Q31","v":true},{"$f":"Ratio!R31","v":true},{"$f":"Ratio!S31","v":true},{"$f":"Ratio!T31","v":true},{"$f":"Ratio!U31","v":true},{"$f":"Ratio!V31","v":true},{"$f":"Ratio!W31","v":true},{"$f":"Ratio!X31","v":true},{"$f":"Ratio!Y31","v":true},{"$f":"Ratio!Z31","v":true},{"$f":"Ratio!AA31","v":true},{"$f":"Ratio!AB31","v":true},{"$f":"Ratio!AC31","v":true},{"$f":"Ratio!AD31","v":true},{"$f":"Ratio!AE31","v":true},{"$f":"Ratio!AF31","v":true},{"$f":"Ratio!AG31","v":true},{"$f":"Ratio!AH31","v":true},{"$f":"Ratio!AI31","v":true},{"$f":"Ratio!AJ31","v":true},{"$f":"Ratio!AK31","v":true},{"$f":"Ratio!AL31","v":true},{"$f":"Ratio!AM31","v":true},{"$f":"Ratio!AN31","v":true},{"$f":"Ratio!AO31","v":true},{"$f":"Ratio!AP31","v":true},{"$f":"Ratio!AQ31","v":true},{"$f":"Ratio!AR31","v":true},{"$f":"Ratio!AS31","v":true},{"$f":"Ratio!AT31","v":true},{"$f":"Ratio!AU31","v":true},{"$f":"Ratio!AV31","v":true},{"$f":"Ratio!AW31","v":true},{"$f":"Ratio!AX31","v":true},{"$f":"Ratio!AY31","v":true},{"$f":"Ratio!AZ31","v":true},{"$f":"Ratio!BA31","v":true},{"$f":"Ratio!BB31","v":true},{"$f":"Ratio!BC31","v":true},{"$f":"Ratio!BD31","v":true},{"$f":"Ratio!BE31","v":true},{"$f":"Ratio!BF31","v":true},{"$f":"Ratio!BG31","v":true},{"$f":"Ratio!BH31","v":true},{"$f":"Ratio!BI31","v":true},{"$f":"Ratio!BJ31","v":true},{"$f":"Ratio!BK31","v":true},{"$f":"Ratio!BL31","v":true},{"$f":"Ratio!BM31","v":true},{"$f":"Ratio!BN31","v":true},{"$f":"Ratio!BO31","v":true},{"$f":"Ratio!BP31","v":true},{"$f":"Ratio!BQ31","v":true},{"$f":"Ratio!BR31","v":true},{"$f":"Ratio!BS31","v":true},{"$f":"Ratio!BT31","v":true},{"$f":"Ratio!BU31","v":true},{"$f":"Ratio!BV31","v":true},{"$f":"Ratio!BW31","v":true},{"$f":"Ratio!BX31","v":true},{"$f":"Ratio!BY31","v":true},{"$f":"Ratio!BZ31","v":true},{"$f":"Ratio!CA31","v":true},{"$f":"Ratio!CB31","v":true},{"$f":"Ratio!CC31","v":true},{"$f":"Ratio!CD31","v":true},{"$f":"Ratio!CE31","v":true},{"$f":"Ratio!CF31","v":true},{"$f":"Ratio!CG31","v":true},{"$f":"Ratio!CH31","v":true},{"$f":"Ratio!CI31","v":true},{"$f":"Ratio!CJ31","v":true},{"$f":"Ratio!CK31","v":true},{"$f":"Ratio!CL31","v":true},{"$f":"Ratio!CM31","v":true},{"$f":"Ratio!CN31","v":true},{"$f":"Ratio!CO31","v":true},{"$f":"Ratio!CP31","v":true},{"$f":"Ratio!CQ31","v":true},{"$f":"Ratio!CR31","v":true},{"$f":"Ratio!CS31","v":true},{"$f":"Ratio!CT31","v":true},{"$f":"Ratio!CU31","v":true},{"$f":"Ratio!CV31","v":true},{"$f":"Ratio!CW31","v":true},{"$f":"Ratio!CX31","v":true},{"$f":"Ratio!CY31","v":true},{"$f":"Ratio!CZ31","v":true},{"$f":"Ratio!DA31","v":true},{"$f":"Ratio!DB31","v":true},{"$f":"Ratio!DC31","v":true},{"$f":"Ratio!DD31","v":true},{"$f":"Ratio!DE31","v":true},{"$f":"Ratio!DF31","v":true},{"$f":"Ratio!DG31","v":true},{"$f":"Ratio!DH31","v":true},{"$f":"Ratio!DI31","v":true},{"$f":"Ratio!DJ31","v":true},{"$f":"Ratio!DK31","v":true},{"$f":"Ratio!DL31","v":true},{"$f":"Ratio!DM31","v":true},{"$f":"Ratio!DN31","v":true},{"$f":"Ratio!DO31","v":true},{"$f":"Ratio!DP31","v":true},{"$f":"Ratio!DQ31","v":true},{"$f":"Ratio!DR31","v":true},{"$f":"Ratio!DS31","v":true},{"$f":"Ratio!DT31","v":true},{"$f":"Ratio!DU31","v":true},{"$f":"Ratio!DV31","v":true},{"$f":"Ratio!DW31","v":true},{"$f":"Ratio!DX31","v":true},{"$f":"Ratio!DY31","v":true},{"$f":"Ratio!DZ31","v":true},{"$f":"Ratio!EA31","v":true},{"$f":"Ratio!EB31","v":true},{"$f":"Ratio!EC31","v":true},{"$f":"Ratio!ED31","v":true},{"$f":"Ratio!EE31","v":true},{"$f":"Ratio!EF31","v":true},{"$f":"Ratio!EG31","v":true},{"$f":"Ratio!EH31","v":true},{"$f":"Ratio!EI31","v":true},{"$f":"Ratio!EJ31","v":true},{"$f":"Ratio!EK31","v":true},{"$f":"Ratio!EL31","v":true},{"$f":"Ratio!EM31","v":true},{"$f":"Ratio!EN31","v":true},{"$f":"Ratio!EO31","v":true},{"$f":"Ratio!EP31","v":true},{"$f":"Ratio!EQ31","v":true},{"$f":"Ratio!ER31","v":true},{"$f":"Ratio!ES31","v":true},{"$f":"Ratio!ET31","v":true},{"$f":"Ratio!EU31","v":true},{"$f":"Ratio!EV31","v":true},{"$f":"Ratio!EW31","v":true},{"$f":"Ratio!EX31","v":true},{"$f":"Ratio!EY31","v":true},{"$f":"Ratio!EZ31","v":true},{"$f":"Ratio!FA31","v":true},{"$f":"Ratio!FB31","v":true},{"$f":"Ratio!FC31","v":true},{"$f":"Ratio!FD31","v":true},{"$f":"Ratio!FE31","v":true},{"$f":"Ratio!FF31","v":true},{"$f":"Ratio!FG31","v":true},{"$f":"Ratio!FH31","v":true},{"$f":"Ratio!FI31","v":true},{"$f":"Ratio!FJ31","v":true},{"$f":"Ratio!FK31","v":true},{"$f":"Ratio!FL31","v":true},{"$f":"Ratio!FM31","v":true},{"$f":"Ratio!FN31","v":true},{"$f":"Ratio!FO31","v":true},{"$f":"Ratio!FP31","v":true},{"$f":"Ratio!FQ31","v":true},{"$f":"Ratio!FR31","v":true},{"$f":"Ratio!FS31","v":true},{"$f":"Ratio!FT31","v":true},{"$f":"Ratio!FU31","v":true},{"$f":"Ratio!FV31","v":true},{"$f":"Ratio!FW31","v":true},{"$f":"Ratio!FX31","v":true},{"$f":"Ratio!FY31","v":true},{"$f":"Ratio!FZ31","v":true},{"$f":"Ratio!GA31","v":true},{"$f":"Ratio!GB31","v":true},{"$f":"Ratio!GC31","v":true},{"$f":"Ratio!GD31","v":true},{"$f":"Ratio!GE31","v":true},{"$f":"Ratio!GF31","v":true},{"$f":"Ratio!GG31","v":true},{"$f":"Ratio!GH31","v":true},{"$f":"Ratio!GI31","v":true},{"$f":"Ratio!GJ31","v":true},{"$f":"Ratio!GK31","v":true},{"$f":"Ratio!GL31","v":true},{"$f":"Ratio!GM31","v":true},{"$f":"Ratio!GN31","v":true},{"$f":"Ratio!GO31","v":true},{"$f":"Ratio!GP31","v":true},{"$f":"Ratio!GQ31","v":true},{"$f":"Ratio!GR31","v":true},{"$f":"Ratio!GS31","v":true},{"$f":"Ratio!GT31","v":true},{"$f":"Ratio!GU31","v":true},{"$f":"Ratio!GV31","v":true},{"$f":"Ratio!GW31","v":true},{"$f":"Ratio!GX31","v":true},{"$f":"Ratio!GY31","v":true},{"$f":"Ratio!GZ31","v":true},{"$f":"Ratio!HA31","v":true},{"$f":"Ratio!HB31","v":true},{"$f":"Ratio!HC31","v":true},{"$f":"Ratio!HD31","v":true},{"$f":"Ratio!HE31","v":true},{"$f":"Ratio!HF31","v":true},{"$f":"Ratio!HG31","v":true},{"$f":"Ratio!HH31","v":true},{"$f":"Ratio!HI31","v":true},{"$f":"Ratio!HJ31","v":true},{"$f":"Ratio!HK31","v":true},{"$f":"Ratio!HL31","v":true},{"$f":"Ratio!HM31","v":true},{"$f":"Ratio!HN31","v":true},{"$f":"Ratio!HO31","v":true},{"$f":"Ratio!HP31","v":true},{"$f":"Ratio!HQ31","v":true},{"$f":"Ratio!HR31","v":true},{"$f":"Ratio!HS31","v":true},{"$f":"Ratio!HT31","v":true},{"$f":"Ratio!HU31","v":true},{"$f":"Ratio!HV31","v":true},{"$f":"Ratio!HW31","v":true},{"$f":"Ratio!HX31","v":true},{"$f":"Ratio!HY31","v":true},{"$f":"Ratio!HZ31","v":true},{"$f":"Ratio!IA31","v":true},{"$f":"Ratio!IB31","v":true},{"$f":"Ratio!IC31","v":true}]
[null,null,"LLCR",null,null,null,null,null,null,"check",null,{"$f":"COUNTIF(Q20:ID20,FALSE)","v":0},null,null,null,null,{"$f":"Ratio!O86","v":true},{"$f":"Ratio!P86","v":true},{"$f":"Ratio!Q86","v":true},{"$f":"Ratio!R86","v":true},{"$f":"Ratio!S86","v":true},{"$f":"Ratio!T86","v":true},{"$f":"Ratio!U86","v":true},{"$f":"Ratio!V86","v":true},{"$f":"Ratio!W86","v":true},{"$f":"Ratio!X86","v":true},{"$f":"Ratio!Y86","v":true},{"$f":"Ratio!Z86","v":true},{"$f":"Ratio!AA86","v":true},{"$f":"Ratio!AB86","v":true},{"$f":"Ratio!AC86","v":true},{"$f":"Ratio!AD86","v":true},{"$f":"Ratio!AE86","v":true},{"$f":"Ratio!AF86","v":true},{"$f":"Ratio!AG86","v":true},{"$f":"Ratio!AH86","v":true},{"$f":"Ratio!AI86","v":true},{"$f":"Ratio!AJ86","v":true},{"$f":"Ratio!AK86","v":true},{"$f":"Ratio!AL86","v":true},{"$f":"Ratio!AM86","v":true},{"$f":"Ratio!AN86","v":true},{"$f":"Ratio!AO86","v":true},{"$f":"Ratio!AP86","v":true},{"$f":"Ratio!AQ86","v":true},{"$f":"Ratio!AR86","v":true},{"$f":"Ratio!AS86","v":true},{"$f":"Ratio!AT86","v":true},{"$f":"Ratio!AU86","v":true},{"$f":"Ratio!AV86","v":true},{"$f":"Ratio!AW86","v":true},{"$f":"Ratio!AX86","v":true},{"$f":"Ratio!AY86","v":true},{"$f":"Ratio!AZ86","v":true},{"$f":"Ratio!BA86","v":true},{"$f":"Ratio!BB86","v":true},{"$f":"Ratio!BC86","v":true},{"$f":"Ratio!BD86","v":true},{"$f":"Ratio!BE86","v":true},{"$f":"Ratio!BF86","v":true},{"$f":"Ratio!BG86","v":true},{"$f":"Ratio!BH86","v":true},{"$f":"Ratio!BI86","v":true},{"$f":"Ratio!BJ86","v":true},{"$f":"Ratio!BK86","v":true},{"$f":"Ratio!BL86","v":true},{"$f":"Ratio!BM86","v":true},{"$f":"Ratio!BN86","v":true},{"$f":"Ratio!BO86","v":true},{"$f":"Ratio!BP86","v":true},{"$f":"Ratio!BQ86","v":true},{"$f":"Ratio!BR86","v":true},{"$f":"Ratio!BS86","v":true},{"$f":"Ratio!BT86","v":true},{"$f":"Ratio!BU86","v":true},{"$f":"Ratio!BV86","v":true},{"$f":"Ratio!BW86","v":true},{"$f":"Ratio!BX86","v":true},{"$f":"Ratio!BY86","v":true},{"$f":"Ratio!BZ86","v":true},{"$f":"Ratio!CA86","v":true},{"$f":"Ratio!CB86","v":true},{"$f":"Ratio!CC86","v":true},{"$f":"Ratio!CD86","v":true},{"$f":"Ratio!CE86","v":true},{"$f":"Ratio!CF86","v":true},{"$f":"Ratio!CG86","v":true},{"$f":"Ratio!CH86","v":true},{"$f":"Ratio!CI86","v":true},{"$f":"Ratio!CJ86","v":true},{"$f":"Ratio!CK86","v":true},{"$f":"Ratio!CL86","v":true},{"$f":"Ratio!CM86","v":true},{"$f":"Ratio!CN86","v":true},{"$f":"Ratio!CO86","v":true},{"$f":"Ratio!CP86","v":true},{"$f":"Ratio!CQ86","v":true},{"$f":"Ratio!CR86","v":true},{"$f":"Ratio!CS86","v":true},{"$f":"Ratio!CT86","v":true},{"$f":"Ratio!CU86","v":true},{"$f":"Ratio!CV86","v":true},{"$f":"Ratio!CW86","v":true},{"$f":"Ratio!CX86","v":true},{"$f":"Ratio!CY86","v":true},{"$f":"Ratio!CZ86","v":true},{"$f":"Ratio!DA86","v":true},{"$f":"Ratio!DB86","v":true},{"$f":"Ratio!DC86","v":true},{"$f":"Ratio!DD86","v":true},{"$f":"Ratio!DE86","v":true},{"$f":"Ratio!DF86","v":true},{"$f":"Ratio!DG86","v":true},{"$f":"Ratio!DH86","v":true},{"$f":"Ratio!DI86","v":true},{"$f":"Ratio!DJ86","v":true},{"$f":"Ratio!DK86","v":true},{"$f":"Ratio!DL86","v":true},{"$f":"Ratio!DM86","v":true},{"$f":"Ratio!DN86","v":true},{"$f":"Ratio!DO86","v":true},{"$f":"Ratio!DP86","v":true},{"$f":"Ratio!DQ86","v":true},{"$f":"Ratio!DR86","v":true},{"$f":"Ratio!DS86","v":true},{"$f":"Ratio!DT86","v":true},{"$f":"Ratio!DU86","v":true},{"$f":"Ratio!DV86","v":true},{"$f":"Ratio!DW86","v":true},{"$f":"Ratio!DX86","v":true},{"$f":"Ratio!DY86","v":true},{"$f":"Ratio!DZ86","v":true},{"$f":"Ratio!EA86","v":true},{"$f":"Ratio!EB86","v":true},{"$f":"Ratio!EC86","v":true},{"$f":"Ratio!ED86","v":true},{"$f":"Ratio!EE86","v":true},{"$f":"Ratio!EF86","v":true},{"$f":"Ratio!EG86","v":true},{"$f":"Ratio!EH86","v":true},{"$f":"Ratio!EI86","v":true},{"$f":"Ratio!EJ86","v":true},{"$f":"Ratio!EK86","v":true},{"$f":"Ratio!EL86","v":true},{"$f":"Ratio!EM86","v":true},{"$f":"Ratio!EN86","v":true},{"$f":"Ratio!EO86","v":true},{"$f":"Ratio!EP86","v":true},{"$f":"Ratio!EQ86","v":true},{"$f":"Ratio!ER86","v":true},{"$f":"Ratio!ES86","v":true},{"$f":"Ratio!ET86","v":true},{"$f":"Ratio!EU86","v":true},{"$f":"Ratio!EV86","v":true},{"$f":"Ratio!EW86","v":true},{"$f":"Ratio!EX86","v":true},{"$f":"Ratio!EY86","v":true},{"$f":"Ratio!EZ86","v":true},{"$f":"Ratio!FA86","v":true},{"$f":"Ratio!FB86","v":true},{"$f":"Ratio!FC86","v":true},{"$f":"Ratio!FD86","v":true},{"$f":"Ratio!FE86","v":true},{"$f":"Ratio!FF86","v":true},{"$f":"Ratio!FG86","v":true},{"$f":"Ratio!FH86","v":true},{"$f":"Ratio!FI86","v":true},{"$f":"Ratio!FJ86","v":true},{"$f":"Ratio!FK86","v":true},{"$f":"Ratio!FL86","v":true},{"$f":"Ratio!FM86","v":true},{"$f":"Ratio!FN86","v":true},{"$f":"Ratio!FO86","v":true},{"$f":"Ratio!FP86","v":true},{"$f":"Ratio!FQ86","v":true},{"$f":"Ratio!FR86","v":true},{"$f":"Ratio!FS86","v":true},{"$f":"Ratio!FT86","v":true},{"$f":"Ratio!FU86","v":true},{"$f":"Ratio!FV86","v":true},{"$f":"Ratio!FW86","v":true},{"$f":"Ratio!FX86","v":true},{"$f":"Ratio!FY86","v":true},{"$f":"Ratio!FZ86","v":true},{"$f":"Ratio!GA86","v":true},{"$f":"Ratio!GB86","v":true},{"$f":"Ratio!GC86","v":true},{"$f":"Ratio!GD86","v":true},{"$f":"Ratio!GE86","v":true},{"$f":"Ratio!GF86","v":true},{"$f":"Ratio!GG86","v":true},{"$f":"Ratio!GH86","v":true},{"$f":"Ratio!GI86","v":true},{"$f":"Ratio!GJ86","v":true},{"$f":"Ratio!GK86","v":true},{"$f":"Ratio!GL86","v":true},{"$f":"Ratio!GM86","v":true},{"$f":"Ratio!GN86","v":true},{"$f":"Ratio!GO86","v":true},{"$f":"Ratio!GP86","v":true},{"$f":"Ratio!GQ86","v":true},{"$f":"Ratio!GR86","v":true},{"$f":"Ratio!GS86","v":true},{"$f":"Ratio!GT86","v":true},{"$f":"Ratio!GU86","v":true},{"$f":"Ratio!GV86","v":true},{"$f":"Ratio!GW86","v":true},{"$f":"Ratio!GX86","v":true},{"$f":"Ratio!GY86","v":true},{"$f":"Ratio!GZ86","v":true},{"$f":"Ratio!HA86","v":true},{"$f":"Ratio!HB86","v":true},{"$f":"Ratio!HC86","v":true},{"$f":"Ratio!HD86","v":true},{"$f":"Ratio!HE86","v":true},{"$f":"Ratio!HF86","v":true},{"$f":"Ratio!HG86","v":true},{"$f":"Ratio!HH86","v":true},{"$f":"Ratio!HI86","v":true},{"$f":"Ratio!HJ86","v":true},{"$f":"Ratio!HK86","v":true},{"$f":"Ratio!HL86","v":true},{"$f":"Ratio!HM86","v":true},{"$f":"Ratio!HN86","v":true},{"$f":"Ratio!HO86","v":true},{"$f":"Ratio!HP86","v":true},{"$f":"Ratio!HQ86","v":true},{"$f":"Ratio!HR86","v":true},{"$f":"Ratio!HS86","v":true},{"$f":"Ratio!HT86","v":true},{"$f":"Ratio!HU86","v":true},{"$f":"Ratio!HV86","v":true},{"$f":"Ratio!HW86","v":true},{"$f":"Ratio!HX86","v":true},{"$f":"Ratio!HY86","v":true},{"$f":"Ratio!HZ86","v":true},{"$f":"Ratio!IA86","v":true},{"$f":"Ratio!IB86","v":true},{"$f":"Ratio!IC86","v":true}]
[null,null,"PLCR",null,null,null,null,null,null,"check",null,0,null,null,null,null,{"$f":"Ratio!O120","v":true},{"$f":"Ratio!P120","v":true},{"$f":"Ratio!Q120","v":true},{"$f":"Ratio!R120","v":true},{"$f":"Ratio!S120","v":true},{"$f":"Ratio!T120","v":true},{"$f":"Ratio!U120","v":true},{"$f":"Ratio!V120","v":true},{"$f":"Ratio!W120","v":true},{"$f":"Ratio!X120","v":true},{"$f":"Ratio!Y120","v":true},{"$f":"Ratio!Z120","v":true},{"$f":"Ratio!AA120","v":true},{"$f":"Ratio!AB120","v":true},{"$f":"Ratio!AC120","v":true},{"$f":"Ratio!AD120","v":true},{"$f":"Ratio!AE120","v":true},{"$f":"Ratio!AF120","v":true},{"$f":"Ratio!AG120","v":true},{"$f":"Ratio!AH120","v":true},{"$f":"Ratio!AI120","v":true},{"$f":"Ratio!AJ120","v":true},{"$f":"Ratio!AK120","v":true},{"$f":"Ratio!AL120","v":true},{"$f":"Ratio!AM120","v":true},{"$f":"Ratio!AN120","v":true},{"$f":"Ratio!AO120","v":true},{"$f":"Ratio!AP120","v":true},{"$f":"Ratio!AQ120","v":true},{"$f":"Ratio!AR120","v":true},{"$f":"Ratio!AS120","v":true},{"$f":"Ratio!AT120","v":true},{"$f":"Ratio!AU120","v":true},{"$f":"Ratio!AV120","v":true},{"$f":"Ratio!AW120","v":true},{"$f":"Ratio!AX120","v":true},{"$f":"Ratio!AY120","v":true},{"$f":"Ratio!AZ120","v":true},{"$f":"Ratio!BA120","v":true},{"$f":"Ratio!BB120","v":true},{"$f":"Ratio!BC120","v":true},{"$f":"Ratio!BD120","v":true},{"$f":"Ratio!BE120","v":true},{"$f":"Ratio!BF120","v":true},{"$f":"Ratio!BG120","v":true},{"$f":"Ratio!BH120","v":true},{"$f":"Ratio!BI120","v":true},{"$f":"Ratio!BJ120","v":true},{"$f":"Ratio!BK120","v":true},{"$f":"Ratio!BL120","v":true},{"$f":"Ratio!BM120","v":true},{"$f":"Ratio!BN120","v":true},{"$f":"Ratio!BO120","v":true},{"$f":"Ratio!BP120","v":true},{"$f":"Ratio!BQ120","v":true},{"$f":"Ratio!BR120","v":true},{"$f":"Ratio!BS120","v":true},{"$f":"Ratio!BT120","v":true},{"$f":"Ratio!BU120","v":true},{"$f":"Ratio!BV120","v":true},{"$f":"Ratio!BW120","v":true},{"$f":"Ratio!BX120","v":true},{"$f":"Ratio!BY120","v":true},{"$f":"Ratio!BZ120","v":true},{"$f":"Ratio!CA120","v":true},{"$f":"Ratio!CB120","v":true},{"$f":"Ratio!CC120","v":true},{"$f":"Ratio!CD120","v":true},{"$f":"Ratio!CE120","v":true},{"$f":"Ratio!CF120","v":true},{"$f":"Ratio!CG120","v":true},{"$f":"Ratio!CH120","v":true},{"$f":"Ratio!CI120","v":true},{"$f":"Ratio!CJ120","v":true},{"$f":"Ratio!CK120","v":true},{"$f":"Ratio!CL120","v":true},{"$f":"Ratio!CM120","v":true},{"$f":"Ratio!CN120","v":true},{"$f":"Ratio!CO120","v":true},{"$f":"Ratio!CP120","v":true},{"$f":"Ratio!CQ120","v":true},{"$f":"Ratio!CR120","v":true},{"$f":"Ratio!CS120","v":true},{"$f":"Ratio!CT120","v":true},{"$f":"Ratio!CU120","v":true},{"$f":"Ratio!CV120","v":true},{"$f":"Ratio!CW120","v":true},{"$f":"Ratio!CX120","v":true},{"$f":"Ratio!CY120","v":true},{"$f":"Ratio!CZ120","v":true},{"$f":"Ratio!DA120","v":true},{"$f":"Ratio!DB120","v":true},{"$f":"Ratio!DC120","v":true},{"$f":"Ratio!DD120","v":true},{"$f":"Ratio!DE120","v":true},{"$f":"Ratio!DF120","v":true},{"$f":"Ratio!DG120","v":true},{"$f":"Ratio!DH120","v":true},{"$f":"Ratio!DI120","v":true},{"$f":"Ratio!DJ120","v":true},{"$f":"Ratio!DK120","v":true},{"$f":"Ratio!DL120","v":true},{"$f":"Ratio!DM120","v":true},{"$f":"Ratio!DN120","v":true},{"$f":"Ratio!DO120","v":true},{"$f":"Ratio!DP120","v":true},{"$f":"Ratio!DQ120","v":true},{"$f":"Ratio!DR120","v":true},{"$f":"Ratio!DS120","v":true},{"$f":"Ratio!DT120","v":true},{"$f":"Ratio!DU120","v":true},{"$f":"Ratio!DV120","v":true},{"$f":"Ratio!DW120","v":true},{"$f":"Ratio!DX120","v":true},{"$f":"Ratio!DY120","v":true},{"$f":"Ratio!DZ120","v":true},{"$f":"Ratio!EA120","v":true},{"$f":"Ratio!EB120","v":true},{"$f":"Ratio!EC120","v":true},{"$f":"Ratio!ED120","v":true},{"$f":"Ratio!EE120","v":true},{"$f":"Ratio!EF120","v":true},{"$f":"Ratio!EG120","v":true},{"$f":"Ratio!EH120","v":true},{"$f":"Ratio!EI120","v":true},{"$f":"Ratio!EJ120","v":true},{"$f":"Ratio!EK120","v":true},{"$f":"Ratio!EL120","v":true},{"$f":"Ratio!EM120","v":true},{"$f":"Ratio!EN120","v":true},{"$f":"Ratio!EO120","v":true},{"$f":"Ratio!EP120","v":true},{"$f":"Ratio!EQ120","v":true},{"$f":"Ratio!ER120","v":true},{"$f":"Ratio!ES120","v":true},{"$f":"Ratio!ET120","v":true},{"$f":"Ratio!EU120","v":true},{"$f":"Ratio!EV120","v":true},{"$f":"Ratio!EW120","v":true},{"$f":"Ratio!EX120","v":true},{"$f":"Ratio!EY120","v":true},{"$f":"Ratio!EZ120","v":true},{"$f":"Ratio!FA120","v":true},{"$f":"Ratio!FB120","v":true},{"$f":"Ratio!FC120","v":true},{"$f":"Ratio!FD120","v":true},{"$f":"Ratio!FE120","v":true},{"$f":"Ratio!FF120","v":true},{"$f":"Ratio!FG120","v":true},{"$f":"Ratio!FH120","v":true},{"$f":"Ratio!FI120","v":true},{"$f":"Ratio!FJ120","v":true},{"$f":"Ratio!FK120","v":true},{"$f":"Ratio!FL120","v":true},{"$f":"Ratio!FM120","v":true},{"$f":"Ratio!FN120","v":true},{"$f":"Ratio!FO120","v":true},{"$f":"Ratio!FP120","v":true},{"$f":"Ratio!FQ120","v":true},{"$f":"Ratio!FR120","v":true},{"$f":"Ratio!FS120","v":true},{"$f":"Ratio!FT120","v":true},{"$f":"Ratio!FU120","v":true},{"$f":"Ratio!FV120","v":true},{"$f":"Ratio!FW120","v":true},{"$f":"Ratio!FX120","v":true},{"$f":"Ratio!FY120","v":true},{"$f":"Ratio!FZ120","v":true},{"$f":"Ratio!GA120","v":true},{"$f":"Ratio!GB120","v":true},{"$f":"Ratio!GC120","v":true},{"$f":"Ratio!GD120","v":true},{"$f":"Ratio!GE120","v":true},{"$f":"Ratio!GF120","v":true},{"$f":"Ratio!GG120","v":true},{"$f":"Ratio!GH120","v":true},{"$f":"Ratio!GI120","v":true},{"$f":"Ratio!GJ120","v":true},{"$f":"Ratio!GK120","v":true},{"$f":"Ratio!GL120","v":true},{"$f":"Ratio!GM120","v":true},{"$f":"Ratio!GN120","v":true},{"$f":"Ratio!GO120","v":true},{"$f":"Ratio!GP120","v":true},{"$f":"Ratio!GQ120","v":true},{"$f":"Ratio!GR120","v":true},{"$f":"Ratio!GS120","v":true},{"$f":"Ratio!GT120","v":true},{"$f":"Ratio!GU120","v":true},{"$f":"Ratio!GV120","v":true},{"$f":"Ratio!GW120","v":true},{"$f":"Ratio!GX120","v":true},{"$f":"Ratio!GY120","v":true},{"$f":"Ratio!GZ120","v":true},{"$f":"Ratio!HA120","v":true},{"$f":"Ratio!HB120","v":true},{"$f":"Ratio!HC120","v":true},{"$f":"Ratio!HD120","v":true},{"$f":"Ratio!HE120","v":true},{"$f":"Ratio!HF120","v":true},{"$f":"Ratio!HG120","v":true},{"$f":"Ratio!HH120","v":true},{"$f":"Ratio!HI120","v":true},{"$f":"Ratio!HJ120","v":true},{"$f":"Ratio!HK120","v":true},{"$f":"Ratio!HL120","v":true},{"$f":"Ratio!HM120","v":true},{"$f":"Ratio!HN120","v":true},{"$f":"Ratio!HO120","v":true},{"$f":"Ratio!HP120","v":true},{"$f":"Ratio!HQ120","v":true},{"$f":"Ratio!HR120","v":true},{"$f":"Ratio!HS120","v":true},{"$f":"Ratio!HT120","v":true},{"$f":"Ratio!HU120","v":true},{"$f":"Ratio!HV120","v":true},{"$f":"Ratio!HW120","v":true},{"$f":"Ratio!HX120","v":true},{"$f":"Ratio!HY120","v":true},{"$f":"Ratio!HZ120","v":true},{"$f":"Ratio!IA120","v":true},{"$f":"Ratio!IB120","v":true},{"$f":"Ratio!IC120","v":true}]
[null,null,"Aggregate Distribution Trigger",null,null,null,null,null,null,"check",null,{"$f":"COUNTIF(Q22:IE22,FALSE)","v":0},null,null,null,null,{"$f":"AND(Q19:Q20)","v":true},{"$f":"AND(R19:R20)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(CD19:CD20)","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,{"$f":"AND(EP19:EP20)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(HB19:HB20)","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,{"$f":"AND(IE19:IE21)","v":true}]
[]
[]
[null,{"$f":"\"\"","v":""},"Distributable Earnings"]
[]
[null,null,"Cumulative Distributions - Opening Balance",null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"P33","v":0},{"$f":"Q33","v":0},-8.1019034412022958E-3,-41.828485590181359,-96.939434756567067,-81.630946346647576,-150.15712011796887,-222.8947449078168,-255.95648862755354,-210.33143561929819,-258.29713984775469,-306.15884759546833,-306.16180278157117,-377.0687842004528,-454.30373183171253,-514.47379110560382,-485.42805420039792,-514.50555127651023,-543.5842486420114,-550.65899247239167,-553.68174450542313,-554.32695386654348,-553.10611792401994,-547.26468109433881,-537.36887155565694,-527.41594176307751,-517.33862440921075,-502.61979755951864,-485.71115844053799,-471.20640861555336,-458.90292453575665,-444.17854976465236,-427.23648311623504,-412.76475881784012,-400.49326291088124,-385.79984302392637,-368.88769839595693,-354.37857885476103,-342.06985637180065,-327.33938358171139,-312.38628289189165,-299.82420891083979,-289.46741620866987,-276.69423113421306,-261.70768977536039,-249.12951717685408,-238.75702280054568,-225.96818768641654,-210.96622337602975,-198.37285476241044,-187.98538818080567,-175.18180969197323,-160.16533225884919,-147.59986719238583,-137.2393254342586,-124.46169854081472,-109.47020004179731,-96.886552295625847,-86.507886976009004,-73.712539624561657,-59.098875415511564,-46.890884290399896,-36.889243618641999,-24.47198023775627,-9.8423106696032647,{"$f":"CC33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EO33","v":0},-6.2088633449056782E-2,0,0,0,-0.19404932301535374,{"$f":"EU33","v":0},0,0,-0.30481012821562858,0,0,0,-0.44060265915829611,0,0,0,-0.57775821612263378,0,0,0,-0.71629048056758426,0,0,0,-0.85621327128057878,-0.11205344855163446,0,0,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,{"$f":"HG33","v":-0.99754054575599582},-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582]
[null,null,"Add: Current Distributable Earnings",null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q28:ID28)","v":1222.0219274897556},null,{"$f":"IS!Q28","v":0},{"$f":"IS!R28","v":-8.1019034412022958E-3},{"$f":"IS!S28","v":-8.4545379748237892E-3},{"$f":"IS!T28","v":-1.6909075949647578E-2},{"$f":"IS!U28","v":-3.3575742616314241E-2},{"$f":"IS!V28","v":-1.1552645282488063E-2},{"$f":"IS!W28","v":-2.3105290564976125E-2},{"$f":"IS!X28","v":-3.5790818448915705E-2},{"$f":"IS!Y28","v":-2.7675317633762617E-2},{"$f":"IS!Z28","v":-1.4490905580369618E-3},{"$f":"IS!AA28","v":-2.219599495373412E-3},{"$f":"IS!AB28","v":-2.9551861028164574E-3},{"$f":"IS!AC28","v":-3.097959720924204E-3},{"$f":"IS!AD28","v":-6.1959194418484079E-3},{"$f":"IS!AE28","v":-1.2391838883696816E-2},{"$f":"IS!AF28","v":-2.4783677767393632E-2},{"$f":"IS!AG28","v":-6.9764931390089123E-3},{"$f":"IS!AH28","v":-8.1767825278795045E-3},{"$f":"IS!AI28","v":-7.0747438303802959},{"$f":"IS!AJ28","v":-3.0227520330314328},{"$f":"IS!AK28","v":-0.64520936112029625},{"$f":"IS!AL28","v":1.2208359425235358},{"$f":"IS!AM28","v":5.8414368296811503},{"$f":"IS!AN28","v":9.8958095386818972},{"$f":"IS!AO28","v":9.95292979257942},{"$f":"IS!AP28","v":10.077317353866736},{"$f":"IS!AQ28","v":14.718826849692121},{"$f":"IS!AR28","v":16.908639118980673},{"$f":"IS!AS28","v":14.504749824984648},{"$f":"IS!AT28","v":12.303484079796711},{"$f":"IS!AU28","v":14.724374771104289},{"$f":"IS!AV28","v":16.942066648417342},{"$f":"IS!AW28","v":14.471724298394909},{"$f":"IS!AX28","v":12.271495906958897},{"$f":"IS!AY28","v":14.69341988695489},{"$f":"IS!AZ28","v":16.912144627969433},{"$f":"IS!BA28","v":14.509119541195872},{"$f":"IS!BB28","v":12.308722482960365},{"$f":"IS!BC28","v":14.730472790089246},{"$f":"IS!BD28","v":14.953100689819724},{"$f":"IS!BE28","v":12.562073981051856},{"$f":"IS!BF28","v":10.356792702169939},{"$f":"IS!BG28","v":12.773185074456844},{"$f":"IS!BH28","v":14.986541358852657},{"$f":"IS!BI28","v":12.578172598506306},{"$f":"IS!BJ28","v":10.372494376308399},{"$f":"IS!BK28","v":12.788835114129151},{"$f":"IS!BL28","v":15.001964310386805},{"$f":"IS!BM28","v":12.593368613619294},{"$f":"IS!BN28","v":10.38746658160478},{"$f":"IS!BO28","v":12.803578488832452},{"$f":"IS!BP28","v":15.016477433124029},{"$f":"IS!BQ28","v":12.565465066463359},{"$f":"IS!BR28","v":10.360541758127212},{"$f":"IS!BS28","v":12.777626893443879},{"$f":"IS!BT28","v":14.991498499017407},{"$f":"IS!BU28","v":12.58364774617147},{"$f":"IS!BV28","v":10.378665319616838},{"$f":"IS!BW28","v":12.795347351447351},{"$f":"IS!BX28","v":14.613664209050095},{"$f":"IS!BY28","v":12.207991125111665},{"$f":"IS!BZ28","v":10.001640671757896},{"$f":"IS!CA28","v":12.41726338088573},{"$f":"IS!CB28","v":14.629669568153005},{"$f":"IS!CC28","v":12.220360501879908},{"$f":"IS!CD28","v":10.013767398092671},{"$f":"IS!CE28","v":12.429141536314923},{"$f":"IS!CF28","v":14.641299025730097},{"$f":"IS!CG28","v":12.231741471400941},{"$f":"IS!CH28","v":10.024903281561333},{"$f":"IS!CI28","v":12.440026813831984},{"$f":"IS!CJ28","v":14.651932184457532},{"$f":"IS!CK28","v":12.224031932475198},{"$f":"IS!CL28","v":10.018305514128709},{"$f":"IS!CM28","v":12.434225722745509},{"$f":"IS!CN28","v":14.647081688540599},{"$f":"IS!CO28","v":12.23822536431847},{"$f":"IS!CP28","v":10.032094857481315},{"$f":"IS!CQ28","v":12.447912992282637},{"$f":"IS!CR28","v":15.672741144999346},{"$f":"IS!CS28","v":13.257457332776951},{"$f":"IS!CT28","v":11.053552915363239},{"$f":"IS!CU28","v":13.471651946060888},{"$f":"IS!CV28","v":15.686537457368768},{"$f":"IS!CW28","v":13.279701955768719},{"$f":"IS!CX28","v":11.075567347105665},{"$f":"IS!CY28","v":13.49343057007575},{"$f":"IS!CZ28","v":15.708080196847058},{"$f":"IS!DA28","v":13.272583322495695},{"$f":"IS!DB28","v":11.03946715162142},{"$f":"IS!DC28","v":13.42801182033195},{"$f":"IS!DD28","v":15.613507510042856},{"$f":"IS!DE28","v":13.177283861174487},{"$f":"IS!DF28","v":10.943767195143181},{"$f":"IS!DG28","v":13.332236958095454},{"$f":"IS!DH28","v":15.517491514407785},{"$f":"IS!DI28","v":13.081027825550327},{"$f":"IS!DJ28","v":10.847273966782556},{"$f":"IS!DK28","v":13.235500749689587},{"$f":"IS!DL28","v":15.420511752211771},{"$f":"IS!DM28","v":12.983805613948823},{"$f":"IS!DN28","v":10.749812181607663},{"$f":"IS!DO28","v":13.137793545542047},{"$f":"IS!DP28","v":15.322558549587688},{"$f":"IS!DQ28","v":12.885607528318184},{"$f":"IS!DR28","v":10.651530771462239},{"$f":"IS!DS28","v":13.039105599222371},{"$f":"IS!DT28","v":15.223622135566369},{"$f":"IS!DU28","v":12.786423773261813},{"$f":"IS!DV28","v":10.551943955432019},{"$f":"IS!DW28","v":12.939427066469651},{"$f":"IS!DX28","v":15.123692641101925},{"$f":"IS!DY28","v":12.686244455061203},{"$f":"IS!DZ28","v":10.451517776798534},{"$f":"IS!EA28","v":1.5716365539105102},{"$f":"IS!EB28","v":2.8375637846728909},{"$f":"IS!EC28","v":1.4937040020833978},{"$f":"IS!ED28","v":0.26078162645658803},{"$f":"IS!EE28","v":1.5537491200470206},{"$f":"IS!EF28","v":2.7356181249455238},{"$f":"IS!EG28","v":1.3915034782067139},{"$f":"IS!EH28","v":0.15832756759411015},{"$f":"IS!EI28","v":1.4510387693368982},{"$f":"IS!EJ28","v":2.6326491792830575},{"$f":"IS!EK28","v":1.2882771101800916},{"$f":"IS!EL28","v":5.4848524565324484E-2},{"$f":"IS!EM28","v":1.3472974570581098},{"$f":"IS!EN28","v":2.5286466763889228},{"$f":"IS!EO28","v":1.1840146010287202},{"$f":"IS!EP28","v":-6.2088633449056782E-2},{"$f":"IS!EQ28","v":1.2549325615592526},{"$f":"IS!ER28","v":2.4236002418677698},{"$f":"IS!ES28","v":1.0787055504212661},{"$f":"IS!ET28","v":-0.19404932301535374},{"$f":"IS!EU28","v":1.1754903151606173},{"$f":"IS!EV28","v":2.3367412095188693},{"$f":"IS!EW28","v":1.0013609593610293},{"$f":"IS!EX28","v":-0.30481012821562858},{"$f":"IS!EY28","v":1.0985152045643698},{"$f":"IS!EZ28","v":2.2286483247690141},{"$f":"IS!FA28","v":0.89299784239930058},{"$f":"IS!FB28","v":-0.44060265915829611},{"$f":"IS!FC28","v":1.0167681009368839},{"$f":"IS!FD28","v":2.1194704509284548},{"$f":"IS!FE28","v":0.78354702387414255},{"$f":"IS!FF28","v":-0.57775821612263378},{"$f":"IS!FG28","v":0.93420045564435161},{"$f":"IS!FH28","v":2.0091966973513422},{"$f":"IS!FI28","v":0.67299758591308501},{"$f":"IS!FJ28","v":-0.71629048056758426},{"$f":"IS!FK28","v":0.85080403244849334},{"$f":"IS!FL28","v":1.8978160640762822},{"$f":"IS!FM28","v":0.56133850105483563},{"$f":"IS!FN28","v":-0.85621327128057878},{"$f":"IS!FO28","v":0.74415982272894432},{"$f":"IS!FP28","v":1.8077281304394064},{"$f":"IS!FQ28","v":0.44855863114926392},{"$f":"IS!FR28","v":-0.99754054575599582},{"$f":"IS!FS28","v":0},{"$f":"IS!FT28","v":0},{"$f":"IS!FU28","v":0},{"$f":"IS!FV28","v":0},{"$f":"IS!FW28","v":0},{"$f":"IS!FX28","v":0},{"$f":"IS!FY28","v":0},{"$f":"IS!FZ28","v":0},{"$f":"IS!GA28","v":0},{"$f":"IS!GB28","v":0},{"$f":"IS!GC28","v":0},{"$f":"IS!GD28","v":0},{"$f":"IS!GE28","v":0},{"$f":"IS!GF28","v":0},{"$f":"IS!GG28","v":0},{"$f":"IS!GH28","v":0},{"$f":"IS!GI28","v":0},{"$f":"IS!GJ28","v":0},{"$f":"IS!GK28","v":0},{"$f":"IS!GL28","v":0},{"$f":"IS!GM28","v":0},{"$f":"IS!GN28","v":0},{"$f":"IS!GO28","v":0},{"$f":"IS!GP28","v":0},{"$f":"IS!GQ28","v":0},{"$f":"IS!GR28","v":0},{"$f":"IS!GS28","v":0},{"$f":"IS!GT28","v":0},{"$f":"IS!GU28","v":0},{"$f":"IS!GV28","v":0},{"$f":"IS!GW28","v":0},{"$f":"IS!GX28","v":0},{"$f":"IS!GY28","v":0},{"$f":"IS!GZ28","v":0},{"$f":"IS!HA28","v":0},{"$f":"IS!HB28","v":0},{"$f":"IS!HC28","v":0},{"$f":"IS!HD28","v":0},{"$f":"IS!HE28","v":0},{"$f":"IS!HF28","v":0},{"$f":"IS!HG28","v":0},{"$f":"IS!HH28","v":0},{"$f":"IS!HI28","v":0},{"$f":"IS!HJ28","v":0},{"$f":"IS!HK28","v":0},{"$f":"IS!HL28","v":0},{"$f":"IS!HM28","v":0},{"$f":"IS!HN28","v":0},{"$f":"IS!HO28","v":0},{"$f":"IS!HP28","v":0},{"$f":"IS!HQ28","v":0},{"$f":"IS!HR28","v":0},{"$f":"IS!HS28","v":0},{"$f":"IS!HT28","v":0},{"$f":"IS!HU28","v":0},{"$f":"IS!HV28","v":0},{"$f":"IS!HW28","v":0},{"$f":"IS!HX28","v":0},{"$f":"IS!HY28","v":0},{"$f":"IS!HZ28","v":0},{"$f":"IS!IA28","v":0},{"$f":"IS!IB28","v":0},{"$f":"IS!IC28","v":0},{"$f":"IS!ID28","v":0}]
[null,null,"Cumulative Before Distributions",null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"SUM(Q27:Q28)","v":0},{"$f":"SUM(R27:R28)","v":-8.1019034412022958E-3},-1.6556441416026087E-2,-41.845394666131007,-96.973010499183388,-81.642498991930069,-150.18022540853386,-222.9305357262657,-255.9841639451873,-210.33288470985622,-258.29935944725008,-306.16180278157117,-306.16490074129212,-377.07498011989463,-454.3161236705962,-514.49857478337117,-485.43503069353693,-514.51372805903816,-550.65899247239167,-553.68174450542313,-554.32695386654348,-553.10611792401994,-547.26468109433881,-537.36887155565694,-527.41594176307751,-517.33862440921075,-502.61979755951864,-485.71115844053799,-471.20640861555336,-458.90292453575665,-444.17854976465236,-427.23648311623504,-412.76475881784012,-400.49326291088124,-385.79984302392637,-368.88769839595693,-354.37857885476103,-342.06985637180065,-327.33938358171139,-312.38628289189165,-299.82420891083979,-289.46741620866987,-276.69423113421306,-261.70768977536039,-249.12951717685408,-238.75702280054568,-225.96818768641654,-210.96622337602975,-198.37285476241044,-187.98538818080567,-175.18180969197323,-160.16533225884919,-147.59986719238583,-137.2393254342586,-124.46169854081472,-109.47020004179731,-96.886552295625847,-86.507886976009004,-73.712539624561657,-59.098875415511564,-46.890884290399896,-36.889243618641999,-24.47198023775627,-9.8423106696032647,2.378049832276643,{"$f":"SUM(CD27:CD28)","v":10.013767398092671},12.429141536314923,14.641299025730097,12.231741471400941,10.024903281561333,12.440026813831984,14.651932184457532,12.224031932475198,10.018305514128709,12.434225722745509,14.647081688540599,12.23822536431847,10.032094857481315,12.447912992282637,15.672741144999346,13.257457332776951,11.053552915363239,13.471651946060888,15.686537457368768,13.279701955768719,11.075567347105665,13.49343057007575,15.708080196847058,13.272583322495695,11.03946715162142,13.42801182033195,15.613507510042856,13.177283861174487,10.943767195143181,13.332236958095454,15.517491514407785,13.081027825550327,10.847273966782556,13.235500749689587,15.420511752211771,12.983805613948823,10.749812181607663,13.137793545542047,15.322558549587688,12.885607528318184,10.651530771462239,13.039105599222371,15.223622135566369,12.786423773261813,10.551943955432019,12.939427066469651,15.123692641101925,12.686244455061203,10.451517776798534,1.5716365539105102,2.8375637846728909,1.4937040020833978,0.26078162645658803,1.5537491200470206,2.7356181249455238,1.3915034782067139,0.15832756759411015,1.4510387693368982,2.6326491792830575,1.2882771101800916,5.4848524565324484E-2,1.3472974570581098,2.5286466763889228,1.1840146010287202,{"$f":"SUM(EP27:EP28)","v":-6.2088633449056782E-2},1.1928439281101959,2.4236002418677698,1.0787055504212661,-0.19404932301535374,0.98144099214526359,{"$f":"SUM(EV27:EV28)","v":2.3367412095188693},{"$f":"SUM(EW27:EW28)","v":1.0013609593610293},{"$f":"SUM(EX27:EX28)","v":-0.30481012821562858},{"$f":"SUM(EY27:EY28)","v":0.79370507634874121},{"$f":"SUM(EZ27:EZ28)","v":2.2286483247690141},{"$f":"SUM(FA27:FA28)","v":0.89299784239930058},{"$f":"SUM(FB27:FB28)","v":-0.44060265915829611},{"$f":"SUM(FC27:FC28)","v":0.57616544177858775},{"$f":"SUM(FD27:FD28)","v":2.1194704509284548},{"$f":"SUM(FE27:FE28)","v":0.78354702387414255},{"$f":"SUM(FF27:FF28)","v":-0.57775821612263378},{"$f":"SUM(FG27:FG28)","v":0.35644223952171783},{"$f":"SUM(FH27:FH28)","v":2.0091966973513422},{"$f":"SUM(FI27:FI28)","v":0.67299758591308501},{"$f":"SUM(FJ27:FJ28)","v":-0.71629048056758426},{"$f":"SUM(FK27:FK28)","v":0.13451355188090908},{"$f":"SUM(FL27:FL28)","v":1.8978160640762822},{"$f":"SUM(FM27:FM28)","v":0.56133850105483563},{"$f":"SUM(FN27:FN28)","v":-0.85621327128057878},{"$f":"SUM(FO27:FO28)","v":-0.11205344855163446},{"$f":"SUM(FP27:FP28)","v":1.6956746818877719},{"$f":"SUM(FQ27:FQ28)","v":0.44855863114926392},{"$f":"SUM(FR27:FR28)","v":-0.99754054575599582},{"$f":"SUM(FS27:FS28)","v":-0.99754054575599582},{"$f":"SUM(FT27:FT28)","v":-0.99754054575599582},{"$f":"SUM(FU27:FU28)","v":-0.99754054575599582},{"$f":"SUM(FV27:FV28)","v":-0.99754054575599582},{"$f":"SUM(FW27:FW28)","v":-0.99754054575599582},{"$f":"SUM(FX27:FX28)","v":-0.99754054575599582},{"$f":"SUM(FY27:FY28)","v":-0.99754054575599582},{"$f":"SUM(FZ27:FZ28)","v":-0.99754054575599582},{"$f":"SUM(GA27:GA28)","v":-0.99754054575599582},{"$f":"SUM(GB27:GB28)","v":-0.99754054575599582},{"$f":"SUM(GC27:GC28)","v":-0.99754054575599582},{"$f":"SUM(GD27:GD28)","v":-0.99754054575599582},{"$f":"SUM(GE27:GE28)","v":-0.99754054575599582},{"$f":"SUM(GF27:GF28)","v":-0.99754054575599582},{"$f":"SUM(GG27:GG28)","v":-0.99754054575599582},{"$f":"SUM(GH27:GH28)","v":-0.99754054575599582},{"$f":"SUM(GI27:GI28)","v":-0.99754054575599582},{"$f":"SUM(GJ27:GJ28)","v":-0.99754054575599582},{"$f":"SUM(GK27:GK28)","v":-0.99754054575599582},{"$f":"SUM(GL27:GL28)","v":-0.99754054575599582},{"$f":"SUM(GM27:GM28)","v":-0.99754054575599582},{"$f":"SUM(GN27:GN28)","v":-0.99754054575599582},{"$f":"SUM(GO27:GO28)","v":-0.99754054575599582},{"$f":"SUM(GP27:GP28)","v":-0.99754054575599582},{"$f":"SUM(GQ27:GQ28)","v":-0.99754054575599582},{"$f":"SUM(GR27:GR28)","v":-0.99754054575599582},{"$f":"SUM(GS27:GS28)","v":-0.99754054575599582},{"$f":"SUM(GT27:GT28)","v":-0.99754054575599582},{"$f":"SUM(GU27:GU28)","v":-0.99754054575599582},{"$f":"SUM(GV27:GV28)","v":-0.99754054575599582},{"$f":"SUM(GW27:GW28)","v":-0.99754054575599582},{"$f":"SUM(GX27:GX28)","v":-0.99754054575599582},{"$f":"SUM(GY27:GY28)","v":-0.99754054575599582},{"$f":"SUM(GZ27:GZ28)","v":-0.99754054575599582},{"$f":"SUM(HA27:HA28)","v":-0.99754054575599582},{"$f":"SUM(HB27:HB28)","v":-0.99754054575599582},{"$f":"SUM(HC27:HC28)","v":-0.99754054575599582},{"$f":"SUM(HD27:HD28)","v":-0.99754054575599582},{"$f":"SUM(HE27:HE28)","v":-0.99754054575599582},{"$f":"SUM(HF27:HF28)","v":-0.99754054575599582},{"$f":"SUM(HG27:HG28)","v":-0.99754054575599582},{"$f":"SUM(HH27:HH28)","v":-0.99754054575599582},{"$f":"SUM(HI27:HI28)","v":-0.99754054575599582},{"$f":"SUM(HJ27:HJ28)","v":-0.99754054575599582},{"$f":"SUM(HK27:HK28)","v":-0.99754054575599582},{"$f":"SUM(HL27:HL28)","v":-0.99754054575599582},{"$f":"SUM(HM27:HM28)","v":-0.99754054575599582},{"$f":"SUM(HN27:HN28)","v":-0.99754054575599582},{"$f":"SUM(HO27:HO28)","v":-0.99754054575599582},{"$f":"SUM(HP27:HP28)","v":-0.99754054575599582},{"$f":"SUM(HQ27:HQ28)","v":-0.99754054575599582},{"$f":"SUM(HR27:HR28)","v":-0.99754054575599582},{"$f":"SUM(HS27:HS28)","v":-0.99754054575599582},{"$f":"SUM(HT27:HT28)","v":-0.99754054575599582},{"$f":"SUM(HU27:HU28)","v":-0.99754054575599582},{"$f":"SUM(HV27:HV28)","v":-0.99754054575599582},{"$f":"SUM(HW27:HW28)","v":-0.99754054575599582},{"$f":"SUM(HX27:HX28)","v":-0.99754054575599582},{"$f":"SUM(HY27:HY28)","v":-0.99754054575599582},{"$f":"SUM(HZ27:HZ28)","v":-0.99754054575599582},{"$f":"SUM(IA27:IA28)","v":-0.99754054575599582},{"$f":"SUM(IB27:IB28)","v":-0.99754054575599582},{"$f":"SUM(IC27:IC28)","v":-0.99754054575599582},{"$f":"SUM(ID27:ID28)","v":-0.99754054575599582}]
[]
[null,null,"Dividend Distribution",null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q31:ID31)","v":1223.0194680355114},null,{"$f":"Q53","v":0},{"$f":"R53","v":0},41.81192914876533,55.094040090436053,-15.342064152535812,68.514621126038804,72.714519499282929,33.025952901287852,-45.652728325889115,47.964255137898462,47.859488148218247,0,70.903883459160681,77.228751711817878,60.15766743500761,-29.070520582973263,29.070520582973263,29.070520582973263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.378049832276643,{"$f":"CD53","v":10.013767398092671},12.429141536314923,14.641299025730097,12.231741471400941,10.024903281561333,12.440026813831984,14.651932184457532,12.224031932475198,10.018305514128709,12.434225722745509,14.647081688540599,12.23822536431847,10.032094857481315,12.447912992282637,15.672741144999346,13.257457332776951,11.053552915363239,13.471651946060888,15.686537457368768,13.279701955768719,11.075567347105665,13.49343057007575,15.708080196847058,13.272583322495695,11.03946715162142,13.42801182033195,15.613507510042856,13.177283861174487,10.943767195143181,13.332236958095454,15.517491514407785,13.081027825550327,10.847273966782556,13.235500749689587,15.420511752211771,12.983805613948823,10.749812181607663,13.137793545542047,15.322558549587688,12.885607528318184,10.651530771462239,13.039105599222371,15.223622135566369,12.786423773261813,10.551943955432019,12.939427066469651,15.123692641101925,12.686244455061203,10.451517776798534,1.5716365539105102,2.8375637846728909,1.4937040020833978,0.26078162645658803,1.5537491200470206,2.7356181249455238,1.3915034782067139,0.15832756759411015,1.4510387693368982,2.6326491792830575,1.2882771101800916,5.4848524565324484E-2,1.3472974570581098,2.5286466763889228,1.1840146010287202,{"$f":"EP53","v":0},1.1928439281101959,2.4236002418677698,1.0787055504212661,0,0.98144099214526359,{"$f":"EV53","v":2.3367412095188693},1.0013609593610293,0,0.79370507634874121,2.2286483247690141,0.89299784239930058,0,0.57616544177858775,2.1194704509284548,0.78354702387414255,0,0.35644223952171783,2.0091966973513422,0.67299758591308501,0,0.13451355188090908,1.8978160640762822,0.56133850105483563,0,0,1.6956746818877719,0.44855863114926392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HH53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cumulative Distributions - Closing  Balance",null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"Q29-Q31","v":0},{"$f":"R29-R31","v":-8.1019034412022958E-3},-41.828485590181359,-96.939434756567067,-81.630946346647576,-150.15712011796887,-222.8947449078168,-255.95648862755354,-210.33143561929819,-258.29713984775469,-306.15884759546833,-306.16180278157117,-377.0687842004528,-454.30373183171253,-514.47379110560382,-485.42805420039792,-514.50555127651023,-543.5842486420114,-550.65899247239167,-553.68174450542313,-554.32695386654348,-553.10611792401994,-547.26468109433881,-537.36887155565694,-527.41594176307751,-517.33862440921075,-502.61979755951864,-485.71115844053799,-471.20640861555336,-458.90292453575665,-444.17854976465236,-427.23648311623504,-412.76475881784012,-400.49326291088124,-385.79984302392637,-368.88769839595693,-354.37857885476103,-342.06985637180065,-327.33938358171139,-312.38628289189165,-299.82420891083979,-289.46741620866987,-276.69423113421306,-261.70768977536039,-249.12951717685408,-238.75702280054568,-225.96818768641654,-210.96622337602975,-198.37285476241044,-187.98538818080567,-175.18180969197323,-160.16533225884919,-147.59986719238583,-137.2393254342586,-124.46169854081472,-109.47020004179731,-96.886552295625847,-86.507886976009004,-73.712539624561657,-59.098875415511564,-46.890884290399896,-36.889243618641999,-24.47198023775627,-9.8423106696032647,0,{"$f":"CD29-CD31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP29-EP31","v":-6.2088633449056782E-2},0,0,0,-0.19404932301535374,0,{"$f":"EV29-EV31","v":0},0,-0.30481012821562858,0,0,0,-0.44060265915829611,0,0,0,-0.57775821612263378,0,0,0,-0.71629048056758426,0,0,0,-0.85621327128057878,-0.11205344855163446,0,0,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,{"$f":"HH29-HH31","v":-0.99754054575599582},-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582]
[]
[null,{"$f":"\"\"","v":""},"Distributable Cash"]
[]
[null,null,"Opening Cash Balance",null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"P43","v":0},{"$f":"Q43+Accounts!S34","v":0},{"$f":"R43+Accounts!T34","v":0},{"$f":"S43+Accounts!U34","v":0},{"$f":"T43+Accounts!V34","v":0},{"$f":"U43+Accounts!W34","v":15.342064152535812},{"$f":"V43+Accounts!X34","v":15.342064152535812},{"$f":"W43+Accounts!Y34","v":0},{"$f":"X43+Accounts!Z34","v":0},{"$f":"Y43+Accounts!AA34","v":45.652728325889115},{"$f":"Z43+Accounts!AB34","v":45.652728325889115},{"$f":"AA43+Accounts!AC34","v":0},{"$f":"AB43+Accounts!AD34","v":0},{"$f":"AC43+Accounts!AE34","v":0},{"$f":"AD43+Accounts!AF34","v":0},{"$f":"AE43+Accounts!AG34","v":0},{"$f":"AF43+Accounts!AH34","v":29.070520582973263},{"$f":"AG43+Accounts!AI34","v":29.070520582973263},{"$f":"AH43+Accounts!AJ34","v":0},{"$f":"AI43+Accounts!AK34","v":22.474997426968041},{"$f":"AJ43+Accounts!AL34","v":26.580653315677125},{"$f":"AK43+Accounts!AM34","v":31.914951560984132},{"$f":"AL43+Accounts!AN34","v":84.470861394609869},{"$f":"AM43+Accounts!AO34","v":51.2815514291946},{"$f":"AN43+Accounts!AP34","v":73.109757567664118},{"$f":"AO43+Accounts!AQ34","v":125.25776408546028},{"$f":"AP43+Accounts!AR34","v":179.2752579909307},{"$f":"AQ43+Accounts!AS34","v":206.95552353802015},{"$f":"AR43+Accounts!AT34","v":249.05543824094136},{"$f":"AS43+Accounts!AU34","v":278.55046071591687},{"$f":"AT43+Accounts!AV34","v":315.90025571642207},{"$f":"AU43+Accounts!AW34","v":326.71761767231339},{"$f":"AV43+Accounts!AX34","v":339.75267150551781},{"$f":"AW43+Accounts!AY34","v":350.31738298869976},{"$f":"AX43+Accounts!AZ34","v":358.68186608044573},{"$f":"AY43+Accounts!BA34","v":369.46827315218769},{"$f":"AZ43+Accounts!BB34","v":382.47340496494417},{"$f":"BA43+Accounts!BC34","v":393.0755116909271},{"$f":"BB43+Accounts!BD34","v":401.47722135867451},{"$f":"BC43+Accounts!BE34","v":412.30068133355081},{"$f":"BD43+Accounts!BF34","v":423.34676920815758},{"$f":"BE43+Accounts!BG34","v":432.00183037399648},{"$f":"BF43+Accounts!BH34","v":438.45161026095349},{"$f":"BG43+Accounts!BI34","v":447.3177825201974},{"$f":"BH43+Accounts!BJ34","v":458.39731106383709},{"$f":"BI43+Accounts!BK34","v":467.06847084713047},{"$f":"BJ43+Accounts!BL34","v":473.53395240822596},{"$f":"BK43+Accounts!BM34","v":482.41577470714219},{"$f":"BL43+Accounts!BN34","v":493.51072620231605},{"$f":"BM43+Accounts!BO34","v":502.19708200072239},{"$f":"BN43+Accounts!BP34","v":508.67753576711425},{"$f":"BO43+Accounts!BQ34","v":517.57410144073378},{"$f":"BP43+Accounts!BR34","v":528.68356605864483},{"$f":"BQ43+Accounts!BS34","v":537.34201830989525},{"$f":"BR43+Accounts!BT34","v":543.79554725280957},{"$f":"BS43+Accounts!BU34","v":552.66616133104048},{"$f":"BT43+Accounts!BV34","v":563.75064701484496},{"$f":"BU43+Accounts!BW34","v":572.42728194580354},{"$f":"BV43+Accounts!BX34","v":578.89893445020743},{"$f":"BW43+Accounts!BY34","v":587.78726898644186},{"$f":"BX43+Accounts!BZ34","v":598.49392038027906},{"$f":"BY43+Accounts!CA34","v":606.79489869017777},{"$f":"BZ43+Accounts!CB34","v":612.88952654672278},{"$f":"CA43+Accounts!CC34","v":621.39977711239555},{"$f":"CB43+Accounts!CD34","v":632.12243386533567},{"$f":"CC43+Accounts!CE34","v":638.05773171972601},{"$f":"CD43+Accounts!CF34","v":634.15071890451304},{"$f":"CE43+Accounts!CG34","v":630.24370608930019},{"$f":"CF43+Accounts!CH34","v":626.33669327408734},{"$f":"CG43+Accounts!CI34","v":622.42968045887437},{"$f":"CH43+Accounts!CJ34","v":618.52266764366141},{"$f":"CI43+Accounts!CK34","v":614.61565482844844},{"$f":"CJ43+Accounts!CL34","v":610.70864201323548},{"$f":"CK43+Accounts!CM34","v":606.80162919802251},{"$f":"CL43+Accounts!CN34","v":602.89461638280966},{"$f":"CM43+Accounts!CO34","v":598.98760356759669},{"$f":"CN43+Accounts!CP34","v":595.08059075238373},{"$f":"CO43+Accounts!CQ34","v":591.17357793717076},{"$f":"CP43+Accounts!CR34","v":587.2665651219578},{"$f":"CQ43+Accounts!CS34","v":583.35955230674483},{"$f":"CR43+Accounts!CT34","v":579.45253949153187},{"$f":"CS43+Accounts!CU34","v":575.5455266763189},{"$f":"CT43+Accounts!CV34","v":571.63851386110605},{"$f":"CU43+Accounts!CW34","v":567.73150104589308},{"$f":"CV43+Accounts!CX34","v":563.82448823068012},{"$f":"CW43+Accounts!CY34","v":559.91747541546715},{"$f":"CX43+Accounts!CZ34","v":556.01046260025419},{"$f":"CY43+Accounts!DA34","v":552.10344978504133},{"$f":"CZ43+Accounts!DB34","v":554.11843035567722},{"$f":"DA43+Accounts!DC34","v":556.23534752188107},{"$f":"DB43+Accounts!DD34","v":558.35226468808492},{"$f":"DC43+Accounts!DE34","v":560.46918185428888},{"$f":"DD43+Accounts!DF34","v":562.58609902049272},{"$f":"DE43+Accounts!DG34","v":564.70301618669657},{"$f":"DF43+Accounts!DH34","v":566.81993335290042},{"$f":"DG43+Accounts!DI34","v":568.93685051910427},{"$f":"DH43+Accounts!DJ34","v":571.05376768530812},{"$f":"DI43+Accounts!DK34","v":573.17068485151196},{"$f":"DJ43+Accounts!DL34","v":575.28760201771581},{"$f":"DK43+Accounts!DM34","v":577.40451918391977},{"$f":"DL43+Accounts!DN34","v":579.52143635012374},{"$f":"DM43+Accounts!DO34","v":581.6383535163277},{"$f":"DN43+Accounts!DP34","v":583.75527068253155},{"$f":"DO43+Accounts!DQ34","v":585.87218784873539},{"$f":"DP43+Accounts!DR34","v":587.98910501493924},{"$f":"DQ43+Accounts!DS34","v":590.1060221811432},{"$f":"DR43+Accounts!DT34","v":592.22293934734705},{"$f":"DS43+Accounts!DU34","v":594.3398565135509},{"$f":"DT43+Accounts!DV34","v":596.45677367975475},{"$f":"DU43+Accounts!DW34","v":598.57369084595859},{"$f":"DV43+Accounts!DX34","v":600.69060801216256},{"$f":"DW43+Accounts!DY34","v":602.8075251783664},{"$f":"DX43+Accounts!DZ34","v":604.92444234457025},{"$f":"DY43+Accounts!EA34","v":607.0413595107741},{"$f":"DZ43+Accounts!EB34","v":609.15827667697806},{"$f":"EA43+Accounts!EC34","v":611.27519384318202},{"$f":"EB43+Accounts!ED34","v":613.39211100938599},{"$f":"EC43+Accounts!EE34","v":615.50902817558983},{"$f":"ED43+Accounts!EF34","v":617.62594534179368},{"$f":"EE43+Accounts!EG34","v":619.74286250799764},{"$f":"EF43+Accounts!EH34","v":621.85977967420149},{"$f":"EG43+Accounts!EI34","v":623.97669684040534},{"$f":"EH43+Accounts!EJ34","v":626.09361400660919},{"$f":"EI43+Accounts!EK34","v":628.21053117281303},{"$f":"EJ43+Accounts!EL34","v":630.327448339017},{"$f":"EK43+Accounts!EM34","v":632.44436550522096},{"$f":"EL43+Accounts!EN34","v":634.56128267142492},{"$f":"EM43+Accounts!EO34","v":636.67819983762888},{"$f":"EN43+Accounts!EP34","v":638.79511700383273},{"$f":"EO43+Accounts!EQ34","v":640.91203417003658},{"$f":"EP43+Accounts!ER34","v":642.96686270279145},{"$f":"EQ43+Accounts!ES34","v":645.14586850244439},{"$f":"ER43+Accounts!ET34","v":647.26278566864823},{"$f":"ES43+Accounts!EU34","v":649.37970283485208},{"$f":"ET43+Accounts!EV34","v":651.30257067804064},{"$f":"EU43+Accounts!EW34","v":653.61353716725989},{"$f":"EV43+Accounts!EX34","v":655.73045433346374},{"$f":"EW43+Accounts!EY34","v":657.84737149966759},{"$f":"EX43+Accounts!EZ34","v":659.65947853765579},{"$f":"EY43+Accounts!FA34","v":662.08120583207528},{"$f":"EZ43+Accounts!FB34","v":664.19812299827925},{"$f":"FA43+Accounts!FC34","v":666.31504016448321},{"$f":"FB43+Accounts!FD34","v":667.99135467152882},{"$f":"FC43+Accounts!FE34","v":670.54887449689102},{"$f":"FD43+Accounts!FF34","v":672.66579166309486},{"$f":"FE43+Accounts!FG34","v":674.78270882929871},{"$f":"FF43+Accounts!FH34","v":676.32186777938},{"$f":"FG43+Accounts!FI34","v":679.01654316170652},{"$f":"FH43+Accounts!FJ34","v":681.13346032791037},{"$f":"FI43+Accounts!FK34","v":683.25037749411422},{"$f":"FJ43+Accounts!FL34","v":684.65100417975054},{"$f":"FK43+Accounts!FM34","v":687.48421182652203},{"$f":"FL43+Accounts!FN34","v":689.60112899272588},{"$f":"FM43+Accounts!FO34","v":691.71804615892972},{"$f":"FN43+Accounts!FP34","v":692.97875005385299},{"$f":"FO43+Accounts!FQ34","v":695.83982704278583},{"$f":"FP43+Accounts!FR34","v":698.06879765754127},{"$f":"FQ43+Accounts!FS34","v":700.18571482374512},{"$f":"FR43+Accounts!FT34","v":701.30509144419295},{"$f":"FS43+Accounts!FU34","v":701.30509144419295},{"$f":"FT43+Accounts!FV34","v":701.30509144419295},{"$f":"FU43+Accounts!FW34","v":701.30509144419295},{"$f":"FV43+Accounts!FX34","v":701.30509144419295},{"$f":"FW43+Accounts!FY34","v":701.30509144419295},{"$f":"FX43+Accounts!FZ34","v":701.30509144419295},{"$f":"FY43+Accounts!GA34","v":701.30509144419295},{"$f":"FZ43+Accounts!GB34","v":701.30509144419295},{"$f":"GA43+Accounts!GC34","v":701.30509144419295},{"$f":"GB43+Accounts!GD34","v":701.30509144419295},{"$f":"GC43+Accounts!GE34","v":701.30509144419295},{"$f":"GD43+Accounts!GF34","v":701.30509144419295},{"$f":"GE43+Accounts!GG34","v":701.30509144419295},{"$f":"GF43+Accounts!GH34","v":701.30509144419295},{"$f":"GG43+Accounts!GI34","v":701.30509144419295},{"$f":"GH43+Accounts!GJ34","v":701.30509144419295},{"$f":"GI43+Accounts!GK34","v":701.30509144419295},{"$f":"GJ43+Accounts!GL34","v":701.30509144419295},{"$f":"GK43+Accounts!GM34","v":701.30509144419295},{"$f":"GL43+Accounts!GN34","v":701.30509144419295},{"$f":"GM43+Accounts!GO34","v":701.30509144419295},{"$f":"GN43+Accounts!GP34","v":701.30509144419295},{"$f":"GO43+Accounts!GQ34","v":701.30509144419295},{"$f":"GP43+Accounts!GR34","v":701.30509144419295},{"$f":"GQ43+Accounts!GS34","v":701.30509144419295},{"$f":"GR43+Accounts!GT34","v":701.30509144419295},{"$f":"GS43+Accounts!GU34","v":701.30509144419295},{"$f":"GT43+Accounts!GV34","v":701.30509144419295},{"$f":"GU43+Accounts!GW34","v":701.30509144419295},{"$f":"GV43+Accounts!GX34","v":701.30509144419295},{"$f":"GW43+Accounts!GY34","v":701.30509144419295},{"$f":"GX43+Accounts!GZ34","v":701.30509144419295},{"$f":"GY43+Accounts!HA34","v":701.30509144419295},{"$f":"GZ43+Accounts!HB34","v":701.30509144419295},{"$f":"HA43+Accounts!HC34","v":701.30509144419295},{"$f":"HB43+Accounts!HD34","v":701.30509144419295},{"$f":"HC43+Accounts!HE34","v":701.30509144419295},{"$f":"HD43+Accounts!HF34","v":701.30509144419295},{"$f":"HE43+Accounts!HG34","v":701.30509144419295},{"$f":"HF43+Accounts!HH34","v":701.30509144419295},{"$f":"HG43+Accounts!HI34","v":701.30509144419295},{"$f":"HH43+Accounts!HJ34","v":701.30509144419295},{"$f":"HI43+Accounts!HK34","v":701.30509144419295},{"$f":"HJ43+Accounts!HL34","v":701.30509144419295},{"$f":"HK43+Accounts!HM34","v":701.30509144419295},{"$f":"HL43+Accounts!HN34","v":701.30509144419295},{"$f":"HM43+Accounts!HO34","v":701.30509144419295},{"$f":"HN43+Accounts!HP34","v":701.30509144419295},{"$f":"HO43+Accounts!HQ34","v":701.30509144419295},{"$f":"HP43+Accounts!HR34","v":701.30509144419295},{"$f":"HQ43+Accounts!HS34","v":701.30509144419295},{"$f":"HR43+Accounts!HT34","v":701.30509144419295},{"$f":"HS43+Accounts!HU34","v":701.30509144419295},{"$f":"HT43+Accounts!HV34","v":701.30509144419295},{"$f":"HU43+Accounts!HW34","v":701.30509144419295},{"$f":"HV43+Accounts!HX34","v":701.30509144419295},{"$f":"HW43+Accounts!HY34","v":701.30509144419295},{"$f":"HX43+Accounts!HZ34","v":701.30509144419295},{"$f":"HY43+Accounts!IA34","v":701.30509144419295},{"$f":"HZ43+Accounts!IB34","v":701.30509144419295},{"$f":"IA43+Accounts!IC34","v":701.30509144419295},{"$f":"IB43+Accounts!ID34","v":701.30509144419295},{"$f":"IC43+Accounts!IE34","v":701.30509144419295}]
[null,null,"Add: Current Distributable Cash",null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q38:ID38)","v":1744.1939333569076},null,{"$f":"CF!Q66","v":0},{"$f":"CF!R66","v":0},{"$f":"CF!S66","v":41.81192914876533},{"$f":"CF!T66","v":55.094040090436053},{"$f":"CF!U66","v":-15.342064152535812},{"$f":"CF!V66","v":53.172556973502999},{"$f":"CF!W66","v":57.372455346747117},{"$f":"CF!X66","v":33.025952901287852},{"$f":"CF!Y66","v":-45.652728325889115},{"$f":"CF!Z66","v":2.3115268120093511},{"$f":"CF!AA66","v":2.2067598223291363},{"$f":"CF!AB66","v":0},{"$f":"CF!AC66","v":70.903883459160681},{"$f":"CF!AD66","v":77.228751711817878},{"$f":"CF!AE66","v":60.15766743500761},{"$f":"CF!AF66","v":-29.070520582973263},{"$f":"CF!AG66","v":0},{"$f":"CF!AH66","v":0},{"$f":"CF!AI66","v":22.474997426968041},{"$f":"CF!AJ66","v":4.1056558887090837},{"$f":"CF!AK66","v":5.3342982453070071},{"$f":"CF!AL66","v":52.555909833625741},{"$f":"CF!AM66","v":-33.189309965415269},{"$f":"CF!AN66","v":21.828206138469518},{"$f":"CF!AO66","v":52.148006517796155},{"$f":"CF!AP66","v":54.017493905470431},{"$f":"CF!AQ66","v":27.680265547089434},{"$f":"CF!AR66","v":42.099914702921218},{"$f":"CF!AS66","v":29.495022474975524},{"$f":"CF!AT66","v":37.349795000505196},{"$f":"CF!AU66","v":10.817361955891352},{"$f":"CF!AV66","v":13.035053833204406},{"$f":"CF!AW66","v":10.564711483181972},{"$f":"CF!AX66","v":8.3644830917459601},{"$f":"CF!AY66","v":10.786407071741957},{"$f":"CF!AZ66","v":13.005131812756494},{"$f":"CF!BA66","v":10.602106725982939},{"$f":"CF!BB66","v":8.4017096677474292},{"$f":"CF!BC66","v":10.823459974876309},{"$f":"CF!BD66","v":11.046087874606789},{"$f":"CF!BE66","v":8.6550611658389229},{"$f":"CF!BF66","v":6.4497798869570033},{"$f":"CF!BG66","v":8.8661722592439087},{"$f":"CF!BH66","v":11.07952854363972},{"$f":"CF!BI66","v":8.6711597832933727},{"$f":"CF!BJ66","v":6.4654815610954648},{"$f":"CF!BK66","v":8.8818222989162141},{"$f":"CF!BL66","v":11.094951495173868},{"$f":"CF!BM66","v":8.6863557984063586},{"$f":"CF!BN66","v":6.4804537663918449},{"$f":"CF!BO66","v":8.8965656736195164},{"$f":"CF!BP66","v":11.10946461791109},{"$f":"CF!BQ66","v":8.6584522512504236},{"$f":"CF!BR66","v":6.4535289429142768},{"$f":"CF!BS66","v":8.8706140782309433},{"$f":"CF!BT66","v":11.084485683804472},{"$f":"CF!BU66","v":8.6766349309585351},{"$f":"CF!BV66","v":6.4716525044039024},{"$f":"CF!BW66","v":8.8883345362344173},{"$f":"CF!BX66","v":10.706651393837156},{"$f":"CF!BY66","v":8.3009783098987295},{"$f":"CF!BZ66","v":6.094627856544963},{"$f":"CF!CA66","v":8.5102505656727949},{"$f":"CF!CB66","v":10.722656752940068},{"$f":"CF!CC66","v":8.3133476866669724},{"$f":"CF!CD66","v":6.1067545828797369},{"$f":"CF!CE66","v":8.5221287211019874},{"$f":"CF!CF66","v":10.734286210517162},{"$f":"CF!CG66","v":8.3247286561880074},{"$f":"CF!CH66","v":6.1178904663483973},{"$f":"CF!CI66","v":8.5330139986190492},{"$f":"CF!CJ66","v":10.744919369244599},{"$f":"CF!CK66","v":8.3170191172622623},{"$f":"CF!CL66","v":6.1112926989157739},{"$f":"CF!CM66","v":8.5272129075325722},{"$f":"CF!CN66","v":10.740068873327663},{"$f":"CF!CO66","v":8.3312125491055351},{"$f":"CF!CP66","v":6.1250820422683825},{"$f":"CF!CQ66","v":8.5409001770697},{"$f":"CF!CR66","v":11.765728329786409},{"$f":"CF!CS66","v":9.3504445175640161},{"$f":"CF!CT66","v":7.1465401001503031},{"$f":"CF!CU66","v":9.5646391308479526},{"$f":"CF!CV66","v":11.779524642155835},{"$f":"CF!CW66","v":9.3726891405557833},{"$f":"CF!CX66","v":7.1685545318927302},{"$f":"CF!CY66","v":9.5864177548628149},{"$f":"CF!CZ66","v":17.723060767482959},{"$f":"CF!DA66","v":15.389500488699571},{"$f":"CF!DB66","v":13.156384317825296},{"$f":"CF!DC66","v":15.544928986535826},{"$f":"CF!DD66","v":17.730424676246731},{"$f":"CF!DE66","v":15.294201027378364},{"$f":"CF!DF66","v":13.060684361347057},{"$f":"CF!DG66","v":15.449154124299332},{"$f":"CF!DH66","v":17.634408680611664},{"$f":"CF!DI66","v":15.197944991754202},{"$f":"CF!DJ66","v":12.96419113298643},{"$f":"CF!DK66","v":15.352417915893463},{"$f":"CF!DL66","v":17.537428918415646},{"$f":"CF!DM66","v":15.100722780152697},{"$f":"CF!DN66","v":12.866729347811539},{"$f":"CF!DO66","v":15.254710711745926},{"$f":"CF!DP66","v":17.439475715791563},{"$f":"CF!DQ66","v":15.00252469452206},{"$f":"CF!DR66","v":12.768447937666116},{"$f":"CF!DS66","v":15.156022765426247},{"$f":"CF!DT66","v":17.340539301770246},{"$f":"CF!DU66","v":14.903340939465687},{"$f":"CF!DV66","v":12.668861121635894},{"$f":"CF!DW66","v":15.05634423267353},{"$f":"CF!DX66","v":17.240609807305802},{"$f":"CF!DY66","v":14.80316162126508},{"$f":"CF!DZ66","v":12.56843494300241},{"$f":"CF!EA66","v":3.6885537201143861},{"$f":"CF!EB66","v":4.9544809508767669},{"$f":"CF!EC66","v":3.6106211682872735},{"$f":"CF!ED66","v":2.377698792660464},{"$f":"CF!EE66","v":3.6706662862508965},{"$f":"CF!EF66","v":4.8525352911493984},{"$f":"CF!EG66","v":3.5084206444105899},{"$f":"CF!EH66","v":2.2752447337979862},{"$f":"CF!EI66","v":3.5679559355407737},{"$f":"CF!EJ66","v":4.7495663454869339},{"$f":"CF!EK66","v":3.4051942763839671},{"$f":"CF!EL66","v":2.1717656907692002},{"$f":"CF!EM66","v":3.4642146232619853},{"$f":"CF!EN66","v":4.6455638425927974},{"$f":"CF!EO66","v":3.300931767232596},{"$f":"CF!EP66","v":2.0548285327548186},{"$f":"CF!EQ66","v":3.3718497277631276},{"$f":"CF!ER66","v":4.5405174080716453},{"$f":"CF!ES66","v":3.1956227166251421},{"$f":"CF!ET66","v":1.9228678431885218},{"$f":"CF!EU66","v":3.2924074813644926},{"$f":"CF!EV66","v":4.4536583757227444},{"$f":"CF!EW66","v":3.1182781255649044},{"$f":"CF!EX66","v":1.8121070379882465},{"$f":"CF!EY66","v":3.2154323707682448},{"$f":"CF!EZ66","v":4.3455654909728887},{"$f":"CF!FA66","v":3.0099150086031754},{"$f":"CF!FB66","v":1.6763145070455785},{"$f":"CF!FC66","v":3.1336852671407582},{"$f":"CF!FD66","v":4.2363876171323298},{"$f":"CF!FE66","v":2.9004641900780168},{"$f":"CF!FF66","v":1.5391589500812408},{"$f":"CF!FG66","v":3.0511176218482263},{"$f":"CF!FH66","v":4.1261138635552168},{"$f":"CF!FI66","v":2.7899147521169589},{"$f":"CF!FJ66","v":1.4006266856362899},{"$f":"CF!FK66","v":2.9677211986523679},{"$f":"CF!FL66","v":4.0147332302801573},{"$f":"CF!FM66","v":2.6782556672587101},{"$f":"CF!FN66","v":1.2607038949232958},{"$f":"CF!FO66","v":2.8610769889328189},{"$f":"CF!FP66","v":3.924645296643281},{"$f":"CF!FQ66","v":2.5654757973531384},{"$f":"CF!FR66","v":1.1193766204478788},{"$f":"CF!FS66","v":0},{"$f":"CF!FT66","v":0},{"$f":"CF!FU66","v":0},{"$f":"CF!FV66","v":0},{"$f":"CF!FW66","v":0},{"$f":"CF!FX66","v":0},{"$f":"CF!FY66","v":0},{"$f":"CF!FZ66","v":0},{"$f":"CF!GA66","v":0},{"$f":"CF!GB66","v":0},{"$f":"CF!GC66","v":0},{"$f":"CF!GD66","v":0},{"$f":"CF!GE66","v":0},{"$f":"CF!GF66","v":0},{"$f":"CF!GG66","v":0},{"$f":"CF!GH66","v":0},{"$f":"CF!GI66","v":0},{"$f":"CF!GJ66","v":0},{"$f":"CF!GK66","v":0},{"$f":"CF!GL66","v":0},{"$f":"CF!GM66","v":0},{"$f":"CF!GN66","v":0},{"$f":"CF!GO66","v":0},{"$f":"CF!GP66","v":0},{"$f":"CF!GQ66","v":0},{"$f":"CF!GR66","v":0},{"$f":"CF!GS66","v":0},{"$f":"CF!GT66","v":0},{"$f":"CF!GU66","v":0},{"$f":"CF!GV66","v":0},{"$f":"CF!GW66","v":0},{"$f":"CF!GX66","v":0},{"$f":"CF!GY66","v":0},{"$f":"CF!GZ66","v":0},{"$f":"CF!HA66","v":0},{"$f":"CF!HB66","v":0},{"$f":"CF!HC66","v":0},{"$f":"CF!HD66","v":0},{"$f":"CF!HE66","v":0},{"$f":"CF!HF66","v":0},{"$f":"CF!HG66","v":0},{"$f":"CF!HH66","v":0},{"$f":"CF!HI66","v":0},{"$f":"CF!HJ66","v":0},{"$f":"CF!HK66","v":0},{"$f":"CF!HL66","v":0},{"$f":"CF!HM66","v":0},{"$f":"CF!HN66","v":0},{"$f":"CF!HO66","v":0},{"$f":"CF!HP66","v":0},{"$f":"CF!HQ66","v":0},{"$f":"CF!HR66","v":0},{"$f":"CF!HS66","v":0},{"$f":"CF!HT66","v":0},{"$f":"CF!HU66","v":0},{"$f":"CF!HV66","v":0},{"$f":"CF!HW66","v":0},{"$f":"CF!HX66","v":0},{"$f":"CF!HY66","v":0},{"$f":"CF!HZ66","v":0},{"$f":"CF!IA66","v":0},{"$f":"CF!IB66","v":0},{"$f":"CF!IC66","v":0},{"$f":"CF!ID66","v":0}]
[null,null,"Cumulative Before Distributions",null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"SUM(Q37:Q38)","v":0},{"$f":"SUM(R37:R38)","v":0},41.81192914876533,55.094040090436053,-15.342064152535812,68.514621126038804,72.714519499282929,33.025952901287852,-45.652728325889115,47.964255137898462,47.859488148218247,0,70.903883459160681,77.228751711817878,60.15766743500761,-29.070520582973263,29.070520582973263,29.070520582973263,22.474997426968041,26.580653315677125,31.914951560984132,84.470861394609869,51.2815514291946,73.109757567664118,125.25776408546028,179.2752579909307,206.95552353802015,249.05543824094136,278.55046071591687,315.90025571642207,326.71761767231339,339.75267150551781,350.31738298869976,358.68186608044573,369.46827315218769,382.47340496494417,393.0755116909271,401.47722135867451,412.30068133355081,423.34676920815758,432.00183037399648,438.45161026095349,447.3177825201974,458.39731106383709,467.06847084713047,473.53395240822596,482.41577470714219,493.51072620231605,502.19708200072239,508.67753576711425,517.57410144073378,528.68356605864483,537.34201830989525,543.79554725280957,552.66616133104048,563.75064701484496,572.42728194580354,578.89893445020743,587.78726898644186,598.49392038027906,606.79489869017777,612.88952654672278,621.39977711239555,632.12243386533567,640.4357815520026,{"$f":"SUM(CD37:CD38)","v":644.16448630260572},642.67284762561508,640.9779922998174,634.66142193027531,628.54757092522277,627.05568164228043,625.36057419769304,619.02566113049772,612.91292189693831,611.4218292903422,609.72767244092438,603.41180330148927,597.29865997943909,595.80746529902751,595.12528063653122,588.80298400909589,582.69206677646923,581.20315299195397,579.5110256880489,573.19717737123585,567.08602994735986,565.59688035511704,569.82651055252427,569.5079308443768,569.39173183970638,573.89719367462078,578.19960653053556,577.88030004787106,577.76370054804363,582.26908747719972,586.57125919971588,586.2517126770623,586.13487598449842,590.64001993360932,594.94194810233546,594.62215913027649,594.50508286413924,599.00998139427747,603.31166356452695,602.99162970946134,602.87447011880931,607.37896211277325,611.68039581532116,611.36011461922044,611.24255196759452,615.74695224483605,620.04813498567216,619.72760396583533,619.60979445377654,612.8468303970925,616.22967479405884,617.00273217767324,617.88672696825029,621.29661162804462,624.59539779914701,625.36820031861203,626.25194157420333,629.66156994214998,632.96009751830002,633.73264261540101,634.61613119599019,638.02549729468694,641.32376368022165,642.09604877106528,{"$f":"SUM(EP37:EP38)","v":642.96686270279145},646.33871243055455,649.68638591051604,650.4584083852734,651.30257067804064,654.59497815940517,{"$f":"SUM(EV37:EV38)","v":658.06719554298263},{"$f":"SUM(EW37:EW38)","v":658.84873245902861},{"$f":"SUM(EX37:EX38)","v":659.65947853765579},{"$f":"SUM(EY37:EY38)","v":662.874910908424},{"$f":"SUM(EZ37:EZ38)","v":666.42677132304823},{"$f":"SUM(FA37:FA38)","v":667.20803800688248},{"$f":"SUM(FB37:FB38)","v":667.99135467152882},{"$f":"SUM(FC37:FC38)","v":671.1250399386696},{"$f":"SUM(FD37:FD38)","v":674.78526211402334},{"$f":"SUM(FE37:FE38)","v":675.56625585317283},{"$f":"SUM(FF37:FF38)","v":676.32186777938},{"$f":"SUM(FG37:FG38)","v":679.37298540122822},{"$f":"SUM(FH37:FH38)","v":683.14265702526177},{"$f":"SUM(FI37:FI38)","v":683.92337508002731},{"$f":"SUM(FJ37:FJ38)","v":684.65100417975054},{"$f":"SUM(FK37:FK38)","v":687.61872537840293},{"$f":"SUM(FL37:FL38)","v":691.4989450568022},{"$f":"SUM(FM37:FM38)","v":692.27938465998454},{"$f":"SUM(FN37:FN38)","v":692.97875005385299},{"$f":"SUM(FO37:FO38)","v":695.83982704278583},{"$f":"SUM(FP37:FP38)","v":699.76447233942906},{"$f":"SUM(FQ37:FQ38)","v":700.63427345489436},{"$f":"SUM(FR37:FR38)","v":701.30509144419295},{"$f":"SUM(FS37:FS38)","v":701.30509144419295},{"$f":"SUM(FT37:FT38)","v":701.30509144419295},{"$f":"SUM(FU37:FU38)","v":701.30509144419295},{"$f":"SUM(FV37:FV38)","v":701.30509144419295},{"$f":"SUM(FW37:FW38)","v":701.30509144419295},{"$f":"SUM(FX37:FX38)","v":701.30509144419295},{"$f":"SUM(FY37:FY38)","v":701.30509144419295},{"$f":"SUM(FZ37:FZ38)","v":701.30509144419295},{"$f":"SUM(GA37:GA38)","v":701.30509144419295},{"$f":"SUM(GB37:GB38)","v":701.30509144419295},{"$f":"SUM(GC37:GC38)","v":701.30509144419295},{"$f":"SUM(GD37:GD38)","v":701.30509144419295},{"$f":"SUM(GE37:GE38)","v":701.30509144419295},{"$f":"SUM(GF37:GF38)","v":701.30509144419295},{"$f":"SUM(GG37:GG38)","v":701.30509144419295},{"$f":"SUM(GH37:GH38)","v":701.30509144419295},{"$f":"SUM(GI37:GI38)","v":701.30509144419295},{"$f":"SUM(GJ37:GJ38)","v":701.30509144419295},{"$f":"SUM(GK37:GK38)","v":701.30509144419295},{"$f":"SUM(GL37:GL38)","v":701.30509144419295},{"$f":"SUM(GM37:GM38)","v":701.30509144419295},{"$f":"SUM(GN37:GN38)","v":701.30509144419295},{"$f":"SUM(GO37:GO38)","v":701.30509144419295},{"$f":"SUM(GP37:GP38)","v":701.30509144419295},{"$f":"SUM(GQ37:GQ38)","v":701.30509144419295},{"$f":"SUM(GR37:GR38)","v":701.30509144419295},{"$f":"SUM(GS37:GS38)","v":701.30509144419295},{"$f":"SUM(GT37:GT38)","v":701.30509144419295},{"$f":"SUM(GU37:GU38)","v":701.30509144419295},{"$f":"SUM(GV37:GV38)","v":701.30509144419295},{"$f":"SUM(GW37:GW38)","v":701.30509144419295},{"$f":"SUM(GX37:GX38)","v":701.30509144419295},{"$f":"SUM(GY37:GY38)","v":701.30509144419295},{"$f":"SUM(GZ37:GZ38)","v":701.30509144419295},{"$f":"SUM(HA37:HA38)","v":701.30509144419295},{"$f":"SUM(HB37:HB38)","v":701.30509144419295},{"$f":"SUM(HC37:HC38)","v":701.30509144419295},{"$f":"SUM(HD37:HD38)","v":701.30509144419295},{"$f":"SUM(HE37:HE38)","v":701.30509144419295},{"$f":"SUM(HF37:HF38)","v":701.30509144419295},{"$f":"SUM(HG37:HG38)","v":701.30509144419295},{"$f":"SUM(HH37:HH38)","v":701.30509144419295},{"$f":"SUM(HI37:HI38)","v":701.30509144419295},{"$f":"SUM(HJ37:HJ38)","v":701.30509144419295},{"$f":"SUM(HK37:HK38)","v":701.30509144419295},{"$f":"SUM(HL37:HL38)","v":701.30509144419295},{"$f":"SUM(HM37:HM38)","v":701.30509144419295},{"$f":"SUM(HN37:HN38)","v":701.30509144419295},{"$f":"SUM(HO37:HO38)","v":701.30509144419295},{"$f":"SUM(HP37:HP38)","v":701.30509144419295},{"$f":"SUM(HQ37:HQ38)","v":701.30509144419295},{"$f":"SUM(HR37:HR38)","v":701.30509144419295},{"$f":"SUM(HS37:HS38)","v":701.30509144419295},{"$f":"SUM(HT37:HT38)","v":701.30509144419295},{"$f":"SUM(HU37:HU38)","v":701.30509144419295},{"$f":"SUM(HV37:HV38)","v":701.30509144419295},{"$f":"SUM(HW37:HW38)","v":701.30509144419295},{"$f":"SUM(HX37:HX38)","v":701.30509144419295},{"$f":"SUM(HY37:HY38)","v":701.30509144419295},{"$f":"SUM(HZ37:HZ38)","v":701.30509144419295},{"$f":"SUM(IA37:IA38)","v":701.30509144419295},{"$f":"SUM(IB37:IB38)","v":701.30509144419295},{"$f":"SUM(IC37:IC38)","v":701.30509144419295},{"$f":"SUM(ID37:ID38)","v":701.30509144419295}]
[]
[null,null,"Dividend Distribution",null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q41:ID41)","v":1223.0194680355114},null,{"$f":"Q53","v":0},{"$f":"R53","v":0},41.81192914876533,55.094040090436053,-15.342064152535812,68.514621126038804,72.714519499282929,33.025952901287852,-45.652728325889115,47.964255137898462,47.859488148218247,0,70.903883459160681,77.228751711817878,60.15766743500761,-29.070520582973263,29.070520582973263,29.070520582973263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.378049832276643,{"$f":"CD53","v":10.013767398092671},12.429141536314923,14.641299025730097,12.231741471400941,10.024903281561333,12.440026813831984,14.651932184457532,12.224031932475198,10.018305514128709,12.434225722745509,14.647081688540599,12.23822536431847,10.032094857481315,12.447912992282637,15.672741144999346,13.257457332776951,11.053552915363239,13.471651946060888,15.686537457368768,13.279701955768719,11.075567347105665,13.49343057007575,15.708080196847058,13.272583322495695,11.03946715162142,13.42801182033195,15.613507510042856,13.177283861174487,10.943767195143181,13.332236958095454,15.517491514407785,13.081027825550327,10.847273966782556,13.235500749689587,15.420511752211771,12.983805613948823,10.749812181607663,13.137793545542047,15.322558549587688,12.885607528318184,10.651530771462239,13.039105599222371,15.223622135566369,12.786423773261813,10.551943955432019,12.939427066469651,15.123692641101925,12.686244455061203,10.451517776798534,1.5716365539105102,2.8375637846728909,1.4937040020833978,0.26078162645658803,1.5537491200470206,2.7356181249455238,1.3915034782067139,0.15832756759411015,1.4510387693368982,2.6326491792830575,1.2882771101800916,5.4848524565324484E-2,1.3472974570581098,2.5286466763889228,1.1840146010287202,{"$f":"EP53","v":0},1.1928439281101959,2.4236002418677698,1.0787055504212661,0,0.98144099214526359,{"$f":"EV53","v":2.3367412095188693},1.0013609593610293,0,0.79370507634874121,2.2286483247690141,0.89299784239930058,0,0.57616544177858775,2.1194704509284548,0.78354702387414255,0,0.35644223952171783,2.0091966973513422,0.67299758591308501,0,0.13451355188090908,1.8978160640762822,0.56133850105483563,0,0,1.6956746818877719,0.44855863114926392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HH53","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,"Closing Cash Balance",null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"IF(Q22=TRUE,Q39-Q41+Accounts!R36,Q39-Q41-Accounts!R35)","v":0},{"$f":"IF(R22=TRUE,R39-R41+Accounts!S36,R39-R41-Accounts!S35)","v":0},{"$f":"IF(S22=TRUE,S39-S41+Accounts!T36,S39-S41-Accounts!T35)","v":0},{"$f":"IF(T22=TRUE,T39-T41+Accounts!U36,T39-T41-Accounts!U35)","v":0},{"$f":"IF(U22=TRUE,U39-U41+Accounts!V36,U39-U41-Accounts!V35)","v":0},{"$f":"IF(V22=TRUE,V39-V41+Accounts!W36,V39-V41-Accounts!W35)","v":15.342064152535812},{"$f":"IF(W22=TRUE,W39-W41+Accounts!X36,W39-W41-Accounts!X35)","v":0},{"$f":"IF(X22=TRUE,X39-X41+Accounts!Y36,X39-X41-Accounts!Y35)","v":0},{"$f":"IF(Y22=TRUE,Y39-Y41+Accounts!Z36,Y39-Y41-Accounts!Z35)","v":0},{"$f":"IF(Z22=TRUE,Z39-Z41+Accounts!AA36,Z39-Z41-Accounts!AA35)","v":45.652728325889115},{"$f":"IF(AA22=TRUE,AA39-AA41+Accounts!AB36,AA39-AA41-Accounts!AB35)","v":0},{"$f":"IF(AB22=TRUE,AB39-AB41+Accounts!AC36,AB39-AB41-Accounts!AC35)","v":0},{"$f":"IF(AC22=TRUE,AC39-AC41+Accounts!AD36,AC39-AC41-Accounts!AD35)","v":0},{"$f":"IF(AD22=TRUE,AD39-AD41+Accounts!AE36,AD39-AD41-Accounts!AE35)","v":0},{"$f":"IF(AE22=TRUE,AE39-AE41+Accounts!AF36,AE39-AE41-Accounts!AF35)","v":0},{"$f":"IF(AF22=TRUE,AF39-AF41+Accounts!AG36,AF39-AF41-Accounts!AG35)","v":0},{"$f":"IF(AG22=TRUE,AG39-AG41+Accounts!AH36,AG39-AG41-Accounts!AH35)","v":29.070520582973263},{"$f":"IF(AH22=TRUE,AH39-AH41+Accounts!AI36,AH39-AH41-Accounts!AI35)","v":0},{"$f":"IF(AI22=TRUE,AI39-AI41+Accounts!AJ36,AI39-AI41-Accounts!AJ35)","v":22.474997426968041},{"$f":"IF(AJ22=TRUE,AJ39-AJ41+Accounts!AK36,AJ39-AJ41-Accounts!AK35)","v":26.580653315677125},{"$f":"IF(AK22=TRUE,AK39-AK41+Accounts!AL36,AK39-AK41-Accounts!AL35)","v":31.914951560984132},{"$f":"IF(AL22=TRUE,AL39-AL41+Accounts!AM36,AL39-AL41-Accounts!AM35)","v":84.470861394609869},{"$f":"IF(AM22=TRUE,AM39-AM41+Accounts!AN36,AM39-AM41-Accounts!AN35)","v":51.2815514291946},{"$f":"IF(AN22=TRUE,AN39-AN41+Accounts!AO36,AN39-AN41-Accounts!AO35)","v":73.109757567664118},{"$f":"IF(AO22=TRUE,AO39-AO41+Accounts!AP36,AO39-AO41-Accounts!AP35)","v":125.25776408546028},{"$f":"IF(AP22=TRUE,AP39-AP41+Accounts!AQ36,AP39-AP41-Accounts!AQ35)","v":179.2752579909307},{"$f":"IF(AQ22=TRUE,AQ39-AQ41+Accounts!AR36,AQ39-AQ41-Accounts!AR35)","v":206.95552353802015},{"$f":"IF(AR22=TRUE,AR39-AR41+Accounts!AS36,AR39-AR41-Accounts!AS35)","v":249.05543824094136},{"$f":"IF(AS22=TRUE,AS39-AS41+Accounts!AT36,AS39-AS41-Accounts!AT35)","v":278.55046071591687},{"$f":"IF(AT22=TRUE,AT39-AT41+Accounts!AU36,AT39-AT41-Accounts!AU35)","v":315.90025571642207},{"$f":"IF(AU22=TRUE,AU39-AU41+Accounts!AV36,AU39-AU41-Accounts!AV35)","v":326.71761767231339},{"$f":"IF(AV22=TRUE,AV39-AV41+Accounts!AW36,AV39-AV41-Accounts!AW35)","v":339.75267150551781},{"$f":"IF(AW22=TRUE,AW39-AW41+Accounts!AX36,AW39-AW41-Accounts!AX35)","v":350.31738298869976},{"$f":"IF(AX22=TRUE,AX39-AX41+Accounts!AY36,AX39-AX41-Accounts!AY35)","v":358.68186608044573},{"$f":"IF(AY22=TRUE,AY39-AY41+Accounts!AZ36,AY39-AY41-Accounts!AZ35)","v":369.46827315218769},{"$f":"IF(AZ22=TRUE,AZ39-AZ41+Accounts!BA36,AZ39-AZ41-Accounts!BA35)","v":382.47340496494417},{"$f":"IF(BA22=TRUE,BA39-BA41+Accounts!BB36,BA39-BA41-Accounts!BB35)","v":393.0755116909271},{"$f":"IF(BB22=TRUE,BB39-BB41+Accounts!BC36,BB39-BB41-Accounts!BC35)","v":401.47722135867451},{"$f":"IF(BC22=TRUE,BC39-BC41+Accounts!BD36,BC39-BC41-Accounts!BD35)","v":412.30068133355081},{"$f":"IF(BD22=TRUE,BD39-BD41+Accounts!BE36,BD39-BD41-Accounts!BE35)","v":423.34676920815758},{"$f":"IF(BE22=TRUE,BE39-BE41+Accounts!BF36,BE39-BE41-Accounts!BF35)","v":432.00183037399648},{"$f":"IF(BF22=TRUE,BF39-BF41+Accounts!BG36,BF39-BF41-Accounts!BG35)","v":438.45161026095349},{"$f":"IF(BG22=TRUE,BG39-BG41+Accounts!BH36,BG39-BG41-Accounts!BH35)","v":447.3177825201974},{"$f":"IF(BH22=TRUE,BH39-BH41+Accounts!BI36,BH39-BH41-Accounts!BI35)","v":458.39731106383709},{"$f":"IF(BI22=TRUE,BI39-BI41+Accounts!BJ36,BI39-BI41-Accounts!BJ35)","v":467.06847084713047},{"$f":"IF(BJ22=TRUE,BJ39-BJ41+Accounts!BK36,BJ39-BJ41-Accounts!BK35)","v":473.53395240822596},{"$f":"IF(BK22=TRUE,BK39-BK41+Accounts!BL36,BK39-BK41-Accounts!BL35)","v":482.41577470714219},{"$f":"IF(BL22=TRUE,BL39-BL41+Accounts!BM36,BL39-BL41-Accounts!BM35)","v":493.51072620231605},{"$f":"IF(BM22=TRUE,BM39-BM41+Accounts!BN36,BM39-BM41-Accounts!BN35)","v":502.19708200072239},{"$f":"IF(BN22=TRUE,BN39-BN41+Accounts!BO36,BN39-BN41-Accounts!BO35)","v":508.67753576711425},{"$f":"IF(BO22=TRUE,BO39-BO41+Accounts!BP36,BO39-BO41-Accounts!BP35)","v":517.57410144073378},{"$f":"IF(BP22=TRUE,BP39-BP41+Accounts!BQ36,BP39-BP41-Accounts!BQ35)","v":528.68356605864483},{"$f":"IF(BQ22=TRUE,BQ39-BQ41+Accounts!BR36,BQ39-BQ41-Accounts!BR35)","v":537.34201830989525},{"$f":"IF(BR22=TRUE,BR39-BR41+Accounts!BS36,BR39-BR41-Accounts!BS35)","v":543.79554725280957},{"$f":"IF(BS22=TRUE,BS39-BS41+Accounts!BT36,BS39-BS41-Accounts!BT35)","v":552.66616133104048},{"$f":"IF(BT22=TRUE,BT39-BT41+Accounts!BU36,BT39-BT41-Accounts!BU35)","v":563.75064701484496},{"$f":"IF(BU22=TRUE,BU39-BU41+Accounts!BV36,BU39-BU41-Accounts!BV35)","v":572.42728194580354},{"$f":"IF(BV22=TRUE,BV39-BV41+Accounts!BW36,BV39-BV41-Accounts!BW35)","v":578.89893445020743},{"$f":"IF(BW22=TRUE,BW39-BW41+Accounts!BX36,BW39-BW41-Accounts!BX35)","v":587.78726898644186},{"$f":"IF(BX22=TRUE,BX39-BX41+Accounts!BY36,BX39-BX41-Accounts!BY35)","v":598.49392038027906},{"$f":"IF(BY22=TRUE,BY39-BY41+Accounts!BZ36,BY39-BY41-Accounts!BZ35)","v":606.79489869017777},{"$f":"IF(BZ22=TRUE,BZ39-BZ41+Accounts!CA36,BZ39-BZ41-Accounts!CA35)","v":612.88952654672278},{"$f":"IF(CA22=TRUE,CA39-CA41+Accounts!CB36,CA39-CA41-Accounts!CB35)","v":621.39977711239555},{"$f":"IF(CB22=TRUE,CB39-CB41+Accounts!CC36,CB39-CB41-Accounts!CC35)","v":632.12243386533567},{"$f":"IF(CC22=TRUE,CC39-CC41+Accounts!CD36,CC39-CC41-Accounts!CD35)","v":638.05773171972601},{"$f":"IF(CD22=TRUE,CD39-CD41+Accounts!CE36,CD39-CD41-Accounts!CE35)","v":634.15071890451304},{"$f":"IF(CE22=TRUE,CE39-CE41+Accounts!CF36,CE39-CE41-Accounts!CF35)","v":630.24370608930019},{"$f":"IF(CF22=TRUE,CF39-CF41+Accounts!CG36,CF39-CF41-Accounts!CG35)","v":626.33669327408734},{"$f":"IF(CG22=TRUE,CG39-CG41+Accounts!CH36,CG39-CG41-Accounts!CH35)","v":622.42968045887437},{"$f":"IF(CH22=TRUE,CH39-CH41+Accounts!CI36,CH39-CH41-Accounts!CI35)","v":618.52266764366141},{"$f":"IF(CI22=TRUE,CI39-CI41+Accounts!CJ36,CI39-CI41-Accounts!CJ35)","v":614.61565482844844},{"$f":"IF(CJ22=TRUE,CJ39-CJ41+Accounts!CK36,CJ39-CJ41-Accounts!CK35)","v":610.70864201323548},{"$f":"IF(CK22=TRUE,CK39-CK41+Accounts!CL36,CK39-CK41-Accounts!CL35)","v":606.80162919802251},{"$f":"IF(CL22=TRUE,CL39-CL41+Accounts!CM36,CL39-CL41-Accounts!CM35)","v":602.89461638280966},{"$f":"IF(CM22=TRUE,CM39-CM41+Accounts!CN36,CM39-CM41-Accounts!CN35)","v":598.98760356759669},{"$f":"IF(CN22=TRUE,CN39-CN41+Accounts!CO36,CN39-CN41-Accounts!CO35)","v":595.08059075238373},{"$f":"IF(CO22=TRUE,CO39-CO41+Accounts!CP36,CO39-CO41-Accounts!CP35)","v":591.17357793717076},{"$f":"IF(CP22=TRUE,CP39-CP41+Accounts!CQ36,CP39-CP41-Accounts!CQ35)","v":587.2665651219578},{"$f":"IF(CQ22=TRUE,CQ39-CQ41+Accounts!CR36,CQ39-CQ41-Accounts!CR35)","v":583.35955230674483},{"$f":"IF(CR22=TRUE,CR39-CR41+Accounts!CS36,CR39-CR41-Accounts!CS35)","v":579.45253949153187},{"$f":"IF(CS22=TRUE,CS39-CS41+Accounts!CT36,CS39-CS41-Accounts!CT35)","v":575.5455266763189},{"$f":"IF(CT22=TRUE,CT39-CT41+Accounts!CU36,CT39-CT41-Accounts!CU35)","v":571.63851386110605},{"$f":"IF(CU22=TRUE,CU39-CU41+Accounts!CV36,CU39-CU41-Accounts!CV35)","v":567.73150104589308},{"$f":"IF(CV22=TRUE,CV39-CV41+Accounts!CW36,CV39-CV41-Accounts!CW35)","v":563.82448823068012},{"$f":"IF(CW22=TRUE,CW39-CW41+Accounts!CX36,CW39-CW41-Accounts!CX35)","v":559.91747541546715},{"$f":"IF(CX22=TRUE,CX39-CX41+Accounts!CY36,CX39-CX41-Accounts!CY35)","v":556.01046260025419},{"$f":"IF(CY22=TRUE,CY39-CY41+Accounts!CZ36,CY39-CY41-Accounts!CZ35)","v":552.10344978504133},{"$f":"IF(CZ22=TRUE,CZ39-CZ41+Accounts!DA36,CZ39-CZ41-Accounts!DA35)","v":554.11843035567722},{"$f":"IF(DA22=TRUE,DA39-DA41+Accounts!DB36,DA39-DA41-Accounts!DB35)","v":556.23534752188107},{"$f":"IF(DB22=TRUE,DB39-DB41+Accounts!DC36,DB39-DB41-Accounts!DC35)","v":558.35226468808492},{"$f":"IF(DC22=TRUE,DC39-DC41+Accounts!DD36,DC39-DC41-Accounts!DD35)","v":560.46918185428888},{"$f":"IF(DD22=TRUE,DD39-DD41+Accounts!DE36,DD39-DD41-Accounts!DE35)","v":562.58609902049272},{"$f":"IF(DE22=TRUE,DE39-DE41+Accounts!DF36,DE39-DE41-Accounts!DF35)","v":564.70301618669657},{"$f":"IF(DF22=TRUE,DF39-DF41+Accounts!DG36,DF39-DF41-Accounts!DG35)","v":566.81993335290042},{"$f":"IF(DG22=TRUE,DG39-DG41+Accounts!DH36,DG39-DG41-Accounts!DH35)","v":568.93685051910427},{"$f":"IF(DH22=TRUE,DH39-DH41+Accounts!DI36,DH39-DH41-Accounts!DI35)","v":571.05376768530812},{"$f":"IF(DI22=TRUE,DI39-DI41+Accounts!DJ36,DI39-DI41-Accounts!DJ35)","v":573.17068485151196},{"$f":"IF(DJ22=TRUE,DJ39-DJ41+Accounts!DK36,DJ39-DJ41-Accounts!DK35)","v":575.28760201771581},{"$f":"IF(DK22=TRUE,DK39-DK41+Accounts!DL36,DK39-DK41-Accounts!DL35)","v":577.40451918391977},{"$f":"IF(DL22=TRUE,DL39-DL41+Accounts!DM36,DL39-DL41-Accounts!DM35)","v":579.52143635012374},{"$f":"IF(DM22=TRUE,DM39-DM41+Accounts!DN36,DM39-DM41-Accounts!DN35)","v":581.6383535163277},{"$f":"IF(DN22=TRUE,DN39-DN41+Accounts!DO36,DN39-DN41-Accounts!DO35)","v":583.75527068253155},{"$f":"IF(DO22=TRUE,DO39-DO41+Accounts!DP36,DO39-DO41-Accounts!DP35)","v":585.87218784873539},{"$f":"IF(DP22=TRUE,DP39-DP41+Accounts!DQ36,DP39-DP41-Accounts!DQ35)","v":587.98910501493924},{"$f":"IF(DQ22=TRUE,DQ39-DQ41+Accounts!DR36,DQ39-DQ41-Accounts!DR35)","v":590.1060221811432},{"$f":"IF(DR22=TRUE,DR39-DR41+Accounts!DS36,DR39-DR41-Accounts!DS35)","v":592.22293934734705},{"$f":"IF(DS22=TRUE,DS39-DS41+Accounts!DT36,DS39-DS41-Accounts!DT35)","v":594.3398565135509},{"$f":"IF(DT22=TRUE,DT39-DT41+Accounts!DU36,DT39-DT41-Accounts!DU35)","v":596.45677367975475},{"$f":"IF(DU22=TRUE,DU39-DU41+Accounts!DV36,DU39-DU41-Accounts!DV35)","v":598.57369084595859},{"$f":"IF(DV22=TRUE,DV39-DV41+Accounts!DW36,DV39-DV41-Accounts!DW35)","v":600.69060801216256},{"$f":"IF(DW22=TRUE,DW39-DW41+Accounts!DX36,DW39-DW41-Accounts!DX35)","v":602.8075251783664},{"$f":"IF(DX22=TRUE,DX39-DX41+Accounts!DY36,DX39-DX41-Accounts!DY35)","v":604.92444234457025},{"$f":"IF(DY22=TRUE,DY39-DY41+Accounts!DZ36,DY39-DY41-Accounts!DZ35)","v":607.0413595107741},{"$f":"IF(DZ22=TRUE,DZ39-DZ41+Accounts!EA36,DZ39-DZ41-Accounts!EA35)","v":609.15827667697806},{"$f":"IF(EA22=TRUE,EA39-EA41+Accounts!EB36,EA39-EA41-Accounts!EB35)","v":611.27519384318202},{"$f":"IF(EB22=TRUE,EB39-EB41+Accounts!EC36,EB39-EB41-Accounts!EC35)","v":613.39211100938599},{"$f":"IF(EC22=TRUE,EC39-EC41+Accounts!ED36,EC39-EC41-Accounts!ED35)","v":615.50902817558983},{"$f":"IF(ED22=TRUE,ED39-ED41+Accounts!EE36,ED39-ED41-Accounts!EE35)","v":617.62594534179368},{"$f":"IF(EE22=TRUE,EE39-EE41+Accounts!EF36,EE39-EE41-Accounts!EF35)","v":619.74286250799764},{"$f":"IF(EF22=TRUE,EF39-EF41+Accounts!EG36,EF39-EF41-Accounts!EG35)","v":621.85977967420149},{"$f":"IF(EG22=TRUE,EG39-EG41+Accounts!EH36,EG39-EG41-Accounts!EH35)","v":623.97669684040534},{"$f":"IF(EH22=TRUE,EH39-EH41+Accounts!EI36,EH39-EH41-Accounts!EI35)","v":626.09361400660919},{"$f":"IF(EI22=TRUE,EI39-EI41+Accounts!EJ36,EI39-EI41-Accounts!EJ35)","v":628.21053117281303},{"$f":"IF(EJ22=TRUE,EJ39-EJ41+Accounts!EK36,EJ39-EJ41-Accounts!EK35)","v":630.327448339017},{"$f":"IF(EK22=TRUE,EK39-EK41+Accounts!EL36,EK39-EK41-Accounts!EL35)","v":632.44436550522096},{"$f":"IF(EL22=TRUE,EL39-EL41+Accounts!EM36,EL39-EL41-Accounts!EM35)","v":634.56128267142492},{"$f":"IF(EM22=TRUE,EM39-EM41+Accounts!EN36,EM39-EM41-Accounts!EN35)","v":636.67819983762888},{"$f":"IF(EN22=TRUE,EN39-EN41+Accounts!EO36,EN39-EN41-Accounts!EO35)","v":638.79511700383273},{"$f":"IF(EO22=TRUE,EO39-EO41+Accounts!EP36,EO39-EO41-Accounts!EP35)","v":640.91203417003658},{"$f":"IF(EP22=TRUE,EP39-EP41+Accounts!EQ36,EP39-EP41-Accounts!EQ35)","v":642.96686270279145},{"$f":"IF(EQ22=TRUE,EQ39-EQ41+Accounts!ER36,EQ39-EQ41-Accounts!ER35)","v":645.14586850244439},{"$f":"IF(ER22=TRUE,ER39-ER41+Accounts!ES36,ER39-ER41-Accounts!ES35)","v":647.26278566864823},{"$f":"IF(ES22=TRUE,ES39-ES41+Accounts!ET36,ES39-ES41-Accounts!ET35)","v":649.37970283485208},{"$f":"IF(ET22=TRUE,ET39-ET41+Accounts!EU36,ET39-ET41-Accounts!EU35)","v":651.30257067804064},{"$f":"IF(EU22=TRUE,EU39-EU41+Accounts!EV36,EU39-EU41-Accounts!EV35)","v":653.61353716725989},{"$f":"IF(EV22=TRUE,EV39-EV41+Accounts!EW36,EV39-EV41-Accounts!EW35)","v":655.73045433346374},{"$f":"IF(EW22=TRUE,EW39-EW41+Accounts!EX36,EW39-EW41-Accounts!EX35)","v":657.84737149966759},{"$f":"IF(EX22=TRUE,EX39-EX41+Accounts!EY36,EX39-EX41-Accounts!EY35)","v":659.65947853765579},{"$f":"IF(EY22=TRUE,EY39-EY41+Accounts!EZ36,EY39-EY41-Accounts!EZ35)","v":662.08120583207528},{"$f":"IF(EZ22=TRUE,EZ39-EZ41+Accounts!FA36,EZ39-EZ41-Accounts!FA35)","v":664.19812299827925},{"$f":"IF(FA22=TRUE,FA39-FA41+Accounts!FB36,FA39-FA41-Accounts!FB35)","v":666.31504016448321},{"$f":"IF(FB22=TRUE,FB39-FB41+Accounts!FC36,FB39-FB41-Accounts!FC35)","v":667.99135467152882},{"$f":"IF(FC22=TRUE,FC39-FC41+Accounts!FD36,FC39-FC41-Accounts!FD35)","v":670.54887449689102},{"$f":"IF(FD22=TRUE,FD39-FD41+Accounts!FE36,FD39-FD41-Accounts!FE35)","v":672.66579166309486},{"$f":"IF(FE22=TRUE,FE39-FE41+Accounts!FF36,FE39-FE41-Accounts!FF35)","v":674.78270882929871},{"$f":"IF(FF22=TRUE,FF39-FF41+Accounts!FG36,FF39-FF41-Accounts!FG35)","v":676.32186777938},{"$f":"IF(FG22=TRUE,FG39-FG41+Accounts!FH36,FG39-FG41-Accounts!FH35)","v":679.01654316170652},{"$f":"IF(FH22=TRUE,FH39-FH41+Accounts!FI36,FH39-FH41-Accounts!FI35)","v":681.13346032791037},{"$f":"IF(FI22=TRUE,FI39-FI41+Accounts!FJ36,FI39-FI41-Accounts!FJ35)","v":683.25037749411422},{"$f":"IF(FJ22=TRUE,FJ39-FJ41+Accounts!FK36,FJ39-FJ41-Accounts!FK35)","v":684.65100417975054},{"$f":"IF(FK22=TRUE,FK39-FK41+Accounts!FL36,FK39-FK41-Accounts!FL35)","v":687.48421182652203},{"$f":"IF(FL22=TRUE,FL39-FL41+Accounts!FM36,FL39-FL41-Accounts!FM35)","v":689.60112899272588},{"$f":"IF(FM22=TRUE,FM39-FM41+Accounts!FN36,FM39-FM41-Accounts!FN35)","v":691.71804615892972},{"$f":"IF(FN22=TRUE,FN39-FN41+Accounts!FO36,FN39-FN41-Accounts!FO35)","v":692.97875005385299},{"$f":"IF(FO22=TRUE,FO39-FO41+Accounts!FP36,FO39-FO41-Accounts!FP35)","v":695.83982704278583},{"$f":"IF(FP22=TRUE,FP39-FP41+Accounts!FQ36,FP39-FP41-Accounts!FQ35)","v":698.06879765754127},{"$f":"IF(FQ22=TRUE,FQ39-FQ41+Accounts!FR36,FQ39-FQ41-Accounts!FR35)","v":700.18571482374512},{"$f":"IF(FR22=TRUE,FR39-FR41+Accounts!FS36,FR39-FR41-Accounts!FS35)","v":701.30509144419295},{"$f":"IF(FS22=TRUE,FS39-FS41+Accounts!FT36,FS39-FS41-Accounts!FT35)","v":701.30509144419295},{"$f":"IF(FT22=TRUE,FT39-FT41+Accounts!FU36,FT39-FT41-Accounts!FU35)","v":701.30509144419295},{"$f":"IF(FU22=TRUE,FU39-FU41+Accounts!FV36,FU39-FU41-Accounts!FV35)","v":701.30509144419295},{"$f":"IF(FV22=TRUE,FV39-FV41+Accounts!FW36,FV39-FV41-Accounts!FW35)","v":701.30509144419295},{"$f":"IF(FW22=TRUE,FW39-FW41+Accounts!FX36,FW39-FW41-Accounts!FX35)","v":701.30509144419295},{"$f":"IF(FX22=TRUE,FX39-FX41+Accounts!FY36,FX39-FX41-Accounts!FY35)","v":701.30509144419295},{"$f":"IF(FY22=TRUE,FY39-FY41+Accounts!FZ36,FY39-FY41-Accounts!FZ35)","v":701.30509144419295},{"$f":"IF(FZ22=TRUE,FZ39-FZ41+Accounts!GA36,FZ39-FZ41-Accounts!GA35)","v":701.30509144419295},{"$f":"IF(GA22=TRUE,GA39-GA41+Accounts!GB36,GA39-GA41-Accounts!GB35)","v":701.30509144419295},{"$f":"IF(GB22=TRUE,GB39-GB41+Accounts!GC36,GB39-GB41-Accounts!GC35)","v":701.30509144419295},{"$f":"IF(GC22=TRUE,GC39-GC41+Accounts!GD36,GC39-GC41-Accounts!GD35)","v":701.30509144419295},{"$f":"IF(GD22=TRUE,GD39-GD41+Accounts!GE36,GD39-GD41-Accounts!GE35)","v":701.30509144419295},{"$f":"IF(GE22=TRUE,GE39-GE41+Accounts!GF36,GE39-GE41-Accounts!GF35)","v":701.30509144419295},{"$f":"IF(GF22=TRUE,GF39-GF41+Accounts!GG36,GF39-GF41-Accounts!GG35)","v":701.30509144419295},{"$f":"IF(GG22=TRUE,GG39-GG41+Accounts!GH36,GG39-GG41-Accounts!GH35)","v":701.30509144419295},{"$f":"IF(GH22=TRUE,GH39-GH41+Accounts!GI36,GH39-GH41-Accounts!GI35)","v":701.30509144419295},{"$f":"IF(GI22=TRUE,GI39-GI41+Accounts!GJ36,GI39-GI41-Accounts!GJ35)","v":701.30509144419295},{"$f":"IF(GJ22=TRUE,GJ39-GJ41+Accounts!GK36,GJ39-GJ41-Accounts!GK35)","v":701.30509144419295},{"$f":"IF(GK22=TRUE,GK39-GK41+Accounts!GL36,GK39-GK41-Accounts!GL35)","v":701.30509144419295},{"$f":"IF(GL22=TRUE,GL39-GL41+Accounts!GM36,GL39-GL41-Accounts!GM35)","v":701.30509144419295},{"$f":"IF(GM22=TRUE,GM39-GM41+Accounts!GN36,GM39-GM41-Accounts!GN35)","v":701.30509144419295},{"$f":"IF(GN22=TRUE,GN39-GN41+Accounts!GO36,GN39-GN41-Accounts!GO35)","v":701.30509144419295},{"$f":"IF(GO22=TRUE,GO39-GO41+Accounts!GP36,GO39-GO41-Accounts!GP35)","v":701.30509144419295},{"$f":"IF(GP22=TRUE,GP39-GP41+Accounts!GQ36,GP39-GP41-Accounts!GQ35)","v":701.30509144419295},{"$f":"IF(GQ22=TRUE,GQ39-GQ41+Accounts!GR36,GQ39-GQ41-Accounts!GR35)","v":701.30509144419295},{"$f":"IF(GR22=TRUE,GR39-GR41+Accounts!GS36,GR39-GR41-Accounts!GS35)","v":701.30509144419295},{"$f":"IF(GS22=TRUE,GS39-GS41+Accounts!GT36,GS39-GS41-Accounts!GT35)","v":701.30509144419295},{"$f":"IF(GT22=TRUE,GT39-GT41+Accounts!GU36,GT39-GT41-Accounts!GU35)","v":701.30509144419295},{"$f":"IF(GU22=TRUE,GU39-GU41+Accounts!GV36,GU39-GU41-Accounts!GV35)","v":701.30509144419295},{"$f":"IF(GV22=TRUE,GV39-GV41+Accounts!GW36,GV39-GV41-Accounts!GW35)","v":701.30509144419295},{"$f":"IF(GW22=TRUE,GW39-GW41+Accounts!GX36,GW39-GW41-Accounts!GX35)","v":701.30509144419295},{"$f":"IF(GX22=TRUE,GX39-GX41+Accounts!GY36,GX39-GX41-Accounts!GY35)","v":701.30509144419295},{"$f":"IF(GY22=TRUE,GY39-GY41+Accounts!GZ36,GY39-GY41-Accounts!GZ35)","v":701.30509144419295},{"$f":"IF(GZ22=TRUE,GZ39-GZ41+Accounts!HA36,GZ39-GZ41-Accounts!HA35)","v":701.30509144419295},{"$f":"IF(HA22=TRUE,HA39-HA41+Accounts!HB36,HA39-HA41-Accounts!HB35)","v":701.30509144419295},{"$f":"IF(HB22=TRUE,HB39-HB41+Accounts!HC36,HB39-HB41-Accounts!HC35)","v":701.30509144419295},{"$f":"IF(HC22=TRUE,HC39-HC41+Accounts!HD36,HC39-HC41-Accounts!HD35)","v":701.30509144419295},{"$f":"IF(HD22=TRUE,HD39-HD41+Accounts!HE36,HD39-HD41-Accounts!HE35)","v":701.30509144419295},{"$f":"IF(HE22=TRUE,HE39-HE41+Accounts!HF36,HE39-HE41-Accounts!HF35)","v":701.30509144419295},{"$f":"IF(HF22=TRUE,HF39-HF41+Accounts!HG36,HF39-HF41-Accounts!HG35)","v":701.30509144419295},{"$f":"IF(HG22=TRUE,HG39-HG41+Accounts!HH36,HG39-HG41-Accounts!HH35)","v":701.30509144419295},{"$f":"IF(HH22=TRUE,HH39-HH41+Accounts!HI36,HH39-HH41-Accounts!HI35)","v":701.30509144419295},{"$f":"IF(HI22=TRUE,HI39-HI41+Accounts!HJ36,HI39-HI41-Accounts!HJ35)","v":701.30509144419295},{"$f":"IF(HJ22=TRUE,HJ39-HJ41+Accounts!HK36,HJ39-HJ41-Accounts!HK35)","v":701.30509144419295},{"$f":"IF(HK22=TRUE,HK39-HK41+Accounts!HL36,HK39-HK41-Accounts!HL35)","v":701.30509144419295},{"$f":"IF(HL22=TRUE,HL39-HL41+Accounts!HM36,HL39-HL41-Accounts!HM35)","v":701.30509144419295},{"$f":"IF(HM22=TRUE,HM39-HM41+Accounts!HN36,HM39-HM41-Accounts!HN35)","v":701.30509144419295},{"$f":"IF(HN22=TRUE,HN39-HN41+Accounts!HO36,HN39-HN41-Accounts!HO35)","v":701.30509144419295},{"$f":"IF(HO22=TRUE,HO39-HO41+Accounts!HP36,HO39-HO41-Accounts!HP35)","v":701.30509144419295},{"$f":"IF(HP22=TRUE,HP39-HP41+Accounts!HQ36,HP39-HP41-Accounts!HQ35)","v":701.30509144419295},{"$f":"IF(HQ22=TRUE,HQ39-HQ41+Accounts!HR36,HQ39-HQ41-Accounts!HR35)","v":701.30509144419295},{"$f":"IF(HR22=TRUE,HR39-HR41+Accounts!HS36,HR39-HR41-Accounts!HS35)","v":701.30509144419295},{"$f":"IF(HS22=TRUE,HS39-HS41+Accounts!HT36,HS39-HS41-Accounts!HT35)","v":701.30509144419295},{"$f":"IF(HT22=TRUE,HT39-HT41+Accounts!HU36,HT39-HT41-Accounts!HU35)","v":701.30509144419295},{"$f":"IF(HU22=TRUE,HU39-HU41+Accounts!HV36,HU39-HU41-Accounts!HV35)","v":701.30509144419295},{"$f":"IF(HV22=TRUE,HV39-HV41+Accounts!HW36,HV39-HV41-Accounts!HW35)","v":701.30509144419295},{"$f":"IF(HW22=TRUE,HW39-HW41+Accounts!HX36,HW39-HW41-Accounts!HX35)","v":701.30509144419295},{"$f":"IF(HX22=TRUE,HX39-HX41+Accounts!HY36,HX39-HX41-Accounts!HY35)","v":701.30509144419295},{"$f":"IF(HY22=TRUE,HY39-HY41+Accounts!HZ36,HY39-HY41-Accounts!HZ35)","v":701.30509144419295},{"$f":"IF(HZ22=TRUE,HZ39-HZ41+Accounts!IA36,HZ39-HZ41-Accounts!IA35)","v":701.30509144419295},{"$f":"IF(IA22=TRUE,IA39-IA41+Accounts!IB36,IA39-IA41-Accounts!IB35)","v":701.30509144419295},{"$f":"IF(IB22=TRUE,IB39-IB41+Accounts!IC36,IB39-IB41-Accounts!IC35)","v":701.30509144419295},{"$f":"IF(IC22=TRUE,IC39-IC41+Accounts!ID36,IC39-IC41-Accounts!ID35)","v":701.30509144419295},{"$f":"IF(ID22=TRUE,ID39-ID41+Accounts!IE36,ID39-ID41-Accounts!IE35)","v":701.30509144419295}]
[]
[]
[null,{"$f":"\"\"","v":""},"Dividend Distribution"]
[]
[null,null,"Cumulative Distributable Earnings",null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"O51-O53","v":0},null,{"$f":"Q29","v":0},{"$f":"R29","v":-8.1019034412022958E-3},-1.6556441416026087E-2,-41.845394666131007,-96.973010499183388,-81.642498991930069,-150.18022540853386,-222.9305357262657,-255.9841639451873,-210.33288470985622,-258.29935944725008,-306.16180278157117,-306.16490074129212,-377.07498011989463,-454.3161236705962,-514.49857478337117,-485.43503069353693,-514.51372805903816,-550.65899247239167,-553.68174450542313,-554.32695386654348,-553.10611792401994,-547.26468109433881,-537.36887155565694,-527.41594176307751,-517.33862440921075,-502.61979755951864,-485.71115844053799,-471.20640861555336,-458.90292453575665,-444.17854976465236,-427.23648311623504,-412.76475881784012,-400.49326291088124,-385.79984302392637,-368.88769839595693,-354.37857885476103,-342.06985637180065,-327.33938358171139,-312.38628289189165,-299.82420891083979,-289.46741620866987,-276.69423113421306,-261.70768977536039,-249.12951717685408,-238.75702280054568,-225.96818768641654,-210.96622337602975,-198.37285476241044,-187.98538818080567,-175.18180969197323,-160.16533225884919,-147.59986719238583,-137.2393254342586,-124.46169854081472,-109.47020004179731,-96.886552295625847,-86.507886976009004,-73.712539624561657,-59.098875415511564,-46.890884290399896,-36.889243618641999,-24.47198023775627,-9.8423106696032647,2.378049832276643,{"$f":"CD29","v":10.013767398092671},12.429141536314923,14.641299025730097,12.231741471400941,10.024903281561333,12.440026813831984,14.651932184457532,12.224031932475198,10.018305514128709,12.434225722745509,14.647081688540599,12.23822536431847,10.032094857481315,12.447912992282637,15.672741144999346,13.257457332776951,11.053552915363239,13.471651946060888,15.686537457368768,13.279701955768719,11.075567347105665,13.49343057007575,15.708080196847058,13.272583322495695,11.03946715162142,13.42801182033195,15.613507510042856,13.177283861174487,10.943767195143181,13.332236958095454,15.517491514407785,13.081027825550327,10.847273966782556,13.235500749689587,15.420511752211771,12.983805613948823,10.749812181607663,13.137793545542047,15.322558549587688,12.885607528318184,10.651530771462239,13.039105599222371,15.223622135566369,12.786423773261813,10.551943955432019,12.939427066469651,15.123692641101925,12.686244455061203,10.451517776798534,1.5716365539105102,2.8375637846728909,1.4937040020833978,0.26078162645658803,1.5537491200470206,2.7356181249455238,1.3915034782067139,0.15832756759411015,1.4510387693368982,2.6326491792830575,1.2882771101800916,5.4848524565324484E-2,1.3472974570581098,2.5286466763889228,1.1840146010287202,{"$f":"EP29","v":-6.2088633449056782E-2},1.1928439281101959,2.4236002418677698,1.0787055504212661,-0.19404932301535374,0.98144099214526359,{"$f":"EV29","v":2.3367412095188693},1.0013609593610293,-0.30481012821562858,0.79370507634874121,2.2286483247690141,0.89299784239930058,-0.44060265915829611,0.57616544177858775,2.1194704509284548,0.78354702387414255,-0.57775821612263378,0.35644223952171783,2.0091966973513422,0.67299758591308501,-0.71629048056758426,0.13451355188090908,1.8978160640762822,0.56133850105483563,-0.85621327128057878,-0.11205344855163446,1.6956746818877719,0.44855863114926392,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,{"$f":"HH29","v":-0.99754054575599582},-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582]
[null,null,"Cumulative Distributable Cash",null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"Q39","v":0},{"$f":"R39","v":0},41.81192914876533,55.094040090436053,-15.342064152535812,68.514621126038804,72.714519499282929,33.025952901287852,-45.652728325889115,47.964255137898462,47.859488148218247,0,70.903883459160681,77.228751711817878,60.15766743500761,-29.070520582973263,29.070520582973263,29.070520582973263,22.474997426968041,26.580653315677125,31.914951560984132,84.470861394609869,51.2815514291946,73.109757567664118,125.25776408546028,179.2752579909307,206.95552353802015,249.05543824094136,278.55046071591687,315.90025571642207,326.71761767231339,339.75267150551781,350.31738298869976,358.68186608044573,369.46827315218769,382.47340496494417,393.0755116909271,401.47722135867451,412.30068133355081,423.34676920815758,432.00183037399648,438.45161026095349,447.3177825201974,458.39731106383709,467.06847084713047,473.53395240822596,482.41577470714219,493.51072620231605,502.19708200072239,508.67753576711425,517.57410144073378,528.68356605864483,537.34201830989525,543.79554725280957,552.66616133104048,563.75064701484496,572.42728194580354,578.89893445020743,587.78726898644186,598.49392038027906,606.79489869017777,612.88952654672278,621.39977711239555,632.12243386533567,640.4357815520026,{"$f":"CD39","v":644.16448630260572},642.67284762561508,640.9779922998174,634.66142193027531,628.54757092522277,627.05568164228043,625.36057419769304,619.02566113049772,612.91292189693831,611.4218292903422,609.72767244092438,603.41180330148927,597.29865997943909,595.80746529902751,595.12528063653122,588.80298400909589,582.69206677646923,581.20315299195397,579.5110256880489,573.19717737123585,567.08602994735986,565.59688035511704,569.82651055252427,569.5079308443768,569.39173183970638,573.89719367462078,578.19960653053556,577.88030004787106,577.76370054804363,582.26908747719972,586.57125919971588,586.2517126770623,586.13487598449842,590.64001993360932,594.94194810233546,594.62215913027649,594.50508286413924,599.00998139427747,603.31166356452695,602.99162970946134,602.87447011880931,607.37896211277325,611.68039581532116,611.36011461922044,611.24255196759452,615.74695224483605,620.04813498567216,619.72760396583533,619.60979445377654,612.8468303970925,616.22967479405884,617.00273217767324,617.88672696825029,621.29661162804462,624.59539779914701,625.36820031861203,626.25194157420333,629.66156994214998,632.96009751830002,633.73264261540101,634.61613119599019,638.02549729468694,641.32376368022165,642.09604877106528,{"$f":"EP39","v":642.96686270279145},646.33871243055455,649.68638591051604,650.4584083852734,651.30257067804064,654.59497815940517,{"$f":"EV39","v":658.06719554298263},658.84873245902861,659.65947853765579,662.874910908424,666.42677132304823,667.20803800688248,667.99135467152882,671.1250399386696,674.78526211402334,675.56625585317283,676.32186777938,679.37298540122822,683.14265702526177,683.92337508002731,684.65100417975054,687.61872537840293,691.4989450568022,692.27938465998454,692.97875005385299,695.83982704278583,699.76447233942906,700.63427345489436,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,{"$f":"HH39","v":701.30509144419295},701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295,701.30509144419295]
[]
[null,null,"Dividend Declared",null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q51:ID51)","v":1223.0194680355114},null,{"$f":"IF(Q12=1,Q49,MAX(MIN(Q49,Q48),0))","v":0},{"$f":"IF(R12=1,R49,MAX(MIN(R49,R48),0))","v":0},41.81192914876533,55.094040090436053,-15.342064152535812,68.514621126038804,72.714519499282929,33.025952901287852,-45.652728325889115,47.964255137898462,47.859488148218247,0,70.903883459160681,77.228751711817878,60.15766743500761,-29.070520582973263,29.070520582973263,29.070520582973263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.378049832276643,{"$f":"IF(CD12=1,CD49,MAX(MIN(CD49,CD48),0))","v":10.013767398092671},12.429141536314923,14.641299025730097,12.231741471400941,10.024903281561333,12.440026813831984,14.651932184457532,12.224031932475198,10.018305514128709,12.434225722745509,14.647081688540599,12.23822536431847,10.032094857481315,12.447912992282637,15.672741144999346,13.257457332776951,11.053552915363239,13.471651946060888,15.686537457368768,13.279701955768719,11.075567347105665,13.49343057007575,15.708080196847058,13.272583322495695,11.03946715162142,13.42801182033195,15.613507510042856,13.177283861174487,10.943767195143181,13.332236958095454,15.517491514407785,13.081027825550327,10.847273966782556,13.235500749689587,15.420511752211771,12.983805613948823,10.749812181607663,13.137793545542047,15.322558549587688,12.885607528318184,10.651530771462239,13.039105599222371,15.223622135566369,12.786423773261813,10.551943955432019,12.939427066469651,15.123692641101925,12.686244455061203,10.451517776798534,1.5716365539105102,2.8375637846728909,1.4937040020833978,0.26078162645658803,1.5537491200470206,2.7356181249455238,1.3915034782067139,0.15832756759411015,1.4510387693368982,2.6326491792830575,1.2882771101800916,5.4848524565324484E-2,1.3472974570581098,2.5286466763889228,1.1840146010287202,{"$f":"IF(EP12=1,EP49,MAX(MIN(EP49,EP48),0))","v":0},1.1928439281101959,2.4236002418677698,1.0787055504212661,0,0.98144099214526359,2.3367412095188693,1.0013609593610293,0,0.79370507634874121,2.2286483247690141,0.89299784239930058,0,0.57616544177858775,2.1194704509284548,0.78354702387414255,0,0.35644223952171783,2.0091966973513422,0.67299758591308501,0,0.13451355188090908,1.8978160640762822,0.56133850105483563,0,0,1.6956746818877719,0.44855863114926392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HB12=1,HB49,MAX(MIN(HB49,HB48),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]
[]
[null,null,"Dividend Distributed",null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q53:ID53)","v":1223.0194680355114},null,{"$f":"(Q51*Q22)","v":0},{"$f":"(R51*R22)","v":0},41.81192914876533,55.094040090436053,-15.342064152535812,68.514621126038804,72.714519499282929,33.025952901287852,-45.652728325889115,47.964255137898462,47.859488148218247,0,70.903883459160681,77.228751711817878,60.15766743500761,-29.070520582973263,29.070520582973263,29.070520582973263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.378049832276643,{"$f":"(CD51*CD22)","v":10.013767398092671},12.429141536314923,14.641299025730097,12.231741471400941,10.024903281561333,12.440026813831984,14.651932184457532,12.224031932475198,10.018305514128709,12.434225722745509,14.647081688540599,12.23822536431847,10.032094857481315,12.447912992282637,15.672741144999346,13.257457332776951,11.053552915363239,13.471651946060888,15.686537457368768,13.279701955768719,11.075567347105665,13.49343057007575,15.708080196847058,13.272583322495695,11.03946715162142,13.42801182033195,15.613507510042856,13.177283861174487,10.943767195143181,13.332236958095454,15.517491514407785,13.081027825550327,10.847273966782556,13.235500749689587,15.420511752211771,12.983805613948823,10.749812181607663,13.137793545542047,15.322558549587688,12.885607528318184,10.651530771462239,13.039105599222371,15.223622135566369,12.786423773261813,10.551943955432019,12.939427066469651,15.123692641101925,12.686244455061203,10.451517776798534,1.5716365539105102,2.8375637846728909,1.4937040020833978,0.26078162645658803,1.5537491200470206,2.7356181249455238,1.3915034782067139,0.15832756759411015,1.4510387693368982,2.6326491792830575,1.2882771101800916,5.4848524565324484E-2,1.3472974570581098,2.5286466763889228,1.1840146010287202,{"$f":"(EP51*EP22)","v":0},1.1928439281101959,2.4236002418677698,1.0787055504212661,0,0.98144099214526359,2.3367412095188693,1.0013609593610293,0,0.79370507634874121,2.2286483247690141,0.89299784239930058,0,0.57616544177858775,2.1194704509284548,0.78354702387414255,0,0.35644223952171783,2.0091966973513422,0.67299758591308501,0,0.13451355188090908,1.8978160640762822,0.56133850105483563,0,0,1.6956746818877719,0.44855863114926392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HB51*HB22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["End Sheet"]

{"sheet":"T&D","index":17,"n_rows":59,"n_cols":239,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period Start:",null,{"$f":"Time!R17","v":"2021-01-01"},{"$f":"Time!S17","v":"2021-02-01"},{"$f":"Time!T17","v":"2021-03-01"},{"$f":"Time!U17","v":"2021-04-01"},{"$f":"Time!V17","v":"2021-05-01"},{"$f":"Time!W17","v":"2021-06-01"},{"$f":"Time!X17","v":"2021-07-01"},{"$f":"Time!Y17","v":"2021-08-01"},{"$f":"Time!Z17","v":"2021-09-01"},{"$f":"Time!AA17","v":"2021-10-01"},{"$f":"Time!AB17","v":"2021-11-01"},{"$f":"Time!AC17","v":"2021-12-01"},{"$f":"Time!AD17","v":"2022-01-01"},{"$f":"Time!AE17","v":"2022-02-01"},{"$f":"Time!AF17","v":"2022-03-01"},{"$f":"Time!AG17","v":"2022-04-01"},{"$f":"Time!AH17","v":"2022-05-01"},{"$f":"Time!AI17","v":"2022-06-01"},{"$f":"Time!AJ17","v":"2022-07-01"},{"$f":"Time!AK17","v":"2022-10-01"},{"$f":"Time!AL17","v":"2023-01-01"},{"$f":"Time!AM17","v":"2023-04-01"},{"$f":"Time!AN17","v":"2023-07-01"},{"$f":"Time!AO17","v":"2023-10-01"},{"$f":"Time!AP17","v":"2024-01-01"},{"$f":"Time!AQ17","v":"2024-04-01"},{"$f":"Time!AR17","v":"2024-07-01"},{"$f":"Time!AS17","v":"2024-10-01"},{"$f":"Time!AT17","v":"2025-01-01"},{"$f":"Time!AU17","v":"2025-04-01"},{"$f":"Time!AV17","v":"2025-07-01"},{"$f":"Time!AW17","v":"2025-10-01"},{"$f":"Time!AX17","v":"2026-01-01"},{"$f":"Time!AY17","v":"2026-04-01"},{"$f":"Time!AZ17","v":"2026-07-01"},{"$f":"Time!BA17","v":"2026-10-01"},{"$f":"Time!BB17","v":"2027-01-01"},{"$f":"Time!BC17","v":"2027-04-01"},{"$f":"Time!BD17","v":"2027-07-01"},{"$f":"Time!BE17","v":"2027-10-01"},{"$f":"Time!BF17","v":"2028-01-01"},{"$f":"Time!BG17","v":"2028-04-01"},{"$f":"Time!BH17","v":"2028-07-01"},{"$f":"Time!BI17","v":"2028-10-01"},{"$f":"Time!BJ17","v":"2029-01-01"},{"$f":"Time!BK17","v":"2029-04-01"},{"$f":"Time!BL17","v":"2029-07-01"},{"$f":"Time!BM17","v":"2029-10-01"},{"$f":"Time!BN17","v":"2030-01-01"},{"$f":"Time!BO17","v":"2030-04-01"},{"$f":"Time!BP17","v":"2030-07-01"},{"$f":"Time!BQ17","v":"2030-10-01"},{"$f":"Time!BR17","v":"2031-01-01"},{"$f":"Time!BS17","v":"2031-04-01"},{"$f":"Time!BT17","v":"2031-07-01"},{"$f":"Time!BU17","v":"2031-10-01"},{"$f":"Time!BV17","v":"2032-01-01"},{"$f":"Time!BW17","v":"2032-04-01"},{"$f":"Time!BX17","v":"2032-07-01"},{"$f":"Time!BY17","v":"2032-10-01"},{"$f":"Time!BZ17","v":"2033-01-01"},{"$f":"Time!CA17","v":"2033-04-01"},{"$f":"Time!CB17","v":"2033-07-01"},{"$f":"Time!CC17","v":"2033-10-01"},{"$f":"Time!CD17","v":"2034-01-01"},{"$f":"Time!CE17","v":"2034-04-01"},{"$f":"Time!CF17","v":"2034-07-01"},{"$f":"Time!CG17","v":"2034-10-01"},{"$f":"Time!CH17","v":"2035-01-01"},{"$f":"Time!CI17","v":"2035-04-01"},{"$f":"Time!CJ17","v":"2035-07-01"},{"$f":"Time!CK17","v":"2035-10-01"},{"$f":"Time!CL17","v":"2036-01-01"},{"$f":"Time!CM17","v":"2036-04-01"},{"$f":"Time!CN17","v":"2036-07-01"},{"$f":"Time!CO17","v":"2036-10-01"},{"$f":"Time!CP17","v":"2037-01-01"},{"$f":"Time!CQ17","v":"2037-04-01"},{"$f":"Time!CR17","v":"2037-07-01"},{"$f":"Time!CS17","v":"2037-10-01"},{"$f":"Time!CT17","v":"2038-01-01"},{"$f":"Time!CU17","v":"2038-04-01"},{"$f":"Time!CV17","v":"2038-07-01"},{"$f":"Time!CW17","v":"2038-10-01"},{"$f":"Time!CX17","v":"2039-01-01"},{"$f":"Time!CY17","v":"2039-04-01"},{"$f":"Time!CZ17","v":"2039-07-01"},{"$f":"Time!DA17","v":"2039-10-01"},{"$f":"Time!DB17","v":"2040-01-01"},{"$f":"Time!DC17","v":"2040-04-01"},{"$f":"Time!DD17","v":"2040-07-01"},{"$f":"Time!DE17","v":"2040-10-01"},{"$f":"Time!DF17","v":"2041-01-01"},{"$f":"Time!DG17","v":"2041-04-01"},{"$f":"Time!DH17","v":"2041-07-01"},{"$f":"Time!DI17","v":"2041-10-01"},{"$f":"Time!DJ17","v":"2042-01-01"},{"$f":"Time!DK17","v":"2042-04-01"},{"$f":"Time!DL17","v":"2042-07-01"},{"$f":"Time!DM17","v":"2042-10-01"},{"$f":"Time!DN17","v":"2043-01-01"},{"$f":"Time!DO17","v":"2043-04-01"},{"$f":"Time!DP17","v":"2043-07-01"},{"$f":"Time!DQ17","v":"2043-10-01"},{"$f":"Time!DR17","v":"2044-01-01"},{"$f":"Time!DS17","v":"2044-04-01"},{"$f":"Time!DT17","v":"2044-07-01"},{"$f":"Time!DU17","v":"2044-10-01"},{"$f":"Time!DV17","v":"2045-01-01"},{"$f":"Time!DW17","v":"2045-04-01"},{"$f":"Time!DX17","v":"2045-07-01"},{"$f":"Time!DY17","v":"2045-10-01"},{"$f":"Time!DZ17","v":"2046-01-01"},{"$f":"Time!EA17","v":"2046-04-01"},{"$f":"Time!EB17","v":"2046-07-01"},{"$f":"Time!EC17","v":"2046-10-01"},{"$f":"Time!ED17","v":"2047-01-01"},{"$f":"Time!EE17","v":"2047-04-01"},{"$f":"Time!EF17","v":"2047-07-01"},{"$f":"Time!EG17","v":"2047-10-01"},{"$f":"Time!EH17","v":"2048-01-01"},{"$f":"Time!EI17","v":"2048-04-01"},{"$f":"Time!EJ17","v":"2048-07-01"},{"$f":"Time!EK17","v":"2048-10-01"},{"$f":"Time!EL17","v":"2049-01-01"},{"$f":"Time!EM17","v":"2049-04-01"},{"$f":"Time!EN17","v":"2049-07-01"},{"$f":"Time!EO17","v":"2049-10-01"},{"$f":"Time!EP17","v":"2050-01-01"},{"$f":"Time!EQ17","v":"2050-04-01"},{"$f":"Time!ER17","v":"2050-07-01"},{"$f":"Time!ES17","v":"2050-10-01"},{"$f":"Time!ET17","v":"2051-01-01"},{"$f":"Time!EU17","v":"2051-04-01"},{"$f":"Time!EV17","v":"2051-07-01"},{"$f":"Time!EW17","v":"2051-10-01"},{"$f":"Time!EX17","v":"2052-01-01"},{"$f":"Time!EY17","v":"2052-04-01"},{"$f":"Time!EZ17","v":"2052-07-01"},{"$f":"Time!FA17","v":"2052-10-01"},{"$f":"Time!FB17","v":"2053-01-01"},{"$f":"Time!FC17","v":"2053-04-01"},{"$f":"Time!FD17","v":"2053-07-01"},{"$f":"Time!FE17","v":"2053-10-01"},{"$f":"Time!FF17","v":"2054-01-01"},{"$f":"Time!FG17","v":"2054-04-01"},{"$f":"Time!FH17","v":"2054-07-01"},{"$f":"Time!FI17","v":"2054-10-01"},{"$f":"Time!FJ17","v":"2055-01-01"},{"$f":"Time!FK17","v":"2055-04-01"},{"$f":"Time!FL17","v":"2055-07-01"},{"$f":"Time!FM17","v":"2055-10-01"},{"$f":"Time!FN17","v":"2056-01-01"},{"$f":"Time!FO17","v":"2056-04-01"},{"$f":"Time!FP17","v":"2056-07-01"},{"$f":"Time!FQ17","v":"2056-10-01"},{"$f":"Time!FR17","v":"2057-01-01"},{"$f":"Time!FS17","v":"2057-04-01"},{"$f":"Time!FT17","v":"2057-07-01"},{"$f":"Time!FU17","v":"2057-10-01"},{"$f":"Time!FV17","v":"2058-01-01"},{"$f":"Time!FW17","v":"2058-04-01"},{"$f":"Time!FX17","v":"2058-07-01"},{"$f":"Time!FY17","v":"2058-10-01"},{"$f":"Time!FZ17","v":"2059-01-01"},{"$f":"Time!GA17","v":"2059-04-01"},{"$f":"Time!GB17","v":"2059-07-01"},{"$f":"Time!GC17","v":"2059-10-01"},{"$f":"Time!GD17","v":"2060-01-01"},{"$f":"Time!GE17","v":"2060-04-01"},{"$f":"Time!GF17","v":"2060-07-01"},{"$f":"Time!GG17","v":"2060-10-01"},{"$f":"Time!GH17","v":"2061-01-01"},{"$f":"Time!GI17","v":"2061-04-01"},{"$f":"Time!GJ17","v":"2061-07-01"},{"$f":"Time!GK17","v":"2061-10-01"},{"$f":"Time!GL17","v":"2062-01-01"},{"$f":"Time!GM17","v":"2062-04-01"},{"$f":"Time!GN17","v":"2062-07-01"},{"$f":"Time!GO17","v":"2062-10-01"},{"$f":"Time!GP17","v":"2063-01-01"},{"$f":"Time!GQ17","v":"2063-04-01"},{"$f":"Time!GR17","v":"2063-07-01"},{"$f":"Time!GS17","v":"2063-10-01"},{"$f":"Time!GT17","v":"2064-01-01"},{"$f":"Time!GU17","v":"2064-04-01"},{"$f":"Time!GV17","v":"2064-07-01"},{"$f":"Time!GW17","v":"2064-10-01"},{"$f":"Time!GX17","v":"2065-01-01"},{"$f":"Time!GY17","v":"2065-04-01"},{"$f":"Time!GZ17","v":"2065-07-01"},{"$f":"Time!HA17","v":"2065-10-01"},{"$f":"Time!HB17","v":"2066-01-01"},{"$f":"Time!HC17","v":"2066-04-01"},{"$f":"Time!HD17","v":"2066-07-01"},{"$f":"Time!HE17","v":"2066-10-01"},{"$f":"Time!HF17","v":"2067-01-01"},{"$f":"Time!HG17","v":"2067-04-01"},{"$f":"Time!HH17","v":"2067-07-01"},{"$f":"Time!HI17","v":"2067-10-01"},{"$f":"Time!HJ17","v":"2068-01-01"},{"$f":"Time!HK17","v":"2068-04-01"},{"$f":"Time!HL17","v":"2068-07-01"},{"$f":"Time!HM17","v":"2068-10-01"},{"$f":"Time!HN17","v":"2069-01-01"},{"$f":"Time!HO17","v":"2069-04-01"},{"$f":"Time!HP17","v":"2069-07-01"},{"$f":"Time!HQ17","v":"2069-10-01"},{"$f":"Time!HR17","v":"2070-01-01"},{"$f":"Time!HS17","v":"2070-04-01"},{"$f":"Time!HT17","v":"2070-07-01"},{"$f":"Time!HU17","v":"2070-10-01"},{"$f":"Time!HV17","v":"2071-01-01"},{"$f":"Time!HW17","v":"2071-04-01"},{"$f":"Time!HX17","v":"2071-07-01"},{"$f":"Time!HY17","v":"2071-10-01"},{"$f":"Time!HZ17","v":"2072-01-01"},{"$f":"Time!IA17","v":"2072-04-01"},{"$f":"Time!IB17","v":"2072-07-01"},{"$f":"Time!IC17","v":"2072-10-01"},{"$f":"Time!ID17","v":"2073-01-01"},{"$f":"Time!IE17","v":"2073-04-01"},{"$f":"Time!IF17","v":"00:00:00"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period End:",null,{"$f":"Time!R18","v":"2021-01-31"},{"$f":"Time!S18","v":"2021-02-28"},{"$f":"Time!T18","v":"2021-03-31"},{"$f":"Time!U18","v":"2021-04-30"},{"$f":"Time!V18","v":"2021-05-31"},{"$f":"Time!W18","v":"2021-06-30"},{"$f":"Time!X18","v":"2021-07-31"},{"$f":"Time!Y18","v":"2021-08-31"},{"$f":"Time!Z18","v":"2021-09-30"},{"$f":"Time!AA18","v":"2021-10-31"},{"$f":"Time!AB18","v":"2021-11-30"},{"$f":"Time!AC18","v":"2021-12-31"},{"$f":"Time!AD18","v":"2022-01-31"},{"$f":"Time!AE18","v":"2022-02-28"},{"$f":"Time!AF18","v":"2022-03-31"},{"$f":"Time!AG18","v":"2022-04-30"},{"$f":"Time!AH18","v":"2022-05-31"},{"$f":"Time!AI18","v":"2022-06-30"},{"$f":"Time!AJ18","v":"2022-09-30"},{"$f":"Time!AK18","v":"2022-12-31"},{"$f":"Time!AL18","v":"2023-03-31"},{"$f":"Time!AM18","v":"2023-06-30"},{"$f":"Time!AN18","v":"2023-09-30"},{"$f":"Time!AO18","v":"2023-12-31"},{"$f":"Time!AP18","v":"2024-03-31"},{"$f":"Time!AQ18","v":"2024-06-30"},{"$f":"Time!AR18","v":"2024-09-30"},{"$f":"Time!AS18","v":"2024-12-31"},{"$f":"Time!AT18","v":"2025-03-31"},{"$f":"Time!AU18","v":"2025-06-30"},{"$f":"Time!AV18","v":"2025-09-30"},{"$f":"Time!AW18","v":"2025-12-31"},{"$f":"Time!AX18","v":"2026-03-31"},{"$f":"Time!AY18","v":"2026-06-30"},{"$f":"Time!AZ18","v":"2026-09-30"},{"$f":"Time!BA18","v":"2026-12-31"},{"$f":"Time!BB18","v":"2027-03-31"},{"$f":"Time!BC18","v":"2027-06-30"},{"$f":"Time!BD18","v":"2027-09-30"},{"$f":"Time!BE18","v":"2027-12-31"},{"$f":"Time!BF18","v":"2028-03-31"},{"$f":"Time!BG18","v":"2028-06-30"},{"$f":"Time!BH18","v":"2028-09-30"},{"$f":"Time!BI18","v":"2028-12-31"},{"$f":"Time!BJ18","v":"2029-03-31"},{"$f":"Time!BK18","v":"2029-06-30"},{"$f":"Time!BL18","v":"2029-09-30"},{"$f":"Time!BM18","v":"2029-12-31"},{"$f":"Time!BN18","v":"2030-03-31"},{"$f":"Time!BO18","v":"2030-06-30"},{"$f":"Time!BP18","v":"2030-09-30"},{"$f":"Time!BQ18","v":"2030-12-31"},{"$f":"Time!BR18","v":"2031-03-31"},{"$f":"Time!BS18","v":"2031-06-30"},{"$f":"Time!BT18","v":"2031-09-30"},{"$f":"Time!BU18","v":"2031-12-31"},{"$f":"Time!BV18","v":"2032-03-31"},{"$f":"Time!BW18","v":"2032-06-30"},{"$f":"Time!BX18","v":"2032-09-30"},{"$f":"Time!BY18","v":"2032-12-31"},{"$f":"Time!BZ18","v":"2033-03-31"},{"$f":"Time!CA18","v":"2033-06-30"},{"$f":"Time!CB18","v":"2033-09-30"},{"$f":"Time!CC18","v":"2033-12-31"},{"$f":"Time!CD18","v":"2034-03-31"},{"$f":"Time!CE18","v":"2034-06-30"},{"$f":"Time!CF18","v":"2034-09-30"},{"$f":"Time!CG18","v":"2034-12-31"},{"$f":"Time!CH18","v":"2035-03-31"},{"$f":"Time!CI18","v":"2035-06-30"},{"$f":"Time!CJ18","v":"2035-09-30"},{"$f":"Time!CK18","v":"2035-12-31"},{"$f":"Time!CL18","v":"2036-03-31"},{"$f":"Time!CM18","v":"2036-06-30"},{"$f":"Time!CN18","v":"2036-09-30"},{"$f":"Time!CO18","v":"2036-12-31"},{"$f":"Time!CP18","v":"2037-03-31"},{"$f":"Time!CQ18","v":"2037-06-30"},{"$f":"Time!CR18","v":"2037-09-30"},{"$f":"Time!CS18","v":"2037-12-31"},{"$f":"Time!CT18","v":"2038-03-31"},{"$f":"Time!CU18","v":"2038-06-30"},{"$f":"Time!CV18","v":"2038-09-30"},{"$f":"Time!CW18","v":"2038-12-31"},{"$f":"Time!CX18","v":"2039-03-31"},{"$f":"Time!CY18","v":"2039-06-30"},{"$f":"Time!CZ18","v":"2039-09-30"},{"$f":"Time!DA18","v":"2039-12-31"},{"$f":"Time!DB18","v":"2040-03-31"},{"$f":"Time!DC18","v":"2040-06-30"},{"$f":"Time!DD18","v":"2040-09-30"},{"$f":"Time!DE18","v":"2040-12-31"},{"$f":"Time!DF18","v":"2041-03-31"},{"$f":"Time!DG18","v":"2041-06-30"},{"$f":"Time!DH18","v":"2041-09-30"},{"$f":"Time!DI18","v":"2041-12-31"},{"$f":"Time!DJ18","v":"2042-03-31"},{"$f":"Time!DK18","v":"2042-06-30"},{"$f":"Time!DL18","v":"2042-09-30"},{"$f":"Time!DM18","v":"2042-12-31"},{"$f":"Time!DN18","v":"2043-03-31"},{"$f":"Time!DO18","v":"2043-06-30"},{"$f":"Time!DP18","v":"2043-09-30"},{"$f":"Time!DQ18","v":"2043-12-31"},{"$f":"Time!DR18","v":"2044-03-31"},{"$f":"Time!DS18","v":"2044-06-30"},{"$f":"Time!DT18","v":"2044-09-30"},{"$f":"Time!DU18","v":"2044-12-31"},{"$f":"Time!DV18","v":"2045-03-31"},{"$f":"Time!DW18","v":"2045-06-30"},{"$f":"Time!DX18","v":"2045-09-30"},{"$f":"Time!DY18","v":"2045-12-31"},{"$f":"Time!DZ18","v":"2046-03-31"},{"$f":"Time!EA18","v":"2046-06-30"},{"$f":"Time!EB18","v":"2046-09-30"},{"$f":"Time!EC18","v":"2046-12-31"},{"$f":"Time!ED18","v":"2047-03-31"},{"$f":"Time!EE18","v":"2047-06-30"},{"$f":"Time!EF18","v":"2047-09-30"},{"$f":"Time!EG18","v":"2047-12-31"},{"$f":"Time!EH18","v":"2048-03-31"},{"$f":"Time!EI18","v":"2048-06-30"},{"$f":"Time!EJ18","v":"2048-09-30"},{"$f":"Time!EK18","v":"2048-12-31"},{"$f":"Time!EL18","v":"2049-03-31"},{"$f":"Time!EM18","v":"2049-06-30"},{"$f":"Time!EN18","v":"2049-09-30"},{"$f":"Time!EO18","v":"2049-12-31"},{"$f":"Time!EP18","v":"2050-03-31"},{"$f":"Time!EQ18","v":"2050-06-30"},{"$f":"Time!ER18","v":"2050-09-30"},{"$f":"Time!ES18","v":"2050-12-31"},{"$f":"Time!ET18","v":"2051-03-31"},{"$f":"Time!EU18","v":"2051-06-30"},{"$f":"Time!EV18","v":"2051-09-30"},{"$f":"Time!EW18","v":"2051-12-31"},{"$f":"Time!EX18","v":"2052-03-31"},{"$f":"Time!EY18","v":"2052-06-30"},{"$f":"Time!EZ18","v":"2052-09-30"},{"$f":"Time!FA18","v":"2052-12-31"},{"$f":"Time!FB18","v":"2053-03-31"},{"$f":"Time!FC18","v":"2053-06-30"},{"$f":"Time!FD18","v":"2053-09-30"},{"$f":"Time!FE18","v":"2053-12-31"},{"$f":"Time!FF18","v":"2054-03-31"},{"$f":"Time!FG18","v":"2054-06-30"},{"$f":"Time!FH18","v":"2054-09-30"},{"$f":"Time!FI18","v":"2054-12-31"},{"$f":"Time!FJ18","v":"2055-03-31"},{"$f":"Time!FK18","v":"2055-06-30"},{"$f":"Time!FL18","v":"2055-09-30"},{"$f":"Time!FM18","v":"2055-12-31"},{"$f":"Time!FN18","v":"2056-03-31"},{"$f":"Time!FO18","v":"2056-06-30"},{"$f":"Time!FP18","v":"2056-09-30"},{"$f":"Time!FQ18","v":"2056-12-31"},{"$f":"Time!FR18","v":"2057-03-31"},{"$f":"Time!FS18","v":"2057-06-30"},{"$f":"Time!FT18","v":"2057-09-30"},{"$f":"Time!FU18","v":"2057-12-31"},{"$f":"Time!FV18","v":"2058-03-31"},{"$f":"Time!FW18","v":"2058-06-30"},{"$f":"Time!FX18","v":"2058-09-30"},{"$f":"Time!FY18","v":"2058-12-31"},{"$f":"Time!FZ18","v":"2059-03-31"},{"$f":"Time!GA18","v":"2059-06-30"},{"$f":"Time!GB18","v":"2059-09-30"},{"$f":"Time!GC18","v":"2059-12-31"},{"$f":"Time!GD18","v":"2060-03-31"},{"$f":"Time!GE18","v":"2060-06-30"},{"$f":"Time!GF18","v":"2060-09-30"},{"$f":"Time!GG18","v":"2060-12-31"},{"$f":"Time!GH18","v":"2061-03-31"},{"$f":"Time!GI18","v":"2061-06-30"},{"$f":"Time!GJ18","v":"2061-09-30"},{"$f":"Time!GK18","v":"2061-12-31"},{"$f":"Time!GL18","v":"2062-03-31"},{"$f":"Time!GM18","v":"2062-06-30"},{"$f":"Time!GN18","v":"2062-09-30"},{"$f":"Time!GO18","v":"2062-12-31"},{"$f":"Time!GP18","v":"2063-03-31"},{"$f":"Time!GQ18","v":"2063-06-30"},{"$f":"Time!GR18","v":"2063-09-30"},{"$f":"Time!GS18","v":"2063-12-31"},{"$f":"Time!GT18","v":"2064-03-31"},{"$f":"Time!GU18","v":"2064-06-30"},{"$f":"Time!GV18","v":"2064-09-30"},{"$f":"Time!GW18","v":"2064-12-31"},{"$f":"Time!GX18","v":"2065-03-31"},{"$f":"Time!GY18","v":"2065-06-30"},{"$f":"Time!GZ18","v":"2065-09-30"},{"$f":"Time!HA18","v":"2065-12-31"},{"$f":"Time!HB18","v":"2066-03-31"},{"$f":"Time!HC18","v":"2066-06-30"},{"$f":"Time!HD18","v":"2066-09-30"},{"$f":"Time!HE18","v":"2066-12-31"},{"$f":"Time!HF18","v":"2067-03-31"},{"$f":"Time!HG18","v":"2067-06-30"},{"$f":"Time!HH18","v":"2067-09-30"},{"$f":"Time!HI18","v":"2067-12-31"},{"$f":"Time!HJ18","v":"2068-03-31"},{"$f":"Time!HK18","v":"2068-06-30"},{"$f":"Time!HL18","v":"2068-09-30"},{"$f":"Time!HM18","v":"2068-12-31"},{"$f":"Time!HN18","v":"2069-03-31"},{"$f":"Time!HO18","v":"2069-06-30"},{"$f":"Time!HP18","v":"2069-09-30"},{"$f":"Time!HQ18","v":"2069-12-31"},{"$f":"Time!HR18","v":"2070-03-31"},{"$f":"Time!HS18","v":"2070-06-30"},{"$f":"Time!HT18","v":"2070-09-30"},{"$f":"Time!HU18","v":"2070-12-31"},{"$f":"Time!HV18","v":"2071-03-31"},{"$f":"Time!HW18","v":"2071-06-30"},{"$f":"Time!HX18","v":"2071-09-30"},{"$f":"Time!HY18","v":"2071-12-31"},{"$f":"Time!HZ18","v":"2072-03-31"},{"$f":"Time!IA18","v":"2072-06-30"},{"$f":"Time!IB18","v":"2072-09-30"},{"$f":"Time!IC18","v":"2072-12-31"},{"$f":"Time!ID18","v":"2073-03-31"},{"$f":"Time!IE18","v":"2073-06-30"},{"$f":"Time!IF18","v":"00:00:00"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year:",null,{"$f":"Time!R19","v":2021},{"$f":"Time!S19","v":2021},{"$f":"Time!T19","v":2021},{"$f":"Time!U19","v":2021},{"$f":"Time!V19","v":2021},{"$f":"Time!W19","v":2021},{"$f":"Time!X19","v":2021},{"$f":"Time!Y19","v":2021},{"$f":"Time!Z19","v":2021},{"$f":"Time!AA19","v":2021},{"$f":"Time!AB19","v":2021},{"$f":"Time!AC19","v":2021},{"$f":"Time!AD19","v":2022},{"$f":"Time!AE19","v":2022},{"$f":"Time!AF19","v":2022},{"$f":"Time!AG19","v":2022},{"$f":"Time!AH19","v":2022},{"$f":"Time!AI19","v":2022},{"$f":"Time!AJ19","v":2022},{"$f":"Time!AK19","v":2022},{"$f":"Time!AL19","v":2023},{"$f":"Time!AM19","v":2023},{"$f":"Time!AN19","v":2023},{"$f":"Time!AO19","v":2023},{"$f":"Time!AP19","v":2024},{"$f":"Time!AQ19","v":2024},{"$f":"Time!AR19","v":2024},{"$f":"Time!AS19","v":2024},{"$f":"Time!AT19","v":2025},{"$f":"Time!AU19","v":2025},{"$f":"Time!AV19","v":2025},{"$f":"Time!AW19","v":2025},{"$f":"Time!AX19","v":2026},{"$f":"Time!AY19","v":2026},{"$f":"Time!AZ19","v":2026},{"$f":"Time!BA19","v":2026},{"$f":"Time!BB19","v":2027},{"$f":"Time!BC19","v":2027},{"$f":"Time!BD19","v":2027},{"$f":"Time!BE19","v":2027},{"$f":"Time!BF19","v":2028},{"$f":"Time!BG19","v":2028},{"$f":"Time!BH19","v":2028},{"$f":"Time!BI19","v":2028},{"$f":"Time!BJ19","v":2029},{"$f":"Time!BK19","v":2029},{"$f":"Time!BL19","v":2029},{"$f":"Time!BM19","v":2029},{"$f":"Time!BN19","v":2030},{"$f":"Time!BO19","v":2030},{"$f":"Time!BP19","v":2030},{"$f":"Time!BQ19","v":2030},{"$f":"Time!BR19","v":2031},{"$f":"Time!BS19","v":2031},{"$f":"Time!BT19","v":2031},{"$f":"Time!BU19","v":2031},{"$f":"Time!BV19","v":2032},{"$f":"Time!BW19","v":2032},{"$f":"Time!BX19","v":2032},{"$f":"Time!BY19","v":2032},{"$f":"Time!BZ19","v":2033},{"$f":"Time!CA19","v":2033},{"$f":"Time!CB19","v":2033},{"$f":"Time!CC19","v":2033},{"$f":"Time!CD19","v":2034},{"$f":"Time!CE19","v":2034},{"$f":"Time!CF19","v":2034},{"$f":"Time!CG19","v":2034},{"$f":"Time!CH19","v":2035},{"$f":"Time!CI19","v":2035},{"$f":"Time!CJ19","v":2035},{"$f":"Time!CK19","v":2035},{"$f":"Time!CL19","v":2036},{"$f":"Time!CM19","v":2036},{"$f":"Time!CN19","v":2036},{"$f":"Time!CO19","v":2036},{"$f":"Time!CP19","v":2037},{"$f":"Time!CQ19","v":2037},{"$f":"Time!CR19","v":2037},{"$f":"Time!CS19","v":2037},{"$f":"Time!CT19","v":2038},{"$f":"Time!CU19","v":2038},{"$f":"Time!CV19","v":2038},{"$f":"Time!CW19","v":2038},{"$f":"Time!CX19","v":2039},{"$f":"Time!CY19","v":2039},{"$f":"Time!CZ19","v":2039},{"$f":"Time!DA19","v":2039},{"$f":"Time!DB19","v":2040},{"$f":"Time!DC19","v":2040},{"$f":"Time!DD19","v":2040},{"$f":"Time!DE19","v":2040},{"$f":"Time!DF19","v":2041},{"$f":"Time!DG19","v":2041},{"$f":"Time!DH19","v":2041},{"$f":"Time!DI19","v":2041},{"$f":"Time!DJ19","v":2042},{"$f":"Time!DK19","v":2042},{"$f":"Time!DL19","v":2042},{"$f":"Time!DM19","v":2042},{"$f":"Time!DN19","v":2043},{"$f":"Time!DO19","v":2043},{"$f":"Time!DP19","v":2043},{"$f":"Time!DQ19","v":2043},{"$f":"Time!DR19","v":2044},{"$f":"Time!DS19","v":2044},{"$f":"Time!DT19","v":2044},{"$f":"Time!DU19","v":2044},{"$f":"Time!DV19","v":2045},{"$f":"Time!DW19","v":2045},{"$f":"Time!DX19","v":2045},{"$f":"Time!DY19","v":2045},{"$f":"Time!DZ19","v":2046},{"$f":"Time!EA19","v":2046},{"$f":"Time!EB19","v":2046},{"$f":"Time!EC19","v":2046},{"$f":"Time!ED19","v":2047},{"$f":"Time!EE19","v":2047},{"$f":"Time!EF19","v":2047},{"$f":"Time!EG19","v":2047},{"$f":"Time!EH19","v":2048},{"$f":"Time!EI19","v":2048},{"$f":"Time!EJ19","v":2048},{"$f":"Time!EK19","v":2048},{"$f":"Time!EL19","v":2049},{"$f":"Time!EM19","v":2049},{"$f":"Time!EN19","v":2049},{"$f":"Time!EO19","v":2049},{"$f":"Time!EP19","v":2050},{"$f":"Time!EQ19","v":2050},{"$f":"Time!ER19","v":2050},{"$f":"Time!ES19","v":2050},{"$f":"Time!ET19","v":2051},{"$f":"Time!EU19","v":2051},{"$f":"Time!EV19","v":2051},{"$f":"Time!EW19","v":2051},{"$f":"Time!EX19","v":2052},{"$f":"Time!EY19","v":2052},{"$f":"Time!EZ19","v":2052},{"$f":"Time!FA19","v":2052},{"$f":"Time!FB19","v":2053},{"$f":"Time!FC19","v":2053},{"$f":"Time!FD19","v":2053},{"$f":"Time!FE19","v":2053},{"$f":"Time!FF19","v":2054},{"$f":"Time!FG19","v":2054},{"$f":"Time!FH19","v":2054},{"$f":"Time!FI19","v":2054},{"$f":"Time!FJ19","v":2055},{"$f":"Time!FK19","v":2055},{"$f":"Time!FL19","v":2055},{"$f":"Time!FM19","v":2055},{"$f":"Time!FN19","v":2056},{"$f":"Time!FO19","v":2056},{"$f":"Time!FP19","v":2056},{"$f":"Time!FQ19","v":2056},{"$f":"Time!FR19","v":2057},{"$f":"Time!FS19","v":2057},{"$f":"Time!FT19","v":2057},{"$f":"Time!FU19","v":2057},{"$f":"Time!FV19","v":2058},{"$f":"Time!FW19","v":2058},{"$f":"Time!FX19","v":2058},{"$f":"Time!FY19","v":2058},{"$f":"Time!FZ19","v":2059},{"$f":"Time!GA19","v":2059},{"$f":"Time!GB19","v":2059},{"$f":"Time!GC19","v":2059},{"$f":"Time!GD19","v":2060},{"$f":"Time!GE19","v":2060},{"$f":"Time!GF19","v":2060},{"$f":"Time!GG19","v":2060},{"$f":"Time!GH19","v":2061},{"$f":"Time!GI19","v":2061},{"$f":"Time!GJ19","v":2061},{"$f":"Time!GK19","v":2061},{"$f":"Time!GL19","v":2062},{"$f":"Time!GM19","v":2062},{"$f":"Time!GN19","v":2062},{"$f":"Time!GO19","v":2062},{"$f":"Time!GP19","v":2063},{"$f":"Time!GQ19","v":2063},{"$f":"Time!GR19","v":2063},{"$f":"Time!GS19","v":2063},{"$f":"Time!GT19","v":2064},{"$f":"Time!GU19","v":2064},{"$f":"Time!GV19","v":2064},{"$f":"Time!GW19","v":2064},{"$f":"Time!GX19","v":2065},{"$f":"Time!GY19","v":2065},{"$f":"Time!GZ19","v":2065},{"$f":"Time!HA19","v":2065},{"$f":"Time!HB19","v":2066},{"$f":"Time!HC19","v":2066},{"$f":"Time!HD19","v":2066},{"$f":"Time!HE19","v":2066},{"$f":"Time!HF19","v":2067},{"$f":"Time!HG19","v":2067},{"$f":"Time!HH19","v":2067},{"$f":"Time!HI19","v":2067},{"$f":"Time!HJ19","v":2068},{"$f":"Time!HK19","v":2068},{"$f":"Time!HL19","v":2068},{"$f":"Time!HM19","v":2068},{"$f":"Time!HN19","v":2069},{"$f":"Time!HO19","v":2069},{"$f":"Time!HP19","v":2069},{"$f":"Time!HQ19","v":2069},{"$f":"Time!HR19","v":2070},{"$f":"Time!HS19","v":2070},{"$f":"Time!HT19","v":2070},{"$f":"Time!HU19","v":2070},{"$f":"Time!HV19","v":2071},{"$f":"Time!HW19","v":2071},{"$f":"Time!HX19","v":2071},{"$f":"Time!HY19","v":2071},{"$f":"Time!HZ19","v":2072},{"$f":"Time!IA19","v":2072},{"$f":"Time!IB19","v":2072},{"$f":"Time!IC19","v":2072},{"$f":"Time!ID19","v":2073},{"$f":"Time!IE19","v":2073},{"$f":"Time!IF19","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year #:",null,{"$f":"Time!R21","v":1},{"$f":"Time!S21","v":1},{"$f":"Time!T21","v":1},{"$f":"Time!U21","v":1},{"$f":"Time!V21","v":1},{"$f":"Time!W21","v":1},{"$f":"Time!X21","v":1},{"$f":"Time!Y21","v":1},{"$f":"Time!Z21","v":1},{"$f":"Time!AA21","v":1},{"$f":"Time!AB21","v":1},{"$f":"Time!AC21","v":1},{"$f":"Time!AD21","v":2},{"$f":"Time!AE21","v":2},{"$f":"Time!AF21","v":2},{"$f":"Time!AG21","v":2},{"$f":"Time!AH21","v":2},{"$f":"Time!AI21","v":2},{"$f":"Time!AJ21","v":2},{"$f":"Time!AK21","v":2},{"$f":"Time!AL21","v":3},{"$f":"Time!AM21","v":3},{"$f":"Time!AN21","v":3},{"$f":"Time!AO21","v":3},{"$f":"Time!AP21","v":4},{"$f":"Time!AQ21","v":4},{"$f":"Time!AR21","v":4},{"$f":"Time!AS21","v":4},{"$f":"Time!AT21","v":5},{"$f":"Time!AU21","v":5},{"$f":"Time!AV21","v":5},{"$f":"Time!AW21","v":5},{"$f":"Time!AX21","v":6},{"$f":"Time!AY21","v":6},{"$f":"Time!AZ21","v":6},{"$f":"Time!BA21","v":6},{"$f":"Time!BB21","v":7},{"$f":"Time!BC21","v":7},{"$f":"Time!BD21","v":7},{"$f":"Time!BE21","v":7},{"$f":"Time!BF21","v":8},{"$f":"Time!BG21","v":8},{"$f":"Time!BH21","v":8},{"$f":"Time!BI21","v":8},{"$f":"Time!BJ21","v":9},{"$f":"Time!BK21","v":9},{"$f":"Time!BL21","v":9},{"$f":"Time!BM21","v":9},{"$f":"Time!BN21","v":10},{"$f":"Time!BO21","v":10},{"$f":"Time!BP21","v":10},{"$f":"Time!BQ21","v":10},{"$f":"Time!BR21","v":11},{"$f":"Time!BS21","v":11},{"$f":"Time!BT21","v":11},{"$f":"Time!BU21","v":11},{"$f":"Time!BV21","v":12},{"$f":"Time!BW21","v":12},{"$f":"Time!BX21","v":12},{"$f":"Time!BY21","v":12},{"$f":"Time!BZ21","v":13},{"$f":"Time!CA21","v":13},{"$f":"Time!CB21","v":13},{"$f":"Time!CC21","v":13},{"$f":"Time!CD21","v":14},{"$f":"Time!CE21","v":14},{"$f":"Time!CF21","v":14},{"$f":"Time!CG21","v":14},{"$f":"Time!CH21","v":15},{"$f":"Time!CI21","v":15},{"$f":"Time!CJ21","v":15},{"$f":"Time!CK21","v":15},{"$f":"Time!CL21","v":16},{"$f":"Time!CM21","v":16},{"$f":"Time!CN21","v":16},{"$f":"Time!CO21","v":16},{"$f":"Time!CP21","v":17},{"$f":"Time!CQ21","v":17},{"$f":"Time!CR21","v":17},{"$f":"Time!CS21","v":17},{"$f":"Time!CT21","v":18},{"$f":"Time!CU21","v":18},{"$f":"Time!CV21","v":18},{"$f":"Time!CW21","v":18},{"$f":"Time!CX21","v":19},{"$f":"Time!CY21","v":19},{"$f":"Time!CZ21","v":19},{"$f":"Time!DA21","v":19},{"$f":"Time!DB21","v":20},{"$f":"Time!DC21","v":20},{"$f":"Time!DD21","v":20},{"$f":"Time!DE21","v":20},{"$f":"Time!DF21","v":21},{"$f":"Time!DG21","v":21},{"$f":"Time!DH21","v":21},{"$f":"Time!DI21","v":21},{"$f":"Time!DJ21","v":22},{"$f":"Time!DK21","v":22},{"$f":"Time!DL21","v":22},{"$f":"Time!DM21","v":22},{"$f":"Time!DN21","v":23},{"$f":"Time!DO21","v":23},{"$f":"Time!DP21","v":23},{"$f":"Time!DQ21","v":23},{"$f":"Time!DR21","v":24},{"$f":"Time!DS21","v":24},{"$f":"Time!DT21","v":24},{"$f":"Time!DU21","v":24},{"$f":"Time!DV21","v":25},{"$f":"Time!DW21","v":25},{"$f":"Time!DX21","v":25},{"$f":"Time!DY21","v":25},{"$f":"Time!DZ21","v":26},{"$f":"Time!EA21","v":26},{"$f":"Time!EB21","v":26},{"$f":"Time!EC21","v":26},{"$f":"Time!ED21","v":27},{"$f":"Time!EE21","v":27},{"$f":"Time!EF21","v":27},{"$f":"Time!EG21","v":27},{"$f":"Time!EH21","v":28},{"$f":"Time!EI21","v":28},{"$f":"Time!EJ21","v":28},{"$f":"Time!EK21","v":28},{"$f":"Time!EL21","v":29},{"$f":"Time!EM21","v":29},{"$f":"Time!EN21","v":29},{"$f":"Time!EO21","v":29},{"$f":"Time!EP21","v":30},{"$f":"Time!EQ21","v":30},{"$f":"Time!ER21","v":30},{"$f":"Time!ES21","v":30},{"$f":"Time!ET21","v":31},{"$f":"Time!EU21","v":31},{"$f":"Time!EV21","v":31},{"$f":"Time!EW21","v":31},{"$f":"Time!EX21","v":32},{"$f":"Time!EY21","v":32},{"$f":"Time!EZ21","v":32},{"$f":"Time!FA21","v":32},{"$f":"Time!FB21","v":33},{"$f":"Time!FC21","v":33},{"$f":"Time!FD21","v":33},{"$f":"Time!FE21","v":33},{"$f":"Time!FF21","v":34},{"$f":"Time!FG21","v":34},{"$f":"Time!FH21","v":34},{"$f":"Time!FI21","v":34},{"$f":"Time!FJ21","v":35},{"$f":"Time!FK21","v":35},{"$f":"Time!FL21","v":35},{"$f":"Time!FM21","v":35},{"$f":"Time!FN21","v":36},{"$f":"Time!FO21","v":36},{"$f":"Time!FP21","v":36},{"$f":"Time!FQ21","v":36},{"$f":"Time!FR21","v":37},{"$f":"Time!FS21","v":37},{"$f":"Time!FT21","v":37},{"$f":"Time!FU21","v":37},{"$f":"Time!FV21","v":38},{"$f":"Time!FW21","v":38},{"$f":"Time!FX21","v":38},{"$f":"Time!FY21","v":38},{"$f":"Time!FZ21","v":39},{"$f":"Time!GA21","v":39},{"$f":"Time!GB21","v":39},{"$f":"Time!GC21","v":39},{"$f":"Time!GD21","v":40},{"$f":"Time!GE21","v":40},{"$f":"Time!GF21","v":40},{"$f":"Time!GG21","v":40},{"$f":"Time!GH21","v":41},{"$f":"Time!GI21","v":41},{"$f":"Time!GJ21","v":41},{"$f":"Time!GK21","v":41},{"$f":"Time!GL21","v":42},{"$f":"Time!GM21","v":42},{"$f":"Time!GN21","v":42},{"$f":"Time!GO21","v":42},{"$f":"Time!GP21","v":43},{"$f":"Time!GQ21","v":43},{"$f":"Time!GR21","v":43},{"$f":"Time!GS21","v":43},{"$f":"Time!GT21","v":44},{"$f":"Time!GU21","v":44},{"$f":"Time!GV21","v":44},{"$f":"Time!GW21","v":44},{"$f":"Time!GX21","v":45},{"$f":"Time!GY21","v":45},{"$f":"Time!GZ21","v":45},{"$f":"Time!HA21","v":45},{"$f":"Time!HB21","v":46},{"$f":"Time!HC21","v":46},{"$f":"Time!HD21","v":46},{"$f":"Time!HE21","v":46},{"$f":"Time!HF21","v":47},{"$f":"Time!HG21","v":47},{"$f":"Time!HH21","v":47},{"$f":"Time!HI21","v":47},{"$f":"Time!HJ21","v":48},{"$f":"Time!HK21","v":48},{"$f":"Time!HL21","v":48},{"$f":"Time!HM21","v":48},{"$f":"Time!HN21","v":49},{"$f":"Time!HO21","v":49},{"$f":"Time!HP21","v":49},{"$f":"Time!HQ21","v":49},{"$f":"Time!HR21","v":50},{"$f":"Time!HS21","v":50},{"$f":"Time!HT21","v":50},{"$f":"Time!HU21","v":50},{"$f":"Time!HV21","v":51},{"$f":"Time!HW21","v":51},{"$f":"Time!HX21","v":51},{"$f":"Time!HY21","v":51},{"$f":"Time!HZ21","v":52},{"$f":"Time!IA21","v":52},{"$f":"Time!IB21","v":52},{"$f":"Time!IC21","v":52},{"$f":"Time!ID21","v":53},{"$f":"Time!IE21","v":53},{"$f":"Time!IF21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Phase:",null,{"$f":"Time!R26","v":"Const"},{"$f":"Time!S26","v":"Const"},{"$f":"Time!T26","v":"Const"},{"$f":"Time!U26","v":"Const"},{"$f":"Time!V26","v":"Const"},{"$f":"Time!W26","v":"Const"},{"$f":"Time!X26","v":"Const"},{"$f":"Time!Y26","v":"Const"},{"$f":"Time!Z26","v":"Const"},{"$f":"Time!AA26","v":"Const"},{"$f":"Time!AB26","v":"Const"},{"$f":"Time!AC26","v":"Const"},{"$f":"Time!AD26","v":"Const"},{"$f":"Time!AE26","v":"Const"},{"$f":"Time!AF26","v":"Const"},{"$f":"Time!AG26","v":"Const"},{"$f":"Time!AH26","v":"Const"},{"$f":"Time!AI26","v":"Const"},{"$f":"Time!AJ26","v":"Ops"},{"$f":"Time!AK26","v":"Ops"},{"$f":"Time!AL26","v":"Ops"},{"$f":"Time!AM26","v":"Ops"},{"$f":"Time!AN26","v":"Ops"},{"$f":"Time!AO26","v":"Ops"},{"$f":"Time!AP26","v":"Ops"},{"$f":"Time!AQ26","v":"Ops"},{"$f":"Time!AR26","v":"Ops"},{"$f":"Time!AS26","v":"Ops"},{"$f":"Time!AT26","v":"Ops"},{"$f":"Time!AU26","v":"Ops"},{"$f":"Time!AV26","v":"Ops"},{"$f":"Time!AW26","v":"Ops"},{"$f":"Time!AX26","v":"Ops"},{"$f":"Time!AY26","v":"Ops"},{"$f":"Time!AZ26","v":"Ops"},{"$f":"Time!BA26","v":"Ops"},{"$f":"Time!BB26","v":"Ops"},{"$f":"Time!BC26","v":"Ops"},{"$f":"Time!BD26","v":"Ops"},{"$f":"Time!BE26","v":"Ops"},{"$f":"Time!BF26","v":"Ops"},{"$f":"Time!BG26","v":"Ops"},{"$f":"Time!BH26","v":"Ops"},{"$f":"Time!BI26","v":"Ops"},{"$f":"Time!BJ26","v":"Ops"},{"$f":"Time!BK26","v":"Ops"},{"$f":"Time!BL26","v":"Ops"},{"$f":"Time!BM26","v":"Ops"},{"$f":"Time!BN26","v":"Ops"},{"$f":"Time!BO26","v":"Ops"},{"$f":"Time!BP26","v":"Ops"},{"$f":"Time!BQ26","v":"Ops"},{"$f":"Time!BR26","v":"Ops"},{"$f":"Time!BS26","v":"Ops"},{"$f":"Time!BT26","v":"Ops"},{"$f":"Time!BU26","v":"Ops"},{"$f":"Time!BV26","v":"Ops"},{"$f":"Time!BW26","v":"Ops"},{"$f":"Time!BX26","v":"Ops"},{"$f":"Time!BY26","v":"Ops"},{"$f":"Time!BZ26","v":"Ops"},{"$f":"Time!CA26","v":"Ops"},{"$f":"Time!CB26","v":"Ops"},{"$f":"Time!CC26","v":"Ops"},{"$f":"Time!CD26","v":"Ops"},{"$f":"Time!CE26","v":"Ops"},{"$f":"Time!CF26","v":"Ops"},{"$f":"Time!CG26","v":"Ops"},{"$f":"Time!CH26","v":"Ops"},{"$f":"Time!CI26","v":"Ops"},{"$f":"Time!CJ26","v":"Ops"},{"$f":"Time!CK26","v":"Ops"},{"$f":"Time!CL26","v":"Ops"},{"$f":"Time!CM26","v":"Ops"},{"$f":"Time!CN26","v":"Ops"},{"$f":"Time!CO26","v":"Ops"},{"$f":"Time!CP26","v":"Ops"},{"$f":"Time!CQ26","v":"Ops"},{"$f":"Time!CR26","v":"Ops"},{"$f":"Time!CS26","v":"Ops"},{"$f":"Time!CT26","v":"Ops"},{"$f":"Time!CU26","v":"Ops"},{"$f":"Time!CV26","v":"Ops"},{"$f":"Time!CW26","v":"Ops"},{"$f":"Time!CX26","v":"Ops"},{"$f":"Time!CY26","v":"Ops"},{"$f":"Time!CZ26","v":"Ops"},{"$f":"Time!DA26","v":"Ops"},{"$f":"Time!DB26","v":"Ops"},{"$f":"Time!DC26","v":"Ops"},{"$f":"Time!DD26","v":"Ops"},{"$f":"Time!DE26","v":"Ops"},{"$f":"Time!DF26","v":"Ops"},{"$f":"Time!DG26","v":"Ops"},{"$f":"Time!DH26","v":"Ops"},{"$f":"Time!DI26","v":"Ops"},{"$f":"Time!DJ26","v":"Ops"},{"$f":"Time!DK26","v":"Ops"},{"$f":"Time!DL26","v":"Ops"},{"$f":"Time!DM26","v":"Ops"},{"$f":"Time!DN26","v":"Ops"},{"$f":"Time!DO26","v":"Ops"},{"$f":"Time!DP26","v":"Ops"},{"$f":"Time!DQ26","v":"Ops"},{"$f":"Time!DR26","v":"Ops"},{"$f":"Time!DS26","v":"Ops"},{"$f":"Time!DT26","v":"Ops"},{"$f":"Time!DU26","v":"Ops"},{"$f":"Time!DV26","v":"Ops"},{"$f":"Time!DW26","v":"Ops"},{"$f":"Time!DX26","v":"Ops"},{"$f":"Time!DY26","v":"Ops"},{"$f":"Time!DZ26","v":"Ops"},{"$f":"Time!EA26","v":"Ops"},{"$f":"Time!EB26","v":"Ops"},{"$f":"Time!EC26","v":"Ops"},{"$f":"Time!ED26","v":"Ops"},{"$f":"Time!EE26","v":"Ops"},{"$f":"Time!EF26","v":"Ops"},{"$f":"Time!EG26","v":"Ops"},{"$f":"Time!EH26","v":"Ops"},{"$f":"Time!EI26","v":"Ops"},{"$f":"Time!EJ26","v":"Ops"},{"$f":"Time!EK26","v":"Ops"},{"$f":"Time!EL26","v":"Ops"},{"$f":"Time!EM26","v":"Ops"},{"$f":"Time!EN26","v":"Ops"},{"$f":"Time!EO26","v":"Ops"},{"$f":"Time!EP26","v":"Ops"},{"$f":"Time!EQ26","v":"Ops"},{"$f":"Time!ER26","v":"Ops"},{"$f":"Time!ES26","v":"Ops"},{"$f":"Time!ET26","v":"Ops"},{"$f":"Time!EU26","v":"Ops"},{"$f":"Time!EV26","v":"Ops"},{"$f":"Time!EW26","v":"Ops"},{"$f":"Time!EX26","v":"Ops"},{"$f":"Time!EY26","v":"Ops"},{"$f":"Time!EZ26","v":"Ops"},{"$f":"Time!FA26","v":"Ops"},{"$f":"Time!FB26","v":"Ops"},{"$f":"Time!FC26","v":"Ops"},{"$f":"Time!FD26","v":"Ops"},{"$f":"Time!FE26","v":"Ops"},{"$f":"Time!FF26","v":"Ops"},{"$f":"Time!FG26","v":"Ops"},{"$f":"Time!FH26","v":"Ops"},{"$f":"Time!FI26","v":"Ops"},{"$f":"Time!FJ26","v":"Ops"},{"$f":"Time!FK26","v":"Ops"},{"$f":"Time!FL26","v":"Ops"},{"$f":"Time!FM26","v":"Ops"},{"$f":"Time!FN26","v":"Ops"},{"$f":"Time!FO26","v":"Ops"},{"$f":"Time!FP26","v":"Ops"},{"$f":"Time!FQ26","v":"Ops"},{"$f":"Time!FR26","v":"Ops"},{"$f":"Time!FS26","v":"Ops"},{"$f":"Time!FT26","v":""},{"$f":"Time!FU26","v":""},{"$f":"Time!FV26","v":""},{"$f":"Time!FW26","v":""},{"$f":"Time!FX26","v":""},{"$f":"Time!FY26","v":""},{"$f":"Time!FZ26","v":""},{"$f":"Time!GA26","v":""},{"$f":"Time!GB26","v":""},{"$f":"Time!GC26","v":""},{"$f":"Time!GD26","v":""},{"$f":"Time!GE26","v":""},{"$f":"Time!GF26","v":""},{"$f":"Time!GG26","v":""},{"$f":"Time!GH26","v":""},{"$f":"Time!GI26","v":""},{"$f":"Time!GJ26","v":""},{"$f":"Time!GK26","v":""},{"$f":"Time!GL26","v":""},{"$f":"Time!GM26","v":""},{"$f":"Time!GN26","v":""},{"$f":"Time!GO26","v":""},{"$f":"Time!GP26","v":""},{"$f":"Time!GQ26","v":""},{"$f":"Time!GR26","v":""},{"$f":"Time!GS26","v":""},{"$f":"Time!GT26","v":""},{"$f":"Time!GU26","v":""},{"$f":"Time!GV26","v":""},{"$f":"Time!GW26","v":""},{"$f":"Time!GX26","v":""},{"$f":"Time!GY26","v":""},{"$f":"Time!GZ26","v":""},{"$f":"Time!HA26","v":""},{"$f":"Time!HB26","v":""},{"$f":"Time!HC26","v":""},{"$f":"Time!HD26","v":""},{"$f":"Time!HE26","v":""},{"$f":"Time!HF26","v":""},{"$f":"Time!HG26","v":""},{"$f":"Time!HH26","v":""},{"$f":"Time!HI26","v":""},{"$f":"Time!HJ26","v":""},{"$f":"Time!HK26","v":""},{"$f":"Time!HL26","v":""},{"$f":"Time!HM26","v":""},{"$f":"Time!HN26","v":""},{"$f":"Time!HO26","v":""},{"$f":"Time!HP26","v":""},{"$f":"Time!HQ26","v":""},{"$f":"Time!HR26","v":""},{"$f":"Time!HS26","v":""},{"$f":"Time!HT26","v":""},{"$f":"Time!HU26","v":""},{"$f":"Time!HV26","v":""},{"$f":"Time!HW26","v":""},{"$f":"Time!HX26","v":""},{"$f":"Time!HY26","v":""},{"$f":"Time!HZ26","v":""},{"$f":"Time!IA26","v":""},{"$f":"Time!IB26","v":""},{"$f":"Time!IC26","v":""},{"$f":"Time!ID26","v":""},{"$f":"Time!IE26","v":""},{"$f":"Time!IF26","v":0}]
[]
["Taxation & Depreciation"]
["Corporate Tax"]
[]
[null,"Cash Taxable Income",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q12:DE12)","v":1131.7914386376672},null,{"$f":"IS!Q24","v":0},{"$f":"IS!R24","v":-8.1019034412022958E-3},{"$f":"IS!S24","v":-8.4545379748237892E-3},{"$f":"IS!T24","v":-1.6909075949647578E-2},{"$f":"IS!U24","v":-3.3575742616314241E-2},{"$f":"IS!V24","v":-1.1552645282488063E-2},{"$f":"IS!W24","v":-2.3105290564976125E-2},{"$f":"IS!X24","v":-3.5790818448915705E-2},{"$f":"IS!Y24","v":-2.7675317633762617E-2},{"$f":"IS!Z24","v":-1.4490905580369618E-3},{"$f":"IS!AA24","v":-2.219599495373412E-3},{"$f":"IS!AB24","v":-2.9551861028164574E-3},{"$f":"IS!AC24","v":-3.097959720924204E-3},{"$f":"IS!AD24","v":-6.1959194418484079E-3},{"$f":"IS!AE24","v":-1.2391838883696816E-2},{"$f":"IS!AF24","v":-2.4783677767393632E-2},{"$f":"IS!AG24","v":-6.9764931390089123E-3},{"$f":"IS!AH24","v":-8.1767825278795045E-3},{"$f":"IS!AI24","v":-7.0747438303802959},{"$f":"IS!AJ24","v":-3.0227520330314328},{"$f":"IS!AK24","v":-0.64520936112029625},{"$f":"IS!AL24","v":1.2208359425235358},{"$f":"IS!AM24","v":5.8414368296811503},{"$f":"IS!AN24","v":11.391300840383259},{"$f":"IS!AO24","v":12.441162240724275},{"$f":"IS!AP24","v":12.596646692333421},{"$f":"IS!AQ24","v":18.398533562115151},{"$f":"IS!AR24","v":21.135798898725842},{"$f":"IS!AS24","v":18.13093728123081},{"$f":"IS!AT24","v":15.379355099745888},{"$f":"IS!AU24","v":18.405468463880361},{"$f":"IS!AV24","v":21.177583310521676},{"$f":"IS!AW24","v":18.089655372993636},{"$f":"IS!AX24","v":15.339369883698621},{"$f":"IS!AY24","v":18.366774858693613},{"$f":"IS!AZ24","v":21.140180784961789},{"$f":"IS!BA24","v":18.13639942649484},{"$f":"IS!BB24","v":15.385903103700455},{"$f":"IS!BC24","v":18.413090987611557},{"$f":"IS!BD24","v":18.691375862274654},{"$f":"IS!BE24","v":15.70259247631482},{"$f":"IS!BF24","v":12.945990877712424},{"$f":"IS!BG24","v":15.966481343071056},{"$f":"IS!BH24","v":18.733176698565821},{"$f":"IS!BI24","v":15.722715748132883},{"$f":"IS!BJ24","v":12.9656179703855},{"$f":"IS!BK24","v":15.986043892661439},{"$f":"IS!BL24","v":18.752455387983506},{"$f":"IS!BM24","v":15.741710767024117},{"$f":"IS!BN24","v":12.984333227005976},{"$f":"IS!BO24","v":16.004473111040564},{"$f":"IS!BP24","v":18.770596791405037},{"$f":"IS!BQ24","v":15.706831333079199},{"$f":"IS!BR24","v":12.950677197659015},{"$f":"IS!BS24","v":15.972033616804849},{"$f":"IS!BT24","v":18.73937312377176},{"$f":"IS!BU24","v":15.729559682714338},{"$f":"IS!BV24","v":12.973331649521047},{"$f":"IS!BW24","v":15.994184189309189},{"$f":"IS!BX24","v":18.267080261312618},{"$f":"IS!BY24","v":15.25998890638958},{"$f":"IS!BZ24","v":12.50205083969737},{"$f":"IS!CA24","v":15.521579226107162},{"$f":"IS!CB24","v":18.287086960191257},{"$f":"IS!CC24","v":15.275450627349885},{"$f":"IS!CD24","v":12.51720924761584},{"$f":"IS!CE24","v":15.536426920393653},{"$f":"IS!CF24","v":18.301623782162622},{"$f":"IS!CG24","v":15.289676839251177},{"$f":"IS!CH24","v":12.531129101951667},{"$f":"IS!CI24","v":15.550033517289981},{"$f":"IS!CJ24","v":18.314915230571916},{"$f":"IS!CK24","v":15.280039915593997},{"$f":"IS!CL24","v":12.522881892660887},{"$f":"IS!CM24","v":15.542782153431887},{"$f":"IS!CN24","v":18.308852110675748},{"$f":"IS!CO24","v":15.297781705398087},{"$f":"IS!CP24","v":12.540118571851645},{"$f":"IS!CQ24","v":15.559891240353297},{"$f":"IS!CR24","v":19.590926431249184},{"$f":"IS!CS24","v":16.571821665971189},{"$f":"IS!CT24","v":13.81694114420405},{"$f":"IS!CU24","v":16.83956493257611},{"$f":"IS!CV24","v":19.608171821710961},{"$f":"IS!CW24","v":16.599627444710897},{"$f":"IS!CX24","v":13.84445918388208},{"$f":"IS!CY24","v":16.866788212594688},{"$f":"IS!CZ24","v":19.635100246058823},{"$f":"IS!DA24","v":16.590729153119618},{"$f":"IS!DB24","v":13.799333939526775},{"$f":"IS!DC24","v":16.785014775414936},{"$f":"IS!DD24","v":19.516884387553571},{"$f":"IS!DE24","v":16.471604826468109},{"$f":"IS!DF24","v":13.679708993928976},{"$f":"IS!DG24","v":16.665296197619316},{"$f":"IS!DH24","v":19.396864393009732},{"$f":"IS!DI24","v":16.35128478193791},{"$f":"IS!DJ24","v":13.559092458478196},{"$f":"IS!DK24","v":16.544375937111983},{"$f":"IS!DL24","v":19.275639690264715},{"$f":"IS!DM24","v":16.229757017436029},{"$f":"IS!DN24","v":13.437265227009579},{"$f":"IS!DO24","v":16.422241931927559},{"$f":"IS!DP24","v":19.153198186984611},{"$f":"IS!DQ24","v":16.10700941039773},{"$f":"IS!DR24","v":13.314413464327799},{"$f":"IS!DS24","v":16.298881999027962},{"$f":"IS!DT24","v":19.029527669457963},{"$f":"IS!DU24","v":15.983029716577265},{"$f":"IS!DV24","v":13.189929944290023},{"$f":"IS!DW24","v":16.174283833087063},{"$f":"IS!DX24","v":18.904615801377407},{"$f":"IS!DY24","v":15.857805568826503},{"$f":"IS!DZ24","v":13.064397220998167},{"$f":"IS!EA24","v":1.9645456923881377},{"$f":"IS!EB24","v":3.5469547308411138},{"$f":"IS!EC24","v":1.8671300026042472},{"$f":"IS!ED24","v":0.32597703307073506},{"$f":"IS!EE24","v":1.9421864000587759},{"$f":"IS!EF24","v":3.4195226561819045},{"$f":"IS!EG24","v":1.7393793477583925},{"$f":"IS!EH24","v":0.19790945949263769},{"$f":"IS!EI24","v":1.8137984616711229},{"$f":"IS!EJ24","v":3.2908114741038221},{"$f":"IS!EK24","v":1.6103463877251145},{"$f":"IS!EL24","v":6.8560655706655607E-2},{"$f":"IS!EM24","v":1.6841218213226372},{"$f":"IS!EN24","v":3.1608083454861533},{"$f":"IS!EO24","v":1.4800182512859004},{"$f":"IS!EP24","v":-6.2088633449056782E-2},{"$f":"IS!EQ24","v":1.5531435435868015},{"$f":"IS!ER24","v":3.0295003023347125},{"$f":"IS!ES24","v":1.3483819380265827},{"$f":"IS!ET24","v":-0.19404932301535374},{"$f":"IS!EU24","v":1.4208505631969333},{"$f":"IS!EV24","v":2.9209265118985868},{"$f":"IS!EW24","v":1.2517011992012868},{"$f":"IS!EX24","v":-0.30481012821562858},{"$f":"IS!EY24","v":1.2969414736515552},{"$f":"IS!EZ24","v":2.7858104059612678},{"$f":"IS!FA24","v":1.1162473029991258},{"$f":"IS!FB24","v":-0.44060265915829611},{"$f":"IS!FC24","v":1.1608094613815307},{"$f":"IS!FD24","v":2.6493380636605686},{"$f":"IS!FE24","v":0.97943377984267821},{"$f":"IS!FF24","v":-0.57775821612263378},{"$f":"IS!FG24","v":1.0233110155247811},{"$f":"IS!FH24","v":2.5114958716891778},{"$f":"IS!FI24","v":0.8412469823913562},{"$f":"IS!FJ24","v":-0.71629048056758426},{"$f":"IS!FK24","v":0.88443242041872061},{"$f":"IS!FL24","v":2.3722700800953529},{"$f":"IS!FM24","v":0.7016731263185445},{"$f":"IS!FN24","v":-0.85621327128057878},{"$f":"IS!FO24","v":0.74415982272894432},{"$f":"IS!FP24","v":2.2316468009113493},{"$f":"IS!FQ24","v":0.56069828893657991},{"$f":"IS!FR24","v":-0.99754054575599582},{"$f":"IS!FS24","v":0},{"$f":"IS!FT24","v":0},{"$f":"IS!FU24","v":0},{"$f":"IS!FV24","v":0},{"$f":"IS!FW24","v":0},{"$f":"IS!FX24","v":0},{"$f":"IS!FY24","v":0},{"$f":"IS!FZ24","v":0},{"$f":"IS!GA24","v":0},{"$f":"IS!GB24","v":0},{"$f":"IS!GC24","v":0},{"$f":"IS!GD24","v":0},{"$f":"IS!GE24","v":0},{"$f":"IS!GF24","v":0},{"$f":"IS!GG24","v":0},{"$f":"IS!GH24","v":0},{"$f":"IS!GI24","v":0},{"$f":"IS!GJ24","v":0},{"$f":"IS!GK24","v":0},{"$f":"IS!GL24","v":0},{"$f":"IS!GM24","v":0},{"$f":"IS!GN24","v":0},{"$f":"IS!GO24","v":0},{"$f":"IS!GP24","v":0},{"$f":"IS!GQ24","v":0},{"$f":"IS!GR24","v":0},{"$f":"IS!GS24","v":0},{"$f":"IS!GT24","v":0},{"$f":"IS!GU24","v":0},{"$f":"IS!GV24","v":0},{"$f":"IS!GW24","v":0},{"$f":"IS!GX24","v":0},{"$f":"IS!GY24","v":0},{"$f":"IS!GZ24","v":0},{"$f":"IS!HA24","v":0},{"$f":"IS!HB24","v":0},{"$f":"IS!HC24","v":0},{"$f":"IS!HD24","v":0},{"$f":"IS!HE24","v":0},{"$f":"IS!HF24","v":0},{"$f":"IS!HG24","v":0},{"$f":"IS!HH24","v":0},{"$f":"IS!HI24","v":0},{"$f":"IS!HJ24","v":0},{"$f":"IS!HK24","v":0},{"$f":"IS!HL24","v":0},{"$f":"IS!HM24","v":0},{"$f":"IS!HN24","v":0},{"$f":"IS!HO24","v":0},{"$f":"IS!HP24","v":0},{"$f":"IS!HQ24","v":0},{"$f":"IS!HR24","v":0},{"$f":"IS!HS24","v":0},{"$f":"IS!HT24","v":0},{"$f":"IS!HU24","v":0},{"$f":"IS!HV24","v":0},{"$f":"IS!HW24","v":0},{"$f":"IS!HX24","v":0},{"$f":"IS!HY24","v":0},{"$f":"IS!HZ24","v":0},{"$f":"IS!IA24","v":0},{"$f":"IS!IB24","v":0},{"$f":"IS!IC24","v":0},{"$f":"IS!ID24","v":0},{"$f":"IS!IE24","v":0}]
[]
[null,{"$f":"\"\"","v":""},"NOL Schedule"]
[]
[null,null,"Opening Balance",null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"P19","v":0},{"$f":"Q19","v":0},8.1019034412022958E-3,1.6556441416026087E-2,3.3465517365673665E-2,6.70412599819879E-2,7.8593905264475961E-2,0.10169919582945208,0.13749001427836779,0.1651653319121304,0.16661442247016736,0.16883402196554079,0.17178920806835724,0.17488716778928143,0.18108308723112984,0.19347492611482667,0.21825860388222029,0.22523509702122921,0.23341187954910872,7.3081557099294043,10.330907742960838,10.976117104081133,9.7552811615575976,3.9138443318764473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY19","v":0},{"$f":"CZ19","v":0},{"$f":"DA19","v":0},{"$f":"DB19","v":0},{"$f":"DC19","v":0},{"$f":"DD19","v":0},{"$f":"DE19","v":0},{"$f":"DF19","v":0},{"$f":"DG19","v":0},{"$f":"DH19","v":0},{"$f":"DI19","v":0},{"$f":"DJ19","v":0},{"$f":"DK19","v":0},{"$f":"DL19","v":0},{"$f":"DM19","v":0},{"$f":"DN19","v":0},{"$f":"DO19","v":0},{"$f":"DP19","v":0},{"$f":"DQ19","v":0},{"$f":"DR19","v":0},{"$f":"DS19","v":0},{"$f":"DT19","v":0},{"$f":"DU19","v":0},{"$f":"DV19","v":0},{"$f":"DW19","v":0},{"$f":"DX19","v":0},{"$f":"DY19","v":0},{"$f":"DZ19","v":0},{"$f":"EA19","v":0},{"$f":"EB19","v":0},{"$f":"EC19","v":0},{"$f":"ED19","v":0},{"$f":"EE19","v":0},{"$f":"EF19","v":0},{"$f":"EG19","v":0},{"$f":"EH19","v":0},{"$f":"EI19","v":0},{"$f":"EJ19","v":0},{"$f":"EK19","v":0},{"$f":"EL19","v":0},{"$f":"EM19","v":0},{"$f":"EN19","v":0},{"$f":"EO19","v":0},{"$f":"EP19","v":6.2088633449056782E-2},{"$f":"EQ19","v":0},{"$f":"ER19","v":0},{"$f":"ES19","v":0},{"$f":"ET19","v":0.19404932301535374},{"$f":"EU19","v":0},{"$f":"EV19","v":0},{"$f":"EW19","v":0},{"$f":"EX19","v":0.30481012821562858},{"$f":"EY19","v":0},{"$f":"EZ19","v":0},{"$f":"FA19","v":0},{"$f":"FB19","v":0.44060265915829611},{"$f":"FC19","v":0},{"$f":"FD19","v":0},{"$f":"FE19","v":0},{"$f":"FF19","v":0.57775821612263378},{"$f":"FG19","v":0},{"$f":"FH19","v":0},{"$f":"FI19","v":0},{"$f":"FJ19","v":0.71629048056758426},{"$f":"FK19","v":0},{"$f":"FL19","v":0},{"$f":"FM19","v":0},{"$f":"FN19","v":0.85621327128057878},{"$f":"FO19","v":0.11205344855163446},{"$f":"FP19","v":0},{"$f":"FQ19","v":0},{"$f":"FR19","v":0.99754054575599582},{"$f":"FS19","v":0.99754054575599582},{"$f":"FT19","v":0.99754054575599582},{"$f":"FU19","v":0.99754054575599582},{"$f":"FV19","v":0.99754054575599582},{"$f":"FW19","v":0.99754054575599582},{"$f":"FX19","v":0.99754054575599582},{"$f":"FY19","v":0.99754054575599582},{"$f":"FZ19","v":0.99754054575599582},{"$f":"GA19","v":0.99754054575599582},{"$f":"GB19","v":0.99754054575599582},{"$f":"GC19","v":0.99754054575599582},{"$f":"GD19","v":0.99754054575599582},{"$f":"GE19","v":0.99754054575599582},{"$f":"GF19","v":0.99754054575599582},{"$f":"GG19","v":0.99754054575599582},{"$f":"GH19","v":0.99754054575599582},{"$f":"GI19","v":0.99754054575599582},{"$f":"GJ19","v":0.99754054575599582},{"$f":"GK19","v":0.99754054575599582},{"$f":"GL19","v":0.99754054575599582},{"$f":"GM19","v":0.99754054575599582},{"$f":"GN19","v":0.99754054575599582},{"$f":"GO19","v":0.99754054575599582},{"$f":"GP19","v":0.99754054575599582},{"$f":"GQ19","v":0.99754054575599582},{"$f":"GR19","v":0.99754054575599582},{"$f":"GS19","v":0.99754054575599582},{"$f":"GT19","v":0.99754054575599582},{"$f":"GU19","v":0.99754054575599582},{"$f":"GV19","v":0.99754054575599582},{"$f":"GW19","v":0.99754054575599582},{"$f":"GX19","v":0.99754054575599582},{"$f":"GY19","v":0.99754054575599582},{"$f":"GZ19","v":0.99754054575599582},{"$f":"HA19","v":0.99754054575599582},{"$f":"HB19","v":0.99754054575599582},{"$f":"HC19","v":0.99754054575599582},{"$f":"HD19","v":0.99754054575599582},{"$f":"HE19","v":0.99754054575599582},{"$f":"HF19","v":0.99754054575599582},{"$f":"HG19","v":0.99754054575599582},{"$f":"HH19","v":0.99754054575599582},{"$f":"HI19","v":0.99754054575599582},{"$f":"HJ19","v":0.99754054575599582},{"$f":"HK19","v":0.99754054575599582},{"$f":"HL19","v":0.99754054575599582},{"$f":"HM19","v":0.99754054575599582},{"$f":"HN19","v":0.99754054575599582},{"$f":"HO19","v":0.99754054575599582},{"$f":"HP19","v":0.99754054575599582},{"$f":"HQ19","v":0.99754054575599582},{"$f":"HR19","v":0.99754054575599582},{"$f":"HS19","v":0.99754054575599582},{"$f":"HT19","v":0.99754054575599582},{"$f":"HU19","v":0.99754054575599582},{"$f":"HV19","v":0.99754054575599582},{"$f":"HW19","v":0.99754054575599582},{"$f":"HX19","v":0.99754054575599582},{"$f":"HY19","v":0.99754054575599582},{"$f":"HZ19","v":0.99754054575599582},{"$f":"IA19","v":0.99754054575599582},{"$f":"IB19","v":0.99754054575599582},{"$f":"IC19","v":0.99754054575599582},{"$f":"ID19","v":0.99754054575599582}]
[null,null,"Add: Additions",null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q17:DE17)","v":10.976117104081133},null,{"$f":"ABS(MIN(Q12,0))","v":0},{"$f":"ABS(MIN(R12,0))","v":8.1019034412022958E-3},8.4545379748237892E-3,1.6909075949647578E-2,3.3575742616314241E-2,1.1552645282488063E-2,2.3105290564976125E-2,3.5790818448915705E-2,2.7675317633762617E-2,1.4490905580369618E-3,2.219599495373412E-3,2.9551861028164574E-3,3.097959720924204E-3,6.1959194418484079E-3,1.2391838883696816E-2,2.4783677767393632E-2,6.9764931390089123E-3,8.1767825278795045E-3,7.0747438303802959,3.0227520330314328,0.64520936112029625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABS(MIN(CD12,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABS(MIN(CZ12,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2088633449056782E-2,0,0,0,0.19404932301535374,0,0,0,0.30481012821562858,0,0,0,0.44060265915829611,0,0,0,0.57775821612263378,0,0,0,0.71629048056758426,0,{"$f":"ABS(MIN(FL12,0))","v":0},0,0.85621327128057878,0,0,0,0.99754054575599582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABS(MIN(HX12,0))","v":0},0,0,0,0,0,0,0]
[null,null,"Less: Utilisation",null,null,null,null,null,null,"$m",null,null,null,null,10.976117104081133,null,{"$f":"IF(Q12>0,MIN(Q16,Q12),0)","v":0},{"$f":"IF(R12>0,MIN(R16,R12),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2208359425235358,5.8414368296811503,3.9138443318764473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CD12>0,MIN(CD16,CD12),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CZ12>0,MIN(CZ16,CZ12),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2088633449056782E-2,0,0,0,0.19404932301535374,0,0,0,0.30481012821562858,0,0,0,0.44060265915829611,0,0,0,0.57775821612263378,0,0,0,0.71629048056758426,{"$f":"IF(FL12>0,MIN(FL16,FL12),0)","v":0},0,0,0.74415982272894432,0.11205344855163446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HX12>0,MIN(HX16,HX12),0)","v":0},0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"Q16+Q17-Q18","v":0},{"$f":"R16+R17-R18","v":8.1019034412022958E-3},1.6556441416026087E-2,3.3465517365673665E-2,6.70412599819879E-2,7.8593905264475961E-2,0.10169919582945208,0.13749001427836779,0.1651653319121304,0.16661442247016736,0.16883402196554079,0.17178920806835724,0.17488716778928143,0.18108308723112984,0.19347492611482667,0.21825860388222029,0.22523509702122921,0.23341187954910872,7.3081557099294043,10.330907742960838,10.976117104081133,9.7552811615575976,3.9138443318764473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD16+CD17-CD18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ16+CZ17-CZ18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2088633449056782E-2,0,0,0,0.19404932301535374,0,0,0,0.30481012821562858,0,0,0,0.44060265915829611,0,0,0,0.57775821612263378,0,0,0,0.71629048056758426,0,{"$f":"FL16+FL17-FL18","v":0},0,0.85621327128057878,0.11205344855163446,0,0,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,{"$f":"HX16+HX17-HX18","v":0.99754054575599582},0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582,0.99754054575599582]
[]
[null,null,"Tax Calculation"]
[null,null,"Cash Taxable Income",null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q22:DE22)","v":1131.7914386376672},null,{"$f":"Q12","v":0},{"$f":"R12","v":-8.1019034412022958E-3},-8.4545379748237892E-3,-1.6909075949647578E-2,-3.3575742616314241E-2,-1.1552645282488063E-2,-2.3105290564976125E-2,-3.5790818448915705E-2,-2.7675317633762617E-2,-1.4490905580369618E-3,-2.219599495373412E-3,-2.9551861028164574E-3,-3.097959720924204E-3,-6.1959194418484079E-3,-1.2391838883696816E-2,-2.4783677767393632E-2,-6.9764931390089123E-3,-8.1767825278795045E-3,-7.0747438303802959,-3.0227520330314328,-0.64520936112029625,1.2208359425235358,5.8414368296811503,11.391300840383259,12.441162240724275,12.596646692333421,18.398533562115151,21.135798898725842,18.13093728123081,15.379355099745888,18.405468463880361,21.177583310521676,18.089655372993636,15.339369883698621,18.366774858693613,21.140180784961789,18.13639942649484,15.385903103700455,18.413090987611557,18.691375862274654,15.70259247631482,12.945990877712424,15.966481343071056,18.733176698565821,15.722715748132883,12.9656179703855,15.986043892661439,18.752455387983506,15.741710767024117,12.984333227005976,16.004473111040564,18.770596791405037,15.706831333079199,12.950677197659015,15.972033616804849,18.73937312377176,15.729559682714338,12.973331649521047,15.994184189309189,18.267080261312618,15.25998890638958,12.50205083969737,15.521579226107162,18.287086960191257,15.275450627349885,{"$f":"CD12","v":12.51720924761584},15.536426920393653,18.301623782162622,15.289676839251177,12.531129101951667,15.550033517289981,18.314915230571916,15.280039915593997,12.522881892660887,15.542782153431887,18.308852110675748,15.297781705398087,12.540118571851645,15.559891240353297,19.590926431249184,16.571821665971189,13.81694114420405,16.83956493257611,19.608171821710961,16.599627444710897,13.84445918388208,16.866788212594688,{"$f":"CZ12","v":19.635100246058823},16.590729153119618,13.799333939526775,16.785014775414936,19.516884387553571,16.471604826468109,13.679708993928976,16.665296197619316,19.396864393009732,16.35128478193791,13.559092458478196,16.544375937111983,19.275639690264715,16.229757017436029,13.437265227009579,16.422241931927559,19.153198186984611,16.10700941039773,13.314413464327799,16.298881999027962,19.029527669457963,15.983029716577265,13.189929944290023,16.174283833087063,18.904615801377407,15.857805568826503,13.064397220998167,1.9645456923881377,3.5469547308411138,1.8671300026042472,0.32597703307073506,1.9421864000587759,3.4195226561819045,1.7393793477583925,0.19790945949263769,1.8137984616711229,3.2908114741038221,1.6103463877251145,6.8560655706655607E-2,1.6841218213226372,3.1608083454861533,1.4800182512859004,-6.2088633449056782E-2,1.5531435435868015,3.0295003023347125,1.3483819380265827,-0.19404932301535374,1.4208505631969333,2.9209265118985868,1.2517011992012868,-0.30481012821562858,1.2969414736515552,2.7858104059612678,1.1162473029991258,-0.44060265915829611,1.1608094613815307,2.6493380636605686,0.97943377984267821,-0.57775821612263378,1.0233110155247811,2.5114958716891778,0.8412469823913562,-0.71629048056758426,0.88443242041872061,{"$f":"FL12","v":2.3722700800953529},0.7016731263185445,-0.85621327128057878,0.74415982272894432,2.2316468009113493,0.56069828893657991,-0.99754054575599582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HX12","v":0},0,0,0,0,0,0,0]
[null,null,"NOLs Utilisation",null,null,null,null,null,null,"$m",null,null,null,null,10.976117104081133,null,{"$f":"Q18","v":0},{"$f":"R18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2208359425235358,5.8414368296811503,3.9138443318764473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2088633449056782E-2,0,0,0,0.19404932301535374,0,0,0,0.30481012821562858,0,0,0,0.44060265915829611,0,0,0,0.57775821612263378,0,0,0,0.71629048056758426,{"$f":"FL18","v":0},0,0,0.74415982272894432,0.11205344855163446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HX18","v":0},0,0,0,0,0,0,0]
[null,null,"Adjusted Cash Taxable Income",null,null,null,null,null,null,"$m",null,null,null,null,1120.815321533586,null,{"$f":"Q22-Q23","v":0},{"$f":"R22-R23","v":-8.1019034412022958E-3},-8.4545379748237892E-3,-1.6909075949647578E-2,-3.3575742616314241E-2,-1.1552645282488063E-2,-2.3105290564976125E-2,-3.5790818448915705E-2,-2.7675317633762617E-2,-1.4490905580369618E-3,-2.219599495373412E-3,-2.9551861028164574E-3,-3.097959720924204E-3,-6.1959194418484079E-3,-1.2391838883696816E-2,-2.4783677767393632E-2,-6.9764931390089123E-3,-8.1767825278795045E-3,-7.0747438303802959,-3.0227520330314328,-0.64520936112029625,0,0,7.4774565085068119,12.441162240724275,12.596646692333421,18.398533562115151,21.135798898725842,18.13093728123081,15.379355099745888,18.405468463880361,21.177583310521676,18.089655372993636,15.339369883698621,18.366774858693613,21.140180784961789,18.13639942649484,15.385903103700455,18.413090987611557,18.691375862274654,15.70259247631482,12.945990877712424,15.966481343071056,18.733176698565821,15.722715748132883,12.9656179703855,15.986043892661439,18.752455387983506,15.741710767024117,12.984333227005976,16.004473111040564,18.770596791405037,15.706831333079199,12.950677197659015,15.972033616804849,18.73937312377176,15.729559682714338,12.973331649521047,15.994184189309189,18.267080261312618,15.25998890638958,12.50205083969737,15.521579226107162,18.287086960191257,15.275450627349885,{"$f":"CD22-CD23","v":12.51720924761584},15.536426920393653,18.301623782162622,15.289676839251177,12.531129101951667,15.550033517289981,18.314915230571916,15.280039915593997,12.522881892660887,15.542782153431887,18.308852110675748,15.297781705398087,12.540118571851645,15.559891240353297,19.590926431249184,16.571821665971189,13.81694114420405,16.83956493257611,19.608171821710961,16.599627444710897,13.84445918388208,16.866788212594688,{"$f":"CZ22-CZ23","v":19.635100246058823},16.590729153119618,13.799333939526775,16.785014775414936,19.516884387553571,16.471604826468109,13.679708993928976,16.665296197619316,19.396864393009732,16.35128478193791,13.559092458478196,16.544375937111983,19.275639690264715,16.229757017436029,13.437265227009579,16.422241931927559,19.153198186984611,16.10700941039773,13.314413464327799,16.298881999027962,19.029527669457963,15.983029716577265,13.189929944290023,16.174283833087063,18.904615801377407,15.857805568826503,13.064397220998167,1.9645456923881377,3.5469547308411138,1.8671300026042472,0.32597703307073506,1.9421864000587759,3.4195226561819045,1.7393793477583925,0.19790945949263769,1.8137984616711229,3.2908114741038221,1.6103463877251145,6.8560655706655607E-2,1.6841218213226372,3.1608083454861533,1.4800182512859004,-6.2088633449056782E-2,1.4910549101377448,3.0295003023347125,1.3483819380265827,-0.19404932301535374,1.2268012401815795,2.9209265118985868,1.2517011992012868,-0.30481012821562858,0.99213134543592663,2.7858104059612678,1.1162473029991258,-0.44060265915829611,0.72020680222323463,2.6493380636605686,0.97943377984267821,-0.57775821612263378,0.44555279940214731,2.5114958716891778,0.8412469823913562,-0.71629048056758426,0.16814193985113635,{"$f":"FL22-FL23","v":2.3722700800953529},0.7016731263185445,-0.85621327128057878,0,2.1195933523597148,0.56069828893657991,-0.99754054575599582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HX22-HX23","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"Rate","Sens"]
[null,null,"Tax Rate",null,null,null,null,null,null,"%",null,{"$f":"InputC!J371","v":0.2},{"$f":"Sens!$F$17+1","v":1}]
[]
[null,null,"Corporate Tax Paid",null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q28:DE28)","v":226.35828772753348},null,{"$f":"MAX($L26*Q24,0)*$M26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4954913017013625,2.488232448144855,2.5193293384666844,3.6797067124230303,4.2271597797451683,3.6261874562461625,3.0758710199491777,3.6810936927760722,4.2355166621043354,{"$f":"MAX($L26*AW24,0)*$M26","v":3.6179310745987276},3.0678739767397243,3.6733549717387231,4.2280361569923581,3.6272798852989681,3.0771806207400911,3.6826181975223116,3.738275172454931,3.1405184952629641,2.5891981755424851,3.1932962686142115,3.7466353397131642,3.1445431496265766,2.5931235940771002,3.1972087785322878,3.7504910775967013,3.1483421534048235,2.5968666454011955,3.2008946222081129,3.7541193582810077,3.1413662666158402,2.590135439531803,3.1944067233609701,3.7478746247543522,3.145911936542868,2.5946663299042094,3.1988368378618381,3.6534160522625236,3.0519977812779162,2.5004101679394743,3.1043158452214326,3.6574173920382513,{"$f":"MAX($L26*CC24,0)*$M26","v":3.0550901254699774},2.5034418495231683,3.1072853840787307,3.6603247564325248,3.0579353678502357,2.5062258203903336,3.1100067034579961,3.6629830461143835,3.0560079831187998,2.5045763785321777,3.1085564306863773,3.6617704221351497,3.0595563410796176,2.5080237143703292,3.1119782480706597,3.918185286249837,3.3143643331942378,2.7633882288408103,3.367912986515222,3.9216343643421925,3.3199254889421796,2.7688918367764161,3.373357642518938,{"$f":"MAX($L26*CZ24,0)*$M26","v":3.9270200492117646},3.3181458306239238,2.7598667879053553,3.3570029550829874,3.9033768775107145,3.2943209652936218,2.7359417987857952,3.3330592395238634,3.8793728786019468,3.2702569563875823,2.7118184916956394,3.3088751874223967,3.8551279380529433,3.2459514034872061,2.6874530454019161,3.2844483863855118,3.8306396373969225,3.221401882079546,2.6628826928655602,3.2597763998055926,3.8059055338915928,3.1966059433154532,2.6379859888580048,3.2348567666174128,3.7809231602754814,3.1715611137653008,2.6128794441996335,0.39290913847762754,0.70939094616822285,0.37342600052084945,6.5195406614147008E-2,0.3884372800117552,0.68390453123638095,0.34787586955167854,3.9581891898527538E-2,0.36275969233422461,0.65816229482076449,0.3220692775450229,1.3712131141331123E-2,0.33682436426452744,0.63216166909723071,0.29600365025718006,0,0.29821098202754898,0.60590006046694256,0.26967638760531654,0,0.24536024803631593,0.58418530237971733,0.25034023984025738,0,0.19842626908718533,0.55716208119225363,0.22324946059982517,0,0.14404136044464694,0.52986761273211369,0.19588675596853566,0,8.9110559880429471E-2,0.50229917433783555,0.16824939647827125,0,3.3628387970227269E-2,{"$f":"MAX($L26*FL24,0)*$M26","v":0.47445401601907061},0.14033462526370891,0,0,0.42391867047194298,0.11213965778731599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX($L26*HX24,0)*$M26","v":0},0,0,0,0,0,0,0]
[]
["Depreciation"]
[]
[null,{"$f":"\"\"","v":""},"Gross PP&E Balance"]
[]
[null,null,"Opening Balance",null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"P38","v":0},{"$f":"Q38","v":15.18},30.36,45.54,63.25,80.960000000000008,98.670000000000016,116.38000000000002,134.09000000000003,151.80000000000004,161.92000000000004,172.04000000000005,182.16000000000005,192.28000000000006,202.40000000000006,215.05000000000007,227.70000000000007,240.35000000000008,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,{"$f":"CC38","v":253.00000000000009},253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,{"$f":"CY38","v":253.00000000000009},253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,{"$f":"FK38","v":253.00000000000009},253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,{"$f":"HW38","v":253.00000000000009},253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009]
[null,null,"Add: CAPEX",null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q35:DE35)","v":253.00000000000009},null,{"$f":"Fund!R19","v":15.18},{"$f":"Fund!S19","v":15.18},{"$f":"Fund!T19","v":15.18},{"$f":"Fund!U19","v":17.71},{"$f":"Fund!V19","v":17.71},{"$f":"Fund!W19","v":17.71},{"$f":"Fund!X19","v":17.71},{"$f":"Fund!Y19","v":17.71},{"$f":"Fund!Z19","v":17.71},{"$f":"Fund!AA19","v":10.120000000000001},{"$f":"Fund!AB19","v":10.120000000000001},{"$f":"Fund!AC19","v":10.120000000000001},{"$f":"Fund!AD19","v":10.120000000000001},{"$f":"Fund!AE19","v":10.120000000000001},{"$f":"Fund!AF19","v":12.65},{"$f":"Fund!AG19","v":12.65},{"$f":"Fund!AH19","v":12.65},{"$f":"Fund!AI19","v":12.65},{"$f":"Fund!AJ19","v":0},{"$f":"Fund!AK19","v":0},{"$f":"Fund!AL19","v":0},{"$f":"Fund!AM19","v":0},{"$f":"Fund!AN19","v":0},{"$f":"Fund!AO19","v":0},{"$f":"Fund!AP19","v":0},{"$f":"Fund!AQ19","v":0},{"$f":"Fund!AR19","v":0},{"$f":"Fund!AS19","v":0},{"$f":"Fund!AT19","v":0},{"$f":"Fund!AU19","v":0},{"$f":"Fund!AV19","v":0},{"$f":"Fund!AW19","v":0},{"$f":"Fund!AX19","v":0},{"$f":"Fund!AY19","v":0},{"$f":"Fund!AZ19","v":0},{"$f":"Fund!BA19","v":0},{"$f":"Fund!BB19","v":0},{"$f":"Fund!BC19","v":0},{"$f":"Fund!BD19","v":0},{"$f":"Fund!BE19","v":0},{"$f":"Fund!BF19","v":0},{"$f":"Fund!BG19","v":0},{"$f":"Fund!BH19","v":0},{"$f":"Fund!BI19","v":0},{"$f":"Fund!BJ19","v":0},{"$f":"Fund!BK19","v":0},{"$f":"Fund!BL19","v":0},{"$f":"Fund!BM19","v":0},{"$f":"Fund!BN19","v":0},{"$f":"Fund!BO19","v":0},{"$f":"Fund!BP19","v":0},{"$f":"Fund!BQ19","v":0},{"$f":"Fund!BR19","v":0},{"$f":"Fund!BS19","v":0},{"$f":"Fund!BT19","v":0},{"$f":"Fund!BU19","v":0},{"$f":"Fund!BV19","v":0},{"$f":"Fund!BW19","v":0},{"$f":"Fund!BX19","v":0},{"$f":"Fund!BY19","v":0},{"$f":"Fund!BZ19","v":0},{"$f":"Fund!CA19","v":0},{"$f":"Fund!CB19","v":0},{"$f":"Fund!CC19","v":0},{"$f":"Fund!CD19","v":0},{"$f":"Fund!CE19","v":0},{"$f":"Fund!CF19","v":0},{"$f":"Fund!CG19","v":0},{"$f":"Fund!CH19","v":0},{"$f":"Fund!CI19","v":0},{"$f":"Fund!CJ19","v":0},{"$f":"Fund!CK19","v":0},{"$f":"Fund!CL19","v":0},{"$f":"Fund!CM19","v":0},{"$f":"Fund!CN19","v":0},{"$f":"Fund!CO19","v":0},{"$f":"Fund!CP19","v":0},{"$f":"Fund!CQ19","v":0},{"$f":"Fund!CR19","v":0},{"$f":"Fund!CS19","v":0},{"$f":"Fund!CT19","v":0},{"$f":"Fund!CU19","v":0},{"$f":"Fund!CV19","v":0},{"$f":"Fund!CW19","v":0},{"$f":"Fund!CX19","v":0},{"$f":"Fund!CY19","v":0},{"$f":"Fund!CZ19","v":0},{"$f":"Fund!DA19","v":0},{"$f":"Fund!DB19","v":0},{"$f":"Fund!DC19","v":0},{"$f":"Fund!DD19","v":0},{"$f":"Fund!DE19","v":0},{"$f":"Fund!DF19","v":0},{"$f":"Fund!DG19","v":0},{"$f":"Fund!DH19","v":0},{"$f":"Fund!DI19","v":0},{"$f":"Fund!DJ19","v":0},{"$f":"Fund!DK19","v":0},{"$f":"Fund!DL19","v":0},{"$f":"Fund!DM19","v":0},{"$f":"Fund!DN19","v":0},{"$f":"Fund!DO19","v":0},{"$f":"Fund!DP19","v":0},{"$f":"Fund!DQ19","v":0},{"$f":"Fund!DR19","v":0},{"$f":"Fund!DS19","v":0},{"$f":"Fund!DT19","v":0},{"$f":"Fund!DU19","v":0},{"$f":"Fund!DV19","v":0},{"$f":"Fund!DW19","v":0},{"$f":"Fund!DX19","v":0},{"$f":"Fund!DY19","v":0},{"$f":"Fund!DZ19","v":0},{"$f":"Fund!EA19","v":0},{"$f":"Fund!EB19","v":0},{"$f":"Fund!EC19","v":0},{"$f":"Fund!ED19","v":0},{"$f":"Fund!EE19","v":0},{"$f":"Fund!EF19","v":0},{"$f":"Fund!EG19","v":0},{"$f":"Fund!EH19","v":0},{"$f":"Fund!EI19","v":0},{"$f":"Fund!EJ19","v":0},{"$f":"Fund!EK19","v":0},{"$f":"Fund!EL19","v":0},{"$f":"Fund!EM19","v":0},{"$f":"Fund!EN19","v":0},{"$f":"Fund!EO19","v":0},{"$f":"Fund!EP19","v":0},{"$f":"Fund!EQ19","v":0},{"$f":"Fund!ER19","v":0},{"$f":"Fund!ES19","v":0},{"$f":"Fund!ET19","v":0},{"$f":"Fund!EU19","v":0},{"$f":"Fund!EV19","v":0},{"$f":"Fund!EW19","v":0},{"$f":"Fund!EX19","v":0},{"$f":"Fund!EY19","v":0},{"$f":"Fund!EZ19","v":0},{"$f":"Fund!FA19","v":0},{"$f":"Fund!FB19","v":0},{"$f":"Fund!FC19","v":0},{"$f":"Fund!FD19","v":0},{"$f":"Fund!FE19","v":0},{"$f":"Fund!FF19","v":0},{"$f":"Fund!FG19","v":0},{"$f":"Fund!FH19","v":0},{"$f":"Fund!FI19","v":0},{"$f":"Fund!FJ19","v":0},{"$f":"Fund!FK19","v":0},{"$f":"Fund!FL19","v":0},{"$f":"Fund!FM19","v":0},{"$f":"Fund!FN19","v":0},{"$f":"Fund!FO19","v":0},{"$f":"Fund!FP19","v":0},{"$f":"Fund!FQ19","v":0},{"$f":"Fund!FR19","v":0},{"$f":"Fund!FS19","v":0},{"$f":"Fund!FT19","v":0},{"$f":"Fund!FU19","v":0},{"$f":"Fund!FV19","v":0},{"$f":"Fund!FW19","v":0},{"$f":"Fund!FX19","v":0},{"$f":"Fund!FY19","v":0},{"$f":"Fund!FZ19","v":0},{"$f":"Fund!GA19","v":0},{"$f":"Fund!GB19","v":0},{"$f":"Fund!GC19","v":0},{"$f":"Fund!GD19","v":0},{"$f":"Fund!GE19","v":0},{"$f":"Fund!GF19","v":0},{"$f":"Fund!GG19","v":0},{"$f":"Fund!GH19","v":0},{"$f":"Fund!GI19","v":0},{"$f":"Fund!GJ19","v":0},{"$f":"Fund!GK19","v":0},{"$f":"Fund!GL19","v":0},{"$f":"Fund!GM19","v":0},{"$f":"Fund!GN19","v":0},{"$f":"Fund!GO19","v":0},{"$f":"Fund!GP19","v":0},{"$f":"Fund!GQ19","v":0},{"$f":"Fund!GR19","v":0},{"$f":"Fund!GS19","v":0},{"$f":"Fund!GT19","v":0},{"$f":"Fund!GU19","v":0},{"$f":"Fund!GV19","v":0},{"$f":"Fund!GW19","v":0},{"$f":"Fund!GX19","v":0},{"$f":"Fund!GY19","v":0},{"$f":"Fund!GZ19","v":0},{"$f":"Fund!HA19","v":0},{"$f":"Fund!HB19","v":0},{"$f":"Fund!HC19","v":0},{"$f":"Fund!HD19","v":0},{"$f":"Fund!HE19","v":0},{"$f":"Fund!HF19","v":0},{"$f":"Fund!HG19","v":0},{"$f":"Fund!HH19","v":0},{"$f":"Fund!HI19","v":0},{"$f":"Fund!HJ19","v":0},{"$f":"Fund!HK19","v":0},{"$f":"Fund!HL19","v":0},{"$f":"Fund!HM19","v":0},{"$f":"Fund!HN19","v":0},{"$f":"Fund!HO19","v":0},{"$f":"Fund!HP19","v":0},{"$f":"Fund!HQ19","v":0},{"$f":"Fund!HR19","v":0},{"$f":"Fund!HS19","v":0},{"$f":"Fund!HT19","v":0},{"$f":"Fund!HU19","v":0},{"$f":"Fund!HV19","v":0},{"$f":"Fund!HW19","v":0},{"$f":"Fund!HX19","v":0},{"$f":"Fund!HY19","v":0},{"$f":"Fund!HZ19","v":0},{"$f":"Fund!IA19","v":0},{"$f":"Fund!IB19","v":0},{"$f":"Fund!IC19","v":0},{"$f":"Fund!ID19","v":0},{"$f":"Fund!IE19","v":0},{"$f":"Fund!IF19","v":0}]
[null,null,"Add: Capitalised IDC",null,null,null,null,null,null,"$m",null,null,null,null,4.352533167556933,null,{"$f":"Fund!R20","v":0},{"$f":"Fund!S20","v":0},{"$f":"Fund!T20","v":0},{"$f":"Fund!U20","v":0},{"$f":"Fund!V20","v":0},{"$f":"Fund!W20","v":0},{"$f":"Fund!X20","v":0},{"$f":"Fund!Y20","v":8.2520829800319995E-2},{"$f":"Fund!Z20","v":0.19703487979352791},{"$f":"Fund!AA20","v":0.22102972341070118},{"$f":"Fund!AB20","v":0.2447350982431529},{"$f":"Fund!AC20","v":0.26827175949142901},{"$f":"Fund!AD20","v":0.28942623099857734},{"$f":"Fund!AE20","v":0.42683638300696547},{"$f":"Fund!AF20","v":0.56673632719605038},{"$f":"Fund!AG20","v":0.66447041054725076},{"$f":"Fund!AH20","v":0.68500996581530726},{"$f":"Fund!AI20","v":0.70646155925365051},{"$f":"Fund!AJ20","v":0},{"$f":"Fund!AK20","v":0},{"$f":"Fund!AL20","v":0},{"$f":"Fund!AM20","v":0},{"$f":"Fund!AN20","v":0},{"$f":"Fund!AO20","v":0},{"$f":"Fund!AP20","v":0},{"$f":"Fund!AQ20","v":0},{"$f":"Fund!AR20","v":0},{"$f":"Fund!AS20","v":0},{"$f":"Fund!AT20","v":0},{"$f":"Fund!AU20","v":0},{"$f":"Fund!AV20","v":0},{"$f":"Fund!AW20","v":0},{"$f":"Fund!AX20","v":0},{"$f":"Fund!AY20","v":0},{"$f":"Fund!AZ20","v":0},{"$f":"Fund!BA20","v":0},{"$f":"Fund!BB20","v":0},{"$f":"Fund!BC20","v":0},{"$f":"Fund!BD20","v":0},{"$f":"Fund!BE20","v":0},{"$f":"Fund!BF20","v":0},{"$f":"Fund!BG20","v":0},{"$f":"Fund!BH20","v":0},{"$f":"Fund!BI20","v":0},{"$f":"Fund!BJ20","v":0},{"$f":"Fund!BK20","v":0},{"$f":"Fund!BL20","v":0},{"$f":"Fund!BM20","v":0},{"$f":"Fund!BN20","v":0},{"$f":"Fund!BO20","v":0},{"$f":"Fund!BP20","v":0},{"$f":"Fund!BQ20","v":0},{"$f":"Fund!BR20","v":0},{"$f":"Fund!BS20","v":0},{"$f":"Fund!BT20","v":0},{"$f":"Fund!BU20","v":0},{"$f":"Fund!BV20","v":0},{"$f":"Fund!BW20","v":0},{"$f":"Fund!BX20","v":0},{"$f":"Fund!BY20","v":0},{"$f":"Fund!BZ20","v":0},{"$f":"Fund!CA20","v":0},{"$f":"Fund!CB20","v":0},{"$f":"Fund!CC20","v":0},{"$f":"Fund!CD20","v":0},{"$f":"Fund!CE20","v":0},{"$f":"Fund!CF20","v":0},{"$f":"Fund!CG20","v":0},{"$f":"Fund!CH20","v":0},{"$f":"Fund!CI20","v":0},{"$f":"Fund!CJ20","v":0},{"$f":"Fund!CK20","v":0},{"$f":"Fund!CL20","v":0},{"$f":"Fund!CM20","v":0},{"$f":"Fund!CN20","v":0},{"$f":"Fund!CO20","v":0},{"$f":"Fund!CP20","v":0},{"$f":"Fund!CQ20","v":0},{"$f":"Fund!CR20","v":0},{"$f":"Fund!CS20","v":0},{"$f":"Fund!CT20","v":0},{"$f":"Fund!CU20","v":0},{"$f":"Fund!CV20","v":0},{"$f":"Fund!CW20","v":0},{"$f":"Fund!CX20","v":0},{"$f":"Fund!CY20","v":0},{"$f":"Fund!CZ20","v":0},{"$f":"Fund!DA20","v":0},{"$f":"Fund!DB20","v":0},{"$f":"Fund!DC20","v":0},{"$f":"Fund!DD20","v":0},{"$f":"Fund!DE20","v":0},{"$f":"Fund!DF20","v":0},{"$f":"Fund!DG20","v":0},{"$f":"Fund!DH20","v":0},{"$f":"Fund!DI20","v":0},{"$f":"Fund!DJ20","v":0},{"$f":"Fund!DK20","v":0},{"$f":"Fund!DL20","v":0},{"$f":"Fund!DM20","v":0},{"$f":"Fund!DN20","v":0},{"$f":"Fund!DO20","v":0},{"$f":"Fund!DP20","v":0},{"$f":"Fund!DQ20","v":0},{"$f":"Fund!DR20","v":0},{"$f":"Fund!DS20","v":0},{"$f":"Fund!DT20","v":0},{"$f":"Fund!DU20","v":0},{"$f":"Fund!DV20","v":0},{"$f":"Fund!DW20","v":0},{"$f":"Fund!DX20","v":0},{"$f":"Fund!DY20","v":0},{"$f":"Fund!DZ20","v":0},{"$f":"Fund!EA20","v":0},{"$f":"Fund!EB20","v":0},{"$f":"Fund!EC20","v":0},{"$f":"Fund!ED20","v":0},{"$f":"Fund!EE20","v":0},{"$f":"Fund!EF20","v":0},{"$f":"Fund!EG20","v":0},{"$f":"Fund!EH20","v":0},{"$f":"Fund!EI20","v":0},{"$f":"Fund!EJ20","v":0},{"$f":"Fund!EK20","v":0},{"$f":"Fund!EL20","v":0},{"$f":"Fund!EM20","v":0},{"$f":"Fund!EN20","v":0},{"$f":"Fund!EO20","v":0},{"$f":"Fund!EP20","v":0},{"$f":"Fund!EQ20","v":0},{"$f":"Fund!ER20","v":0},{"$f":"Fund!ES20","v":0},{"$f":"Fund!ET20","v":0},{"$f":"Fund!EU20","v":0},{"$f":"Fund!EV20","v":0},{"$f":"Fund!EW20","v":0},{"$f":"Fund!EX20","v":0},{"$f":"Fund!EY20","v":0},{"$f":"Fund!EZ20","v":0},{"$f":"Fund!FA20","v":0},{"$f":"Fund!FB20","v":0},{"$f":"Fund!FC20","v":0},{"$f":"Fund!FD20","v":0},{"$f":"Fund!FE20","v":0},{"$f":"Fund!FF20","v":0},{"$f":"Fund!FG20","v":0},{"$f":"Fund!FH20","v":0},{"$f":"Fund!FI20","v":0},{"$f":"Fund!FJ20","v":0},{"$f":"Fund!FK20","v":0},{"$f":"Fund!FL20","v":0},{"$f":"Fund!FM20","v":0},{"$f":"Fund!FN20","v":0},{"$f":"Fund!FO20","v":0},{"$f":"Fund!FP20","v":0},{"$f":"Fund!FQ20","v":0},{"$f":"Fund!FR20","v":0},{"$f":"Fund!FS20","v":0},{"$f":"Fund!FT20","v":0},{"$f":"Fund!FU20","v":0},{"$f":"Fund!FV20","v":0},{"$f":"Fund!FW20","v":0},{"$f":"Fund!FX20","v":0},{"$f":"Fund!FY20","v":0},{"$f":"Fund!FZ20","v":0},{"$f":"Fund!GA20","v":0},{"$f":"Fund!GB20","v":0},{"$f":"Fund!GC20","v":0},{"$f":"Fund!GD20","v":0},{"$f":"Fund!GE20","v":0},{"$f":"Fund!GF20","v":0},{"$f":"Fund!GG20","v":0},{"$f":"Fund!GH20","v":0},{"$f":"Fund!GI20","v":0},{"$f":"Fund!GJ20","v":0},{"$f":"Fund!GK20","v":0},{"$f":"Fund!GL20","v":0},{"$f":"Fund!GM20","v":0},{"$f":"Fund!GN20","v":0},{"$f":"Fund!GO20","v":0},{"$f":"Fund!GP20","v":0},{"$f":"Fund!GQ20","v":0},{"$f":"Fund!GR20","v":0},{"$f":"Fund!GS20","v":0},{"$f":"Fund!GT20","v":0},{"$f":"Fund!GU20","v":0},{"$f":"Fund!GV20","v":0},{"$f":"Fund!GW20","v":0},{"$f":"Fund!GX20","v":0},{"$f":"Fund!GY20","v":0},{"$f":"Fund!GZ20","v":0},{"$f":"Fund!HA20","v":0},{"$f":"Fund!HB20","v":0},{"$f":"Fund!HC20","v":0},{"$f":"Fund!HD20","v":0},{"$f":"Fund!HE20","v":0},{"$f":"Fund!HF20","v":0},{"$f":"Fund!HG20","v":0},{"$f":"Fund!HH20","v":0},{"$f":"Fund!HI20","v":0},{"$f":"Fund!HJ20","v":0},{"$f":"Fund!HK20","v":0},{"$f":"Fund!HL20","v":0},{"$f":"Fund!HM20","v":0},{"$f":"Fund!HN20","v":0},{"$f":"Fund!HO20","v":0},{"$f":"Fund!HP20","v":0},{"$f":"Fund!HQ20","v":0},{"$f":"Fund!HR20","v":0},{"$f":"Fund!HS20","v":0},{"$f":"Fund!HT20","v":0},{"$f":"Fund!HU20","v":0},{"$f":"Fund!HV20","v":0},{"$f":"Fund!HW20","v":0},{"$f":"Fund!HX20","v":0},{"$f":"Fund!HY20","v":0},{"$f":"Fund!HZ20","v":0},{"$f":"Fund!IA20","v":0},{"$f":"Fund!IB20","v":0},{"$f":"Fund!IC20","v":0},{"$f":"Fund!ID20","v":0},{"$f":"Fund!IE20","v":0},{"$f":"Fund!IF20","v":0}]
[null,null,"Add: Financing Fees",null,null,null,null,null,null,"$m",null,null,null,null,39.015870100986,null,{"$f":"Fund!R21","v":5.8806488417304816},{"$f":"Fund!S21","v":2.6806488417304815},{"$f":"Fund!T21","v":2.6806488417304815},{"$f":"Fund!U21","v":2.6806488417304815},{"$f":"Fund!V21","v":2.6806488417304815},{"$f":"Fund!W21","v":2.6806488417304815},{"$f":"Fund!X21","v":2.6806488417304815},{"$f":"Fund!Y21","v":2.4448750423009957},{"$f":"Fund!Z21","v":2.1176920423204018},{"$f":"Fund!AA21","v":2.0491353462713353},{"$f":"Fund!AB21","v":1.9814057038929016},{"$f":"Fund!AC21","v":1.9141581003263985},{"$f":"Fund!AD21","v":1.8537167531631176},{"$f":"Fund!AE21","v":1.4611163188534371},{"$f":"Fund!AF21","v":1.0614021925989088},{"$f":"Fund!AG21","v":0.78216195445262204},{"$f":"Fund!AH21","v":0.72347751082960343},{"$f":"Fund!AI21","v":0.66218724386290828},{"$f":"Fund!AJ21","v":0},{"$f":"Fund!AK21","v":0},{"$f":"Fund!AL21","v":0},{"$f":"Fund!AM21","v":0},{"$f":"Fund!AN21","v":0},{"$f":"Fund!AO21","v":0},{"$f":"Fund!AP21","v":0},{"$f":"Fund!AQ21","v":0},{"$f":"Fund!AR21","v":0},{"$f":"Fund!AS21","v":0},{"$f":"Fund!AT21","v":0},{"$f":"Fund!AU21","v":0},{"$f":"Fund!AV21","v":0},{"$f":"Fund!AW21","v":0},{"$f":"Fund!AX21","v":0},{"$f":"Fund!AY21","v":0},{"$f":"Fund!AZ21","v":0},{"$f":"Fund!BA21","v":0},{"$f":"Fund!BB21","v":0},{"$f":"Fund!BC21","v":0},{"$f":"Fund!BD21","v":0},{"$f":"Fund!BE21","v":0},{"$f":"Fund!BF21","v":0},{"$f":"Fund!BG21","v":0},{"$f":"Fund!BH21","v":0},{"$f":"Fund!BI21","v":0},{"$f":"Fund!BJ21","v":0},{"$f":"Fund!BK21","v":0},{"$f":"Fund!BL21","v":0},{"$f":"Fund!BM21","v":0},{"$f":"Fund!BN21","v":0},{"$f":"Fund!BO21","v":0},{"$f":"Fund!BP21","v":0},{"$f":"Fund!BQ21","v":0},{"$f":"Fund!BR21","v":0},{"$f":"Fund!BS21","v":0},{"$f":"Fund!BT21","v":0},{"$f":"Fund!BU21","v":0},{"$f":"Fund!BV21","v":0},{"$f":"Fund!BW21","v":0},{"$f":"Fund!BX21","v":0},{"$f":"Fund!BY21","v":0},{"$f":"Fund!BZ21","v":0},{"$f":"Fund!CA21","v":0},{"$f":"Fund!CB21","v":0},{"$f":"Fund!CC21","v":0},{"$f":"Fund!CD21","v":0},{"$f":"Fund!CE21","v":0},{"$f":"Fund!CF21","v":0},{"$f":"Fund!CG21","v":0},{"$f":"Fund!CH21","v":0},{"$f":"Fund!CI21","v":0},{"$f":"Fund!CJ21","v":0},{"$f":"Fund!CK21","v":0},{"$f":"Fund!CL21","v":0},{"$f":"Fund!CM21","v":0},{"$f":"Fund!CN21","v":0},{"$f":"Fund!CO21","v":0},{"$f":"Fund!CP21","v":0},{"$f":"Fund!CQ21","v":0},{"$f":"Fund!CR21","v":0},{"$f":"Fund!CS21","v":0},{"$f":"Fund!CT21","v":0},{"$f":"Fund!CU21","v":0},{"$f":"Fund!CV21","v":0},{"$f":"Fund!CW21","v":0},{"$f":"Fund!CX21","v":0},{"$f":"Fund!CY21","v":0},{"$f":"Fund!CZ21","v":0},{"$f":"Fund!DA21","v":0},{"$f":"Fund!DB21","v":0},{"$f":"Fund!DC21","v":0},{"$f":"Fund!DD21","v":0},{"$f":"Fund!DE21","v":0},{"$f":"Fund!DF21","v":0},{"$f":"Fund!DG21","v":0},{"$f":"Fund!DH21","v":0},{"$f":"Fund!DI21","v":0},{"$f":"Fund!DJ21","v":0},{"$f":"Fund!DK21","v":0},{"$f":"Fund!DL21","v":0},{"$f":"Fund!DM21","v":0},{"$f":"Fund!DN21","v":0},{"$f":"Fund!DO21","v":0},{"$f":"Fund!DP21","v":0},{"$f":"Fund!DQ21","v":0},{"$f":"Fund!DR21","v":0},{"$f":"Fund!DS21","v":0},{"$f":"Fund!DT21","v":0},{"$f":"Fund!DU21","v":0},{"$f":"Fund!DV21","v":0},{"$f":"Fund!DW21","v":0},{"$f":"Fund!DX21","v":0},{"$f":"Fund!DY21","v":0},{"$f":"Fund!DZ21","v":0},{"$f":"Fund!EA21","v":0},{"$f":"Fund!EB21","v":0},{"$f":"Fund!EC21","v":0},{"$f":"Fund!ED21","v":0},{"$f":"Fund!EE21","v":0},{"$f":"Fund!EF21","v":0},{"$f":"Fund!EG21","v":0},{"$f":"Fund!EH21","v":0},{"$f":"Fund!EI21","v":0},{"$f":"Fund!EJ21","v":0},{"$f":"Fund!EK21","v":0},{"$f":"Fund!EL21","v":0},{"$f":"Fund!EM21","v":0},{"$f":"Fund!EN21","v":0},{"$f":"Fund!EO21","v":0},{"$f":"Fund!EP21","v":0},{"$f":"Fund!EQ21","v":0},{"$f":"Fund!ER21","v":0},{"$f":"Fund!ES21","v":0},{"$f":"Fund!ET21","v":0},{"$f":"Fund!EU21","v":0},{"$f":"Fund!EV21","v":0},{"$f":"Fund!EW21","v":0},{"$f":"Fund!EX21","v":0},{"$f":"Fund!EY21","v":0},{"$f":"Fund!EZ21","v":0},{"$f":"Fund!FA21","v":0},{"$f":"Fund!FB21","v":0},{"$f":"Fund!FC21","v":0},{"$f":"Fund!FD21","v":0},{"$f":"Fund!FE21","v":0},{"$f":"Fund!FF21","v":0},{"$f":"Fund!FG21","v":0},{"$f":"Fund!FH21","v":0},{"$f":"Fund!FI21","v":0},{"$f":"Fund!FJ21","v":0},{"$f":"Fund!FK21","v":0},{"$f":"Fund!FL21","v":0},{"$f":"Fund!FM21","v":0},{"$f":"Fund!FN21","v":0},{"$f":"Fund!FO21","v":0},{"$f":"Fund!FP21","v":0},{"$f":"Fund!FQ21","v":0},{"$f":"Fund!FR21","v":0},{"$f":"Fund!FS21","v":0},{"$f":"Fund!FT21","v":0},{"$f":"Fund!FU21","v":0},{"$f":"Fund!FV21","v":0},{"$f":"Fund!FW21","v":0},{"$f":"Fund!FX21","v":0},{"$f":"Fund!FY21","v":0},{"$f":"Fund!FZ21","v":0},{"$f":"Fund!GA21","v":0},{"$f":"Fund!GB21","v":0},{"$f":"Fund!GC21","v":0},{"$f":"Fund!GD21","v":0},{"$f":"Fund!GE21","v":0},{"$f":"Fund!GF21","v":0},{"$f":"Fund!GG21","v":0},{"$f":"Fund!GH21","v":0},{"$f":"Fund!GI21","v":0},{"$f":"Fund!GJ21","v":0},{"$f":"Fund!GK21","v":0},{"$f":"Fund!GL21","v":0},{"$f":"Fund!GM21","v":0},{"$f":"Fund!GN21","v":0},{"$f":"Fund!GO21","v":0},{"$f":"Fund!GP21","v":0},{"$f":"Fund!GQ21","v":0},{"$f":"Fund!GR21","v":0},{"$f":"Fund!GS21","v":0},{"$f":"Fund!GT21","v":0},{"$f":"Fund!GU21","v":0},{"$f":"Fund!GV21","v":0},{"$f":"Fund!GW21","v":0},{"$f":"Fund!GX21","v":0},{"$f":"Fund!GY21","v":0},{"$f":"Fund!GZ21","v":0},{"$f":"Fund!HA21","v":0},{"$f":"Fund!HB21","v":0},{"$f":"Fund!HC21","v":0},{"$f":"Fund!HD21","v":0},{"$f":"Fund!HE21","v":0},{"$f":"Fund!HF21","v":0},{"$f":"Fund!HG21","v":0},{"$f":"Fund!HH21","v":0},{"$f":"Fund!HI21","v":0},{"$f":"Fund!HJ21","v":0},{"$f":"Fund!HK21","v":0},{"$f":"Fund!HL21","v":0},{"$f":"Fund!HM21","v":0},{"$f":"Fund!HN21","v":0},{"$f":"Fund!HO21","v":0},{"$f":"Fund!HP21","v":0},{"$f":"Fund!HQ21","v":0},{"$f":"Fund!HR21","v":0},{"$f":"Fund!HS21","v":0},{"$f":"Fund!HT21","v":0},{"$f":"Fund!HU21","v":0},{"$f":"Fund!HV21","v":0},{"$f":"Fund!HW21","v":0},{"$f":"Fund!HX21","v":0},{"$f":"Fund!HY21","v":0},{"$f":"Fund!HZ21","v":0},{"$f":"Fund!IA21","v":0},{"$f":"Fund!IB21","v":0},{"$f":"Fund!IC21","v":0},{"$f":"Fund!ID21","v":0},{"$f":"Fund!IE21","v":0},{"$f":"Fund!IF21","v":0}]
[null,null,"Closing Balance",null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"SUM(Q34:Q35)","v":15.18},30.36,45.54,63.25,80.960000000000008,98.670000000000016,116.38000000000002,134.09000000000003,151.80000000000004,161.92000000000004,172.04000000000005,182.16000000000005,192.28000000000006,202.40000000000006,215.05000000000007,227.70000000000007,240.35000000000008,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,{"$f":"SUM(CC34:CC35)","v":253.00000000000009},253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,{"$f":"SUM(EO34:EO35)","v":253.00000000000009},253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,{"$f":"SUM(HA34:HA35)","v":253.00000000000009},253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009,253.00000000000009]
[]
[]
[null,{"$f":"\"\"","v":""},"Net PP&E Balance"]
[]
[null,null,"Operating Period",null,null,null,null,null,null,"#",null,null,null,null,{"$f":"SUM(Q43:IE43)","v":140},null,{"$f":"Time!R75","v":0},{"$f":"Time!S75","v":0},{"$f":"Time!T75","v":0},{"$f":"Time!U75","v":0},{"$f":"Time!V75","v":0},{"$f":"Time!W75","v":0},{"$f":"Time!X75","v":0},{"$f":"Time!Y75","v":0},{"$f":"Time!Z75","v":0},{"$f":"Time!AA75","v":0},{"$f":"Time!AB75","v":0},{"$f":"Time!AC75","v":0},{"$f":"Time!AD75","v":0},{"$f":"Time!AE75","v":0},{"$f":"Time!AF75","v":0},{"$f":"Time!AG75","v":0},{"$f":"Time!AH75","v":0},{"$f":"Time!AI75","v":0},{"$f":"Time!AJ75","v":1},{"$f":"Time!AK75","v":1},{"$f":"Time!AL75","v":1},{"$f":"Time!AM75","v":1},{"$f":"Time!AN75","v":1},{"$f":"Time!AO75","v":1},{"$f":"Time!AP75","v":1},{"$f":"Time!AQ75","v":1},{"$f":"Time!AR75","v":1},{"$f":"Time!AS75","v":1},{"$f":"Time!AT75","v":1},{"$f":"Time!AU75","v":1},{"$f":"Time!AV75","v":1},{"$f":"Time!AW75","v":1},{"$f":"Time!AX75","v":1},{"$f":"Time!AY75","v":1},{"$f":"Time!AZ75","v":1},{"$f":"Time!BA75","v":1},{"$f":"Time!BB75","v":1},{"$f":"Time!BC75","v":1},{"$f":"Time!BD75","v":1},{"$f":"Time!BE75","v":1},{"$f":"Time!BF75","v":1},{"$f":"Time!BG75","v":1},{"$f":"Time!BH75","v":1},{"$f":"Time!BI75","v":1},{"$f":"Time!BJ75","v":1},{"$f":"Time!BK75","v":1},{"$f":"Time!BL75","v":1},{"$f":"Time!BM75","v":1},{"$f":"Time!BN75","v":1},{"$f":"Time!BO75","v":1},{"$f":"Time!BP75","v":1},{"$f":"Time!BQ75","v":1},{"$f":"Time!BR75","v":1},{"$f":"Time!BS75","v":1},{"$f":"Time!BT75","v":1},{"$f":"Time!BU75","v":1},{"$f":"Time!BV75","v":1},{"$f":"Time!BW75","v":1},{"$f":"Time!BX75","v":1},{"$f":"Time!BY75","v":1},{"$f":"Time!BZ75","v":1},{"$f":"Time!CA75","v":1},{"$f":"Time!CB75","v":1},{"$f":"Time!CC75","v":1},{"$f":"Time!CD75","v":1},{"$f":"Time!CE75","v":1},{"$f":"Time!CF75","v":1},{"$f":"Time!CG75","v":1},{"$f":"Time!CH75","v":1},{"$f":"Time!CI75","v":1},{"$f":"Time!CJ75","v":1},{"$f":"Time!CK75","v":1},{"$f":"Time!CL75","v":1},{"$f":"Time!CM75","v":1},{"$f":"Time!CN75","v":1},{"$f":"Time!CO75","v":1},{"$f":"Time!CP75","v":1},{"$f":"Time!CQ75","v":1},{"$f":"Time!CR75","v":1},{"$f":"Time!CS75","v":1},{"$f":"Time!CT75","v":1},{"$f":"Time!CU75","v":1},{"$f":"Time!CV75","v":1},{"$f":"Time!CW75","v":1},{"$f":"Time!CX75","v":1},{"$f":"Time!CY75","v":1},{"$f":"Time!CZ75","v":1},{"$f":"Time!DA75","v":1},{"$f":"Time!DB75","v":1},{"$f":"Time!DC75","v":1},{"$f":"Time!DD75","v":1},{"$f":"Time!DE75","v":1},{"$f":"Time!DF75","v":1},{"$f":"Time!DG75","v":1},{"$f":"Time!DH75","v":1},{"$f":"Time!DI75","v":1},{"$f":"Time!DJ75","v":1},{"$f":"Time!DK75","v":1},{"$f":"Time!DL75","v":1},{"$f":"Time!DM75","v":1},{"$f":"Time!DN75","v":1},{"$f":"Time!DO75","v":1},{"$f":"Time!DP75","v":1},{"$f":"Time!DQ75","v":1},{"$f":"Time!DR75","v":1},{"$f":"Time!DS75","v":1},{"$f":"Time!DT75","v":1},{"$f":"Time!DU75","v":1},{"$f":"Time!DV75","v":1},{"$f":"Time!DW75","v":1},{"$f":"Time!DX75","v":1},{"$f":"Time!DY75","v":1},{"$f":"Time!DZ75","v":1},{"$f":"Time!EA75","v":1},{"$f":"Time!EB75","v":1},{"$f":"Time!EC75","v":1},{"$f":"Time!ED75","v":1},{"$f":"Time!EE75","v":1},{"$f":"Time!EF75","v":1},{"$f":"Time!EG75","v":1},{"$f":"Time!EH75","v":1},{"$f":"Time!EI75","v":1},{"$f":"Time!EJ75","v":1},{"$f":"Time!EK75","v":1},{"$f":"Time!EL75","v":1},{"$f":"Time!EM75","v":1},{"$f":"Time!EN75","v":1},{"$f":"Time!EO75","v":1},{"$f":"Time!EP75","v":1},{"$f":"Time!EQ75","v":1},{"$f":"Time!ER75","v":1},{"$f":"Time!ES75","v":1},{"$f":"Time!ET75","v":1},{"$f":"Time!EU75","v":1},{"$f":"Time!EV75","v":1},{"$f":"Time!EW75","v":1},{"$f":"Time!EX75","v":1},{"$f":"Time!EY75","v":1},{"$f":"Time!EZ75","v":1},{"$f":"Time!FA75","v":1},{"$f":"Time!FB75","v":1},{"$f":"Time!FC75","v":1},{"$f":"Time!FD75","v":1},{"$f":"Time!FE75","v":1},{"$f":"Time!FF75","v":1},{"$f":"Time!FG75","v":1},{"$f":"Time!FH75","v":1},{"$f":"Time!FI75","v":1},{"$f":"Time!FJ75","v":1},{"$f":"Time!FK75","v":1},{"$f":"Time!FL75","v":1},{"$f":"Time!FM75","v":1},{"$f":"Time!FN75","v":1},{"$f":"Time!FO75","v":1},{"$f":"Time!FP75","v":1},{"$f":"Time!FQ75","v":1},{"$f":"Time!FR75","v":1},{"$f":"Time!FS75","v":1},{"$f":"Time!FT75","v":0},{"$f":"Time!FU75","v":0},{"$f":"Time!FV75","v":0},{"$f":"Time!FW75","v":0},{"$f":"Time!FX75","v":0},{"$f":"Time!FY75","v":0},{"$f":"Time!FZ75","v":0},{"$f":"Time!GA75","v":0},{"$f":"Time!GB75","v":0},{"$f":"Time!GC75","v":0},{"$f":"Time!GD75","v":0},{"$f":"Time!GE75","v":0},{"$f":"Time!GF75","v":0},{"$f":"Time!GG75","v":0},{"$f":"Time!GH75","v":0},{"$f":"Time!GI75","v":0},{"$f":"Time!GJ75","v":0},{"$f":"Time!GK75","v":0},{"$f":"Time!GL75","v":0},{"$f":"Time!GM75","v":0},{"$f":"Time!GN75","v":0},{"$f":"Time!GO75","v":0},{"$f":"Time!GP75","v":0},{"$f":"Time!GQ75","v":0},{"$f":"Time!GR75","v":0},{"$f":"Time!GS75","v":0},{"$f":"Time!GT75","v":0},{"$f":"Time!GU75","v":0},{"$f":"Time!GV75","v":0},{"$f":"Time!GW75","v":0},{"$f":"Time!GX75","v":0},{"$f":"Time!GY75","v":0},{"$f":"Time!GZ75","v":0},{"$f":"Time!HA75","v":0},{"$f":"Time!HB75","v":0},{"$f":"Time!HC75","v":0},{"$f":"Time!HD75","v":0},{"$f":"Time!HE75","v":0},{"$f":"Time!HF75","v":0},{"$f":"Time!HG75","v":0},{"$f":"Time!HH75","v":0},{"$f":"Time!HI75","v":0},{"$f":"Time!HJ75","v":0},{"$f":"Time!HK75","v":0},{"$f":"Time!HL75","v":0},{"$f":"Time!HM75","v":0},{"$f":"Time!HN75","v":0},{"$f":"Time!HO75","v":0},{"$f":"Time!HP75","v":0},{"$f":"Time!HQ75","v":0},{"$f":"Time!HR75","v":0},{"$f":"Time!HS75","v":0},{"$f":"Time!HT75","v":0},{"$f":"Time!HU75","v":0},{"$f":"Time!HV75","v":0},{"$f":"Time!HW75","v":0},{"$f":"Time!HX75","v":0},{"$f":"Time!HY75","v":0},{"$f":"Time!HZ75","v":0},{"$f":"Time!IA75","v":0},{"$f":"Time!IB75","v":0},{"$f":"Time!IC75","v":0},{"$f":"Time!ID75","v":0},{"$f":"Time!IE75","v":0},{"$f":"Time!IF75","v":0}]
[null,null,"Operating Period Counter",null,null,null,null,null,null,"#",null,null,null,null,null,null,{"$f":"Time!R82","v":0},{"$f":"Time!S82","v":0},{"$f":"Time!T82","v":0},{"$f":"Time!U82","v":0},{"$f":"Time!V82","v":0},{"$f":"Time!W82","v":0},{"$f":"Time!X82","v":0},{"$f":"Time!Y82","v":0},{"$f":"Time!Z82","v":0},{"$f":"Time!AA82","v":0},{"$f":"Time!AB82","v":0},{"$f":"Time!AC82","v":0},{"$f":"Time!AD82","v":0},{"$f":"Time!AE82","v":0},{"$f":"Time!AF82","v":0},{"$f":"Time!AG82","v":0},{"$f":"Time!AH82","v":0},{"$f":"Time!AI82","v":0},{"$f":"Time!AJ82","v":1},{"$f":"Time!AK82","v":2},{"$f":"Time!AL82","v":3},{"$f":"Time!AM82","v":4},{"$f":"Time!AN82","v":5},{"$f":"Time!AO82","v":6},{"$f":"Time!AP82","v":7},{"$f":"Time!AQ82","v":8},{"$f":"Time!AR82","v":9},{"$f":"Time!AS82","v":10},{"$f":"Time!AT82","v":11},{"$f":"Time!AU82","v":12},{"$f":"Time!AV82","v":13},{"$f":"Time!AW82","v":14},{"$f":"Time!AX82","v":15},{"$f":"Time!AY82","v":16},{"$f":"Time!AZ82","v":17},{"$f":"Time!BA82","v":18},{"$f":"Time!BB82","v":19},{"$f":"Time!BC82","v":20},{"$f":"Time!BD82","v":21},{"$f":"Time!BE82","v":22},{"$f":"Time!BF82","v":23},{"$f":"Time!BG82","v":24},{"$f":"Time!BH82","v":25},{"$f":"Time!BI82","v":26},{"$f":"Time!BJ82","v":27},{"$f":"Time!BK82","v":28},{"$f":"Time!BL82","v":29},{"$f":"Time!BM82","v":30},{"$f":"Time!BN82","v":31},{"$f":"Time!BO82","v":32},{"$f":"Time!BP82","v":33},{"$f":"Time!BQ82","v":34},{"$f":"Time!BR82","v":35},{"$f":"Time!BS82","v":36},{"$f":"Time!BT82","v":37},{"$f":"Time!BU82","v":38},{"$f":"Time!BV82","v":39},{"$f":"Time!BW82","v":40},{"$f":"Time!BX82","v":41},{"$f":"Time!BY82","v":42},{"$f":"Time!BZ82","v":43},{"$f":"Time!CA82","v":44},{"$f":"Time!CB82","v":45},{"$f":"Time!CC82","v":46},{"$f":"Time!CD82","v":47},{"$f":"Time!CE82","v":48},{"$f":"Time!CF82","v":49},{"$f":"Time!CG82","v":50},{"$f":"Time!CH82","v":51},{"$f":"Time!CI82","v":52},{"$f":"Time!CJ82","v":53},{"$f":"Time!CK82","v":54},{"$f":"Time!CL82","v":55},{"$f":"Time!CM82","v":56},{"$f":"Time!CN82","v":57},{"$f":"Time!CO82","v":58},{"$f":"Time!CP82","v":59},{"$f":"Time!CQ82","v":60},{"$f":"Time!CR82","v":61},{"$f":"Time!CS82","v":62},{"$f":"Time!CT82","v":63},{"$f":"Time!CU82","v":64},{"$f":"Time!CV82","v":65},{"$f":"Time!CW82","v":66},{"$f":"Time!CX82","v":67},{"$f":"Time!CY82","v":68},{"$f":"Time!CZ82","v":69},{"$f":"Time!DA82","v":70},{"$f":"Time!DB82","v":71},{"$f":"Time!DC82","v":72},{"$f":"Time!DD82","v":73},{"$f":"Time!DE82","v":74},{"$f":"Time!DF82","v":75},{"$f":"Time!DG82","v":76},{"$f":"Time!DH82","v":77},{"$f":"Time!DI82","v":78},{"$f":"Time!DJ82","v":79},{"$f":"Time!DK82","v":80},{"$f":"Time!DL82","v":81},{"$f":"Time!DM82","v":82},{"$f":"Time!DN82","v":83},{"$f":"Time!DO82","v":84},{"$f":"Time!DP82","v":85},{"$f":"Time!DQ82","v":86},{"$f":"Time!DR82","v":87},{"$f":"Time!DS82","v":88},{"$f":"Time!DT82","v":89},{"$f":"Time!DU82","v":90},{"$f":"Time!DV82","v":91},{"$f":"Time!DW82","v":92},{"$f":"Time!DX82","v":93},{"$f":"Time!DY82","v":94},{"$f":"Time!DZ82","v":95},{"$f":"Time!EA82","v":96},{"$f":"Time!EB82","v":97},{"$f":"Time!EC82","v":98},{"$f":"Time!ED82","v":99},{"$f":"Time!EE82","v":100},{"$f":"Time!EF82","v":101},{"$f":"Time!EG82","v":102},{"$f":"Time!EH82","v":103},{"$f":"Time!EI82","v":104},{"$f":"Time!EJ82","v":105},{"$f":"Time!EK82","v":106},{"$f":"Time!EL82","v":107},{"$f":"Time!EM82","v":108},{"$f":"Time!EN82","v":109},{"$f":"Time!EO82","v":110},{"$f":"Time!EP82","v":111},{"$f":"Time!EQ82","v":112},{"$f":"Time!ER82","v":113},{"$f":"Time!ES82","v":114},{"$f":"Time!ET82","v":115},{"$f":"Time!EU82","v":116},{"$f":"Time!EV82","v":117},{"$f":"Time!EW82","v":118},{"$f":"Time!EX82","v":119},{"$f":"Time!EY82","v":120},{"$f":"Time!EZ82","v":121},{"$f":"Time!FA82","v":122},{"$f":"Time!FB82","v":123},{"$f":"Time!FC82","v":124},{"$f":"Time!FD82","v":125},{"$f":"Time!FE82","v":126},{"$f":"Time!FF82","v":127},{"$f":"Time!FG82","v":128},{"$f":"Time!FH82","v":129},{"$f":"Time!FI82","v":130},{"$f":"Time!FJ82","v":131},{"$f":"Time!FK82","v":132},{"$f":"Time!FL82","v":133},{"$f":"Time!FM82","v":134},{"$f":"Time!FN82","v":135},{"$f":"Time!FO82","v":136},{"$f":"Time!FP82","v":137},{"$f":"Time!FQ82","v":138},{"$f":"Time!FR82","v":139},{"$f":"Time!FS82","v":140},{"$f":"Time!FT82","v":140},{"$f":"Time!FU82","v":140},{"$f":"Time!FV82","v":140},{"$f":"Time!FW82","v":140},{"$f":"Time!FX82","v":140},{"$f":"Time!FY82","v":140},{"$f":"Time!FZ82","v":140},{"$f":"Time!GA82","v":140},{"$f":"Time!GB82","v":140},{"$f":"Time!GC82","v":140},{"$f":"Time!GD82","v":140},{"$f":"Time!GE82","v":140},{"$f":"Time!GF82","v":140},{"$f":"Time!GG82","v":140},{"$f":"Time!GH82","v":140},{"$f":"Time!GI82","v":140},{"$f":"Time!GJ82","v":140},{"$f":"Time!GK82","v":140},{"$f":"Time!GL82","v":140},{"$f":"Time!GM82","v":140},{"$f":"Time!GN82","v":140},{"$f":"Time!GO82","v":140},{"$f":"Time!GP82","v":140},{"$f":"Time!GQ82","v":140},{"$f":"Time!GR82","v":140},{"$f":"Time!GS82","v":140},{"$f":"Time!GT82","v":140},{"$f":"Time!GU82","v":140},{"$f":"Time!GV82","v":140},{"$f":"Time!GW82","v":140},{"$f":"Time!GX82","v":140},{"$f":"Time!GY82","v":140},{"$f":"Time!GZ82","v":140},{"$f":"Time!HA82","v":140},{"$f":"Time!HB82","v":140},{"$f":"Time!HC82","v":140},{"$f":"Time!HD82","v":140},{"$f":"Time!HE82","v":140},{"$f":"Time!HF82","v":140},{"$f":"Time!HG82","v":140},{"$f":"Time!HH82","v":140},{"$f":"Time!HI82","v":140},{"$f":"Time!HJ82","v":140},{"$f":"Time!HK82","v":140},{"$f":"Time!HL82","v":140},{"$f":"Time!HM82","v":140},{"$f":"Time!HN82","v":140},{"$f":"Time!HO82","v":140},{"$f":"Time!HP82","v":140},{"$f":"Time!HQ82","v":140},{"$f":"Time!HR82","v":140},{"$f":"Time!HS82","v":140},{"$f":"Time!HT82","v":140},{"$f":"Time!HU82","v":140},{"$f":"Time!HV82","v":140},{"$f":"Time!HW82","v":140},{"$f":"Time!HX82","v":140},{"$f":"Time!HY82","v":140},{"$f":"Time!HZ82","v":140},{"$f":"Time!IA82","v":140},{"$f":"Time!IB82","v":140},{"$f":"Time!IC82","v":140},{"$f":"Time!ID82","v":140},{"$f":"Time!IE82","v":140},{"$f":"Time!IF82","v":0}]
[null,null,"Remaining Operating Periods",null,null,null,null,null,null,"#",null,null,null,null,null,null,{"$f":"$O43-Q44+1","v":141},{"$f":"$O43-R44+1","v":141},141,141,141,141,141,141,141,141,141,141,141,141,141,141,141,141,140,139,138,137,136,135,134,133,132,131,130,129,128,127,126,125,124,123,122,121,120,119,118,117,116,115,114,113,112,111,110,109,108,107,106,105,104,103,102,101,100,99,98,97,96,95,94,{"$f":"$O43-CD44+1","v":93},92,91,90,89,88,87,86,85,84,83,82,81,80,79,78,77,76,75,74,73,72,{"$f":"$O43-CZ44+1","v":71},70,69,68,67,66,65,64,63,62,61,60,59,58,57,56,55,54,53,52,51,50,49,48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,{"$f":"$O43-FL44+1","v":7},6,5,4,3,2,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$O43-HX44+1","v":1},1,1,1,1,1,1,141]
[]
[null,null,"Operational Life Completed",null,null,null,null,null,null,"%",null,null,null,null,null,null,{"$f":"IFERROR(Q43/Q45,0)","v":0},{"$f":"IFERROR(R43/R45,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1428571428571426E-3,7.1942446043165471E-3,7.246376811594203E-3,7.2992700729927005E-3,7.3529411764705881E-3,7.4074074074074077E-3,7.462686567164179E-3,7.5187969924812026E-3,7.575757575757576E-3,7.6335877862595417E-3,7.6923076923076927E-3,7.7519379844961239E-3,7.8125E-3,7.874015748031496E-3,7.9365079365079361E-3,8.0000000000000002E-3,8.0645161290322578E-3,8.130081300813009E-3,8.1967213114754103E-3,8.2644628099173556E-3,8.3333333333333332E-3,8.4033613445378148E-3,8.4745762711864406E-3,8.5470085470085479E-3,8.6206896551724137E-3,8.6956521739130436E-3,8.771929824561403E-3,8.8495575221238937E-3,8.9285714285714281E-3,9.0090090090090089E-3,9.0909090909090905E-3,9.1743119266055051E-3,9.2592592592592587E-3,9.3457943925233638E-3,9.433962264150943E-3,9.5238095238095247E-3,9.6153846153846159E-3,9.7087378640776691E-3,9.8039215686274508E-3,9.9009900990099011E-3,0.01,1.0101010101010102E-2,1.020408163265306E-2,1.0309278350515464E-2,1.0416666666666666E-2,1.0526315789473684E-2,1.0638297872340425E-2,{"$f":"IFERROR(CD43/CD45,0)","v":1.0752688172043012E-2},1.0869565217391304E-2,1.098901098901099E-2,1.1111111111111112E-2,1.1235955056179775E-2,1.1363636363636364E-2,1.1494252873563218E-2,1.1627906976744186E-2,1.1764705882352941E-2,1.1904761904761904E-2,1.2048192771084338E-2,1.2195121951219513E-2,1.2345679012345678E-2,1.2500000000000001E-2,1.2658227848101266E-2,1.282051282051282E-2,1.2987012987012988E-2,1.3157894736842105E-2,1.3333333333333334E-2,1.3513513513513514E-2,1.3698630136986301E-2,1.3888888888888888E-2,{"$f":"IFERROR(CZ43/CZ45,0)","v":1.4084507042253521E-2},1.4285714285714285E-2,1.4492753623188406E-2,1.4705882352941176E-2,1.4925373134328358E-2,1.5151515151515152E-2,1.5384615384615385E-2,1.5625E-2,1.5873015873015872E-2,1.6129032258064516E-2,1.6393442622950821E-2,1.6666666666666666E-2,1.6949152542372881E-2,1.7241379310344827E-2,1.7543859649122806E-2,1.7857142857142856E-2,1.8181818181818181E-2,1.8518518518518517E-2,1.8867924528301886E-2,1.9230769230769232E-2,1.9607843137254902E-2,0.02,2.0408163265306121E-2,2.0833333333333332E-2,2.1276595744680851E-2,2.1739130434782608E-2,2.2222222222222223E-2,2.2727272727272728E-2,2.3255813953488372E-2,2.3809523809523808E-2,2.4390243902439025E-2,2.5000000000000001E-2,2.564102564102564E-2,2.6315789473684209E-2,2.7027027027027029E-2,2.7777777777777776E-2,2.8571428571428571E-2,2.9411764705882353E-2,3.0303030303030304E-2,3.125E-2,3.2258064516129031E-2,3.3333333333333333E-2,3.4482758620689655E-2,3.5714285714285712E-2,3.7037037037037035E-2,3.8461538461538464E-2,0.04,4.1666666666666664E-2,4.3478260869565216E-2,4.5454545454545456E-2,4.7619047619047616E-2,0.05,5.2631578947368418E-2,5.5555555555555552E-2,5.8823529411764705E-2,6.25E-2,6.6666666666666666E-2,7.1428571428571425E-2,7.6923076923076927E-2,8.3333333333333329E-2,9.0909090909090912E-2,0.1,0.1111111111111111,0.125,{"$f":"IFERROR(FL43/FL45,0)","v":0.14285714285714285},0.16666666666666666,0.2,0.25,0.33333333333333331,0.5,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(HX43/HX45,0)","v":0},0,0,0,0,0,0,0]
[]
[null,null,"Opening Balance",null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"P54","v":0},{"$f":"Q54","v":21.060648841730483},38.921297683460963,56.781946525191444,77.172595366921925,97.563244208652407,117.95389305038289,138.34454189211337,158.58193776421467,178.6066646863286,190.99682975601064,203.3429705581467,215.64540041796454,227.90854340212624,239.91649610398665,254.19463462378161,268.2912669887815,282.34975446542643,296.36840326854298,294.25148610233907,292.13456893613517,290.01765176993126,287.90073460372736,285.78381743752345,283.66690027131955,281.54998310511564,279.43306593891174,277.31614877270783,275.19923160650399,273.08231444030008,270.96539727409618,268.84848010789233,266.73156294168848,264.61464577548458,262.49772860928067,260.38081144307682,258.26389427687292,256.14697711066901,254.03005994446514,251.91314277826126,249.79622561205738,247.67930844585351,245.56239127964963,243.44547411344575,241.32855694724188,239.211639781038,237.09472261483413,234.97780544863025,232.86088828242637,230.7439711162225,228.62705395001862,226.51013678381474,224.39321961761087,222.27630245140699,220.15938528520311,218.04246811899924,215.92555095279536,213.80863378659149,211.69171662038761,209.57479945418373,207.45788228797986,205.34096512177598,203.2240479555721,201.10713078936823,198.99021362316435,{"$f":"CC54","v":196.87329645696047},194.7563792907566,192.63946212455272,190.52254495834885,188.40562779214497,186.28871062594109,184.17179345973722,182.05487629353334,179.93795912732946,177.82104196112559,175.70412479492171,173.58720762871783,171.47029046251396,169.35337329631008,167.23645613010621,165.11953896390233,163.00262179769845,160.88570463149458,158.7687874652907,156.65187029908682,154.53495313288295,152.41803596667907,{"$f":"CY54","v":150.30111880047519},{"$f":"CZ54","v":148.18420163427132},{"$f":"DA54","v":146.06728446806744},{"$f":"DB54","v":143.95036730186357},{"$f":"DC54","v":141.83345013565969},{"$f":"DD54","v":139.71653296945581},{"$f":"DE54","v":137.59961580325194},{"$f":"DF54","v":135.48269863704806},{"$f":"DG54","v":133.36578147084418},{"$f":"DH54","v":131.24886430464031},{"$f":"DI54","v":129.13194713843643},{"$f":"DJ54","v":127.01502997223255},{"$f":"DK54","v":124.89811280602868},{"$f":"DL54","v":122.7811956398248},{"$f":"DM54","v":120.66427847362093},{"$f":"DN54","v":118.54736130741705},{"$f":"DO54","v":116.43044414121317},{"$f":"DP54","v":114.3135269750093},{"$f":"DQ54","v":112.19660980880542},{"$f":"DR54","v":110.07969264260154},{"$f":"DS54","v":107.96277547639767},{"$f":"DT54","v":105.84585831019379},{"$f":"DU54","v":103.72894114398991},{"$f":"DV54","v":101.61202397778604},{"$f":"DW54","v":99.495106811582161},{"$f":"DX54","v":97.378189645378285},{"$f":"DY54","v":95.261272479174409},{"$f":"DZ54","v":93.144355312970532},{"$f":"EA54","v":91.027438146766656},{"$f":"EB54","v":88.910520980562779},{"$f":"EC54","v":86.793603814358903},{"$f":"ED54","v":84.676686648155027},{"$f":"EE54","v":82.55976948195115},{"$f":"EF54","v":80.442852315747274},{"$f":"EG54","v":78.325935149543398},{"$f":"EH54","v":76.209017983339521},{"$f":"EI54","v":74.092100817135645},{"$f":"EJ54","v":71.975183650931768},{"$f":"EK54","v":69.858266484727892},{"$f":"EL54","v":67.741349318524016},{"$f":"EM54","v":65.624432152320139},{"$f":"EN54","v":63.507514986116263},{"$f":"EO54","v":61.390597819912387},{"$f":"EP54","v":59.27368065370851},{"$f":"EQ54","v":57.156763487504634},{"$f":"ER54","v":55.039846321300757},{"$f":"ES54","v":52.922929155096881},{"$f":"ET54","v":50.806011988893005},{"$f":"EU54","v":48.689094822689128},{"$f":"EV54","v":46.572177656485252},{"$f":"EW54","v":44.455260490281375},{"$f":"EX54","v":42.338343324077499},{"$f":"EY54","v":40.221426157873623},{"$f":"EZ54","v":38.104508991669746},{"$f":"FA54","v":35.98759182546587},{"$f":"FB54","v":33.870674659261994},{"$f":"FC54","v":31.753757493058117},{"$f":"FD54","v":29.636840326854241},{"$f":"FE54","v":27.519923160650368},{"$f":"FF54","v":25.403005994446495},{"$f":"FG54","v":23.286088828242619},{"$f":"FH54","v":21.169171662038742},{"$f":"FI54","v":19.05225449583487},{"$f":"FJ54","v":16.935337329630997},{"$f":"FK54","v":14.818420163427122},{"$f":"FL54","v":12.701502997223248},{"$f":"FM54","v":10.584585831019373},{"$f":"FN54","v":8.4676686648154984},{"$f":"FO54","v":6.3507514986116238},{"$f":"FP54","v":4.2338343324077492},{"$f":"FQ54","v":2.1169171662038746},{"$f":"FR54","v":0},{"$f":"FS54","v":0},{"$f":"FT54","v":0},{"$f":"FU54","v":0},{"$f":"FV54","v":0},{"$f":"FW54","v":0},{"$f":"FX54","v":0},{"$f":"FY54","v":0},{"$f":"FZ54","v":0},{"$f":"GA54","v":0},{"$f":"GB54","v":0},{"$f":"GC54","v":0},{"$f":"GD54","v":0},{"$f":"GE54","v":0},{"$f":"GF54","v":0},{"$f":"GG54","v":0},{"$f":"GH54","v":0},{"$f":"GI54","v":0},{"$f":"GJ54","v":0},{"$f":"GK54","v":0},{"$f":"GL54","v":0},{"$f":"GM54","v":0},{"$f":"GN54","v":0},{"$f":"GO54","v":0},{"$f":"GP54","v":0},{"$f":"GQ54","v":0},{"$f":"GR54","v":0},{"$f":"GS54","v":0},{"$f":"GT54","v":0},{"$f":"GU54","v":0},{"$f":"GV54","v":0},{"$f":"GW54","v":0},{"$f":"GX54","v":0},{"$f":"GY54","v":0},{"$f":"GZ54","v":0},{"$f":"HA54","v":0},{"$f":"HB54","v":0},{"$f":"HC54","v":0},{"$f":"HD54","v":0},{"$f":"HE54","v":0},{"$f":"HF54","v":0},{"$f":"HG54","v":0},{"$f":"HH54","v":0},{"$f":"HI54","v":0},{"$f":"HJ54","v":0},{"$f":"HK54","v":0},{"$f":"HL54","v":0},{"$f":"HM54","v":0},{"$f":"HN54","v":0},{"$f":"HO54","v":0},{"$f":"HP54","v":0},{"$f":"HQ54","v":0},{"$f":"HR54","v":0},{"$f":"HS54","v":0},{"$f":"HT54","v":0},{"$f":"HU54","v":0},{"$f":"HV54","v":0},{"$f":"HW54","v":0},{"$f":"HX54","v":0},{"$f":"HY54","v":0},{"$f":"HZ54","v":0},{"$f":"IA54","v":0},{"$f":"IB54","v":0},{"$f":"IC54","v":0},{"$f":"ID54","v":0}]
[null,null,{"$f":"C35","v":"Add: CAPEX"},null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q50:IE50)","v":253.00000000000009},null,{"$f":"Q35","v":15.18},15.18,15.18,17.71,17.71,17.71,17.71,17.71,17.71,10.120000000000001,10.120000000000001,10.120000000000001,10.120000000000001,10.120000000000001,12.65,12.65,12.65,12.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EO35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HA35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C36","v":"Add: Capitalised IDC"},null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q51:IE51)","v":4.352533167556933},null,{"$f":"Q36","v":0},0,0,0,0,0,0,8.2520829800319995E-2,0.19703487979352791,0.22102972341070118,0.2447350982431529,0.26827175949142901,0.28942623099857734,0.42683638300696547,0.56673632719605038,0.66447041054725076,0.68500996581530726,0.70646155925365051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EO36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HA36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C37","v":"Add: Financing Fees"},null,null,null,null,null,null,"$m",null,null,null,null,39.015870100986,null,{"$f":"Q37","v":5.8806488417304816},2.6806488417304815,2.6806488417304815,2.6806488417304815,2.6806488417304815,2.6806488417304815,2.6806488417304815,2.4448750423009957,2.1176920423204018,2.0491353462713353,1.9814057038929016,1.9141581003263985,1.8537167531631176,1.4611163188534371,1.0614021925989088,0.78216195445262204,0.72347751082960343,0.66218724386290828,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EO37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HA37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Depreciation",null,null,null,null,null,null,"$m",null,null,null,null,296.36840326854212,null,{"$f":"SUM(Q49:Q52)*Q47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1169171662038782,2.1169171662038782,2.1169171662038782,2.1169171662038777,2.1169171662038777,2.1169171662038777,2.1169171662038773,2.1169171662038768,2.1169171662038768,2.1169171662038764,2.1169171662038768,2.1169171662038764,2.1169171662038764,2.1169171662038764,2.1169171662038768,2.1169171662038768,2.1169171662038764,2.1169171662038768,2.1169171662038764,2.1169171662038764,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038764,2.1169171662038759,2.1169171662038764,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038764,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038764,2.1169171662038764,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038764,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,{"$f":"SUM(CC49:CC52)*CC47","v":2.1169171662038759},2.1169171662038764,2.1169171662038759,2.1169171662038764,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038759,2.1169171662038755,2.1169171662038755,2.1169171662038759,2.1169171662038755,2.1169171662038759,2.1169171662038759,2.1169171662038755,2.1169171662038755,2.1169171662038759,2.1169171662038759,2.1169171662038755,2.1169171662038755,2.1169171662038759,2.1169171662038755,2.1169171662038755,2.1169171662038755,2.1169171662038755,2.1169171662038755,2.1169171662038755,{"$f":"SUM(EO49:EO52)*EO47","v":2.1169171662038755},2.1169171662038755,2.116917166203875,2.116917166203875,2.1169171662038755,2.1169171662038755,2.116917166203875,2.116917166203875,2.116917166203875,2.116917166203875,2.116917166203875,2.1169171662038746,2.1169171662038746,2.1169171662038746,2.1169171662038746,2.1169171662038746,2.1169171662038742,2.1169171662038746,2.1169171662038746,2.1169171662038746,2.1169171662038742,2.1169171662038742,2.1169171662038746,2.1169171662038746,2.1169171662038746,2.1169171662038746,2.1169171662038746,2.1169171662038746,2.1169171662038746,2.1169171662038746,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HA49:HA52)*HA47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"Q49+SUM(Q50:Q52)-Q53","v":21.060648841730483},38.921297683460963,56.781946525191444,77.172595366921925,97.563244208652407,117.95389305038289,138.34454189211337,158.58193776421467,178.6066646863286,190.99682975601064,203.3429705581467,215.64540041796454,227.90854340212624,239.91649610398665,254.19463462378161,268.2912669887815,282.34975446542643,296.36840326854298,294.25148610233907,292.13456893613517,290.01765176993126,287.90073460372736,285.78381743752345,283.66690027131955,281.54998310511564,279.43306593891174,277.31614877270783,275.19923160650399,273.08231444030008,270.96539727409618,268.84848010789233,266.73156294168848,264.61464577548458,262.49772860928067,260.38081144307682,258.26389427687292,256.14697711066901,254.03005994446514,251.91314277826126,249.79622561205738,247.67930844585351,245.56239127964963,243.44547411344575,241.32855694724188,239.211639781038,237.09472261483413,234.97780544863025,232.86088828242637,230.7439711162225,228.62705395001862,226.51013678381474,224.39321961761087,222.27630245140699,220.15938528520311,218.04246811899924,215.92555095279536,213.80863378659149,211.69171662038761,209.57479945418373,207.45788228797986,205.34096512177598,203.2240479555721,201.10713078936823,198.99021362316435,{"$f":"CC49+SUM(CC50:CC52)-CC53","v":196.87329645696047},194.7563792907566,192.63946212455272,190.52254495834885,188.40562779214497,186.28871062594109,184.17179345973722,182.05487629353334,179.93795912732946,177.82104196112559,175.70412479492171,173.58720762871783,171.47029046251396,169.35337329631008,167.23645613010621,165.11953896390233,163.00262179769845,160.88570463149458,158.7687874652907,156.65187029908682,154.53495313288295,152.41803596667907,150.30111880047519,148.18420163427132,146.06728446806744,143.95036730186357,141.83345013565969,139.71653296945581,137.59961580325194,135.48269863704806,133.36578147084418,131.24886430464031,129.13194713843643,127.01502997223255,124.89811280602868,122.7811956398248,120.66427847362093,118.54736130741705,116.43044414121317,114.3135269750093,112.19660980880542,110.07969264260154,107.96277547639767,105.84585831019379,103.72894114398991,101.61202397778604,99.495106811582161,97.378189645378285,95.261272479174409,93.144355312970532,91.027438146766656,88.910520980562779,86.793603814358903,84.676686648155027,82.55976948195115,80.442852315747274,78.325935149543398,76.209017983339521,74.092100817135645,71.975183650931768,69.858266484727892,67.741349318524016,65.624432152320139,63.507514986116263,{"$f":"EO49+SUM(EO50:EO52)-EO53","v":61.390597819912387},59.27368065370851,57.156763487504634,55.039846321300757,52.922929155096881,50.806011988893005,48.689094822689128,46.572177656485252,44.455260490281375,42.338343324077499,40.221426157873623,38.104508991669746,35.98759182546587,33.870674659261994,31.753757493058117,29.636840326854241,27.519923160650368,25.403005994446495,23.286088828242619,21.169171662038742,19.05225449583487,16.935337329630997,14.818420163427122,12.701502997223248,10.584585831019373,8.4676686648154984,6.3507514986116238,4.2338343324077492,2.1169171662038746,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HA49+SUM(HA50:HA52)-HA53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Fully Depreciated",null,null,null,null,null,null,"check",null,{"$f":"ROUND(O53,2)=ROUND(SUM(O50:O52),2)","v":true}]
[]
[]
["END SHEET"]

{"sheet":"Accounts","index":18,"n_rows":39,"n_cols":239,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period Start:",null,{"$f":"CAPEX!Q3","v":"2021-01-01"},{"$f":"CAPEX!R3","v":"2021-02-01"},{"$f":"CAPEX!S3","v":"2021-03-01"},{"$f":"CAPEX!T3","v":"2021-04-01"},{"$f":"CAPEX!U3","v":"2021-05-01"},{"$f":"CAPEX!V3","v":"2021-06-01"},{"$f":"CAPEX!W3","v":"2021-07-01"},{"$f":"CAPEX!X3","v":"2021-08-01"},{"$f":"CAPEX!Y3","v":"2021-09-01"},{"$f":"CAPEX!Z3","v":"2021-10-01"},{"$f":"CAPEX!AA3","v":"2021-11-01"},{"$f":"CAPEX!AB3","v":"2021-12-01"},{"$f":"CAPEX!AC3","v":"2022-01-01"},{"$f":"CAPEX!AD3","v":"2022-02-01"},{"$f":"CAPEX!AE3","v":"2022-03-01"},{"$f":"CAPEX!AF3","v":"2022-04-01"},{"$f":"CAPEX!AG3","v":"2022-05-01"},{"$f":"CAPEX!AH3","v":"2022-06-01"},{"$f":"CAPEX!AI3","v":"2022-07-01"},{"$f":"CAPEX!AJ3","v":"2022-10-01"},{"$f":"CAPEX!AK3","v":"2023-01-01"},{"$f":"CAPEX!AL3","v":"2023-04-01"},{"$f":"CAPEX!AM3","v":"2023-07-01"},{"$f":"CAPEX!AN3","v":"2023-10-01"},{"$f":"CAPEX!AO3","v":"2024-01-01"},{"$f":"CAPEX!AP3","v":"2024-04-01"},{"$f":"CAPEX!AQ3","v":"2024-07-01"},{"$f":"CAPEX!AR3","v":"2024-10-01"},{"$f":"CAPEX!AS3","v":"2025-01-01"},{"$f":"CAPEX!AT3","v":"2025-04-01"},{"$f":"CAPEX!AU3","v":"2025-07-01"},{"$f":"CAPEX!AV3","v":"2025-10-01"},{"$f":"CAPEX!AW3","v":"2026-01-01"},{"$f":"CAPEX!AX3","v":"2026-04-01"},{"$f":"CAPEX!AY3","v":"2026-07-01"},{"$f":"CAPEX!AZ3","v":"2026-10-01"},{"$f":"CAPEX!BA3","v":"2027-01-01"},{"$f":"CAPEX!BB3","v":"2027-04-01"},{"$f":"CAPEX!BC3","v":"2027-07-01"},{"$f":"CAPEX!BD3","v":"2027-10-01"},{"$f":"CAPEX!BE3","v":"2028-01-01"},{"$f":"CAPEX!BF3","v":"2028-04-01"},{"$f":"CAPEX!BG3","v":"2028-07-01"},{"$f":"CAPEX!BH3","v":"2028-10-01"},{"$f":"CAPEX!BI3","v":"2029-01-01"},{"$f":"CAPEX!BJ3","v":"2029-04-01"},{"$f":"CAPEX!BK3","v":"2029-07-01"},{"$f":"CAPEX!BL3","v":"2029-10-01"},{"$f":"CAPEX!BM3","v":"2030-01-01"},{"$f":"CAPEX!BN3","v":"2030-04-01"},{"$f":"CAPEX!BO3","v":"2030-07-01"},{"$f":"CAPEX!BP3","v":"2030-10-01"},{"$f":"CAPEX!BQ3","v":"2031-01-01"},{"$f":"CAPEX!BR3","v":"2031-04-01"},{"$f":"CAPEX!BS3","v":"2031-07-01"},{"$f":"CAPEX!BT3","v":"2031-10-01"},{"$f":"CAPEX!BU3","v":"2032-01-01"},{"$f":"CAPEX!BV3","v":"2032-04-01"},{"$f":"CAPEX!BW3","v":"2032-07-01"},{"$f":"CAPEX!BX3","v":"2032-10-01"},{"$f":"CAPEX!BY3","v":"2033-01-01"},{"$f":"CAPEX!BZ3","v":"2033-04-01"},{"$f":"CAPEX!CA3","v":"2033-07-01"},{"$f":"CAPEX!CB3","v":"2033-10-01"},{"$f":"CAPEX!CC3","v":"2034-01-01"},{"$f":"CAPEX!CD3","v":"2034-04-01"},{"$f":"CAPEX!CE3","v":"2034-07-01"},{"$f":"CAPEX!CF3","v":"2034-10-01"},{"$f":"CAPEX!CG3","v":"2035-01-01"},{"$f":"CAPEX!CH3","v":"2035-04-01"},{"$f":"CAPEX!CI3","v":"2035-07-01"},{"$f":"CAPEX!CJ3","v":"2035-10-01"},{"$f":"CAPEX!CK3","v":"2036-01-01"},{"$f":"CAPEX!CL3","v":"2036-04-01"},{"$f":"CAPEX!CM3","v":"2036-07-01"},{"$f":"CAPEX!CN3","v":"2036-10-01"},{"$f":"CAPEX!CO3","v":"2037-01-01"},{"$f":"CAPEX!CP3","v":"2037-04-01"},{"$f":"CAPEX!CQ3","v":"2037-07-01"},{"$f":"CAPEX!CR3","v":"2037-10-01"},{"$f":"CAPEX!CS3","v":"2038-01-01"},{"$f":"CAPEX!CT3","v":"2038-04-01"},{"$f":"CAPEX!CU3","v":"2038-07-01"},{"$f":"CAPEX!CV3","v":"2038-10-01"},{"$f":"CAPEX!CW3","v":"2039-01-01"},{"$f":"CAPEX!CX3","v":"2039-04-01"},{"$f":"CAPEX!CY3","v":"2039-07-01"},{"$f":"CAPEX!CZ3","v":"2039-10-01"},{"$f":"CAPEX!DA3","v":"2040-01-01"},{"$f":"CAPEX!DB3","v":"2040-04-01"},{"$f":"CAPEX!DC3","v":"2040-07-01"},{"$f":"CAPEX!DD3","v":"2040-10-01"},{"$f":"CAPEX!DE3","v":"2041-01-01"},{"$f":"CAPEX!DF3","v":"2041-04-01"},{"$f":"CAPEX!DG3","v":"2041-07-01"},{"$f":"CAPEX!DH3","v":"2041-10-01"},{"$f":"CAPEX!DI3","v":"2042-01-01"},{"$f":"CAPEX!DJ3","v":"2042-04-01"},{"$f":"CAPEX!DK3","v":"2042-07-01"},{"$f":"CAPEX!DL3","v":"2042-10-01"},{"$f":"CAPEX!DM3","v":"2043-01-01"},{"$f":"CAPEX!DN3","v":"2043-04-01"},{"$f":"CAPEX!DO3","v":"2043-07-01"},{"$f":"CAPEX!DP3","v":"2043-10-01"},{"$f":"CAPEX!DQ3","v":"2044-01-01"},{"$f":"CAPEX!DR3","v":"2044-04-01"},{"$f":"CAPEX!DS3","v":"2044-07-01"},{"$f":"CAPEX!DT3","v":"2044-10-01"},{"$f":"CAPEX!DU3","v":"2045-01-01"},{"$f":"CAPEX!DV3","v":"2045-04-01"},{"$f":"CAPEX!DW3","v":"2045-07-01"},{"$f":"CAPEX!DX3","v":"2045-10-01"},{"$f":"CAPEX!DY3","v":"2046-01-01"},{"$f":"CAPEX!DZ3","v":"2046-04-01"},{"$f":"CAPEX!EA3","v":"2046-07-01"},{"$f":"CAPEX!EB3","v":"2046-10-01"},{"$f":"CAPEX!EC3","v":"2047-01-01"},{"$f":"CAPEX!ED3","v":"2047-04-01"},{"$f":"CAPEX!EE3","v":"2047-07-01"},{"$f":"CAPEX!EF3","v":"2047-10-01"},{"$f":"CAPEX!EG3","v":"2048-01-01"},{"$f":"CAPEX!EH3","v":"2048-04-01"},{"$f":"CAPEX!EI3","v":"2048-07-01"},{"$f":"CAPEX!EJ3","v":"2048-10-01"},{"$f":"CAPEX!EK3","v":"2049-01-01"},{"$f":"CAPEX!EL3","v":"2049-04-01"},{"$f":"CAPEX!EM3","v":"2049-07-01"},{"$f":"CAPEX!EN3","v":"2049-10-01"},{"$f":"CAPEX!EO3","v":"2050-01-01"},{"$f":"CAPEX!EP3","v":"2050-04-01"},{"$f":"CAPEX!EQ3","v":"2050-07-01"},{"$f":"CAPEX!ER3","v":"2050-10-01"},{"$f":"CAPEX!ES3","v":"2051-01-01"},{"$f":"CAPEX!ET3","v":"2051-04-01"},{"$f":"CAPEX!EU3","v":"2051-07-01"},{"$f":"CAPEX!EV3","v":"2051-10-01"},{"$f":"CAPEX!EW3","v":"2052-01-01"},{"$f":"CAPEX!EX3","v":"2052-04-01"},{"$f":"CAPEX!EY3","v":"2052-07-01"},{"$f":"CAPEX!EZ3","v":"2052-10-01"},{"$f":"CAPEX!FA3","v":"2053-01-01"},{"$f":"CAPEX!FB3","v":"2053-04-01"},{"$f":"CAPEX!FC3","v":"2053-07-01"},{"$f":"CAPEX!FD3","v":"2053-10-01"},{"$f":"CAPEX!FE3","v":"2054-01-01"},{"$f":"CAPEX!FF3","v":"2054-04-01"},{"$f":"CAPEX!FG3","v":"2054-07-01"},{"$f":"CAPEX!FH3","v":"2054-10-01"},{"$f":"CAPEX!FI3","v":"2055-01-01"},{"$f":"CAPEX!FJ3","v":"2055-04-01"},{"$f":"CAPEX!FK3","v":"2055-07-01"},{"$f":"CAPEX!FL3","v":"2055-10-01"},{"$f":"CAPEX!FM3","v":"2056-01-01"},{"$f":"CAPEX!FN3","v":"2056-04-01"},{"$f":"CAPEX!FO3","v":"2056-07-01"},{"$f":"CAPEX!FP3","v":"2056-10-01"},{"$f":"CAPEX!FQ3","v":"2057-01-01"},{"$f":"CAPEX!FR3","v":"2057-04-01"},{"$f":"CAPEX!FS3","v":"2057-07-01"},{"$f":"CAPEX!FT3","v":"2057-10-01"},{"$f":"CAPEX!FU3","v":"2058-01-01"},{"$f":"CAPEX!FV3","v":"2058-04-01"},{"$f":"CAPEX!FW3","v":"2058-07-01"},{"$f":"CAPEX!FX3","v":"2058-10-01"},{"$f":"CAPEX!FY3","v":"2059-01-01"},{"$f":"CAPEX!FZ3","v":"2059-04-01"},{"$f":"CAPEX!GA3","v":"2059-07-01"},{"$f":"CAPEX!GB3","v":"2059-10-01"},{"$f":"CAPEX!GC3","v":"2060-01-01"},{"$f":"CAPEX!GD3","v":"2060-04-01"},{"$f":"CAPEX!GE3","v":"2060-07-01"},{"$f":"CAPEX!GF3","v":"2060-10-01"},{"$f":"CAPEX!GG3","v":"2061-01-01"},{"$f":"CAPEX!GH3","v":"2061-04-01"},{"$f":"CAPEX!GI3","v":"2061-07-01"},{"$f":"CAPEX!GJ3","v":"2061-10-01"},{"$f":"CAPEX!GK3","v":"2062-01-01"},{"$f":"CAPEX!GL3","v":"2062-04-01"},{"$f":"CAPEX!GM3","v":"2062-07-01"},{"$f":"CAPEX!GN3","v":"2062-10-01"},{"$f":"CAPEX!GO3","v":"2063-01-01"},{"$f":"CAPEX!GP3","v":"2063-04-01"},{"$f":"CAPEX!GQ3","v":"2063-07-01"},{"$f":"CAPEX!GR3","v":"2063-10-01"},{"$f":"CAPEX!GS3","v":"2064-01-01"},{"$f":"CAPEX!GT3","v":"2064-04-01"},{"$f":"CAPEX!GU3","v":"2064-07-01"},{"$f":"CAPEX!GV3","v":"2064-10-01"},{"$f":"CAPEX!GW3","v":"2065-01-01"},{"$f":"CAPEX!GX3","v":"2065-04-01"},{"$f":"CAPEX!GY3","v":"2065-07-01"},{"$f":"CAPEX!GZ3","v":"2065-10-01"},{"$f":"CAPEX!HA3","v":"2066-01-01"},{"$f":"CAPEX!HB3","v":"2066-04-01"},{"$f":"CAPEX!HC3","v":"2066-07-01"},{"$f":"CAPEX!HD3","v":"2066-10-01"},{"$f":"CAPEX!HE3","v":"2067-01-01"},{"$f":"CAPEX!HF3","v":"2067-04-01"},{"$f":"CAPEX!HG3","v":"2067-07-01"},{"$f":"CAPEX!HH3","v":"2067-10-01"},{"$f":"CAPEX!HI3","v":"2068-01-01"},{"$f":"CAPEX!HJ3","v":"2068-04-01"},{"$f":"CAPEX!HK3","v":"2068-07-01"},{"$f":"CAPEX!HL3","v":"2068-10-01"},{"$f":"CAPEX!HM3","v":"2069-01-01"},{"$f":"CAPEX!HN3","v":"2069-04-01"},{"$f":"CAPEX!HO3","v":"2069-07-01"},{"$f":"CAPEX!HP3","v":"2069-10-01"},{"$f":"CAPEX!HQ3","v":"2070-01-01"},{"$f":"CAPEX!HR3","v":"2070-04-01"},{"$f":"CAPEX!HS3","v":"2070-07-01"},{"$f":"CAPEX!HT3","v":"2070-10-01"},{"$f":"CAPEX!HU3","v":"2071-01-01"},{"$f":"CAPEX!HV3","v":"2071-04-01"},{"$f":"CAPEX!HW3","v":"2071-07-01"},{"$f":"CAPEX!HX3","v":"2071-10-01"},{"$f":"CAPEX!HY3","v":"2072-01-01"},{"$f":"CAPEX!HZ3","v":"2072-04-01"},{"$f":"CAPEX!IA3","v":"2072-07-01"},{"$f":"CAPEX!IB3","v":"2072-10-01"},{"$f":"CAPEX!IC3","v":"2073-01-01"},{"$f":"CAPEX!ID3","v":"2073-04-01"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period End:",null,{"$f":"CAPEX!Q4","v":"2021-01-31"},{"$f":"CAPEX!R4","v":"2021-02-28"},{"$f":"CAPEX!S4","v":"2021-03-31"},{"$f":"CAPEX!T4","v":"2021-04-30"},{"$f":"CAPEX!U4","v":"2021-05-31"},{"$f":"CAPEX!V4","v":"2021-06-30"},{"$f":"CAPEX!W4","v":"2021-07-31"},{"$f":"CAPEX!X4","v":"2021-08-31"},{"$f":"CAPEX!Y4","v":"2021-09-30"},{"$f":"CAPEX!Z4","v":"2021-10-31"},{"$f":"CAPEX!AA4","v":"2021-11-30"},{"$f":"CAPEX!AB4","v":"2021-12-31"},{"$f":"CAPEX!AC4","v":"2022-01-31"},{"$f":"CAPEX!AD4","v":"2022-02-28"},{"$f":"CAPEX!AE4","v":"2022-03-31"},{"$f":"CAPEX!AF4","v":"2022-04-30"},{"$f":"CAPEX!AG4","v":"2022-05-31"},{"$f":"CAPEX!AH4","v":"2022-06-30"},{"$f":"CAPEX!AI4","v":"2022-09-30"},{"$f":"CAPEX!AJ4","v":"2022-12-31"},{"$f":"CAPEX!AK4","v":"2023-03-31"},{"$f":"CAPEX!AL4","v":"2023-06-30"},{"$f":"CAPEX!AM4","v":"2023-09-30"},{"$f":"CAPEX!AN4","v":"2023-12-31"},{"$f":"CAPEX!AO4","v":"2024-03-31"},{"$f":"CAPEX!AP4","v":"2024-06-30"},{"$f":"CAPEX!AQ4","v":"2024-09-30"},{"$f":"CAPEX!AR4","v":"2024-12-31"},{"$f":"CAPEX!AS4","v":"2025-03-31"},{"$f":"CAPEX!AT4","v":"2025-06-30"},{"$f":"CAPEX!AU4","v":"2025-09-30"},{"$f":"CAPEX!AV4","v":"2025-12-31"},{"$f":"CAPEX!AW4","v":"2026-03-31"},{"$f":"CAPEX!AX4","v":"2026-06-30"},{"$f":"CAPEX!AY4","v":"2026-09-30"},{"$f":"CAPEX!AZ4","v":"2026-12-31"},{"$f":"CAPEX!BA4","v":"2027-03-31"},{"$f":"CAPEX!BB4","v":"2027-06-30"},{"$f":"CAPEX!BC4","v":"2027-09-30"},{"$f":"CAPEX!BD4","v":"2027-12-31"},{"$f":"CAPEX!BE4","v":"2028-03-31"},{"$f":"CAPEX!BF4","v":"2028-06-30"},{"$f":"CAPEX!BG4","v":"2028-09-30"},{"$f":"CAPEX!BH4","v":"2028-12-31"},{"$f":"CAPEX!BI4","v":"2029-03-31"},{"$f":"CAPEX!BJ4","v":"2029-06-30"},{"$f":"CAPEX!BK4","v":"2029-09-30"},{"$f":"CAPEX!BL4","v":"2029-12-31"},{"$f":"CAPEX!BM4","v":"2030-03-31"},{"$f":"CAPEX!BN4","v":"2030-06-30"},{"$f":"CAPEX!BO4","v":"2030-09-30"},{"$f":"CAPEX!BP4","v":"2030-12-31"},{"$f":"CAPEX!BQ4","v":"2031-03-31"},{"$f":"CAPEX!BR4","v":"2031-06-30"},{"$f":"CAPEX!BS4","v":"2031-09-30"},{"$f":"CAPEX!BT4","v":"2031-12-31"},{"$f":"CAPEX!BU4","v":"2032-03-31"},{"$f":"CAPEX!BV4","v":"2032-06-30"},{"$f":"CAPEX!BW4","v":"2032-09-30"},{"$f":"CAPEX!BX4","v":"2032-12-31"},{"$f":"CAPEX!BY4","v":"2033-03-31"},{"$f":"CAPEX!BZ4","v":"2033-06-30"},{"$f":"CAPEX!CA4","v":"2033-09-30"},{"$f":"CAPEX!CB4","v":"2033-12-31"},{"$f":"CAPEX!CC4","v":"2034-03-31"},{"$f":"CAPEX!CD4","v":"2034-06-30"},{"$f":"CAPEX!CE4","v":"2034-09-30"},{"$f":"CAPEX!CF4","v":"2034-12-31"},{"$f":"CAPEX!CG4","v":"2035-03-31"},{"$f":"CAPEX!CH4","v":"2035-06-30"},{"$f":"CAPEX!CI4","v":"2035-09-30"},{"$f":"CAPEX!CJ4","v":"2035-12-31"},{"$f":"CAPEX!CK4","v":"2036-03-31"},{"$f":"CAPEX!CL4","v":"2036-06-30"},{"$f":"CAPEX!CM4","v":"2036-09-30"},{"$f":"CAPEX!CN4","v":"2036-12-31"},{"$f":"CAPEX!CO4","v":"2037-03-31"},{"$f":"CAPEX!CP4","v":"2037-06-30"},{"$f":"CAPEX!CQ4","v":"2037-09-30"},{"$f":"CAPEX!CR4","v":"2037-12-31"},{"$f":"CAPEX!CS4","v":"2038-03-31"},{"$f":"CAPEX!CT4","v":"2038-06-30"},{"$f":"CAPEX!CU4","v":"2038-09-30"},{"$f":"CAPEX!CV4","v":"2038-12-31"},{"$f":"CAPEX!CW4","v":"2039-03-31"},{"$f":"CAPEX!CX4","v":"2039-06-30"},{"$f":"CAPEX!CY4","v":"2039-09-30"},{"$f":"CAPEX!CZ4","v":"2039-12-31"},{"$f":"CAPEX!DA4","v":"2040-03-31"},{"$f":"CAPEX!DB4","v":"2040-06-30"},{"$f":"CAPEX!DC4","v":"2040-09-30"},{"$f":"CAPEX!DD4","v":"2040-12-31"},{"$f":"CAPEX!DE4","v":"2041-03-31"},{"$f":"CAPEX!DF4","v":"2041-06-30"},{"$f":"CAPEX!DG4","v":"2041-09-30"},{"$f":"CAPEX!DH4","v":"2041-12-31"},{"$f":"CAPEX!DI4","v":"2042-03-31"},{"$f":"CAPEX!DJ4","v":"2042-06-30"},{"$f":"CAPEX!DK4","v":"2042-09-30"},{"$f":"CAPEX!DL4","v":"2042-12-31"},{"$f":"CAPEX!DM4","v":"2043-03-31"},{"$f":"CAPEX!DN4","v":"2043-06-30"},{"$f":"CAPEX!DO4","v":"2043-09-30"},{"$f":"CAPEX!DP4","v":"2043-12-31"},{"$f":"CAPEX!DQ4","v":"2044-03-31"},{"$f":"CAPEX!DR4","v":"2044-06-30"},{"$f":"CAPEX!DS4","v":"2044-09-30"},{"$f":"CAPEX!DT4","v":"2044-12-31"},{"$f":"CAPEX!DU4","v":"2045-03-31"},{"$f":"CAPEX!DV4","v":"2045-06-30"},{"$f":"CAPEX!DW4","v":"2045-09-30"},{"$f":"CAPEX!DX4","v":"2045-12-31"},{"$f":"CAPEX!DY4","v":"2046-03-31"},{"$f":"CAPEX!DZ4","v":"2046-06-30"},{"$f":"CAPEX!EA4","v":"2046-09-30"},{"$f":"CAPEX!EB4","v":"2046-12-31"},{"$f":"CAPEX!EC4","v":"2047-03-31"},{"$f":"CAPEX!ED4","v":"2047-06-30"},{"$f":"CAPEX!EE4","v":"2047-09-30"},{"$f":"CAPEX!EF4","v":"2047-12-31"},{"$f":"CAPEX!EG4","v":"2048-03-31"},{"$f":"CAPEX!EH4","v":"2048-06-30"},{"$f":"CAPEX!EI4","v":"2048-09-30"},{"$f":"CAPEX!EJ4","v":"2048-12-31"},{"$f":"CAPEX!EK4","v":"2049-03-31"},{"$f":"CAPEX!EL4","v":"2049-06-30"},{"$f":"CAPEX!EM4","v":"2049-09-30"},{"$f":"CAPEX!EN4","v":"2049-12-31"},{"$f":"CAPEX!EO4","v":"2050-03-31"},{"$f":"CAPEX!EP4","v":"2050-06-30"},{"$f":"CAPEX!EQ4","v":"2050-09-30"},{"$f":"CAPEX!ER4","v":"2050-12-31"},{"$f":"CAPEX!ES4","v":"2051-03-31"},{"$f":"CAPEX!ET4","v":"2051-06-30"},{"$f":"CAPEX!EU4","v":"2051-09-30"},{"$f":"CAPEX!EV4","v":"2051-12-31"},{"$f":"CAPEX!EW4","v":"2052-03-31"},{"$f":"CAPEX!EX4","v":"2052-06-30"},{"$f":"CAPEX!EY4","v":"2052-09-30"},{"$f":"CAPEX!EZ4","v":"2052-12-31"},{"$f":"CAPEX!FA4","v":"2053-03-31"},{"$f":"CAPEX!FB4","v":"2053-06-30"},{"$f":"CAPEX!FC4","v":"2053-09-30"},{"$f":"CAPEX!FD4","v":"2053-12-31"},{"$f":"CAPEX!FE4","v":"2054-03-31"},{"$f":"CAPEX!FF4","v":"2054-06-30"},{"$f":"CAPEX!FG4","v":"2054-09-30"},{"$f":"CAPEX!FH4","v":"2054-12-31"},{"$f":"CAPEX!FI4","v":"2055-03-31"},{"$f":"CAPEX!FJ4","v":"2055-06-30"},{"$f":"CAPEX!FK4","v":"2055-09-30"},{"$f":"CAPEX!FL4","v":"2055-12-31"},{"$f":"CAPEX!FM4","v":"2056-03-31"},{"$f":"CAPEX!FN4","v":"2056-06-30"},{"$f":"CAPEX!FO4","v":"2056-09-30"},{"$f":"CAPEX!FP4","v":"2056-12-31"},{"$f":"CAPEX!FQ4","v":"2057-03-31"},{"$f":"CAPEX!FR4","v":"2057-06-30"},{"$f":"CAPEX!FS4","v":"2057-09-30"},{"$f":"CAPEX!FT4","v":"2057-12-31"},{"$f":"CAPEX!FU4","v":"2058-03-31"},{"$f":"CAPEX!FV4","v":"2058-06-30"},{"$f":"CAPEX!FW4","v":"2058-09-30"},{"$f":"CAPEX!FX4","v":"2058-12-31"},{"$f":"CAPEX!FY4","v":"2059-03-31"},{"$f":"CAPEX!FZ4","v":"2059-06-30"},{"$f":"CAPEX!GA4","v":"2059-09-30"},{"$f":"CAPEX!GB4","v":"2059-12-31"},{"$f":"CAPEX!GC4","v":"2060-03-31"},{"$f":"CAPEX!GD4","v":"2060-06-30"},{"$f":"CAPEX!GE4","v":"2060-09-30"},{"$f":"CAPEX!GF4","v":"2060-12-31"},{"$f":"CAPEX!GG4","v":"2061-03-31"},{"$f":"CAPEX!GH4","v":"2061-06-30"},{"$f":"CAPEX!GI4","v":"2061-09-30"},{"$f":"CAPEX!GJ4","v":"2061-12-31"},{"$f":"CAPEX!GK4","v":"2062-03-31"},{"$f":"CAPEX!GL4","v":"2062-06-30"},{"$f":"CAPEX!GM4","v":"2062-09-30"},{"$f":"CAPEX!GN4","v":"2062-12-31"},{"$f":"CAPEX!GO4","v":"2063-03-31"},{"$f":"CAPEX!GP4","v":"2063-06-30"},{"$f":"CAPEX!GQ4","v":"2063-09-30"},{"$f":"CAPEX!GR4","v":"2063-12-31"},{"$f":"CAPEX!GS4","v":"2064-03-31"},{"$f":"CAPEX!GT4","v":"2064-06-30"},{"$f":"CAPEX!GU4","v":"2064-09-30"},{"$f":"CAPEX!GV4","v":"2064-12-31"},{"$f":"CAPEX!GW4","v":"2065-03-31"},{"$f":"CAPEX!GX4","v":"2065-06-30"},{"$f":"CAPEX!GY4","v":"2065-09-30"},{"$f":"CAPEX!GZ4","v":"2065-12-31"},{"$f":"CAPEX!HA4","v":"2066-03-31"},{"$f":"CAPEX!HB4","v":"2066-06-30"},{"$f":"CAPEX!HC4","v":"2066-09-30"},{"$f":"CAPEX!HD4","v":"2066-12-31"},{"$f":"CAPEX!HE4","v":"2067-03-31"},{"$f":"CAPEX!HF4","v":"2067-06-30"},{"$f":"CAPEX!HG4","v":"2067-09-30"},{"$f":"CAPEX!HH4","v":"2067-12-31"},{"$f":"CAPEX!HI4","v":"2068-03-31"},{"$f":"CAPEX!HJ4","v":"2068-06-30"},{"$f":"CAPEX!HK4","v":"2068-09-30"},{"$f":"CAPEX!HL4","v":"2068-12-31"},{"$f":"CAPEX!HM4","v":"2069-03-31"},{"$f":"CAPEX!HN4","v":"2069-06-30"},{"$f":"CAPEX!HO4","v":"2069-09-30"},{"$f":"CAPEX!HP4","v":"2069-12-31"},{"$f":"CAPEX!HQ4","v":"2070-03-31"},{"$f":"CAPEX!HR4","v":"2070-06-30"},{"$f":"CAPEX!HS4","v":"2070-09-30"},{"$f":"CAPEX!HT4","v":"2070-12-31"},{"$f":"CAPEX!HU4","v":"2071-03-31"},{"$f":"CAPEX!HV4","v":"2071-06-30"},{"$f":"CAPEX!HW4","v":"2071-09-30"},{"$f":"CAPEX!HX4","v":"2071-12-31"},{"$f":"CAPEX!HY4","v":"2072-03-31"},{"$f":"CAPEX!HZ4","v":"2072-06-30"},{"$f":"CAPEX!IA4","v":"2072-09-30"},{"$f":"CAPEX!IB4","v":"2072-12-31"},{"$f":"CAPEX!IC4","v":"2073-03-31"},{"$f":"CAPEX!ID4","v":"2073-06-30"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year:",null,{"$f":"CAPEX!Q5","v":2021},{"$f":"CAPEX!R5","v":2021},{"$f":"CAPEX!S5","v":2021},{"$f":"CAPEX!T5","v":2021},{"$f":"CAPEX!U5","v":2021},{"$f":"CAPEX!V5","v":2021},{"$f":"CAPEX!W5","v":2021},{"$f":"CAPEX!X5","v":2021},{"$f":"CAPEX!Y5","v":2021},{"$f":"CAPEX!Z5","v":2021},{"$f":"CAPEX!AA5","v":2021},{"$f":"CAPEX!AB5","v":2021},{"$f":"CAPEX!AC5","v":2022},{"$f":"CAPEX!AD5","v":2022},{"$f":"CAPEX!AE5","v":2022},{"$f":"CAPEX!AF5","v":2022},{"$f":"CAPEX!AG5","v":2022},{"$f":"CAPEX!AH5","v":2022},{"$f":"CAPEX!AI5","v":2022},{"$f":"CAPEX!AJ5","v":2022},{"$f":"CAPEX!AK5","v":2023},{"$f":"CAPEX!AL5","v":2023},{"$f":"CAPEX!AM5","v":2023},{"$f":"CAPEX!AN5","v":2023},{"$f":"CAPEX!AO5","v":2024},{"$f":"CAPEX!AP5","v":2024},{"$f":"CAPEX!AQ5","v":2024},{"$f":"CAPEX!AR5","v":2024},{"$f":"CAPEX!AS5","v":2025},{"$f":"CAPEX!AT5","v":2025},{"$f":"CAPEX!AU5","v":2025},{"$f":"CAPEX!AV5","v":2025},{"$f":"CAPEX!AW5","v":2026},{"$f":"CAPEX!AX5","v":2026},{"$f":"CAPEX!AY5","v":2026},{"$f":"CAPEX!AZ5","v":2026},{"$f":"CAPEX!BA5","v":2027},{"$f":"CAPEX!BB5","v":2027},{"$f":"CAPEX!BC5","v":2027},{"$f":"CAPEX!BD5","v":2027},{"$f":"CAPEX!BE5","v":2028},{"$f":"CAPEX!BF5","v":2028},{"$f":"CAPEX!BG5","v":2028},{"$f":"CAPEX!BH5","v":2028},{"$f":"CAPEX!BI5","v":2029},{"$f":"CAPEX!BJ5","v":2029},{"$f":"CAPEX!BK5","v":2029},{"$f":"CAPEX!BL5","v":2029},{"$f":"CAPEX!BM5","v":2030},{"$f":"CAPEX!BN5","v":2030},{"$f":"CAPEX!BO5","v":2030},{"$f":"CAPEX!BP5","v":2030},{"$f":"CAPEX!BQ5","v":2031},{"$f":"CAPEX!BR5","v":2031},{"$f":"CAPEX!BS5","v":2031},{"$f":"CAPEX!BT5","v":2031},{"$f":"CAPEX!BU5","v":2032},{"$f":"CAPEX!BV5","v":2032},{"$f":"CAPEX!BW5","v":2032},{"$f":"CAPEX!BX5","v":2032},{"$f":"CAPEX!BY5","v":2033},{"$f":"CAPEX!BZ5","v":2033},{"$f":"CAPEX!CA5","v":2033},{"$f":"CAPEX!CB5","v":2033},{"$f":"CAPEX!CC5","v":2034},{"$f":"CAPEX!CD5","v":2034},{"$f":"CAPEX!CE5","v":2034},{"$f":"CAPEX!CF5","v":2034},{"$f":"CAPEX!CG5","v":2035},{"$f":"CAPEX!CH5","v":2035},{"$f":"CAPEX!CI5","v":2035},{"$f":"CAPEX!CJ5","v":2035},{"$f":"CAPEX!CK5","v":2036},{"$f":"CAPEX!CL5","v":2036},{"$f":"CAPEX!CM5","v":2036},{"$f":"CAPEX!CN5","v":2036},{"$f":"CAPEX!CO5","v":2037},{"$f":"CAPEX!CP5","v":2037},{"$f":"CAPEX!CQ5","v":2037},{"$f":"CAPEX!CR5","v":2037},{"$f":"CAPEX!CS5","v":2038},{"$f":"CAPEX!CT5","v":2038},{"$f":"CAPEX!CU5","v":2038},{"$f":"CAPEX!CV5","v":2038},{"$f":"CAPEX!CW5","v":2039},{"$f":"CAPEX!CX5","v":2039},{"$f":"CAPEX!CY5","v":2039},{"$f":"CAPEX!CZ5","v":2039},{"$f":"CAPEX!DA5","v":2040},{"$f":"CAPEX!DB5","v":2040},{"$f":"CAPEX!DC5","v":2040},{"$f":"CAPEX!DD5","v":2040},{"$f":"CAPEX!DE5","v":2041},{"$f":"CAPEX!DF5","v":2041},{"$f":"CAPEX!DG5","v":2041},{"$f":"CAPEX!DH5","v":2041},{"$f":"CAPEX!DI5","v":2042},{"$f":"CAPEX!DJ5","v":2042},{"$f":"CAPEX!DK5","v":2042},{"$f":"CAPEX!DL5","v":2042},{"$f":"CAPEX!DM5","v":2043},{"$f":"CAPEX!DN5","v":2043},{"$f":"CAPEX!DO5","v":2043},{"$f":"CAPEX!DP5","v":2043},{"$f":"CAPEX!DQ5","v":2044},{"$f":"CAPEX!DR5","v":2044},{"$f":"CAPEX!DS5","v":2044},{"$f":"CAPEX!DT5","v":2044},{"$f":"CAPEX!DU5","v":2045},{"$f":"CAPEX!DV5","v":2045},{"$f":"CAPEX!DW5","v":2045},{"$f":"CAPEX!DX5","v":2045},{"$f":"CAPEX!DY5","v":2046},{"$f":"CAPEX!DZ5","v":2046},{"$f":"CAPEX!EA5","v":2046},{"$f":"CAPEX!EB5","v":2046},{"$f":"CAPEX!EC5","v":2047},{"$f":"CAPEX!ED5","v":2047},{"$f":"CAPEX!EE5","v":2047},{"$f":"CAPEX!EF5","v":2047},{"$f":"CAPEX!EG5","v":2048},{"$f":"CAPEX!EH5","v":2048},{"$f":"CAPEX!EI5","v":2048},{"$f":"CAPEX!EJ5","v":2048},{"$f":"CAPEX!EK5","v":2049},{"$f":"CAPEX!EL5","v":2049},{"$f":"CAPEX!EM5","v":2049},{"$f":"CAPEX!EN5","v":2049},{"$f":"CAPEX!EO5","v":2050},{"$f":"CAPEX!EP5","v":2050},{"$f":"CAPEX!EQ5","v":2050},{"$f":"CAPEX!ER5","v":2050},{"$f":"CAPEX!ES5","v":2051},{"$f":"CAPEX!ET5","v":2051},{"$f":"CAPEX!EU5","v":2051},{"$f":"CAPEX!EV5","v":2051},{"$f":"CAPEX!EW5","v":2052},{"$f":"CAPEX!EX5","v":2052},{"$f":"CAPEX!EY5","v":2052},{"$f":"CAPEX!EZ5","v":2052},{"$f":"CAPEX!FA5","v":2053},{"$f":"CAPEX!FB5","v":2053},{"$f":"CAPEX!FC5","v":2053},{"$f":"CAPEX!FD5","v":2053},{"$f":"CAPEX!FE5","v":2054},{"$f":"CAPEX!FF5","v":2054},{"$f":"CAPEX!FG5","v":2054},{"$f":"CAPEX!FH5","v":2054},{"$f":"CAPEX!FI5","v":2055},{"$f":"CAPEX!FJ5","v":2055},{"$f":"CAPEX!FK5","v":2055},{"$f":"CAPEX!FL5","v":2055},{"$f":"CAPEX!FM5","v":2056},{"$f":"CAPEX!FN5","v":2056},{"$f":"CAPEX!FO5","v":2056},{"$f":"CAPEX!FP5","v":2056},{"$f":"CAPEX!FQ5","v":2057},{"$f":"CAPEX!FR5","v":2057},{"$f":"CAPEX!FS5","v":2057},{"$f":"CAPEX!FT5","v":2057},{"$f":"CAPEX!FU5","v":2058},{"$f":"CAPEX!FV5","v":2058},{"$f":"CAPEX!FW5","v":2058},{"$f":"CAPEX!FX5","v":2058},{"$f":"CAPEX!FY5","v":2059},{"$f":"CAPEX!FZ5","v":2059},{"$f":"CAPEX!GA5","v":2059},{"$f":"CAPEX!GB5","v":2059},{"$f":"CAPEX!GC5","v":2060},{"$f":"CAPEX!GD5","v":2060},{"$f":"CAPEX!GE5","v":2060},{"$f":"CAPEX!GF5","v":2060},{"$f":"CAPEX!GG5","v":2061},{"$f":"CAPEX!GH5","v":2061},{"$f":"CAPEX!GI5","v":2061},{"$f":"CAPEX!GJ5","v":2061},{"$f":"CAPEX!GK5","v":2062},{"$f":"CAPEX!GL5","v":2062},{"$f":"CAPEX!GM5","v":2062},{"$f":"CAPEX!GN5","v":2062},{"$f":"CAPEX!GO5","v":2063},{"$f":"CAPEX!GP5","v":2063},{"$f":"CAPEX!GQ5","v":2063},{"$f":"CAPEX!GR5","v":2063},{"$f":"CAPEX!GS5","v":2064},{"$f":"CAPEX!GT5","v":2064},{"$f":"CAPEX!GU5","v":2064},{"$f":"CAPEX!GV5","v":2064},{"$f":"CAPEX!GW5","v":2065},{"$f":"CAPEX!GX5","v":2065},{"$f":"CAPEX!GY5","v":2065},{"$f":"CAPEX!GZ5","v":2065},{"$f":"CAPEX!HA5","v":2066},{"$f":"CAPEX!HB5","v":2066},{"$f":"CAPEX!HC5","v":2066},{"$f":"CAPEX!HD5","v":2066},{"$f":"CAPEX!HE5","v":2067},{"$f":"CAPEX!HF5","v":2067},{"$f":"CAPEX!HG5","v":2067},{"$f":"CAPEX!HH5","v":2067},{"$f":"CAPEX!HI5","v":2068},{"$f":"CAPEX!HJ5","v":2068},{"$f":"CAPEX!HK5","v":2068},{"$f":"CAPEX!HL5","v":2068},{"$f":"CAPEX!HM5","v":2069},{"$f":"CAPEX!HN5","v":2069},{"$f":"CAPEX!HO5","v":2069},{"$f":"CAPEX!HP5","v":2069},{"$f":"CAPEX!HQ5","v":2070},{"$f":"CAPEX!HR5","v":2070},{"$f":"CAPEX!HS5","v":2070},{"$f":"CAPEX!HT5","v":2070},{"$f":"CAPEX!HU5","v":2071},{"$f":"CAPEX!HV5","v":2071},{"$f":"CAPEX!HW5","v":2071},{"$f":"CAPEX!HX5","v":2071},{"$f":"CAPEX!HY5","v":2072},{"$f":"CAPEX!HZ5","v":2072},{"$f":"CAPEX!IA5","v":2072},{"$f":"CAPEX!IB5","v":2072},{"$f":"CAPEX!IC5","v":2073},{"$f":"CAPEX!ID5","v":2073}]
[null,{"$f":"\"Live Case: \"&Sens!F3","v":"Live Case: Base Case"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Year #:",null,{"$f":"CAPEX!Q6","v":1},{"$f":"CAPEX!R6","v":1},{"$f":"CAPEX!S6","v":1},{"$f":"CAPEX!T6","v":1},{"$f":"CAPEX!U6","v":1},{"$f":"CAPEX!V6","v":1},{"$f":"CAPEX!W6","v":1},{"$f":"CAPEX!X6","v":1},{"$f":"CAPEX!Y6","v":1},{"$f":"CAPEX!Z6","v":1},{"$f":"CAPEX!AA6","v":1},{"$f":"CAPEX!AB6","v":1},{"$f":"CAPEX!AC6","v":2},{"$f":"CAPEX!AD6","v":2},{"$f":"CAPEX!AE6","v":2},{"$f":"CAPEX!AF6","v":2},{"$f":"CAPEX!AG6","v":2},{"$f":"CAPEX!AH6","v":2},{"$f":"CAPEX!AI6","v":2},{"$f":"CAPEX!AJ6","v":2},{"$f":"CAPEX!AK6","v":3},{"$f":"CAPEX!AL6","v":3},{"$f":"CAPEX!AM6","v":3},{"$f":"CAPEX!AN6","v":3},{"$f":"CAPEX!AO6","v":4},{"$f":"CAPEX!AP6","v":4},{"$f":"CAPEX!AQ6","v":4},{"$f":"CAPEX!AR6","v":4},{"$f":"CAPEX!AS6","v":5},{"$f":"CAPEX!AT6","v":5},{"$f":"CAPEX!AU6","v":5},{"$f":"CAPEX!AV6","v":5},{"$f":"CAPEX!AW6","v":6},{"$f":"CAPEX!AX6","v":6},{"$f":"CAPEX!AY6","v":6},{"$f":"CAPEX!AZ6","v":6},{"$f":"CAPEX!BA6","v":7},{"$f":"CAPEX!BB6","v":7},{"$f":"CAPEX!BC6","v":7},{"$f":"CAPEX!BD6","v":7},{"$f":"CAPEX!BE6","v":8},{"$f":"CAPEX!BF6","v":8},{"$f":"CAPEX!BG6","v":8},{"$f":"CAPEX!BH6","v":8},{"$f":"CAPEX!BI6","v":9},{"$f":"CAPEX!BJ6","v":9},{"$f":"CAPEX!BK6","v":9},{"$f":"CAPEX!BL6","v":9},{"$f":"CAPEX!BM6","v":10},{"$f":"CAPEX!BN6","v":10},{"$f":"CAPEX!BO6","v":10},{"$f":"CAPEX!BP6","v":10},{"$f":"CAPEX!BQ6","v":11},{"$f":"CAPEX!BR6","v":11},{"$f":"CAPEX!BS6","v":11},{"$f":"CAPEX!BT6","v":11},{"$f":"CAPEX!BU6","v":12},{"$f":"CAPEX!BV6","v":12},{"$f":"CAPEX!BW6","v":12},{"$f":"CAPEX!BX6","v":12},{"$f":"CAPEX!BY6","v":13},{"$f":"CAPEX!BZ6","v":13},{"$f":"CAPEX!CA6","v":13},{"$f":"CAPEX!CB6","v":13},{"$f":"CAPEX!CC6","v":14},{"$f":"CAPEX!CD6","v":14},{"$f":"CAPEX!CE6","v":14},{"$f":"CAPEX!CF6","v":14},{"$f":"CAPEX!CG6","v":15},{"$f":"CAPEX!CH6","v":15},{"$f":"CAPEX!CI6","v":15},{"$f":"CAPEX!CJ6","v":15},{"$f":"CAPEX!CK6","v":16},{"$f":"CAPEX!CL6","v":16},{"$f":"CAPEX!CM6","v":16},{"$f":"CAPEX!CN6","v":16},{"$f":"CAPEX!CO6","v":17},{"$f":"CAPEX!CP6","v":17},{"$f":"CAPEX!CQ6","v":17},{"$f":"CAPEX!CR6","v":17},{"$f":"CAPEX!CS6","v":18},{"$f":"CAPEX!CT6","v":18},{"$f":"CAPEX!CU6","v":18},{"$f":"CAPEX!CV6","v":18},{"$f":"CAPEX!CW6","v":19},{"$f":"CAPEX!CX6","v":19},{"$f":"CAPEX!CY6","v":19},{"$f":"CAPEX!CZ6","v":19},{"$f":"CAPEX!DA6","v":20},{"$f":"CAPEX!DB6","v":20},{"$f":"CAPEX!DC6","v":20},{"$f":"CAPEX!DD6","v":20},{"$f":"CAPEX!DE6","v":21},{"$f":"CAPEX!DF6","v":21},{"$f":"CAPEX!DG6","v":21},{"$f":"CAPEX!DH6","v":21},{"$f":"CAPEX!DI6","v":22},{"$f":"CAPEX!DJ6","v":22},{"$f":"CAPEX!DK6","v":22},{"$f":"CAPEX!DL6","v":22},{"$f":"CAPEX!DM6","v":23},{"$f":"CAPEX!DN6","v":23},{"$f":"CAPEX!DO6","v":23},{"$f":"CAPEX!DP6","v":23},{"$f":"CAPEX!DQ6","v":24},{"$f":"CAPEX!DR6","v":24},{"$f":"CAPEX!DS6","v":24},{"$f":"CAPEX!DT6","v":24},{"$f":"CAPEX!DU6","v":25},{"$f":"CAPEX!DV6","v":25},{"$f":"CAPEX!DW6","v":25},{"$f":"CAPEX!DX6","v":25},{"$f":"CAPEX!DY6","v":26},{"$f":"CAPEX!DZ6","v":26},{"$f":"CAPEX!EA6","v":26},{"$f":"CAPEX!EB6","v":26},{"$f":"CAPEX!EC6","v":27},{"$f":"CAPEX!ED6","v":27},{"$f":"CAPEX!EE6","v":27},{"$f":"CAPEX!EF6","v":27},{"$f":"CAPEX!EG6","v":28},{"$f":"CAPEX!EH6","v":28},{"$f":"CAPEX!EI6","v":28},{"$f":"CAPEX!EJ6","v":28},{"$f":"CAPEX!EK6","v":29},{"$f":"CAPEX!EL6","v":29},{"$f":"CAPEX!EM6","v":29},{"$f":"CAPEX!EN6","v":29},{"$f":"CAPEX!EO6","v":30},{"$f":"CAPEX!EP6","v":30},{"$f":"CAPEX!EQ6","v":30},{"$f":"CAPEX!ER6","v":30},{"$f":"CAPEX!ES6","v":31},{"$f":"CAPEX!ET6","v":31},{"$f":"CAPEX!EU6","v":31},{"$f":"CAPEX!EV6","v":31},{"$f":"CAPEX!EW6","v":32},{"$f":"CAPEX!EX6","v":32},{"$f":"CAPEX!EY6","v":32},{"$f":"CAPEX!EZ6","v":32},{"$f":"CAPEX!FA6","v":33},{"$f":"CAPEX!FB6","v":33},{"$f":"CAPEX!FC6","v":33},{"$f":"CAPEX!FD6","v":33},{"$f":"CAPEX!FE6","v":34},{"$f":"CAPEX!FF6","v":34},{"$f":"CAPEX!FG6","v":34},{"$f":"CAPEX!FH6","v":34},{"$f":"CAPEX!FI6","v":35},{"$f":"CAPEX!FJ6","v":35},{"$f":"CAPEX!FK6","v":35},{"$f":"CAPEX!FL6","v":35},{"$f":"CAPEX!FM6","v":36},{"$f":"CAPEX!FN6","v":36},{"$f":"CAPEX!FO6","v":36},{"$f":"CAPEX!FP6","v":36},{"$f":"CAPEX!FQ6","v":37},{"$f":"CAPEX!FR6","v":37},{"$f":"CAPEX!FS6","v":37},{"$f":"CAPEX!FT6","v":37},{"$f":"CAPEX!FU6","v":38},{"$f":"CAPEX!FV6","v":38},{"$f":"CAPEX!FW6","v":38},{"$f":"CAPEX!FX6","v":38},{"$f":"CAPEX!FY6","v":39},{"$f":"CAPEX!FZ6","v":39},{"$f":"CAPEX!GA6","v":39},{"$f":"CAPEX!GB6","v":39},{"$f":"CAPEX!GC6","v":40},{"$f":"CAPEX!GD6","v":40},{"$f":"CAPEX!GE6","v":40},{"$f":"CAPEX!GF6","v":40},{"$f":"CAPEX!GG6","v":41},{"$f":"CAPEX!GH6","v":41},{"$f":"CAPEX!GI6","v":41},{"$f":"CAPEX!GJ6","v":41},{"$f":"CAPEX!GK6","v":42},{"$f":"CAPEX!GL6","v":42},{"$f":"CAPEX!GM6","v":42},{"$f":"CAPEX!GN6","v":42},{"$f":"CAPEX!GO6","v":43},{"$f":"CAPEX!GP6","v":43},{"$f":"CAPEX!GQ6","v":43},{"$f":"CAPEX!GR6","v":43},{"$f":"CAPEX!GS6","v":44},{"$f":"CAPEX!GT6","v":44},{"$f":"CAPEX!GU6","v":44},{"$f":"CAPEX!GV6","v":44},{"$f":"CAPEX!GW6","v":45},{"$f":"CAPEX!GX6","v":45},{"$f":"CAPEX!GY6","v":45},{"$f":"CAPEX!GZ6","v":45},{"$f":"CAPEX!HA6","v":46},{"$f":"CAPEX!HB6","v":46},{"$f":"CAPEX!HC6","v":46},{"$f":"CAPEX!HD6","v":46},{"$f":"CAPEX!HE6","v":47},{"$f":"CAPEX!HF6","v":47},{"$f":"CAPEX!HG6","v":47},{"$f":"CAPEX!HH6","v":47},{"$f":"CAPEX!HI6","v":48},{"$f":"CAPEX!HJ6","v":48},{"$f":"CAPEX!HK6","v":48},{"$f":"CAPEX!HL6","v":48},{"$f":"CAPEX!HM6","v":49},{"$f":"CAPEX!HN6","v":49},{"$f":"CAPEX!HO6","v":49},{"$f":"CAPEX!HP6","v":49},{"$f":"CAPEX!HQ6","v":50},{"$f":"CAPEX!HR6","v":50},{"$f":"CAPEX!HS6","v":50},{"$f":"CAPEX!HT6","v":50},{"$f":"CAPEX!HU6","v":51},{"$f":"CAPEX!HV6","v":51},{"$f":"CAPEX!HW6","v":51},{"$f":"CAPEX!HX6","v":51},{"$f":"CAPEX!HY6","v":52},{"$f":"CAPEX!HZ6","v":52},{"$f":"CAPEX!IA6","v":52},{"$f":"CAPEX!IB6","v":52},{"$f":"CAPEX!IC6","v":53},{"$f":"CAPEX!ID6","v":53}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Phase:",null,{"$f":"CAPEX!Q7","v":"Const"},{"$f":"CAPEX!R7","v":"Const"},{"$f":"CAPEX!S7","v":"Const"},{"$f":"CAPEX!T7","v":"Const"},{"$f":"CAPEX!U7","v":"Const"},{"$f":"CAPEX!V7","v":"Const"},{"$f":"CAPEX!W7","v":"Const"},{"$f":"CAPEX!X7","v":"Const"},{"$f":"CAPEX!Y7","v":"Const"},{"$f":"CAPEX!Z7","v":"Const"},{"$f":"CAPEX!AA7","v":"Const"},{"$f":"CAPEX!AB7","v":"Const"},{"$f":"CAPEX!AC7","v":"Const"},{"$f":"CAPEX!AD7","v":"Const"},{"$f":"CAPEX!AE7","v":"Const"},{"$f":"CAPEX!AF7","v":"Const"},{"$f":"CAPEX!AG7","v":"Const"},{"$f":"CAPEX!AH7","v":"Const"},{"$f":"CAPEX!AI7","v":"Ops"},{"$f":"CAPEX!AJ7","v":"Ops"},{"$f":"CAPEX!AK7","v":"Ops"},{"$f":"CAPEX!AL7","v":"Ops"},{"$f":"CAPEX!AM7","v":"Ops"},{"$f":"CAPEX!AN7","v":"Ops"},{"$f":"CAPEX!AO7","v":"Ops"},{"$f":"CAPEX!AP7","v":"Ops"},{"$f":"CAPEX!AQ7","v":"Ops"},{"$f":"CAPEX!AR7","v":"Ops"},{"$f":"CAPEX!AS7","v":"Ops"},{"$f":"CAPEX!AT7","v":"Ops"},{"$f":"CAPEX!AU7","v":"Ops"},{"$f":"CAPEX!AV7","v":"Ops"},{"$f":"CAPEX!AW7","v":"Ops"},{"$f":"CAPEX!AX7","v":"Ops"},{"$f":"CAPEX!AY7","v":"Ops"},{"$f":"CAPEX!AZ7","v":"Ops"},{"$f":"CAPEX!BA7","v":"Ops"},{"$f":"CAPEX!BB7","v":"Ops"},{"$f":"CAPEX!BC7","v":"Ops"},{"$f":"CAPEX!BD7","v":"Ops"},{"$f":"CAPEX!BE7","v":"Ops"},{"$f":"CAPEX!BF7","v":"Ops"},{"$f":"CAPEX!BG7","v":"Ops"},{"$f":"CAPEX!BH7","v":"Ops"},{"$f":"CAPEX!BI7","v":"Ops"},{"$f":"CAPEX!BJ7","v":"Ops"},{"$f":"CAPEX!BK7","v":"Ops"},{"$f":"CAPEX!BL7","v":"Ops"},{"$f":"CAPEX!BM7","v":"Ops"},{"$f":"CAPEX!BN7","v":"Ops"},{"$f":"CAPEX!BO7","v":"Ops"},{"$f":"CAPEX!BP7","v":"Ops"},{"$f":"CAPEX!BQ7","v":"Ops"},{"$f":"CAPEX!BR7","v":"Ops"},{"$f":"CAPEX!BS7","v":"Ops"},{"$f":"CAPEX!BT7","v":"Ops"},{"$f":"CAPEX!BU7","v":"Ops"},{"$f":"CAPEX!BV7","v":"Ops"},{"$f":"CAPEX!BW7","v":"Ops"},{"$f":"CAPEX!BX7","v":"Ops"},{"$f":"CAPEX!BY7","v":"Ops"},{"$f":"CAPEX!BZ7","v":"Ops"},{"$f":"CAPEX!CA7","v":"Ops"},{"$f":"CAPEX!CB7","v":"Ops"},{"$f":"CAPEX!CC7","v":"Ops"},{"$f":"CAPEX!CD7","v":"Ops"},{"$f":"CAPEX!CE7","v":"Ops"},{"$f":"CAPEX!CF7","v":"Ops"},{"$f":"CAPEX!CG7","v":"Ops"},{"$f":"CAPEX!CH7","v":"Ops"},{"$f":"CAPEX!CI7","v":"Ops"},{"$f":"CAPEX!CJ7","v":"Ops"},{"$f":"CAPEX!CK7","v":"Ops"},{"$f":"CAPEX!CL7","v":"Ops"},{"$f":"CAPEX!CM7","v":"Ops"},{"$f":"CAPEX!CN7","v":"Ops"},{"$f":"CAPEX!CO7","v":"Ops"},{"$f":"CAPEX!CP7","v":"Ops"},{"$f":"CAPEX!CQ7","v":"Ops"},{"$f":"CAPEX!CR7","v":"Ops"},{"$f":"CAPEX!CS7","v":"Ops"},{"$f":"CAPEX!CT7","v":"Ops"},{"$f":"CAPEX!CU7","v":"Ops"},{"$f":"CAPEX!CV7","v":"Ops"},{"$f":"CAPEX!CW7","v":"Ops"},{"$f":"CAPEX!CX7","v":"Ops"},{"$f":"CAPEX!CY7","v":"Ops"},{"$f":"CAPEX!CZ7","v":"Ops"},{"$f":"CAPEX!DA7","v":"Ops"},{"$f":"CAPEX!DB7","v":"Ops"},{"$f":"CAPEX!DC7","v":"Ops"},{"$f":"CAPEX!DD7","v":"Ops"},{"$f":"CAPEX!DE7","v":"Ops"},{"$f":"CAPEX!DF7","v":"Ops"},{"$f":"CAPEX!DG7","v":"Ops"},{"$f":"CAPEX!DH7","v":"Ops"},{"$f":"CAPEX!DI7","v":"Ops"},{"$f":"CAPEX!DJ7","v":"Ops"},{"$f":"CAPEX!DK7","v":"Ops"},{"$f":"CAPEX!DL7","v":"Ops"},{"$f":"CAPEX!DM7","v":"Ops"},{"$f":"CAPEX!DN7","v":"Ops"},{"$f":"CAPEX!DO7","v":"Ops"},{"$f":"CAPEX!DP7","v":"Ops"},{"$f":"CAPEX!DQ7","v":"Ops"},{"$f":"CAPEX!DR7","v":"Ops"},{"$f":"CAPEX!DS7","v":"Ops"},{"$f":"CAPEX!DT7","v":"Ops"},{"$f":"CAPEX!DU7","v":"Ops"},{"$f":"CAPEX!DV7","v":"Ops"},{"$f":"CAPEX!DW7","v":"Ops"},{"$f":"CAPEX!DX7","v":"Ops"},{"$f":"CAPEX!DY7","v":"Ops"},{"$f":"CAPEX!DZ7","v":"Ops"},{"$f":"CAPEX!EA7","v":"Ops"},{"$f":"CAPEX!EB7","v":"Ops"},{"$f":"CAPEX!EC7","v":"Ops"},{"$f":"CAPEX!ED7","v":"Ops"},{"$f":"CAPEX!EE7","v":"Ops"},{"$f":"CAPEX!EF7","v":"Ops"},{"$f":"CAPEX!EG7","v":"Ops"},{"$f":"CAPEX!EH7","v":"Ops"},{"$f":"CAPEX!EI7","v":"Ops"},{"$f":"CAPEX!EJ7","v":"Ops"},{"$f":"CAPEX!EK7","v":"Ops"},{"$f":"CAPEX!EL7","v":"Ops"},{"$f":"CAPEX!EM7","v":"Ops"},{"$f":"CAPEX!EN7","v":"Ops"},{"$f":"CAPEX!EO7","v":"Ops"},{"$f":"CAPEX!EP7","v":"Ops"},{"$f":"CAPEX!EQ7","v":"Ops"},{"$f":"CAPEX!ER7","v":"Ops"},{"$f":"CAPEX!ES7","v":"Ops"},{"$f":"CAPEX!ET7","v":"Ops"},{"$f":"CAPEX!EU7","v":"Ops"},{"$f":"CAPEX!EV7","v":"Ops"},{"$f":"CAPEX!EW7","v":"Ops"},{"$f":"CAPEX!EX7","v":"Ops"},{"$f":"CAPEX!EY7","v":"Ops"},{"$f":"CAPEX!EZ7","v":"Ops"},{"$f":"CAPEX!FA7","v":"Ops"},{"$f":"CAPEX!FB7","v":"Ops"},{"$f":"CAPEX!FC7","v":"Ops"},{"$f":"CAPEX!FD7","v":"Ops"},{"$f":"CAPEX!FE7","v":"Ops"},{"$f":"CAPEX!FF7","v":"Ops"},{"$f":"CAPEX!FG7","v":"Ops"},{"$f":"CAPEX!FH7","v":"Ops"},{"$f":"CAPEX!FI7","v":"Ops"},{"$f":"CAPEX!FJ7","v":"Ops"},{"$f":"CAPEX!FK7","v":"Ops"},{"$f":"CAPEX!FL7","v":"Ops"},{"$f":"CAPEX!FM7","v":"Ops"},{"$f":"CAPEX!FN7","v":"Ops"},{"$f":"CAPEX!FO7","v":"Ops"},{"$f":"CAPEX!FP7","v":"Ops"},{"$f":"CAPEX!FQ7","v":"Ops"},{"$f":"CAPEX!FR7","v":"Ops"},{"$f":"CAPEX!FS7","v":""},{"$f":"CAPEX!FT7","v":""},{"$f":"CAPEX!FU7","v":""},{"$f":"CAPEX!FV7","v":""},{"$f":"CAPEX!FW7","v":""},{"$f":"CAPEX!FX7","v":""},{"$f":"CAPEX!FY7","v":""},{"$f":"CAPEX!FZ7","v":""},{"$f":"CAPEX!GA7","v":""},{"$f":"CAPEX!GB7","v":""},{"$f":"CAPEX!GC7","v":""},{"$f":"CAPEX!GD7","v":""},{"$f":"CAPEX!GE7","v":""},{"$f":"CAPEX!GF7","v":""},{"$f":"CAPEX!GG7","v":""},{"$f":"CAPEX!GH7","v":""},{"$f":"CAPEX!GI7","v":""},{"$f":"CAPEX!GJ7","v":""},{"$f":"CAPEX!GK7","v":""},{"$f":"CAPEX!GL7","v":""},{"$f":"CAPEX!GM7","v":""},{"$f":"CAPEX!GN7","v":""},{"$f":"CAPEX!GO7","v":""},{"$f":"CAPEX!GP7","v":""},{"$f":"CAPEX!GQ7","v":""},{"$f":"CAPEX!GR7","v":""},{"$f":"CAPEX!GS7","v":""},{"$f":"CAPEX!GT7","v":""},{"$f":"CAPEX!GU7","v":""},{"$f":"CAPEX!GV7","v":""},{"$f":"CAPEX!GW7","v":""},{"$f":"CAPEX!GX7","v":""},{"$f":"CAPEX!GY7","v":""},{"$f":"CAPEX!GZ7","v":""},{"$f":"CAPEX!HA7","v":""},{"$f":"CAPEX!HB7","v":""},{"$f":"CAPEX!HC7","v":""},{"$f":"CAPEX!HD7","v":""},{"$f":"CAPEX!HE7","v":""},{"$f":"CAPEX!HF7","v":""},{"$f":"CAPEX!HG7","v":""},{"$f":"CAPEX!HH7","v":""},{"$f":"CAPEX!HI7","v":""},{"$f":"CAPEX!HJ7","v":""},{"$f":"CAPEX!HK7","v":""},{"$f":"CAPEX!HL7","v":""},{"$f":"CAPEX!HM7","v":""},{"$f":"CAPEX!HN7","v":""},{"$f":"CAPEX!HO7","v":""},{"$f":"CAPEX!HP7","v":""},{"$f":"CAPEX!HQ7","v":""},{"$f":"CAPEX!HR7","v":""},{"$f":"CAPEX!HS7","v":""},{"$f":"CAPEX!HT7","v":""},{"$f":"CAPEX!HU7","v":""},{"$f":"CAPEX!HV7","v":""},{"$f":"CAPEX!HW7","v":""},{"$f":"CAPEX!HX7","v":""},{"$f":"CAPEX!HY7","v":""},{"$f":"CAPEX!HZ7","v":""},{"$f":"CAPEX!IA7","v":""},{"$f":"CAPEX!IB7","v":""},{"$f":"CAPEX!IC7","v":""},{"$f":"CAPEX!ID7","v":""}]
[]
[]
[null,{"$f":"\"\"","v":""},"Retained Earnings"]
[]
[null,null,"Opening Balance",null,null,null,null,null,null,"$m",null,null,null,null,null,null,null,{"$f":"Q14","v":0},{"$f":"R14","v":0},-8.1019034412022958E-3,-41.828485590181351,-96.939434756567053,-81.630946346647562,-150.15712011796887,-222.89474490781677,-255.95648862755354,-210.33143561929819,-258.29713984775469,-306.15884759546833,-306.16180278157117,-377.0687842004528,-454.30373183171253,-514.47379110560382,-485.42805420039798,-514.50555127651023,-543.5842486420114,-550.65899247239167,-553.68174450542313,-554.32695386654348,-553.10611792401994,-547.26468109433881,-537.36887155565694,-527.41594176307751,-517.33862440921075,-502.61979755951864,-485.71115844053799,-471.20640861555336,-458.90292453575665,-444.17854976465236,-427.23648311623504,-412.76475881784012,-400.49326291088124,-385.79984302392637,-368.88769839595693,-354.37857885476103,-342.06985637180065,-327.33938358171139,-312.38628289189165,-299.82420891083979,-289.46741620866987,-276.69423113421306,-261.70768977536039,-249.12951717685408,-238.75702280054568,-225.96818768641654,-210.96622337602975,-198.37285476241044,-187.98538818080567,-175.18180969197323,-160.16533225884919,-147.59986719238583,-137.2393254342586,-124.46169854081472,-109.47020004179731,-96.886552295625847,-86.507886976009004,-73.712539624561657,-59.098875415511564,-46.890884290399896,-36.889243618641999,-24.47198023775627,-9.8423106696032647,{"$f":"CD14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP14","v":0},-6.2088633449056782E-2,-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-0.19404932301535383,0,0,0,-0.30481012821562858,0,0,0,-0.44060265915829611,0,0,0,-0.57775821612263378,0,0,0,-0.71629048056758426,0,0,0,-0.85621327128057878,-0.11205344855163446,0,0,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,{"$f":"HB14","v":-0.99754054575599582},-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582]
[null,null,"Add: Retained Earnings",null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R13:IE13)","v":-0.99754054575599593},null,{"$f":"IS!Q32","v":0},{"$f":"IS!R32","v":-8.1019034412022958E-3},{"$f":"IS!S32","v":-41.820383686740151},{"$f":"IS!T32","v":-55.110949166385701},{"$f":"IS!U32","v":15.308488409919498},{"$f":"IS!V32","v":-68.526173771321297},{"$f":"IS!W32","v":-72.737624789847899},{"$f":"IS!X32","v":-33.061743719736768},{"$f":"IS!Y32","v":45.62505300825535},{"$f":"IS!Z32","v":-47.965704228456502},{"$f":"IS!AA32","v":-47.861707747713623},{"$f":"IS!AB32","v":-2.9551861028164574E-3},{"$f":"IS!AC32","v":-70.9069814188816},{"$f":"IS!AD32","v":-77.234947631259729},{"$f":"IS!AE32","v":-60.170059273891304},{"$f":"IS!AF32","v":29.045736905205867},{"$f":"IS!AG32","v":-29.077497076112273},{"$f":"IS!AH32","v":-29.078697365501142},{"$f":"IS!AI32","v":-7.0747438303802959},{"$f":"IS!AJ32","v":-3.0227520330314328},{"$f":"IS!AK32","v":-0.64520936112029625},{"$f":"IS!AL32","v":1.2208359425235358},{"$f":"IS!AM32","v":5.8414368296811503},{"$f":"IS!AN32","v":9.8958095386818972},{"$f":"IS!AO32","v":9.95292979257942},{"$f":"IS!AP32","v":10.077317353866736},{"$f":"IS!AQ32","v":14.718826849692121},{"$f":"IS!AR32","v":16.908639118980673},{"$f":"IS!AS32","v":14.504749824984648},{"$f":"IS!AT32","v":12.303484079796711},{"$f":"IS!AU32","v":14.724374771104289},{"$f":"IS!AV32","v":16.942066648417342},{"$f":"IS!AW32","v":14.471724298394909},{"$f":"IS!AX32","v":12.271495906958897},{"$f":"IS!AY32","v":14.69341988695489},{"$f":"IS!AZ32","v":16.912144627969433},{"$f":"IS!BA32","v":14.509119541195872},{"$f":"IS!BB32","v":12.308722482960365},{"$f":"IS!BC32","v":14.730472790089246},{"$f":"IS!BD32","v":14.953100689819724},{"$f":"IS!BE32","v":12.562073981051856},{"$f":"IS!BF32","v":10.356792702169939},{"$f":"IS!BG32","v":12.773185074456844},{"$f":"IS!BH32","v":14.986541358852657},{"$f":"IS!BI32","v":12.578172598506306},{"$f":"IS!BJ32","v":10.372494376308399},{"$f":"IS!BK32","v":12.788835114129151},{"$f":"IS!BL32","v":15.001964310386805},{"$f":"IS!BM32","v":12.593368613619294},{"$f":"IS!BN32","v":10.38746658160478},{"$f":"IS!BO32","v":12.803578488832452},{"$f":"IS!BP32","v":15.016477433124029},{"$f":"IS!BQ32","v":12.565465066463359},{"$f":"IS!BR32","v":10.360541758127212},{"$f":"IS!BS32","v":12.777626893443879},{"$f":"IS!BT32","v":14.991498499017407},{"$f":"IS!BU32","v":12.58364774617147},{"$f":"IS!BV32","v":10.378665319616838},{"$f":"IS!BW32","v":12.795347351447351},{"$f":"IS!BX32","v":14.613664209050095},{"$f":"IS!BY32","v":12.207991125111665},{"$f":"IS!BZ32","v":10.001640671757896},{"$f":"IS!CA32","v":12.41726338088573},{"$f":"IS!CB32","v":14.629669568153005},{"$f":"IS!CC32","v":9.8423106696032647},{"$f":"IS!CD32","v":0},{"$f":"IS!CE32","v":0},{"$f":"IS!CF32","v":0},{"$f":"IS!CG32","v":0},{"$f":"IS!CH32","v":0},{"$f":"IS!CI32","v":0},{"$f":"IS!CJ32","v":0},{"$f":"IS!CK32","v":0},{"$f":"IS!CL32","v":0},{"$f":"IS!CM32","v":0},{"$f":"IS!CN32","v":0},{"$f":"IS!CO32","v":0},{"$f":"IS!CP32","v":0},{"$f":"IS!CQ32","v":0},{"$f":"IS!CR32","v":0},{"$f":"IS!CS32","v":0},{"$f":"IS!CT32","v":0},{"$f":"IS!CU32","v":0},{"$f":"IS!CV32","v":0},{"$f":"IS!CW32","v":0},{"$f":"IS!CX32","v":0},{"$f":"IS!CY32","v":0},{"$f":"IS!CZ32","v":0},{"$f":"IS!DA32","v":0},{"$f":"IS!DB32","v":0},{"$f":"IS!DC32","v":0},{"$f":"IS!DD32","v":0},{"$f":"IS!DE32","v":0},{"$f":"IS!DF32","v":0},{"$f":"IS!DG32","v":0},{"$f":"IS!DH32","v":0},{"$f":"IS!DI32","v":0},{"$f":"IS!DJ32","v":0},{"$f":"IS!DK32","v":0},{"$f":"IS!DL32","v":0},{"$f":"IS!DM32","v":0},{"$f":"IS!DN32","v":0},{"$f":"IS!DO32","v":0},{"$f":"IS!DP32","v":0},{"$f":"IS!DQ32","v":0},{"$f":"IS!DR32","v":0},{"$f":"IS!DS32","v":0},{"$f":"IS!DT32","v":0},{"$f":"IS!DU32","v":0},{"$f":"IS!DV32","v":0},{"$f":"IS!DW32","v":0},{"$f":"IS!DX32","v":0},{"$f":"IS!DY32","v":0},{"$f":"IS!DZ32","v":0},{"$f":"IS!EA32","v":0},{"$f":"IS!EB32","v":0},{"$f":"IS!EC32","v":0},{"$f":"IS!ED32","v":0},{"$f":"IS!EE32","v":0},{"$f":"IS!EF32","v":0},{"$f":"IS!EG32","v":0},{"$f":"IS!EH32","v":0},{"$f":"IS!EI32","v":0},{"$f":"IS!EJ32","v":0},{"$f":"IS!EK32","v":0},{"$f":"IS!EL32","v":0},{"$f":"IS!EM32","v":0},{"$f":"IS!EN32","v":0},{"$f":"IS!EO32","v":0},{"$f":"IS!EP32","v":-6.2088633449056782E-2},{"$f":"IS!EQ32","v":6.2088633449056685E-2},{"$f":"IS!ER32","v":0},{"$f":"IS!ES32","v":0},{"$f":"IS!ET32","v":-0.19404932301535374},{"$f":"IS!EU32","v":0.19404932301535371},{"$f":"IS!EV32","v":0},{"$f":"IS!EW32","v":0},{"$f":"IS!EX32","v":-0.30481012821562858},{"$f":"IS!EY32","v":0.30481012821562858},{"$f":"IS!EZ32","v":0},{"$f":"IS!FA32","v":0},{"$f":"IS!FB32","v":-0.44060265915829611},{"$f":"IS!FC32","v":0.44060265915829611},{"$f":"IS!FD32","v":0},{"$f":"IS!FE32","v":0},{"$f":"IS!FF32","v":-0.57775821612263378},{"$f":"IS!FG32","v":0.57775821612263378},{"$f":"IS!FH32","v":0},{"$f":"IS!FI32","v":0},{"$f":"IS!FJ32","v":-0.71629048056758426},{"$f":"IS!FK32","v":0.71629048056758426},{"$f":"IS!FL32","v":0},{"$f":"IS!FM32","v":0},{"$f":"IS!FN32","v":-0.85621327128057878},{"$f":"IS!FO32","v":0.74415982272894432},{"$f":"IS!FP32","v":0.11205344855163446},{"$f":"IS!FQ32","v":0},{"$f":"IS!FR32","v":-0.99754054575599582},{"$f":"IS!FS32","v":0},{"$f":"IS!FT32","v":0},{"$f":"IS!FU32","v":0},{"$f":"IS!FV32","v":0},{"$f":"IS!FW32","v":0},{"$f":"IS!FX32","v":0},{"$f":"IS!FY32","v":0},{"$f":"IS!FZ32","v":0},{"$f":"IS!GA32","v":0},{"$f":"IS!GB32","v":0},{"$f":"IS!GC32","v":0},{"$f":"IS!GD32","v":0},{"$f":"IS!GE32","v":0},{"$f":"IS!GF32","v":0},{"$f":"IS!GG32","v":0},{"$f":"IS!GH32","v":0},{"$f":"IS!GI32","v":0},{"$f":"IS!GJ32","v":0},{"$f":"IS!GK32","v":0},{"$f":"IS!GL32","v":0},{"$f":"IS!GM32","v":0},{"$f":"IS!GN32","v":0},{"$f":"IS!GO32","v":0},{"$f":"IS!GP32","v":0},{"$f":"IS!GQ32","v":0},{"$f":"IS!GR32","v":0},{"$f":"IS!GS32","v":0},{"$f":"IS!GT32","v":0},{"$f":"IS!GU32","v":0},{"$f":"IS!GV32","v":0},{"$f":"IS!GW32","v":0},{"$f":"IS!GX32","v":0},{"$f":"IS!GY32","v":0},{"$f":"IS!GZ32","v":0},{"$f":"IS!HA32","v":0},{"$f":"IS!HB32","v":0},{"$f":"IS!HC32","v":0},{"$f":"IS!HD32","v":0},{"$f":"IS!HE32","v":0},{"$f":"IS!HF32","v":0},{"$f":"IS!HG32","v":0},{"$f":"IS!HH32","v":0},{"$f":"IS!HI32","v":0},{"$f":"IS!HJ32","v":0},{"$f":"IS!HK32","v":0},{"$f":"IS!HL32","v":0},{"$f":"IS!HM32","v":0},{"$f":"IS!HN32","v":0},{"$f":"IS!HO32","v":0},{"$f":"IS!HP32","v":0},{"$f":"IS!HQ32","v":0},{"$f":"IS!HR32","v":0},{"$f":"IS!HS32","v":0},{"$f":"IS!HT32","v":0},{"$f":"IS!HU32","v":0},{"$f":"IS!HV32","v":0},{"$f":"IS!HW32","v":0},{"$f":"IS!HX32","v":0},{"$f":"IS!HY32","v":0},{"$f":"IS!HZ32","v":0},{"$f":"IS!IA32","v":0},{"$f":"IS!IB32","v":0},{"$f":"IS!IC32","v":0},{"$f":"IS!ID32","v":0}]
[null,null,"Closing Balance",null,null,null,null,null,null,"$m",null,null,null,null,null,null,null,{"$f":"SUM(R12:R13)","v":0},{"$f":"SUM(S12:S13)","v":-8.1019034412022958E-3},-41.828485590181351,-96.939434756567053,-81.630946346647562,-150.15712011796887,-222.89474490781677,-255.95648862755354,-210.33143561929819,-258.29713984775469,-306.15884759546833,-306.16180278157117,-377.0687842004528,-454.30373183171253,-514.47379110560382,-485.42805420039798,-514.50555127651023,-543.5842486420114,-550.65899247239167,-553.68174450542313,-554.32695386654348,-553.10611792401994,-547.26468109433881,-537.36887155565694,-527.41594176307751,-517.33862440921075,-502.61979755951864,-485.71115844053799,-471.20640861555336,-458.90292453575665,-444.17854976465236,-427.23648311623504,-412.76475881784012,-400.49326291088124,-385.79984302392637,-368.88769839595693,-354.37857885476103,-342.06985637180065,-327.33938358171139,-312.38628289189165,-299.82420891083979,-289.46741620866987,-276.69423113421306,-261.70768977536039,-249.12951717685408,-238.75702280054568,-225.96818768641654,-210.96622337602975,-198.37285476241044,-187.98538818080567,-175.18180969197323,-160.16533225884919,-147.59986719238583,-137.2393254342586,-124.46169854081472,-109.47020004179731,-96.886552295625847,-86.507886976009004,-73.712539624561657,-59.098875415511564,-46.890884290399896,-36.889243618641999,-24.47198023775627,-9.8423106696032647,0,{"$f":"SUM(CE12:CE13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EQ12:EQ13)","v":-6.2088633449056782E-2},-9.7144514654701197E-17,-9.7144514654701197E-17,-9.7144514654701197E-17,-0.19404932301535383,0,0,0,-0.30481012821562858,0,0,0,-0.44060265915829611,0,0,0,-0.57775821612263378,0,0,0,-0.71629048056758426,0,0,0,-0.85621327128057878,-0.11205344855163446,0,0,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,{"$f":"SUM(HC12:HC13)","v":-0.99754054575599582},-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582,-0.99754054575599582]
[]
[null,{"$f":"\"\"","v":""},"Cash "]
[]
[null,null,"Opening Balance",null,null,null,null,null,null,"$m",null,null,null,null,null,null,null,{"$f":"Q20","v":0},{"$f":"R20","v":0},0,0,0,0,0,-15.342064152535812,-15.342064152535812,-15.342064152535812,-15.342064152535812,-60.994792478424927,-60.994792478424927,-60.994792478424927,-60.994792478424927,-60.994792478424927,-60.994792478424927,-60.994792478424927,-90.065313061398186,-67.590315634430141,-63.484659745721061,-58.15036150041405,-5.5944516667883093,-5.5944516667883093,16.233754471681209,68.381760989477357,122.39925489494779,150.07952044203722,192.17943514495843,221.67445761993395,259.02425262043914,269.84161457633047,282.87666840953489,293.44137989271684,301.80586298446281,312.59227005620477,325.59740186896124,336.19950859494418,344.60121826269159,355.42467823756789,366.47076611217466,375.12582727801356,381.57560716497056,390.44177942421447,401.52130796785417,410.19246775114755,416.65794931224303,425.53977161115927,436.63472310633313,445.32107890473947,451.80153267113133,460.69809834475086,471.80756296266196,480.46601521391239,486.91954415682665,495.79015823505756,506.87464391886203,515.55127884982062,522.02293135422451,530.91126589045894,541.61791728429614,549.91889559419485,556.01352345073985,564.52377401641263,575.24643076935274,{"$f":"CD20","v":581.18172862374308},577.27471580853012,573.36770299331715,569.46069017810419,565.55367736289122,561.64666454767826,557.73965173246529,553.83263891725232,549.92562610203936,546.01861328682639,542.11160047161343,538.20458765640046,534.2975748411875,530.39056202597453,526.48354921076157,522.5765363955486,518.66952358033564,514.76251076512267,510.85549794990976,506.94848513469685,503.04147231948394,499.13445950427104,495.22744668905813,497.24242725969401,499.35934442589792,501.47626159210176,503.59317875830561,505.71009592450946,507.82701309071331,509.94393025691716,512.060847423121,514.17776458932485,516.2946817555287,518.41159892173255,520.5285160879364,522.64543325414024,524.76235042034409,526.87926758654794,528.99618475275179,531.11310191895564,533.23001908515948,535.34693625136333,537.46385341756718,539.58077058377103,541.69768774997488,543.81460491617872,545.93152208238257,548.04843924858642,550.16535641479027,552.28227358099412,554.39919074719796,556.51610791340181,558.63302507960566,560.74994224580951,562.86685941201335,564.9837765782172,567.10069374442105,569.2176109106249,571.33452807682875,573.45144524303259,575.56836240923644,577.68527957544029,579.80219674164414,581.91911390784799,{"$f":"EP20","v":584.03603107405183},586.0908596068067,588.26986540645964,590.38678257266349,592.50369973886734,594.4265675820559,596.73753407127515,598.854451237479,600.97136840368285,602.78347544167104,605.20520273609054,607.32211990229439,609.43903706849824,611.11535157554385,613.67287140090605,615.78978856710989,617.90670573331374,619.44586468339503,622.14054006572155,624.2574572319254,626.37437439812925,627.77500108376557,630.60820873053706,632.72512589674091,634.84204306294475,636.10274695786802,638.96382394680086,641.19279456155641,643.30971172776026,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,{"$f":"HB20","v":644.4290883482081},644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081,644.4290883482081]
[null,null,"Add: Cash In Period",null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R19:IE19)","v":644.4290883482081},null,{"$f":"CF!Q76","v":0},{"$f":"CF!R76","v":0},{"$f":"CF!S76","v":0},{"$f":"CF!T76","v":0},{"$f":"CF!U76","v":0},{"$f":"CF!V76","v":0},{"$f":"CF!W76","v":-15.342064152535812},{"$f":"CF!X76","v":0},{"$f":"CF!Y76","v":0},{"$f":"CF!Z76","v":0},{"$f":"CF!AA76","v":-45.652728325889115},{"$f":"CF!AB76","v":0},{"$f":"CF!AC76","v":0},{"$f":"CF!AD76","v":0},{"$f":"CF!AE76","v":0},{"$f":"CF!AF76","v":0},{"$f":"CF!AG76","v":0},{"$f":"CF!AH76","v":-29.070520582973263},{"$f":"CF!AI76","v":22.474997426968041},{"$f":"CF!AJ76","v":4.1056558887090837},{"$f":"CF!AK76","v":5.3342982453070071},{"$f":"CF!AL76","v":52.555909833625741},{"$f":"CF!AM76","v":0},{"$f":"CF!AN76","v":21.828206138469518},{"$f":"CF!AO76","v":52.148006517796155},{"$f":"CF!AP76","v":54.017493905470431},{"$f":"CF!AQ76","v":27.680265547089434},{"$f":"CF!AR76","v":42.099914702921218},{"$f":"CF!AS76","v":29.495022474975524},{"$f":"CF!AT76","v":37.349795000505196},{"$f":"CF!AU76","v":10.817361955891352},{"$f":"CF!AV76","v":13.035053833204406},{"$f":"CF!AW76","v":10.564711483181972},{"$f":"CF!AX76","v":8.3644830917459601},{"$f":"CF!AY76","v":10.786407071741957},{"$f":"CF!AZ76","v":13.005131812756494},{"$f":"CF!BA76","v":10.602106725982939},{"$f":"CF!BB76","v":8.4017096677474292},{"$f":"CF!BC76","v":10.823459974876309},{"$f":"CF!BD76","v":11.046087874606789},{"$f":"CF!BE76","v":8.6550611658389229},{"$f":"CF!BF76","v":6.4497798869570033},{"$f":"CF!BG76","v":8.8661722592439087},{"$f":"CF!BH76","v":11.07952854363972},{"$f":"CF!BI76","v":8.6711597832933727},{"$f":"CF!BJ76","v":6.4654815610954648},{"$f":"CF!BK76","v":8.8818222989162141},{"$f":"CF!BL76","v":11.094951495173868},{"$f":"CF!BM76","v":8.6863557984063586},{"$f":"CF!BN76","v":6.4804537663918449},{"$f":"CF!BO76","v":8.8965656736195164},{"$f":"CF!BP76","v":11.10946461791109},{"$f":"CF!BQ76","v":8.6584522512504236},{"$f":"CF!BR76","v":6.4535289429142768},{"$f":"CF!BS76","v":8.8706140782309433},{"$f":"CF!BT76","v":11.084485683804472},{"$f":"CF!BU76","v":8.6766349309585351},{"$f":"CF!BV76","v":6.4716525044039024},{"$f":"CF!BW76","v":8.8883345362344173},{"$f":"CF!BX76","v":10.706651393837156},{"$f":"CF!BY76","v":8.3009783098987295},{"$f":"CF!BZ76","v":6.094627856544963},{"$f":"CF!CA76","v":8.5102505656727949},{"$f":"CF!CB76","v":10.722656752940068},{"$f":"CF!CC76","v":5.9352978543903294},{"$f":"CF!CD76","v":-3.9070128152129344},{"$f":"CF!CE76","v":-3.9070128152129353},{"$f":"CF!CF76","v":-3.9070128152129353},{"$f":"CF!CG76","v":-3.9070128152129335},{"$f":"CF!CH76","v":-3.9070128152129353},{"$f":"CF!CI76","v":-3.9070128152129353},{"$f":"CF!CJ76","v":-3.9070128152129335},{"$f":"CF!CK76","v":-3.9070128152129353},{"$f":"CF!CL76","v":-3.9070128152129353},{"$f":"CF!CM76","v":-3.9070128152129371},{"$f":"CF!CN76","v":-3.9070128152129353},{"$f":"CF!CO76","v":-3.9070128152129353},{"$f":"CF!CP76","v":-3.9070128152129326},{"$f":"CF!CQ76","v":-3.9070128152129371},{"$f":"CF!CR76","v":-3.9070128152129371},{"$f":"CF!CS76","v":-3.9070128152129353},{"$f":"CF!CT76","v":-3.9070128152129362},{"$f":"CF!CU76","v":-3.9070128152129353},{"$f":"CF!CV76","v":-3.9070128152129335},{"$f":"CF!CW76","v":-3.9070128152129353},{"$f":"CF!CX76","v":-3.9070128152129344},{"$f":"CF!CY76","v":-3.9070128152129353},{"$f":"CF!CZ76","v":2.0149805706359007},{"$f":"CF!DA76","v":2.1169171662038764},{"$f":"CF!DB76","v":2.1169171662038764},{"$f":"CF!DC76","v":2.1169171662038764},{"$f":"CF!DD76","v":2.1169171662038746},{"$f":"CF!DE76","v":2.1169171662038764},{"$f":"CF!DF76","v":2.1169171662038764},{"$f":"CF!DG76","v":2.1169171662038782},{"$f":"CF!DH76","v":2.1169171662038782},{"$f":"CF!DI76","v":2.1169171662038746},{"$f":"CF!DJ76","v":2.1169171662038746},{"$f":"CF!DK76","v":2.1169171662038764},{"$f":"CF!DL76","v":2.1169171662038746},{"$f":"CF!DM76","v":2.1169171662038746},{"$f":"CF!DN76","v":2.1169171662038764},{"$f":"CF!DO76","v":2.1169171662038782},{"$f":"CF!DP76","v":2.1169171662038746},{"$f":"CF!DQ76","v":2.1169171662038764},{"$f":"CF!DR76","v":2.1169171662038764},{"$f":"CF!DS76","v":2.1169171662038764},{"$f":"CF!DT76","v":2.1169171662038764},{"$f":"CF!DU76","v":2.1169171662038746},{"$f":"CF!DV76","v":2.1169171662038746},{"$f":"CF!DW76","v":2.1169171662038782},{"$f":"CF!DX76","v":2.1169171662038764},{"$f":"CF!DY76","v":2.1169171662038764},{"$f":"CF!DZ76","v":2.1169171662038764},{"$f":"CF!EA76","v":2.1169171662038759},{"$f":"CF!EB76","v":2.1169171662038759},{"$f":"CF!EC76","v":2.1169171662038755},{"$f":"CF!ED76","v":2.1169171662038759},{"$f":"CF!EE76","v":2.1169171662038759},{"$f":"CF!EF76","v":2.1169171662038746},{"$f":"CF!EG76","v":2.1169171662038759},{"$f":"CF!EH76","v":2.1169171662038759},{"$f":"CF!EI76","v":2.1169171662038755},{"$f":"CF!EJ76","v":2.1169171662038764},{"$f":"CF!EK76","v":2.1169171662038755},{"$f":"CF!EL76","v":2.1169171662038759},{"$f":"CF!EM76","v":2.1169171662038755},{"$f":"CF!EN76","v":2.1169171662038746},{"$f":"CF!EO76","v":2.1169171662038755},{"$f":"CF!EP76","v":2.0548285327548186},{"$f":"CF!EQ76","v":2.1790057996529315},{"$f":"CF!ER76","v":2.1169171662038755},{"$f":"CF!ES76","v":2.1169171662038759},{"$f":"CF!ET76","v":1.9228678431885218},{"$f":"CF!EU76","v":2.3109664892192292},{"$f":"CF!EV76","v":2.116917166203875},{"$f":"CF!EW76","v":2.116917166203875},{"$f":"CF!EX76","v":1.8121070379882465},{"$f":"CF!EY76","v":2.4217272944195036},{"$f":"CF!EZ76","v":2.1169171662038746},{"$f":"CF!FA76","v":2.1169171662038746},{"$f":"CF!FB76","v":1.6763145070455785},{"$f":"CF!FC76","v":2.5575198253621707},{"$f":"CF!FD76","v":2.116917166203875},{"$f":"CF!FE76","v":2.1169171662038742},{"$f":"CF!FF76","v":1.5391589500812408},{"$f":"CF!FG76","v":2.6946753823265084},{"$f":"CF!FH76","v":2.1169171662038746},{"$f":"CF!FI76","v":2.1169171662038737},{"$f":"CF!FJ76","v":1.4006266856362899},{"$f":"CF!FK76","v":2.8332076467714589},{"$f":"CF!FL76","v":2.116917166203875},{"$f":"CF!FM76","v":2.1169171662038746},{"$f":"CF!FN76","v":1.2607038949232958},{"$f":"CF!FO76","v":2.8610769889328189},{"$f":"CF!FP76","v":2.2289706147555091},{"$f":"CF!FQ76","v":2.1169171662038746},{"$f":"CF!FR76","v":1.1193766204478788},{"$f":"CF!FS76","v":0},{"$f":"CF!FT76","v":0},{"$f":"CF!FU76","v":0},{"$f":"CF!FV76","v":0},{"$f":"CF!FW76","v":0},{"$f":"CF!FX76","v":0},{"$f":"CF!FY76","v":0},{"$f":"CF!FZ76","v":0},{"$f":"CF!GA76","v":0},{"$f":"CF!GB76","v":0},{"$f":"CF!GC76","v":0},{"$f":"CF!GD76","v":0},{"$f":"CF!GE76","v":0},{"$f":"CF!GF76","v":0},{"$f":"CF!GG76","v":0},{"$f":"CF!GH76","v":0},{"$f":"CF!GI76","v":0},{"$f":"CF!GJ76","v":0},{"$f":"CF!GK76","v":0},{"$f":"CF!GL76","v":0},{"$f":"CF!GM76","v":0},{"$f":"CF!GN76","v":0},{"$f":"CF!GO76","v":0},{"$f":"CF!GP76","v":0},{"$f":"CF!GQ76","v":0},{"$f":"CF!GR76","v":0},{"$f":"CF!GS76","v":0},{"$f":"CF!GT76","v":0},{"$f":"CF!GU76","v":0},{"$f":"CF!GV76","v":0},{"$f":"CF!GW76","v":0},{"$f":"CF!GX76","v":0},{"$f":"CF!GY76","v":0},{"$f":"CF!GZ76","v":0},{"$f":"CF!HA76","v":0},{"$f":"CF!HB76","v":0},{"$f":"CF!HC76","v":0},{"$f":"CF!HD76","v":0},{"$f":"CF!HE76","v":0},{"$f":"CF!HF76","v":0},{"$f":"CF!HG76","v":0},{"$f":"CF!HH76","v":0},{"$f":"CF!HI76","v":0},{"$f":"CF!HJ76","v":0},{"$f":"CF!HK76","v":0},{"$f":"CF!HL76","v":0},{"$f":"CF!HM76","v":0},{"$f":"CF!HN76","v":0},{"$f":"CF!HO76","v":0},{"$f":"CF!HP76","v":0},{"$f":"CF!HQ76","v":0},{"$f":"CF!HR76","v":0},{"$f":"CF!HS76","v":0},{"$f":"CF!HT76","v":0},{"$f":"CF!HU76","v":0},{"$f":"CF!HV76","v":0},{"$f":"CF!HW76","v":0},{"$f":"CF!HX76","v":0},{"$f":"CF!HY76","v":0},{"$f":"CF!HZ76","v":0},{"$f":"CF!IA76","v":0},{"$f":"CF!IB76","v":0},{"$f":"CF!IC76","v":0},{"$f":"CF!ID76","v":0}]
[null,null,"Closing Balance",null,null,null,null,null,null,"$m",null,null,null,null,null,null,null,{"$f":"SUM(R18:R19)","v":0},{"$f":"SUM(S18:S19)","v":0},{"$f":"SUM(T18:T19)","v":0},{"$f":"SUM(U18:U19)","v":0},{"$f":"SUM(V18:V19)","v":0},{"$f":"SUM(W18:W19)","v":0},{"$f":"SUM(X18:X19)","v":-15.342064152535812},{"$f":"SUM(Y18:Y19)","v":-15.342064152535812},{"$f":"SUM(Z18:Z19)","v":-15.342064152535812},{"$f":"SUM(AA18:AA19)","v":-15.342064152535812},{"$f":"SUM(AB18:AB19)","v":-60.994792478424927},{"$f":"SUM(AC18:AC19)","v":-60.994792478424927},{"$f":"SUM(AD18:AD19)","v":-60.994792478424927},{"$f":"SUM(AE18:AE19)","v":-60.994792478424927},{"$f":"SUM(AF18:AF19)","v":-60.994792478424927},{"$f":"SUM(AG18:AG19)","v":-60.994792478424927},{"$f":"SUM(AH18:AH19)","v":-60.994792478424927},{"$f":"SUM(AI18:AI19)","v":-90.065313061398186},{"$f":"SUM(AJ18:AJ19)","v":-67.590315634430141},{"$f":"SUM(AK18:AK19)","v":-63.484659745721061},{"$f":"SUM(AL18:AL19)","v":-58.15036150041405},{"$f":"SUM(AM18:AM19)","v":-5.5944516667883093},{"$f":"SUM(AN18:AN19)","v":-5.5944516667883093},{"$f":"SUM(AO18:AO19)","v":16.233754471681209},{"$f":"SUM(AP18:AP19)","v":68.381760989477357},{"$f":"SUM(AQ18:AQ19)","v":122.39925489494779},{"$f":"SUM(AR18:AR19)","v":150.07952044203722},{"$f":"SUM(AS18:AS19)","v":192.17943514495843},{"$f":"SUM(AT18:AT19)","v":221.67445761993395},{"$f":"SUM(AU18:AU19)","v":259.02425262043914},{"$f":"SUM(AV18:AV19)","v":269.84161457633047},{"$f":"SUM(AW18:AW19)","v":282.87666840953489},{"$f":"SUM(AX18:AX19)","v":293.44137989271684},{"$f":"SUM(AY18:AY19)","v":301.80586298446281},{"$f":"SUM(AZ18:AZ19)","v":312.59227005620477},{"$f":"SUM(BA18:BA19)","v":325.59740186896124},{"$f":"SUM(BB18:BB19)","v":336.19950859494418},{"$f":"SUM(BC18:BC19)","v":344.60121826269159},{"$f":"SUM(BD18:BD19)","v":355.42467823756789},{"$f":"SUM(BE18:BE19)","v":366.47076611217466},{"$f":"SUM(BF18:BF19)","v":375.12582727801356},{"$f":"SUM(BG18:BG19)","v":381.57560716497056},{"$f":"SUM(BH18:BH19)","v":390.44177942421447},{"$f":"SUM(BI18:BI19)","v":401.52130796785417},{"$f":"SUM(BJ18:BJ19)","v":410.19246775114755},{"$f":"SUM(BK18:BK19)","v":416.65794931224303},{"$f":"SUM(BL18:BL19)","v":425.53977161115927},{"$f":"SUM(BM18:BM19)","v":436.63472310633313},{"$f":"SUM(BN18:BN19)","v":445.32107890473947},{"$f":"SUM(BO18:BO19)","v":451.80153267113133},{"$f":"SUM(BP18:BP19)","v":460.69809834475086},{"$f":"SUM(BQ18:BQ19)","v":471.80756296266196},{"$f":"SUM(BR18:BR19)","v":480.46601521391239},{"$f":"SUM(BS18:BS19)","v":486.91954415682665},{"$f":"SUM(BT18:BT19)","v":495.79015823505756},{"$f":"SUM(BU18:BU19)","v":506.87464391886203},{"$f":"SUM(BV18:BV19)","v":515.55127884982062},{"$f":"SUM(BW18:BW19)","v":522.02293135422451},{"$f":"SUM(BX18:BX19)","v":530.91126589045894},{"$f":"SUM(BY18:BY19)","v":541.61791728429614},{"$f":"SUM(BZ18:BZ19)","v":549.91889559419485},{"$f":"SUM(CA18:CA19)","v":556.01352345073985},{"$f":"SUM(CB18:CB19)","v":564.52377401641263},{"$f":"SUM(CC18:CC19)","v":575.24643076935274},{"$f":"SUM(CD18:CD19)","v":581.18172862374308},{"$f":"SUM(CE18:CE19)","v":577.27471580853012},{"$f":"SUM(CF18:CF19)","v":573.36770299331715},{"$f":"SUM(CG18:CG19)","v":569.46069017810419},{"$f":"SUM(CH18:CH19)","v":565.55367736289122},{"$f":"SUM(CI18:CI19)","v":561.64666454767826},{"$f":"SUM(CJ18:CJ19)","v":557.73965173246529},{"$f":"SUM(CK18:CK19)","v":553.83263891725232},{"$f":"SUM(CL18:CL19)","v":549.92562610203936},{"$f":"SUM(CM18:CM19)","v":546.01861328682639},{"$f":"SUM(CN18:CN19)","v":542.11160047161343},{"$f":"SUM(CO18:CO19)","v":538.20458765640046},{"$f":"SUM(CP18:CP19)","v":534.2975748411875},{"$f":"SUM(CQ18:CQ19)","v":530.39056202597453},{"$f":"SUM(CR18:CR19)","v":526.48354921076157},{"$f":"SUM(CS18:CS19)","v":522.5765363955486},{"$f":"SUM(CT18:CT19)","v":518.66952358033564},{"$f":"SUM(CU18:CU19)","v":514.76251076512267},{"$f":"SUM(CV18:CV19)","v":510.85549794990976},{"$f":"SUM(CW18:CW19)","v":506.94848513469685},{"$f":"SUM(CX18:CX19)","v":503.04147231948394},{"$f":"SUM(CY18:CY19)","v":499.13445950427104},{"$f":"SUM(CZ18:CZ19)","v":495.22744668905813},{"$f":"SUM(DA18:DA19)","v":497.24242725969401},{"$f":"SUM(DB18:DB19)","v":499.35934442589792},{"$f":"SUM(DC18:DC19)","v":501.47626159210176},{"$f":"SUM(DD18:DD19)","v":503.59317875830561},{"$f":"SUM(DE18:DE19)","v":505.71009592450946},{"$f":"SUM(DF18:DF19)","v":507.82701309071331},{"$f":"SUM(DG18:DG19)","v":509.94393025691716},{"$f":"SUM(DH18:DH19)","v":512.060847423121},{"$f":"SUM(DI18:DI19)","v":514.17776458932485},{"$f":"SUM(DJ18:DJ19)","v":516.2946817555287},{"$f":"SUM(DK18:DK19)","v":518.41159892173255},{"$f":"SUM(DL18:DL19)","v":520.5285160879364},{"$f":"SUM(DM18:DM19)","v":522.64543325414024},{"$f":"SUM(DN18:DN19)","v":524.76235042034409},{"$f":"SUM(DO18:DO19)","v":526.87926758654794},{"$f":"SUM(DP18:DP19)","v":528.99618475275179},{"$f":"SUM(DQ18:DQ19)","v":531.11310191895564},{"$f":"SUM(DR18:DR19)","v":533.23001908515948},{"$f":"SUM(DS18:DS19)","v":535.34693625136333},{"$f":"SUM(DT18:DT19)","v":537.46385341756718},{"$f":"SUM(DU18:DU19)","v":539.58077058377103},{"$f":"SUM(DV18:DV19)","v":541.69768774997488},{"$f":"SUM(DW18:DW19)","v":543.81460491617872},{"$f":"SUM(DX18:DX19)","v":545.93152208238257},{"$f":"SUM(DY18:DY19)","v":548.04843924858642},{"$f":"SUM(DZ18:DZ19)","v":550.16535641479027},{"$f":"SUM(EA18:EA19)","v":552.28227358099412},{"$f":"SUM(EB18:EB19)","v":554.39919074719796},{"$f":"SUM(EC18:EC19)","v":556.51610791340181},{"$f":"SUM(ED18:ED19)","v":558.63302507960566},{"$f":"SUM(EE18:EE19)","v":560.74994224580951},{"$f":"SUM(EF18:EF19)","v":562.86685941201335},{"$f":"SUM(EG18:EG19)","v":564.9837765782172},{"$f":"SUM(EH18:EH19)","v":567.10069374442105},{"$f":"SUM(EI18:EI19)","v":569.2176109106249},{"$f":"SUM(EJ18:EJ19)","v":571.33452807682875},{"$f":"SUM(EK18:EK19)","v":573.45144524303259},{"$f":"SUM(EL18:EL19)","v":575.56836240923644},{"$f":"SUM(EM18:EM19)","v":577.68527957544029},{"$f":"SUM(EN18:EN19)","v":579.80219674164414},{"$f":"SUM(EO18:EO19)","v":581.91911390784799},{"$f":"SUM(EP18:EP19)","v":584.03603107405183},{"$f":"SUM(EQ18:EQ19)","v":586.0908596068067},{"$f":"SUM(ER18:ER19)","v":588.26986540645964},{"$f":"SUM(ES18:ES19)","v":590.38678257266349},{"$f":"SUM(ET18:ET19)","v":592.50369973886734},{"$f":"SUM(EU18:EU19)","v":594.4265675820559},{"$f":"SUM(EV18:EV19)","v":596.73753407127515},{"$f":"SUM(EW18:EW19)","v":598.854451237479},{"$f":"SUM(EX18:EX19)","v":600.97136840368285},{"$f":"SUM(EY18:EY19)","v":602.78347544167104},{"$f":"SUM(EZ18:EZ19)","v":605.20520273609054},{"$f":"SUM(FA18:FA19)","v":607.32211990229439},{"$f":"SUM(FB18:FB19)","v":609.43903706849824},{"$f":"SUM(FC18:FC19)","v":611.11535157554385},{"$f":"SUM(FD18:FD19)","v":613.67287140090605},{"$f":"SUM(FE18:FE19)","v":615.78978856710989},{"$f":"SUM(FF18:FF19)","v":617.90670573331374},{"$f":"SUM(FG18:FG19)","v":619.44586468339503},{"$f":"SUM(FH18:FH19)","v":622.14054006572155},{"$f":"SUM(FI18:FI19)","v":624.2574572319254},{"$f":"SUM(FJ18:FJ19)","v":626.37437439812925},{"$f":"SUM(FK18:FK19)","v":627.77500108376557},{"$f":"SUM(FL18:FL19)","v":630.60820873053706},{"$f":"SUM(FM18:FM19)","v":632.72512589674091},{"$f":"SUM(FN18:FN19)","v":634.84204306294475},{"$f":"SUM(FO18:FO19)","v":636.10274695786802},{"$f":"SUM(FP18:FP19)","v":638.96382394680086},{"$f":"SUM(FQ18:FQ19)","v":641.19279456155641},{"$f":"SUM(FR18:FR19)","v":643.30971172776026},{"$f":"SUM(FS18:FS19)","v":644.4290883482081},{"$f":"SUM(FT18:FT19)","v":644.4290883482081},{"$f":"SUM(FU18:FU19)","v":644.4290883482081},{"$f":"SUM(FV18:FV19)","v":644.4290883482081},{"$f":"SUM(FW18:FW19)","v":644.4290883482081},{"$f":"SUM(FX18:FX19)","v":644.4290883482081},{"$f":"SUM(FY18:FY19)","v":644.4290883482081},{"$f":"SUM(FZ18:FZ19)","v":644.4290883482081},{"$f":"SUM(GA18:GA19)","v":644.4290883482081},{"$f":"SUM(GB18:GB19)","v":644.4290883482081},{"$f":"SUM(GC18:GC19)","v":644.4290883482081},{"$f":"SUM(GD18:GD19)","v":644.4290883482081},{"$f":"SUM(GE18:GE19)","v":644.4290883482081},{"$f":"SUM(GF18:GF19)","v":644.4290883482081},{"$f":"SUM(GG18:GG19)","v":644.4290883482081},{"$f":"SUM(GH18:GH19)","v":644.4290883482081},{"$f":"SUM(GI18:GI19)","v":644.4290883482081},{"$f":"SUM(GJ18:GJ19)","v":644.4290883482081},{"$f":"SUM(GK18:GK19)","v":644.4290883482081},{"$f":"SUM(GL18:GL19)","v":644.4290883482081},{"$f":"SUM(GM18:GM19)","v":644.4290883482081},{"$f":"SUM(GN18:GN19)","v":644.4290883482081},{"$f":"SUM(GO18:GO19)","v":644.4290883482081},{"$f":"SUM(GP18:GP19)","v":644.4290883482081},{"$f":"SUM(GQ18:GQ19)","v":644.4290883482081},{"$f":"SUM(GR18:GR19)","v":644.4290883482081},{"$f":"SUM(GS18:GS19)","v":644.4290883482081},{"$f":"SUM(GT18:GT19)","v":644.4290883482081},{"$f":"SUM(GU18:GU19)","v":644.4290883482081},{"$f":"SUM(GV18:GV19)","v":644.4290883482081},{"$f":"SUM(GW18:GW19)","v":644.4290883482081},{"$f":"SUM(GX18:GX19)","v":644.4290883482081},{"$f":"SUM(GY18:GY19)","v":644.4290883482081},{"$f":"SUM(GZ18:GZ19)","v":644.4290883482081},{"$f":"SUM(HA18:HA19)","v":644.4290883482081},{"$f":"SUM(HB18:HB19)","v":644.4290883482081},{"$f":"SUM(HC18:HC19)","v":644.4290883482081},{"$f":"SUM(HD18:HD19)","v":644.4290883482081},{"$f":"SUM(HE18:HE19)","v":644.4290883482081},{"$f":"SUM(HF18:HF19)","v":644.4290883482081},{"$f":"SUM(HG18:HG19)","v":644.4290883482081},{"$f":"SUM(HH18:HH19)","v":644.4290883482081},{"$f":"SUM(HI18:HI19)","v":644.4290883482081},{"$f":"SUM(HJ18:HJ19)","v":644.4290883482081},{"$f":"SUM(HK18:HK19)","v":644.4290883482081},{"$f":"SUM(HL18:HL19)","v":644.4290883482081},{"$f":"SUM(HM18:HM19)","v":644.4290883482081},{"$f":"SUM(HN18:HN19)","v":644.4290883482081},{"$f":"SUM(HO18:HO19)","v":644.4290883482081},{"$f":"SUM(HP18:HP19)","v":644.4290883482081},{"$f":"SUM(HQ18:HQ19)","v":644.4290883482081},{"$f":"SUM(HR18:HR19)","v":644.4290883482081},{"$f":"SUM(HS18:HS19)","v":644.4290883482081},{"$f":"SUM(HT18:HT19)","v":644.4290883482081},{"$f":"SUM(HU18:HU19)","v":644.4290883482081},{"$f":"SUM(HV18:HV19)","v":644.4290883482081},{"$f":"SUM(HW18:HW19)","v":644.4290883482081},{"$f":"SUM(HX18:HX19)","v":644.4290883482081},{"$f":"SUM(HY18:HY19)","v":644.4290883482081},{"$f":"SUM(HZ18:HZ19)","v":644.4290883482081},{"$f":"SUM(IA18:IA19)","v":644.4290883482081},{"$f":"SUM(IB18:IB19)","v":644.4290883482081},{"$f":"SUM(IC18:IC19)","v":644.4290883482081},{"$f":"SUM(ID18:ID19)","v":644.4290883482081},{"$f":"SUM(IE18:IE19)","v":644.4290883482081}]
[]
[null,{"$f":"\"\"","v":""},"Equity"]
[]
[null,null,"Opening Balance",null,null,null,null,null,null,"$m",null,null,null,null,null,null,null,{"$f":"P30","v":0},{"$f":"R30","v":8.907793679927039},26.23949072122528,73.230261749485408,123.71495068165194,177.1402455241217,233.37448341562308,244.95453589229416,244.95453589229416,290.60726421818327,290.60726421818327,290.60726421818327,290.60726421818327,290.60726421818327,290.60726421818327,290.60726421818327,319.67778480115652,319.67778480115652,319.8352137811537,341.95600988510512,351.06458752019296,360.14741696792373,391.58502783622089,432.1642680368555,439.53949501944265,468.71321969504555,497.9376925178122,516.82895221182685,545.92724061098033,564.82452607618416,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,{"$f":"CD30","v":593.77784981210561},593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,{"$f":"EP30","v":593.77784981210561},593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,{"$f":"HB30","v":593.77784981210561},593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561]
[null,null,"Add: Net Pre-Completion Cash Flow",null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R25:IE25)","v":0.15742897999719466},null,{"$f":"Fund!R28","v":0},{"$f":"Fund!S28","v":0},{"$f":"Fund!T28","v":0},{"$f":"Fund!U28","v":0},{"$f":"Fund!V28","v":0},{"$f":"Fund!W28","v":0},{"$f":"Fund!X28","v":0},{"$f":"Fund!Y28","v":0},{"$f":"Fund!Z28","v":0},{"$f":"Fund!AA28","v":0},{"$f":"Fund!AB28","v":0},{"$f":"Fund!AC28","v":0},{"$f":"Fund!AD28","v":0},{"$f":"Fund!AE28","v":0},{"$f":"Fund!AF28","v":0},{"$f":"Fund!AG28","v":0},{"$f":"Fund!AH28","v":0},{"$f":"Fund!AI28","v":0.15742897999719466},{"$f":"Fund!AJ28","v":0},{"$f":"Fund!AK28","v":0},{"$f":"Fund!AL28","v":0},{"$f":"Fund!AM28","v":0},{"$f":"Fund!AN28","v":0},{"$f":"Fund!AO28","v":0},{"$f":"Fund!AP28","v":0},{"$f":"Fund!AQ28","v":0},{"$f":"Fund!AR28","v":0},{"$f":"Fund!AS28","v":0},{"$f":"Fund!AT28","v":0},{"$f":"Fund!AU28","v":0},{"$f":"Fund!AV28","v":0},{"$f":"Fund!AW28","v":0},{"$f":"Fund!AX28","v":0},{"$f":"Fund!AY28","v":0},{"$f":"Fund!AZ28","v":0},{"$f":"Fund!BA28","v":0},{"$f":"Fund!BB28","v":0},{"$f":"Fund!BC28","v":0},{"$f":"Fund!BD28","v":0},{"$f":"Fund!BE28","v":0},{"$f":"Fund!BF28","v":0},{"$f":"Fund!BG28","v":0},{"$f":"Fund!BH28","v":0},{"$f":"Fund!BI28","v":0},{"$f":"Fund!BJ28","v":0},{"$f":"Fund!BK28","v":0},{"$f":"Fund!BL28","v":0},{"$f":"Fund!BM28","v":0},{"$f":"Fund!BN28","v":0},{"$f":"Fund!BO28","v":0},{"$f":"Fund!BP28","v":0},{"$f":"Fund!BQ28","v":0},{"$f":"Fund!BR28","v":0},{"$f":"Fund!BS28","v":0},{"$f":"Fund!BT28","v":0},{"$f":"Fund!BU28","v":0},{"$f":"Fund!BV28","v":0},{"$f":"Fund!BW28","v":0},{"$f":"Fund!BX28","v":0},{"$f":"Fund!BY28","v":0},{"$f":"Fund!BZ28","v":0},{"$f":"Fund!CA28","v":0},{"$f":"Fund!CB28","v":0},{"$f":"Fund!CC28","v":0},{"$f":"Fund!CD28","v":0},{"$f":"Fund!CE28","v":0},{"$f":"Fund!CF28","v":0},{"$f":"Fund!CG28","v":0},{"$f":"Fund!CH28","v":0},{"$f":"Fund!CI28","v":0},{"$f":"Fund!CJ28","v":0},{"$f":"Fund!CK28","v":0},{"$f":"Fund!CL28","v":0},{"$f":"Fund!CM28","v":0},{"$f":"Fund!CN28","v":0},{"$f":"Fund!CO28","v":0},{"$f":"Fund!CP28","v":0},{"$f":"Fund!CQ28","v":0},{"$f":"Fund!CR28","v":0},{"$f":"Fund!CS28","v":0},{"$f":"Fund!CT28","v":0},{"$f":"Fund!CU28","v":0},{"$f":"Fund!CV28","v":0},{"$f":"Fund!CW28","v":0},{"$f":"Fund!CX28","v":0},{"$f":"Fund!CY28","v":0},{"$f":"Fund!CZ28","v":0},{"$f":"Fund!DA28","v":0},{"$f":"Fund!DB28","v":0},{"$f":"Fund!DC28","v":0},{"$f":"Fund!DD28","v":0},{"$f":"Fund!DE28","v":0},{"$f":"Fund!DF28","v":0},{"$f":"Fund!DG28","v":0},{"$f":"Fund!DH28","v":0},{"$f":"Fund!DI28","v":0},{"$f":"Fund!DJ28","v":0},{"$f":"Fund!DK28","v":0},{"$f":"Fund!DL28","v":0},{"$f":"Fund!DM28","v":0},{"$f":"Fund!DN28","v":0},{"$f":"Fund!DO28","v":0},{"$f":"Fund!DP28","v":0},{"$f":"Fund!DQ28","v":0},{"$f":"Fund!DR28","v":0},{"$f":"Fund!DS28","v":0},{"$f":"Fund!DT28","v":0},{"$f":"Fund!DU28","v":0},{"$f":"Fund!DV28","v":0},{"$f":"Fund!DW28","v":0},{"$f":"Fund!DX28","v":0},{"$f":"Fund!DY28","v":0},{"$f":"Fund!DZ28","v":0},{"$f":"Fund!EA28","v":0},{"$f":"Fund!EB28","v":0},{"$f":"Fund!EC28","v":0},{"$f":"Fund!ED28","v":0},{"$f":"Fund!EE28","v":0},{"$f":"Fund!EF28","v":0},{"$f":"Fund!EG28","v":0},{"$f":"Fund!EH28","v":0},{"$f":"Fund!EI28","v":0},{"$f":"Fund!EJ28","v":0},{"$f":"Fund!EK28","v":0},{"$f":"Fund!EL28","v":0},{"$f":"Fund!EM28","v":0},{"$f":"Fund!EN28","v":0},{"$f":"Fund!EO28","v":0},{"$f":"Fund!EP28","v":0},{"$f":"Fund!EQ28","v":0},{"$f":"Fund!ER28","v":0},{"$f":"Fund!ES28","v":0},{"$f":"Fund!ET28","v":0},{"$f":"Fund!EU28","v":0},{"$f":"Fund!EV28","v":0},{"$f":"Fund!EW28","v":0},{"$f":"Fund!EX28","v":0},{"$f":"Fund!EY28","v":0},{"$f":"Fund!EZ28","v":0},{"$f":"Fund!FA28","v":0},{"$f":"Fund!FB28","v":0},{"$f":"Fund!FC28","v":0},{"$f":"Fund!FD28","v":0},{"$f":"Fund!FE28","v":0},{"$f":"Fund!FF28","v":0},{"$f":"Fund!FG28","v":0},{"$f":"Fund!FH28","v":0},{"$f":"Fund!FI28","v":0},{"$f":"Fund!FJ28","v":0},{"$f":"Fund!FK28","v":0},{"$f":"Fund!FL28","v":0},{"$f":"Fund!FM28","v":0},{"$f":"Fund!FN28","v":0},{"$f":"Fund!FO28","v":0},{"$f":"Fund!FP28","v":0},{"$f":"Fund!FQ28","v":0},{"$f":"Fund!FR28","v":0},{"$f":"Fund!FS28","v":0},{"$f":"Fund!FT28","v":0},{"$f":"Fund!FU28","v":0},{"$f":"Fund!FV28","v":0},{"$f":"Fund!FW28","v":0},{"$f":"Fund!FX28","v":0},{"$f":"Fund!FY28","v":0},{"$f":"Fund!FZ28","v":0},{"$f":"Fund!GA28","v":0},{"$f":"Fund!GB28","v":0},{"$f":"Fund!GC28","v":0},{"$f":"Fund!GD28","v":0},{"$f":"Fund!GE28","v":0},{"$f":"Fund!GF28","v":0},{"$f":"Fund!GG28","v":0},{"$f":"Fund!GH28","v":0},{"$f":"Fund!GI28","v":0},{"$f":"Fund!GJ28","v":0},{"$f":"Fund!GK28","v":0},{"$f":"Fund!GL28","v":0},{"$f":"Fund!GM28","v":0},{"$f":"Fund!GN28","v":0},{"$f":"Fund!GO28","v":0},{"$f":"Fund!GP28","v":0},{"$f":"Fund!GQ28","v":0},{"$f":"Fund!GR28","v":0},{"$f":"Fund!GS28","v":0},{"$f":"Fund!GT28","v":0},{"$f":"Fund!GU28","v":0},{"$f":"Fund!GV28","v":0},{"$f":"Fund!GW28","v":0},{"$f":"Fund!GX28","v":0},{"$f":"Fund!GY28","v":0},{"$f":"Fund!GZ28","v":0},{"$f":"Fund!HA28","v":0},{"$f":"Fund!HB28","v":0},{"$f":"Fund!HC28","v":0},{"$f":"Fund!HD28","v":0},{"$f":"Fund!HE28","v":0},{"$f":"Fund!HF28","v":0},{"$f":"Fund!HG28","v":0},{"$f":"Fund!HH28","v":0},{"$f":"Fund!HI28","v":0},{"$f":"Fund!HJ28","v":0},{"$f":"Fund!HK28","v":0},{"$f":"Fund!HL28","v":0},{"$f":"Fund!HM28","v":0},{"$f":"Fund!HN28","v":0},{"$f":"Fund!HO28","v":0},{"$f":"Fund!HP28","v":0},{"$f":"Fund!HQ28","v":0},{"$f":"Fund!HR28","v":0},{"$f":"Fund!HS28","v":0},{"$f":"Fund!HT28","v":0},{"$f":"Fund!HU28","v":0},{"$f":"Fund!HV28","v":0},{"$f":"Fund!HW28","v":0},{"$f":"Fund!HX28","v":0},{"$f":"Fund!HY28","v":0},{"$f":"Fund!HZ28","v":0},{"$f":"Fund!IA28","v":0},{"$f":"Fund!IB28","v":0},{"$f":"Fund!IC28","v":0},{"$f":"Fund!ID28","v":0},{"$f":"Fund!IE28","v":0}]
[null,null,"Add: Minimum Equity Requirement",null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R26:IE26)","v":2},null,{"$f":"Fund!R29","v":2},{"$f":"Fund!S29","v":0},{"$f":"Fund!T29","v":0},{"$f":"Fund!U29","v":0},{"$f":"Fund!V29","v":0},{"$f":"Fund!W29","v":0},{"$f":"Fund!X29","v":0},{"$f":"Fund!Y29","v":0},{"$f":"Fund!Z29","v":0},{"$f":"Fund!AA29","v":0},{"$f":"Fund!AB29","v":0},{"$f":"Fund!AC29","v":0},{"$f":"Fund!AD29","v":0},{"$f":"Fund!AE29","v":0},{"$f":"Fund!AF29","v":0},{"$f":"Fund!AG29","v":0},{"$f":"Fund!AH29","v":0},{"$f":"Fund!AI29","v":0},{"$f":"Fund!AJ29","v":0},{"$f":"Fund!AK29","v":0},{"$f":"Fund!AL29","v":0},{"$f":"Fund!AM29","v":0},{"$f":"Fund!AN29","v":0},{"$f":"Fund!AO29","v":0},{"$f":"Fund!AP29","v":0},{"$f":"Fund!AQ29","v":0},{"$f":"Fund!AR29","v":0},{"$f":"Fund!AS29","v":0},{"$f":"Fund!AT29","v":0},{"$f":"Fund!AU29","v":0},{"$f":"Fund!AV29","v":0},{"$f":"Fund!AW29","v":0},{"$f":"Fund!AX29","v":0},{"$f":"Fund!AY29","v":0},{"$f":"Fund!AZ29","v":0},{"$f":"Fund!BA29","v":0},{"$f":"Fund!BB29","v":0},{"$f":"Fund!BC29","v":0},{"$f":"Fund!BD29","v":0},{"$f":"Fund!BE29","v":0},{"$f":"Fund!BF29","v":0},{"$f":"Fund!BG29","v":0},{"$f":"Fund!BH29","v":0},{"$f":"Fund!BI29","v":0},{"$f":"Fund!BJ29","v":0},{"$f":"Fund!BK29","v":0},{"$f":"Fund!BL29","v":0},{"$f":"Fund!BM29","v":0},{"$f":"Fund!BN29","v":0},{"$f":"Fund!BO29","v":0},{"$f":"Fund!BP29","v":0},{"$f":"Fund!BQ29","v":0},{"$f":"Fund!BR29","v":0},{"$f":"Fund!BS29","v":0},{"$f":"Fund!BT29","v":0},{"$f":"Fund!BU29","v":0},{"$f":"Fund!BV29","v":0},{"$f":"Fund!BW29","v":0},{"$f":"Fund!BX29","v":0},{"$f":"Fund!BY29","v":0},{"$f":"Fund!BZ29","v":0},{"$f":"Fund!CA29","v":0},{"$f":"Fund!CB29","v":0},{"$f":"Fund!CC29","v":0},{"$f":"Fund!CD29","v":0},{"$f":"Fund!CE29","v":0},{"$f":"Fund!CF29","v":0},{"$f":"Fund!CG29","v":0},{"$f":"Fund!CH29","v":0},{"$f":"Fund!CI29","v":0},{"$f":"Fund!CJ29","v":0},{"$f":"Fund!CK29","v":0},{"$f":"Fund!CL29","v":0},{"$f":"Fund!CM29","v":0},{"$f":"Fund!CN29","v":0},{"$f":"Fund!CO29","v":0},{"$f":"Fund!CP29","v":0},{"$f":"Fund!CQ29","v":0},{"$f":"Fund!CR29","v":0},{"$f":"Fund!CS29","v":0},{"$f":"Fund!CT29","v":0},{"$f":"Fund!CU29","v":0},{"$f":"Fund!CV29","v":0},{"$f":"Fund!CW29","v":0},{"$f":"Fund!CX29","v":0},{"$f":"Fund!CY29","v":0},{"$f":"Fund!CZ29","v":0},{"$f":"Fund!DA29","v":0},{"$f":"Fund!DB29","v":0},{"$f":"Fund!DC29","v":0},{"$f":"Fund!DD29","v":0},{"$f":"Fund!DE29","v":0},{"$f":"Fund!DF29","v":0},{"$f":"Fund!DG29","v":0},{"$f":"Fund!DH29","v":0},{"$f":"Fund!DI29","v":0},{"$f":"Fund!DJ29","v":0},{"$f":"Fund!DK29","v":0},{"$f":"Fund!DL29","v":0},{"$f":"Fund!DM29","v":0},{"$f":"Fund!DN29","v":0},{"$f":"Fund!DO29","v":0},{"$f":"Fund!DP29","v":0},{"$f":"Fund!DQ29","v":0},{"$f":"Fund!DR29","v":0},{"$f":"Fund!DS29","v":0},{"$f":"Fund!DT29","v":0},{"$f":"Fund!DU29","v":0},{"$f":"Fund!DV29","v":0},{"$f":"Fund!DW29","v":0},{"$f":"Fund!DX29","v":0},{"$f":"Fund!DY29","v":0},{"$f":"Fund!DZ29","v":0},{"$f":"Fund!EA29","v":0},{"$f":"Fund!EB29","v":0},{"$f":"Fund!EC29","v":0},{"$f":"Fund!ED29","v":0},{"$f":"Fund!EE29","v":0},{"$f":"Fund!EF29","v":0},{"$f":"Fund!EG29","v":0},{"$f":"Fund!EH29","v":0},{"$f":"Fund!EI29","v":0},{"$f":"Fund!EJ29","v":0},{"$f":"Fund!EK29","v":0},{"$f":"Fund!EL29","v":0},{"$f":"Fund!EM29","v":0},{"$f":"Fund!EN29","v":0},{"$f":"Fund!EO29","v":0},{"$f":"Fund!EP29","v":0},{"$f":"Fund!EQ29","v":0},{"$f":"Fund!ER29","v":0},{"$f":"Fund!ES29","v":0},{"$f":"Fund!ET29","v":0},{"$f":"Fund!EU29","v":0},{"$f":"Fund!EV29","v":0},{"$f":"Fund!EW29","v":0},{"$f":"Fund!EX29","v":0},{"$f":"Fund!EY29","v":0},{"$f":"Fund!EZ29","v":0},{"$f":"Fund!FA29","v":0},{"$f":"Fund!FB29","v":0},{"$f":"Fund!FC29","v":0},{"$f":"Fund!FD29","v":0},{"$f":"Fund!FE29","v":0},{"$f":"Fund!FF29","v":0},{"$f":"Fund!FG29","v":0},{"$f":"Fund!FH29","v":0},{"$f":"Fund!FI29","v":0},{"$f":"Fund!FJ29","v":0},{"$f":"Fund!FK29","v":0},{"$f":"Fund!FL29","v":0},{"$f":"Fund!FM29","v":0},{"$f":"Fund!FN29","v":0},{"$f":"Fund!FO29","v":0},{"$f":"Fund!FP29","v":0},{"$f":"Fund!FQ29","v":0},{"$f":"Fund!FR29","v":0},{"$f":"Fund!FS29","v":0},{"$f":"Fund!FT29","v":0},{"$f":"Fund!FU29","v":0},{"$f":"Fund!FV29","v":0},{"$f":"Fund!FW29","v":0},{"$f":"Fund!FX29","v":0},{"$f":"Fund!FY29","v":0},{"$f":"Fund!FZ29","v":0},{"$f":"Fund!GA29","v":0},{"$f":"Fund!GB29","v":0},{"$f":"Fund!GC29","v":0},{"$f":"Fund!GD29","v":0},{"$f":"Fund!GE29","v":0},{"$f":"Fund!GF29","v":0},{"$f":"Fund!GG29","v":0},{"$f":"Fund!GH29","v":0},{"$f":"Fund!GI29","v":0},{"$f":"Fund!GJ29","v":0},{"$f":"Fund!GK29","v":0},{"$f":"Fund!GL29","v":0},{"$f":"Fund!GM29","v":0},{"$f":"Fund!GN29","v":0},{"$f":"Fund!GO29","v":0},{"$f":"Fund!GP29","v":0},{"$f":"Fund!GQ29","v":0},{"$f":"Fund!GR29","v":0},{"$f":"Fund!GS29","v":0},{"$f":"Fund!GT29","v":0},{"$f":"Fund!GU29","v":0},{"$f":"Fund!GV29","v":0},{"$f":"Fund!GW29","v":0},{"$f":"Fund!GX29","v":0},{"$f":"Fund!GY29","v":0},{"$f":"Fund!GZ29","v":0},{"$f":"Fund!HA29","v":0},{"$f":"Fund!HB29","v":0},{"$f":"Fund!HC29","v":0},{"$f":"Fund!HD29","v":0},{"$f":"Fund!HE29","v":0},{"$f":"Fund!HF29","v":0},{"$f":"Fund!HG29","v":0},{"$f":"Fund!HH29","v":0},{"$f":"Fund!HI29","v":0},{"$f":"Fund!HJ29","v":0},{"$f":"Fund!HK29","v":0},{"$f":"Fund!HL29","v":0},{"$f":"Fund!HM29","v":0},{"$f":"Fund!HN29","v":0},{"$f":"Fund!HO29","v":0},{"$f":"Fund!HP29","v":0},{"$f":"Fund!HQ29","v":0},{"$f":"Fund!HR29","v":0},{"$f":"Fund!HS29","v":0},{"$f":"Fund!HT29","v":0},{"$f":"Fund!HU29","v":0},{"$f":"Fund!HV29","v":0},{"$f":"Fund!HW29","v":0},{"$f":"Fund!HX29","v":0},{"$f":"Fund!HY29","v":0},{"$f":"Fund!HZ29","v":0},{"$f":"Fund!IA29","v":0},{"$f":"Fund!IB29","v":0},{"$f":"Fund!IC29","v":0},{"$f":"Fund!ID29","v":0},{"$f":"Fund!IE29","v":0}]
[null,null,"Add: Initial Drawdown",null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R27:IE27)","v":347.9891347725266},null,{"$f":"Fund!R72-Fund!R29","v":6.907793679927039},{"$f":"Fund!S72-Fund!S29","v":17.331697041298241},{"$f":"Fund!T72-Fund!T29","v":46.990771028260127},{"$f":"Fund!U72-Fund!U29","v":50.484688932166534},{"$f":"Fund!V72-Fund!V29","v":38.083230689933941},{"$f":"Fund!W72-Fund!W29","v":56.234237891501387},{"$f":"Fund!X72-Fund!X29","v":11.580052476671085},{"$f":"Fund!Y72-Fund!Y29","v":0},{"$f":"Fund!Z72-Fund!Z29","v":0},{"$f":"Fund!AA72-Fund!AA29","v":0},{"$f":"Fund!AB72-Fund!AB29","v":0},{"$f":"Fund!AC72-Fund!AC29","v":0},{"$f":"Fund!AD72-Fund!AD29","v":0},{"$f":"Fund!AE72-Fund!AE29","v":0},{"$f":"Fund!AF72-Fund!AF29","v":0},{"$f":"Fund!AG72-Fund!AG29","v":0},{"$f":"Fund!AH72-Fund!AH29","v":0},{"$f":"Fund!AI72-Fund!AI29","v":0},{"$f":"Fund!AJ72-Fund!AJ29","v":11.060398051975687},{"$f":"Fund!AK72-Fund!AK29","v":4.554288817543906},{"$f":"Fund!AL72-Fund!AL29","v":4.5414147238653957},{"$f":"Fund!AM72-Fund!AM29","v":15.718805434148601},{"$f":"Fund!AN72-Fund!AN29","v":3.694965117609665},{"$f":"Fund!AO72-Fund!AO29","v":3.6876134912935705},{"$f":"Fund!AP72-Fund!AP29","v":14.586862337801424},{"$f":"Fund!AQ72-Fund!AQ29","v":14.612236411383348},{"$f":"Fund!AR72-Fund!AR29","v":9.4456298470073055},{"$f":"Fund!AS72-Fund!AS29","v":14.549144199576739},{"$f":"Fund!AT72-Fund!AT29","v":9.4486427326019058},{"$f":"Fund!AU72-Fund!AU29","v":14.476661867960706},{"$f":"Fund!AV72-Fund!AV29","v":0},{"$f":"Fund!AW72-Fund!AW29","v":0},{"$f":"Fund!AX72-Fund!AX29","v":0},{"$f":"Fund!AY72-Fund!AY29","v":0},{"$f":"Fund!AZ72-Fund!AZ29","v":0},{"$f":"Fund!BA72-Fund!BA29","v":0},{"$f":"Fund!BB72-Fund!BB29","v":0},{"$f":"Fund!BC72-Fund!BC29","v":0},{"$f":"Fund!BD72-Fund!BD29","v":0},{"$f":"Fund!BE72-Fund!BE29","v":0},{"$f":"Fund!BF72-Fund!BF29","v":0},{"$f":"Fund!BG72-Fund!BG29","v":0},{"$f":"Fund!BH72-Fund!BH29","v":0},{"$f":"Fund!BI72-Fund!BI29","v":0},{"$f":"Fund!BJ72-Fund!BJ29","v":0},{"$f":"Fund!BK72-Fund!BK29","v":0},{"$f":"Fund!BL72-Fund!BL29","v":0},{"$f":"Fund!BM72-Fund!BM29","v":0},{"$f":"Fund!BN72-Fund!BN29","v":0},{"$f":"Fund!BO72-Fund!BO29","v":0},{"$f":"Fund!BP72-Fund!BP29","v":0},{"$f":"Fund!BQ72-Fund!BQ29","v":0},{"$f":"Fund!BR72-Fund!BR29","v":0},{"$f":"Fund!BS72-Fund!BS29","v":0},{"$f":"Fund!BT72-Fund!BT29","v":0},{"$f":"Fund!BU72-Fund!BU29","v":0},{"$f":"Fund!BV72-Fund!BV29","v":0},{"$f":"Fund!BW72-Fund!BW29","v":0},{"$f":"Fund!BX72-Fund!BX29","v":0},{"$f":"Fund!BY72-Fund!BY29","v":0},{"$f":"Fund!BZ72-Fund!BZ29","v":0},{"$f":"Fund!CA72-Fund!CA29","v":0},{"$f":"Fund!CB72-Fund!CB29","v":0},{"$f":"Fund!CC72-Fund!CC29","v":0},{"$f":"Fund!CD72-Fund!CD29","v":0},{"$f":"Fund!CE72-Fund!CE29","v":0},{"$f":"Fund!CF72-Fund!CF29","v":0},{"$f":"Fund!CG72-Fund!CG29","v":0},{"$f":"Fund!CH72-Fund!CH29","v":0},{"$f":"Fund!CI72-Fund!CI29","v":0},{"$f":"Fund!CJ72-Fund!CJ29","v":0},{"$f":"Fund!CK72-Fund!CK29","v":0},{"$f":"Fund!CL72-Fund!CL29","v":0},{"$f":"Fund!CM72-Fund!CM29","v":0},{"$f":"Fund!CN72-Fund!CN29","v":0},{"$f":"Fund!CO72-Fund!CO29","v":0},{"$f":"Fund!CP72-Fund!CP29","v":0},{"$f":"Fund!CQ72-Fund!CQ29","v":0},{"$f":"Fund!CR72-Fund!CR29","v":0},{"$f":"Fund!CS72-Fund!CS29","v":0},{"$f":"Fund!CT72-Fund!CT29","v":0},{"$f":"Fund!CU72-Fund!CU29","v":0},{"$f":"Fund!CV72-Fund!CV29","v":0},{"$f":"Fund!CW72-Fund!CW29","v":0},{"$f":"Fund!CX72-Fund!CX29","v":0},{"$f":"Fund!CY72-Fund!CY29","v":0},{"$f":"Fund!CZ72-Fund!CZ29","v":0},{"$f":"Fund!DA72-Fund!DA29","v":0},{"$f":"Fund!DB72-Fund!DB29","v":0},{"$f":"Fund!DC72-Fund!DC29","v":0},{"$f":"Fund!DD72-Fund!DD29","v":0},{"$f":"Fund!DE72-Fund!DE29","v":0},{"$f":"Fund!DF72-Fund!DF29","v":0},{"$f":"Fund!DG72-Fund!DG29","v":0},{"$f":"Fund!DH72-Fund!DH29","v":0},{"$f":"Fund!DI72-Fund!DI29","v":0},{"$f":"Fund!DJ72-Fund!DJ29","v":0},{"$f":"Fund!DK72-Fund!DK29","v":0},{"$f":"Fund!DL72-Fund!DL29","v":0},{"$f":"Fund!DM72-Fund!DM29","v":0},{"$f":"Fund!DN72-Fund!DN29","v":0},{"$f":"Fund!DO72-Fund!DO29","v":0},{"$f":"Fund!DP72-Fund!DP29","v":0},{"$f":"Fund!DQ72-Fund!DQ29","v":0},{"$f":"Fund!DR72-Fund!DR29","v":0},{"$f":"Fund!DS72-Fund!DS29","v":0},{"$f":"Fund!DT72-Fund!DT29","v":0},{"$f":"Fund!DU72-Fund!DU29","v":0},{"$f":"Fund!DV72-Fund!DV29","v":0},{"$f":"Fund!DW72-Fund!DW29","v":0},{"$f":"Fund!DX72-Fund!DX29","v":0},{"$f":"Fund!DY72-Fund!DY29","v":0},{"$f":"Fund!DZ72-Fund!DZ29","v":0},{"$f":"Fund!EA72-Fund!EA29","v":0},{"$f":"Fund!EB72-Fund!EB29","v":0},{"$f":"Fund!EC72-Fund!EC29","v":0},{"$f":"Fund!ED72-Fund!ED29","v":0},{"$f":"Fund!EE72-Fund!EE29","v":0},{"$f":"Fund!EF72-Fund!EF29","v":0},{"$f":"Fund!EG72-Fund!EG29","v":0},{"$f":"Fund!EH72-Fund!EH29","v":0},{"$f":"Fund!EI72-Fund!EI29","v":0},{"$f":"Fund!EJ72-Fund!EJ29","v":0},{"$f":"Fund!EK72-Fund!EK29","v":0},{"$f":"Fund!EL72-Fund!EL29","v":0},{"$f":"Fund!EM72-Fund!EM29","v":0},{"$f":"Fund!EN72-Fund!EN29","v":0},{"$f":"Fund!EO72-Fund!EO29","v":0},{"$f":"Fund!EP72-Fund!EP29","v":0},{"$f":"Fund!EQ72-Fund!EQ29","v":0},{"$f":"Fund!ER72-Fund!ER29","v":0},{"$f":"Fund!ES72-Fund!ES29","v":0},{"$f":"Fund!ET72-Fund!ET29","v":0},{"$f":"Fund!EU72-Fund!EU29","v":0},{"$f":"Fund!EV72-Fund!EV29","v":0},{"$f":"Fund!EW72-Fund!EW29","v":0},{"$f":"Fund!EX72-Fund!EX29","v":0},{"$f":"Fund!EY72-Fund!EY29","v":0},{"$f":"Fund!EZ72-Fund!EZ29","v":0},{"$f":"Fund!FA72-Fund!FA29","v":0},{"$f":"Fund!FB72-Fund!FB29","v":0},{"$f":"Fund!FC72-Fund!FC29","v":0},{"$f":"Fund!FD72-Fund!FD29","v":0},{"$f":"Fund!FE72-Fund!FE29","v":0},{"$f":"Fund!FF72-Fund!FF29","v":0},{"$f":"Fund!FG72-Fund!FG29","v":0},{"$f":"Fund!FH72-Fund!FH29","v":0},{"$f":"Fund!FI72-Fund!FI29","v":0},{"$f":"Fund!FJ72-Fund!FJ29","v":0},{"$f":"Fund!FK72-Fund!FK29","v":0},{"$f":"Fund!FL72-Fund!FL29","v":0},{"$f":"Fund!FM72-Fund!FM29","v":0},{"$f":"Fund!FN72-Fund!FN29","v":0},{"$f":"Fund!FO72-Fund!FO29","v":0},{"$f":"Fund!FP72-Fund!FP29","v":0},{"$f":"Fund!FQ72-Fund!FQ29","v":0},{"$f":"Fund!FR72-Fund!FR29","v":0},{"$f":"Fund!FS72-Fund!FS29","v":0},{"$f":"Fund!FT72-Fund!FT29","v":0},{"$f":"Fund!FU72-Fund!FU29","v":0},{"$f":"Fund!FV72-Fund!FV29","v":0},{"$f":"Fund!FW72-Fund!FW29","v":0},{"$f":"Fund!FX72-Fund!FX29","v":0},{"$f":"Fund!FY72-Fund!FY29","v":0},{"$f":"Fund!FZ72-Fund!FZ29","v":0},{"$f":"Fund!GA72-Fund!GA29","v":0},{"$f":"Fund!GB72-Fund!GB29","v":0},{"$f":"Fund!GC72-Fund!GC29","v":0},{"$f":"Fund!GD72-Fund!GD29","v":0},{"$f":"Fund!GE72-Fund!GE29","v":0},{"$f":"Fund!GF72-Fund!GF29","v":0},{"$f":"Fund!GG72-Fund!GG29","v":0},{"$f":"Fund!GH72-Fund!GH29","v":0},{"$f":"Fund!GI72-Fund!GI29","v":0},{"$f":"Fund!GJ72-Fund!GJ29","v":0},{"$f":"Fund!GK72-Fund!GK29","v":0},{"$f":"Fund!GL72-Fund!GL29","v":0},{"$f":"Fund!GM72-Fund!GM29","v":0},{"$f":"Fund!GN72-Fund!GN29","v":0},{"$f":"Fund!GO72-Fund!GO29","v":0},{"$f":"Fund!GP72-Fund!GP29","v":0},{"$f":"Fund!GQ72-Fund!GQ29","v":0},{"$f":"Fund!GR72-Fund!GR29","v":0},{"$f":"Fund!GS72-Fund!GS29","v":0},{"$f":"Fund!GT72-Fund!GT29","v":0},{"$f":"Fund!GU72-Fund!GU29","v":0},{"$f":"Fund!GV72-Fund!GV29","v":0},{"$f":"Fund!GW72-Fund!GW29","v":0},{"$f":"Fund!GX72-Fund!GX29","v":0},{"$f":"Fund!GY72-Fund!GY29","v":0},{"$f":"Fund!GZ72-Fund!GZ29","v":0},{"$f":"Fund!HA72-Fund!HA29","v":0},{"$f":"Fund!HB72-Fund!HB29","v":0},{"$f":"Fund!HC72-Fund!HC29","v":0},{"$f":"Fund!HD72-Fund!HD29","v":0},{"$f":"Fund!HE72-Fund!HE29","v":0},{"$f":"Fund!HF72-Fund!HF29","v":0},{"$f":"Fund!HG72-Fund!HG29","v":0},{"$f":"Fund!HH72-Fund!HH29","v":0},{"$f":"Fund!HI72-Fund!HI29","v":0},{"$f":"Fund!HJ72-Fund!HJ29","v":0},{"$f":"Fund!HK72-Fund!HK29","v":0},{"$f":"Fund!HL72-Fund!HL29","v":0},{"$f":"Fund!HM72-Fund!HM29","v":0},{"$f":"Fund!HN72-Fund!HN29","v":0},{"$f":"Fund!HO72-Fund!HO29","v":0},{"$f":"Fund!HP72-Fund!HP29","v":0},{"$f":"Fund!HQ72-Fund!HQ29","v":0},{"$f":"Fund!HR72-Fund!HR29","v":0},{"$f":"Fund!HS72-Fund!HS29","v":0},{"$f":"Fund!HT72-Fund!HT29","v":0},{"$f":"Fund!HU72-Fund!HU29","v":0},{"$f":"Fund!HV72-Fund!HV29","v":0},{"$f":"Fund!HW72-Fund!HW29","v":0},{"$f":"Fund!HX72-Fund!HX29","v":0},{"$f":"Fund!HY72-Fund!HY29","v":0},{"$f":"Fund!HZ72-Fund!HZ29","v":0},{"$f":"Fund!IA72-Fund!IA29","v":0},{"$f":"Fund!IB72-Fund!IB29","v":0},{"$f":"Fund!IC72-Fund!IC29","v":0},{"$f":"Fund!ID72-Fund!ID29","v":0},{"$f":"Fund!IE72-Fund!IE29","v":0}]
[null,null,"Add: Standby Equity",null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R28:IE28)","v":120.37666303276826},null,{"$f":"Fund!R55","v":0},{"$f":"Fund!S55","v":0},{"$f":"Fund!T55","v":0},{"$f":"Fund!U55","v":0},{"$f":"Fund!V55","v":0},{"$f":"Fund!W55","v":0},{"$f":"Fund!X55","v":0},{"$f":"Fund!Y55","v":0},{"$f":"Fund!Z55","v":0},{"$f":"Fund!AA55","v":0},{"$f":"Fund!AB55","v":0},{"$f":"Fund!AC55","v":0},{"$f":"Fund!AD55","v":0},{"$f":"Fund!AE55","v":0},{"$f":"Fund!AF55","v":0},{"$f":"Fund!AG55","v":0},{"$f":"Fund!AH55","v":0},{"$f":"Fund!AI55","v":0},{"$f":"Fund!AJ55","v":11.060398051975687},{"$f":"Fund!AK55","v":4.554288817543906},{"$f":"Fund!AL55","v":4.5414147238653957},{"$f":"Fund!AM55","v":15.718805434148601},{"$f":"Fund!AN55","v":3.694965117609665},{"$f":"Fund!AO55","v":3.6876134912935705},{"$f":"Fund!AP55","v":14.586862337801424},{"$f":"Fund!AQ55","v":14.612236411383348},{"$f":"Fund!AR55","v":9.4456298470073055},{"$f":"Fund!AS55","v":14.549144199576739},{"$f":"Fund!AT55","v":9.4486427326019058},{"$f":"Fund!AU55","v":14.476661867960706},{"$f":"Fund!AV55","v":0},{"$f":"Fund!AW55","v":0},{"$f":"Fund!AX55","v":0},{"$f":"Fund!AY55","v":0},{"$f":"Fund!AZ55","v":0},{"$f":"Fund!BA55","v":0},{"$f":"Fund!BB55","v":0},{"$f":"Fund!BC55","v":0},{"$f":"Fund!BD55","v":0},{"$f":"Fund!BE55","v":0},{"$f":"Fund!BF55","v":0},{"$f":"Fund!BG55","v":0},{"$f":"Fund!BH55","v":0},{"$f":"Fund!BI55","v":0},{"$f":"Fund!BJ55","v":0},{"$f":"Fund!BK55","v":0},{"$f":"Fund!BL55","v":0},{"$f":"Fund!BM55","v":0},{"$f":"Fund!BN55","v":0},{"$f":"Fund!BO55","v":0},{"$f":"Fund!BP55","v":0},{"$f":"Fund!BQ55","v":0},{"$f":"Fund!BR55","v":0},{"$f":"Fund!BS55","v":0},{"$f":"Fund!BT55","v":0},{"$f":"Fund!BU55","v":0},{"$f":"Fund!BV55","v":0},{"$f":"Fund!BW55","v":0},{"$f":"Fund!BX55","v":0},{"$f":"Fund!BY55","v":0},{"$f":"Fund!BZ55","v":0},{"$f":"Fund!CA55","v":0},{"$f":"Fund!CB55","v":0},{"$f":"Fund!CC55","v":0},{"$f":"Fund!CD55","v":0},{"$f":"Fund!CE55","v":0},{"$f":"Fund!CF55","v":0},{"$f":"Fund!CG55","v":0},{"$f":"Fund!CH55","v":0},{"$f":"Fund!CI55","v":0},{"$f":"Fund!CJ55","v":0},{"$f":"Fund!CK55","v":0},{"$f":"Fund!CL55","v":0},{"$f":"Fund!CM55","v":0},{"$f":"Fund!CN55","v":0},{"$f":"Fund!CO55","v":0},{"$f":"Fund!CP55","v":0},{"$f":"Fund!CQ55","v":0},{"$f":"Fund!CR55","v":0},{"$f":"Fund!CS55","v":0},{"$f":"Fund!CT55","v":0},{"$f":"Fund!CU55","v":0},{"$f":"Fund!CV55","v":0},{"$f":"Fund!CW55","v":0},{"$f":"Fund!CX55","v":0},{"$f":"Fund!CY55","v":0},{"$f":"Fund!CZ55","v":0},{"$f":"Fund!DA55","v":0},{"$f":"Fund!DB55","v":0},{"$f":"Fund!DC55","v":0},{"$f":"Fund!DD55","v":0},{"$f":"Fund!DE55","v":0},{"$f":"Fund!DF55","v":0},{"$f":"Fund!DG55","v":0},{"$f":"Fund!DH55","v":0},{"$f":"Fund!DI55","v":0},{"$f":"Fund!DJ55","v":0},{"$f":"Fund!DK55","v":0},{"$f":"Fund!DL55","v":0},{"$f":"Fund!DM55","v":0},{"$f":"Fund!DN55","v":0},{"$f":"Fund!DO55","v":0},{"$f":"Fund!DP55","v":0},{"$f":"Fund!DQ55","v":0},{"$f":"Fund!DR55","v":0},{"$f":"Fund!DS55","v":0},{"$f":"Fund!DT55","v":0},{"$f":"Fund!DU55","v":0},{"$f":"Fund!DV55","v":0},{"$f":"Fund!DW55","v":0},{"$f":"Fund!DX55","v":0},{"$f":"Fund!DY55","v":0},{"$f":"Fund!DZ55","v":0},{"$f":"Fund!EA55","v":0},{"$f":"Fund!EB55","v":0},{"$f":"Fund!EC55","v":0},{"$f":"Fund!ED55","v":0},{"$f":"Fund!EE55","v":0},{"$f":"Fund!EF55","v":0},{"$f":"Fund!EG55","v":0},{"$f":"Fund!EH55","v":0},{"$f":"Fund!EI55","v":0},{"$f":"Fund!EJ55","v":0},{"$f":"Fund!EK55","v":0},{"$f":"Fund!EL55","v":0},{"$f":"Fund!EM55","v":0},{"$f":"Fund!EN55","v":0},{"$f":"Fund!EO55","v":0},{"$f":"Fund!EP55","v":0},{"$f":"Fund!EQ55","v":0},{"$f":"Fund!ER55","v":0},{"$f":"Fund!ES55","v":0},{"$f":"Fund!ET55","v":0},{"$f":"Fund!EU55","v":0},{"$f":"Fund!EV55","v":0},{"$f":"Fund!EW55","v":0},{"$f":"Fund!EX55","v":0},{"$f":"Fund!EY55","v":0},{"$f":"Fund!EZ55","v":0},{"$f":"Fund!FA55","v":0},{"$f":"Fund!FB55","v":0},{"$f":"Fund!FC55","v":0},{"$f":"Fund!FD55","v":0},{"$f":"Fund!FE55","v":0},{"$f":"Fund!FF55","v":0},{"$f":"Fund!FG55","v":0},{"$f":"Fund!FH55","v":0},{"$f":"Fund!FI55","v":0},{"$f":"Fund!FJ55","v":0},{"$f":"Fund!FK55","v":0},{"$f":"Fund!FL55","v":0},{"$f":"Fund!FM55","v":0},{"$f":"Fund!FN55","v":0},{"$f":"Fund!FO55","v":0},{"$f":"Fund!FP55","v":0},{"$f":"Fund!FQ55","v":0},{"$f":"Fund!FR55","v":0},{"$f":"Fund!FS55","v":0},{"$f":"Fund!FT55","v":0},{"$f":"Fund!FU55","v":0},{"$f":"Fund!FV55","v":0},{"$f":"Fund!FW55","v":0},{"$f":"Fund!FX55","v":0},{"$f":"Fund!FY55","v":0},{"$f":"Fund!FZ55","v":0},{"$f":"Fund!GA55","v":0},{"$f":"Fund!GB55","v":0},{"$f":"Fund!GC55","v":0},{"$f":"Fund!GD55","v":0},{"$f":"Fund!GE55","v":0},{"$f":"Fund!GF55","v":0},{"$f":"Fund!GG55","v":0},{"$f":"Fund!GH55","v":0},{"$f":"Fund!GI55","v":0},{"$f":"Fund!GJ55","v":0},{"$f":"Fund!GK55","v":0},{"$f":"Fund!GL55","v":0},{"$f":"Fund!GM55","v":0},{"$f":"Fund!GN55","v":0},{"$f":"Fund!GO55","v":0},{"$f":"Fund!GP55","v":0},{"$f":"Fund!GQ55","v":0},{"$f":"Fund!GR55","v":0},{"$f":"Fund!GS55","v":0},{"$f":"Fund!GT55","v":0},{"$f":"Fund!GU55","v":0},{"$f":"Fund!GV55","v":0},{"$f":"Fund!GW55","v":0},{"$f":"Fund!GX55","v":0},{"$f":"Fund!GY55","v":0},{"$f":"Fund!GZ55","v":0},{"$f":"Fund!HA55","v":0},{"$f":"Fund!HB55","v":0},{"$f":"Fund!HC55","v":0},{"$f":"Fund!HD55","v":0},{"$f":"Fund!HE55","v":0},{"$f":"Fund!HF55","v":0},{"$f":"Fund!HG55","v":0},{"$f":"Fund!HH55","v":0},{"$f":"Fund!HI55","v":0},{"$f":"Fund!HJ55","v":0},{"$f":"Fund!HK55","v":0},{"$f":"Fund!HL55","v":0},{"$f":"Fund!HM55","v":0},{"$f":"Fund!HN55","v":0},{"$f":"Fund!HO55","v":0},{"$f":"Fund!HP55","v":0},{"$f":"Fund!HQ55","v":0},{"$f":"Fund!HR55","v":0},{"$f":"Fund!HS55","v":0},{"$f":"Fund!HT55","v":0},{"$f":"Fund!HU55","v":0},{"$f":"Fund!HV55","v":0},{"$f":"Fund!HW55","v":0},{"$f":"Fund!HX55","v":0},{"$f":"Fund!HY55","v":0},{"$f":"Fund!HZ55","v":0},{"$f":"Fund!IA55","v":0},{"$f":"Fund!IB55","v":0},{"$f":"Fund!IC55","v":0},{"$f":"Fund!ID55","v":0},{"$f":"Fund!IE55","v":0}]
[null,null,"Add: Shortfall Cover Injection",null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R29:IE29)","v":123.25462302681345},null,{"$f":"CF!Q68","v":0},{"$f":"CF!R68","v":0},{"$f":"CF!S68","v":0},{"$f":"CF!T68","v":0},{"$f":"CF!U68","v":15.342064152535812},{"$f":"CF!V68","v":0},{"$f":"CF!W68","v":0},{"$f":"CF!X68","v":0},{"$f":"CF!Y68","v":45.652728325889115},{"$f":"CF!Z68","v":0},{"$f":"CF!AA68","v":0},{"$f":"CF!AB68","v":0},{"$f":"CF!AC68","v":0},{"$f":"CF!AD68","v":0},{"$f":"CF!AE68","v":0},{"$f":"CF!AF68","v":29.070520582973263},{"$f":"CF!AG68","v":0},{"$f":"CF!AH68","v":0},{"$f":"CF!AI68","v":0},{"$f":"CF!AJ68","v":0},{"$f":"CF!AK68","v":0},{"$f":"CF!AL68","v":0},{"$f":"CF!AM68","v":33.189309965415269},{"$f":"CF!AN68","v":0},{"$f":"CF!AO68","v":0},{"$f":"CF!AP68","v":0},{"$f":"CF!AQ68","v":0},{"$f":"CF!AR68","v":0},{"$f":"CF!AS68","v":0},{"$f":"CF!AT68","v":0},{"$f":"CF!AU68","v":0},{"$f":"CF!AV68","v":0},{"$f":"CF!AW68","v":0},{"$f":"CF!AX68","v":0},{"$f":"CF!AY68","v":0},{"$f":"CF!AZ68","v":0},{"$f":"CF!BA68","v":0},{"$f":"CF!BB68","v":0},{"$f":"CF!BC68","v":0},{"$f":"CF!BD68","v":0},{"$f":"CF!BE68","v":0},{"$f":"CF!BF68","v":0},{"$f":"CF!BG68","v":0},{"$f":"CF!BH68","v":0},{"$f":"CF!BI68","v":0},{"$f":"CF!BJ68","v":0},{"$f":"CF!BK68","v":0},{"$f":"CF!BL68","v":0},{"$f":"CF!BM68","v":0},{"$f":"CF!BN68","v":0},{"$f":"CF!BO68","v":0},{"$f":"CF!BP68","v":0},{"$f":"CF!BQ68","v":0},{"$f":"CF!BR68","v":0},{"$f":"CF!BS68","v":0},{"$f":"CF!BT68","v":0},{"$f":"CF!BU68","v":0},{"$f":"CF!BV68","v":0},{"$f":"CF!BW68","v":0},{"$f":"CF!BX68","v":0},{"$f":"CF!BY68","v":0},{"$f":"CF!BZ68","v":0},{"$f":"CF!CA68","v":0},{"$f":"CF!CB68","v":0},{"$f":"CF!CC68","v":0},{"$f":"CF!CD68","v":0},{"$f":"CF!CE68","v":0},{"$f":"CF!CF68","v":0},{"$f":"CF!CG68","v":0},{"$f":"CF!CH68","v":0},{"$f":"CF!CI68","v":0},{"$f":"CF!CJ68","v":0},{"$f":"CF!CK68","v":0},{"$f":"CF!CL68","v":0},{"$f":"CF!CM68","v":0},{"$f":"CF!CN68","v":0},{"$f":"CF!CO68","v":0},{"$f":"CF!CP68","v":0},{"$f":"CF!CQ68","v":0},{"$f":"CF!CR68","v":0},{"$f":"CF!CS68","v":0},{"$f":"CF!CT68","v":0},{"$f":"CF!CU68","v":0},{"$f":"CF!CV68","v":0},{"$f":"CF!CW68","v":0},{"$f":"CF!CX68","v":0},{"$f":"CF!CY68","v":0},{"$f":"CF!CZ68","v":0},{"$f":"CF!DA68","v":0},{"$f":"CF!DB68","v":0},{"$f":"CF!DC68","v":0},{"$f":"CF!DD68","v":0},{"$f":"CF!DE68","v":0},{"$f":"CF!DF68","v":0},{"$f":"CF!DG68","v":0},{"$f":"CF!DH68","v":0},{"$f":"CF!DI68","v":0},{"$f":"CF!DJ68","v":0},{"$f":"CF!DK68","v":0},{"$f":"CF!DL68","v":0},{"$f":"CF!DM68","v":0},{"$f":"CF!DN68","v":0},{"$f":"CF!DO68","v":0},{"$f":"CF!DP68","v":0},{"$f":"CF!DQ68","v":0},{"$f":"CF!DR68","v":0},{"$f":"CF!DS68","v":0},{"$f":"CF!DT68","v":0},{"$f":"CF!DU68","v":0},{"$f":"CF!DV68","v":0},{"$f":"CF!DW68","v":0},{"$f":"CF!DX68","v":0},{"$f":"CF!DY68","v":0},{"$f":"CF!DZ68","v":0},{"$f":"CF!EA68","v":0},{"$f":"CF!EB68","v":0},{"$f":"CF!EC68","v":0},{"$f":"CF!ED68","v":0},{"$f":"CF!EE68","v":0},{"$f":"CF!EF68","v":0},{"$f":"CF!EG68","v":0},{"$f":"CF!EH68","v":0},{"$f":"CF!EI68","v":0},{"$f":"CF!EJ68","v":0},{"$f":"CF!EK68","v":0},{"$f":"CF!EL68","v":0},{"$f":"CF!EM68","v":0},{"$f":"CF!EN68","v":0},{"$f":"CF!EO68","v":0},{"$f":"CF!EP68","v":0},{"$f":"CF!EQ68","v":0},{"$f":"CF!ER68","v":0},{"$f":"CF!ES68","v":0},{"$f":"CF!ET68","v":0},{"$f":"CF!EU68","v":0},{"$f":"CF!EV68","v":0},{"$f":"CF!EW68","v":0},{"$f":"CF!EX68","v":0},{"$f":"CF!EY68","v":0},{"$f":"CF!EZ68","v":0},{"$f":"CF!FA68","v":0},{"$f":"CF!FB68","v":0},{"$f":"CF!FC68","v":0},{"$f":"CF!FD68","v":0},{"$f":"CF!FE68","v":0},{"$f":"CF!FF68","v":0},{"$f":"CF!FG68","v":0},{"$f":"CF!FH68","v":0},{"$f":"CF!FI68","v":0},{"$f":"CF!FJ68","v":0},{"$f":"CF!FK68","v":0},{"$f":"CF!FL68","v":0},{"$f":"CF!FM68","v":0},{"$f":"CF!FN68","v":0},{"$f":"CF!FO68","v":0},{"$f":"CF!FP68","v":0},{"$f":"CF!FQ68","v":0},{"$f":"CF!FR68","v":0},{"$f":"CF!FS68","v":0},{"$f":"CF!FT68","v":0},{"$f":"CF!FU68","v":0},{"$f":"CF!FV68","v":0},{"$f":"CF!FW68","v":0},{"$f":"CF!FX68","v":0},{"$f":"CF!FY68","v":0},{"$f":"CF!FZ68","v":0},{"$f":"CF!GA68","v":0},{"$f":"CF!GB68","v":0},{"$f":"CF!GC68","v":0},{"$f":"CF!GD68","v":0},{"$f":"CF!GE68","v":0},{"$f":"CF!GF68","v":0},{"$f":"CF!GG68","v":0},{"$f":"CF!GH68","v":0},{"$f":"CF!GI68","v":0},{"$f":"CF!GJ68","v":0},{"$f":"CF!GK68","v":0},{"$f":"CF!GL68","v":0},{"$f":"CF!GM68","v":0},{"$f":"CF!GN68","v":0},{"$f":"CF!GO68","v":0},{"$f":"CF!GP68","v":0},{"$f":"CF!GQ68","v":0},{"$f":"CF!GR68","v":0},{"$f":"CF!GS68","v":0},{"$f":"CF!GT68","v":0},{"$f":"CF!GU68","v":0},{"$f":"CF!GV68","v":0},{"$f":"CF!GW68","v":0},{"$f":"CF!GX68","v":0},{"$f":"CF!GY68","v":0},{"$f":"CF!GZ68","v":0},{"$f":"CF!HA68","v":0},{"$f":"CF!HB68","v":0},{"$f":"CF!HC68","v":0},{"$f":"CF!HD68","v":0},{"$f":"CF!HE68","v":0},{"$f":"CF!HF68","v":0},{"$f":"CF!HG68","v":0},{"$f":"CF!HH68","v":0},{"$f":"CF!HI68","v":0},{"$f":"CF!HJ68","v":0},{"$f":"CF!HK68","v":0},{"$f":"CF!HL68","v":0},{"$f":"CF!HM68","v":0},{"$f":"CF!HN68","v":0},{"$f":"CF!HO68","v":0},{"$f":"CF!HP68","v":0},{"$f":"CF!HQ68","v":0},{"$f":"CF!HR68","v":0},{"$f":"CF!HS68","v":0},{"$f":"CF!HT68","v":0},{"$f":"CF!HU68","v":0},{"$f":"CF!HV68","v":0},{"$f":"CF!HW68","v":0},{"$f":"CF!HX68","v":0},{"$f":"CF!HY68","v":0},{"$f":"CF!HZ68","v":0},{"$f":"CF!IA68","v":0},{"$f":"CF!IB68","v":0},{"$f":"CF!IC68","v":0},{"$f":"CF!ID68","v":0}]
[null,null,"Closing Balance",null,null,null,null,null,null,"$m",null,null,null,null,null,null,null,{"$f":"SUM(R24:R29)","v":8.907793679927039},26.23949072122528,73.230261749485408,123.71495068165194,177.1402455241217,233.37448341562308,244.95453589229416,244.95453589229416,290.60726421818327,290.60726421818327,290.60726421818327,290.60726421818327,290.60726421818327,290.60726421818327,290.60726421818327,319.67778480115652,319.67778480115652,319.8352137811537,341.95600988510512,351.06458752019296,360.14741696792373,391.58502783622089,432.1642680368555,439.53949501944265,468.71321969504555,497.9376925178122,516.82895221182685,545.92724061098033,564.82452607618416,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,{"$f":"SUM(CD24:CD29)","v":593.77784981210561},593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,{"$f":"SUM(EP24:EP29)","v":593.77784981210561},593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,{"$f":"SUM(HB24:HB29)","v":593.77784981210561},593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561,593.77784981210561]
[]
[null,{"$f":"\"\"","v":""},"Lock Up"]
[]
[null,null,"Opening Balance",null,null,null,null,null,null,"$m",null,null,null,null,null,null,null,{"$f":"Q37","v":0},{"$f":"R37","v":0},0,0,0,15.342064152535812,0,0,0,45.652728325889115,0,0,0,0,0,0,29.070520582973263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DF37","v":0},{"$f":"DG37","v":0},{"$f":"DH37","v":0},{"$f":"DI37","v":0},{"$f":"DJ37","v":0},{"$f":"DK37","v":0},{"$f":"DL37","v":0},{"$f":"DM37","v":0},{"$f":"DN37","v":0},{"$f":"DO37","v":0},{"$f":"DP37","v":0},{"$f":"DQ37","v":0},{"$f":"DR37","v":0},{"$f":"DS37","v":0},{"$f":"DT37","v":0},{"$f":"DU37","v":0},{"$f":"DV37","v":0},{"$f":"DW37","v":0},{"$f":"DX37","v":0},{"$f":"DY37","v":0},{"$f":"DZ37","v":0},{"$f":"EA37","v":0},{"$f":"EB37","v":0},{"$f":"EC37","v":0},{"$f":"ED37","v":0},{"$f":"EE37","v":0},{"$f":"EF37","v":0},{"$f":"EG37","v":0},{"$f":"EH37","v":0},{"$f":"EI37","v":0},{"$f":"EJ37","v":0},{"$f":"EK37","v":0},{"$f":"EL37","v":0},{"$f":"EM37","v":0},{"$f":"EN37","v":0},{"$f":"EO37","v":0},{"$f":"EP37","v":0},{"$f":"EQ37","v":0},{"$f":"ER37","v":0},{"$f":"ES37","v":0},{"$f":"ET37","v":0},{"$f":"EU37","v":0},{"$f":"EV37","v":0},{"$f":"EW37","v":0},{"$f":"EX37","v":0},{"$f":"EY37","v":0},{"$f":"EZ37","v":0},{"$f":"FA37","v":0},{"$f":"FB37","v":0},{"$f":"FC37","v":0},{"$f":"FD37","v":0},{"$f":"FE37","v":0},{"$f":"FF37","v":0},{"$f":"FG37","v":0},{"$f":"FH37","v":0},{"$f":"FI37","v":0},{"$f":"FJ37","v":0},{"$f":"FK37","v":0},{"$f":"FL37","v":0},{"$f":"FM37","v":0},{"$f":"FN37","v":0},{"$f":"FO37","v":0},{"$f":"FP37","v":0},{"$f":"FQ37","v":0},{"$f":"FR37","v":0},{"$f":"FS37","v":0},{"$f":"FT37","v":0},{"$f":"FU37","v":0},{"$f":"FV37","v":0},{"$f":"FW37","v":0},{"$f":"FX37","v":0},{"$f":"FY37","v":0},{"$f":"FZ37","v":0},{"$f":"GA37","v":0},{"$f":"GB37","v":0},{"$f":"GC37","v":0},{"$f":"GD37","v":0},{"$f":"GE37","v":0},{"$f":"GF37","v":0},{"$f":"GG37","v":0},{"$f":"GH37","v":0},{"$f":"GI37","v":0},{"$f":"GJ37","v":0},{"$f":"GK37","v":0},{"$f":"GL37","v":0},{"$f":"GM37","v":0},{"$f":"GN37","v":0},{"$f":"GO37","v":0},{"$f":"GP37","v":0},{"$f":"GQ37","v":0},{"$f":"GR37","v":0},{"$f":"GS37","v":0},{"$f":"GT37","v":0},{"$f":"GU37","v":0},{"$f":"GV37","v":0},{"$f":"GW37","v":0},{"$f":"GX37","v":0},{"$f":"GY37","v":0},{"$f":"GZ37","v":0},{"$f":"HA37","v":0},{"$f":"HB37","v":0},{"$f":"HC37","v":0},{"$f":"HD37","v":0},{"$f":"HE37","v":0},{"$f":"HF37","v":0},{"$f":"HG37","v":0},{"$f":"HH37","v":0},{"$f":"HI37","v":0},{"$f":"HJ37","v":0},{"$f":"HK37","v":0},{"$f":"HL37","v":0},{"$f":"HM37","v":0},{"$f":"HN37","v":0},{"$f":"HO37","v":0},{"$f":"HP37","v":0},{"$f":"HQ37","v":0},{"$f":"HR37","v":0},{"$f":"HS37","v":0},{"$f":"HT37","v":0},{"$f":"HU37","v":0},{"$f":"HV37","v":0},{"$f":"HW37","v":0},{"$f":"HX37","v":0},{"$f":"HY37","v":0},{"$f":"HZ37","v":0},{"$f":"IA37","v":0},{"$f":"IB37","v":0},{"$f":"IC37","v":0},{"$f":"ID37","v":0}]
[null,null,"Add: Trapped Dividends",null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R35:DF35)","v":90.065313061398186},null,{"$f":"ABS(IF(NOT(Distribution!Q22),Distribution!Q51,MAX(-Distribution!Q51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!R22),Distribution!R51,MAX(-Distribution!R51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!S22),Distribution!S51,MAX(-Distribution!S51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!T22),Distribution!T51,MAX(-Distribution!T51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!U22),Distribution!U51,MAX(-Distribution!U51,0)))","v":15.342064152535812},{"$f":"ABS(IF(NOT(Distribution!V22),Distribution!V51,MAX(-Distribution!V51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!W22),Distribution!W51,MAX(-Distribution!W51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!X22),Distribution!X51,MAX(-Distribution!X51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!Y22),Distribution!Y51,MAX(-Distribution!Y51,0)))","v":45.652728325889115},{"$f":"ABS(IF(NOT(Distribution!Z22),Distribution!Z51,MAX(-Distribution!Z51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!AA22),Distribution!AA51,MAX(-Distribution!AA51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!AB22),Distribution!AB51,MAX(-Distribution!AB51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!AC22),Distribution!AC51,MAX(-Distribution!AC51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!AD22),Distribution!AD51,MAX(-Distribution!AD51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!AE22),Distribution!AE51,MAX(-Distribution!AE51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!AF22),Distribution!AF51,MAX(-Distribution!AF51,0)))","v":29.070520582973263},{"$f":"ABS(IF(NOT(Distribution!AG22),Distribution!AG51,MAX(-Distribution!AG51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!AH22),Distribution!AH51,MAX(-Distribution!AH51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!AI22),Distribution!AI51,MAX(-Distribution!AI51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!AJ22),Distribution!AJ51,MAX(-Distribution!AJ51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!AK22),Distribution!AK51,MAX(-Distribution!AK51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!AL22),Distribution!AL51,MAX(-Distribution!AL51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!AM22),Distribution!AM51,MAX(-Distribution!AM51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!AN22),Distribution!AN51,MAX(-Distribution!AN51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!AO22),Distribution!AO51,MAX(-Distribution!AO51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!AP22),Distribution!AP51,MAX(-Distribution!AP51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!AQ22),Distribution!AQ51,MAX(-Distribution!AQ51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!AR22),Distribution!AR51,MAX(-Distribution!AR51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!AS22),Distribution!AS51,MAX(-Distribution!AS51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!AT22),Distribution!AT51,MAX(-Distribution!AT51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!AU22),Distribution!AU51,MAX(-Distribution!AU51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!AV22),Distribution!AV51,MAX(-Distribution!AV51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!AW22),Distribution!AW51,MAX(-Distribution!AW51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!AX22),Distribution!AX51,MAX(-Distribution!AX51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!AY22),Distribution!AY51,MAX(-Distribution!AY51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!AZ22),Distribution!AZ51,MAX(-Distribution!AZ51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!BA22),Distribution!BA51,MAX(-Distribution!BA51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!BB22),Distribution!BB51,MAX(-Distribution!BB51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!BC22),Distribution!BC51,MAX(-Distribution!BC51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!BD22),Distribution!BD51,MAX(-Distribution!BD51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!BE22),Distribution!BE51,MAX(-Distribution!BE51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!BF22),Distribution!BF51,MAX(-Distribution!BF51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!BG22),Distribution!BG51,MAX(-Distribution!BG51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!BH22),Distribution!BH51,MAX(-Distribution!BH51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!BI22),Distribution!BI51,MAX(-Distribution!BI51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!BJ22),Distribution!BJ51,MAX(-Distribution!BJ51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!BK22),Distribution!BK51,MAX(-Distribution!BK51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!BL22),Distribution!BL51,MAX(-Distribution!BL51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!BM22),Distribution!BM51,MAX(-Distribution!BM51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!BN22),Distribution!BN51,MAX(-Distribution!BN51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!BO22),Distribution!BO51,MAX(-Distribution!BO51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!BP22),Distribution!BP51,MAX(-Distribution!BP51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!BQ22),Distribution!BQ51,MAX(-Distribution!BQ51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!BR22),Distribution!BR51,MAX(-Distribution!BR51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!BS22),Distribution!BS51,MAX(-Distribution!BS51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!BT22),Distribution!BT51,MAX(-Distribution!BT51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!BU22),Distribution!BU51,MAX(-Distribution!BU51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!BV22),Distribution!BV51,MAX(-Distribution!BV51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!BW22),Distribution!BW51,MAX(-Distribution!BW51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!BX22),Distribution!BX51,MAX(-Distribution!BX51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!BY22),Distribution!BY51,MAX(-Distribution!BY51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!BZ22),Distribution!BZ51,MAX(-Distribution!BZ51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!CA22),Distribution!CA51,MAX(-Distribution!CA51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!CB22),Distribution!CB51,MAX(-Distribution!CB51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!CC22),Distribution!CC51,MAX(-Distribution!CC51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!CD22),Distribution!CD51,MAX(-Distribution!CD51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!CE22),Distribution!CE51,MAX(-Distribution!CE51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!CF22),Distribution!CF51,MAX(-Distribution!CF51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!CG22),Distribution!CG51,MAX(-Distribution!CG51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!CH22),Distribution!CH51,MAX(-Distribution!CH51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!CI22),Distribution!CI51,MAX(-Distribution!CI51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!CJ22),Distribution!CJ51,MAX(-Distribution!CJ51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!CK22),Distribution!CK51,MAX(-Distribution!CK51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!CL22),Distribution!CL51,MAX(-Distribution!CL51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!CM22),Distribution!CM51,MAX(-Distribution!CM51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!CN22),Distribution!CN51,MAX(-Distribution!CN51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!CO22),Distribution!CO51,MAX(-Distribution!CO51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!CP22),Distribution!CP51,MAX(-Distribution!CP51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!CQ22),Distribution!CQ51,MAX(-Distribution!CQ51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!CR22),Distribution!CR51,MAX(-Distribution!CR51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!CS22),Distribution!CS51,MAX(-Distribution!CS51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!CT22),Distribution!CT51,MAX(-Distribution!CT51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!CU22),Distribution!CU51,MAX(-Distribution!CU51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!CV22),Distribution!CV51,MAX(-Distribution!CV51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!CW22),Distribution!CW51,MAX(-Distribution!CW51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!CX22),Distribution!CX51,MAX(-Distribution!CX51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!CY22),Distribution!CY51,MAX(-Distribution!CY51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!CZ22),Distribution!CZ51,MAX(-Distribution!CZ51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!DA22),Distribution!DA51,MAX(-Distribution!DA51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!DB22),Distribution!DB51,MAX(-Distribution!DB51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!DC22),Distribution!DC51,MAX(-Distribution!DC51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!DD22),Distribution!DD51,MAX(-Distribution!DD51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!DE22),Distribution!DE51,MAX(-Distribution!DE51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!DF22),Distribution!DF51,MAX(-Distribution!DF51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!DG22),Distribution!DG51,MAX(-Distribution!DG51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!DH22),Distribution!DH51,MAX(-Distribution!DH51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!DI22),Distribution!DI51,MAX(-Distribution!DI51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!DJ22),Distribution!DJ51,MAX(-Distribution!DJ51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!DK22),Distribution!DK51,MAX(-Distribution!DK51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!DL22),Distribution!DL51,MAX(-Distribution!DL51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!DM22),Distribution!DM51,MAX(-Distribution!DM51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!DN22),Distribution!DN51,MAX(-Distribution!DN51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!DO22),Distribution!DO51,MAX(-Distribution!DO51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!DP22),Distribution!DP51,MAX(-Distribution!DP51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!DQ22),Distribution!DQ51,MAX(-Distribution!DQ51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!DR22),Distribution!DR51,MAX(-Distribution!DR51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!DS22),Distribution!DS51,MAX(-Distribution!DS51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!DT22),Distribution!DT51,MAX(-Distribution!DT51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!DU22),Distribution!DU51,MAX(-Distribution!DU51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!DV22),Distribution!DV51,MAX(-Distribution!DV51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!DW22),Distribution!DW51,MAX(-Distribution!DW51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!DX22),Distribution!DX51,MAX(-Distribution!DX51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!DY22),Distribution!DY51,MAX(-Distribution!DY51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!DZ22),Distribution!DZ51,MAX(-Distribution!DZ51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!EA22),Distribution!EA51,MAX(-Distribution!EA51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!EB22),Distribution!EB51,MAX(-Distribution!EB51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!EC22),Distribution!EC51,MAX(-Distribution!EC51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!ED22),Distribution!ED51,MAX(-Distribution!ED51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!EE22),Distribution!EE51,MAX(-Distribution!EE51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!EF22),Distribution!EF51,MAX(-Distribution!EF51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!EG22),Distribution!EG51,MAX(-Distribution!EG51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!EH22),Distribution!EH51,MAX(-Distribution!EH51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!EI22),Distribution!EI51,MAX(-Distribution!EI51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!EJ22),Distribution!EJ51,MAX(-Distribution!EJ51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!EK22),Distribution!EK51,MAX(-Distribution!EK51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!EL22),Distribution!EL51,MAX(-Distribution!EL51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!EM22),Distribution!EM51,MAX(-Distribution!EM51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!EN22),Distribution!EN51,MAX(-Distribution!EN51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!EO22),Distribution!EO51,MAX(-Distribution!EO51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!EP22),Distribution!EP51,MAX(-Distribution!EP51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!EQ22),Distribution!EQ51,MAX(-Distribution!EQ51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!ER22),Distribution!ER51,MAX(-Distribution!ER51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!ES22),Distribution!ES51,MAX(-Distribution!ES51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!ET22),Distribution!ET51,MAX(-Distribution!ET51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!EU22),Distribution!EU51,MAX(-Distribution!EU51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!EV22),Distribution!EV51,MAX(-Distribution!EV51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!EW22),Distribution!EW51,MAX(-Distribution!EW51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!EX22),Distribution!EX51,MAX(-Distribution!EX51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!EY22),Distribution!EY51,MAX(-Distribution!EY51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!EZ22),Distribution!EZ51,MAX(-Distribution!EZ51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!FA22),Distribution!FA51,MAX(-Distribution!FA51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!FB22),Distribution!FB51,MAX(-Distribution!FB51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!FC22),Distribution!FC51,MAX(-Distribution!FC51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!FD22),Distribution!FD51,MAX(-Distribution!FD51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!FE22),Distribution!FE51,MAX(-Distribution!FE51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!FF22),Distribution!FF51,MAX(-Distribution!FF51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!FG22),Distribution!FG51,MAX(-Distribution!FG51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!FH22),Distribution!FH51,MAX(-Distribution!FH51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!FI22),Distribution!FI51,MAX(-Distribution!FI51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!FJ22),Distribution!FJ51,MAX(-Distribution!FJ51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!FK22),Distribution!FK51,MAX(-Distribution!FK51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!FL22),Distribution!FL51,MAX(-Distribution!FL51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!FM22),Distribution!FM51,MAX(-Distribution!FM51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!FN22),Distribution!FN51,MAX(-Distribution!FN51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!FO22),Distribution!FO51,MAX(-Distribution!FO51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!FP22),Distribution!FP51,MAX(-Distribution!FP51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!FQ22),Distribution!FQ51,MAX(-Distribution!FQ51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!FR22),Distribution!FR51,MAX(-Distribution!FR51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!FS22),Distribution!FS51,MAX(-Distribution!FS51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!FT22),Distribution!FT51,MAX(-Distribution!FT51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!FU22),Distribution!FU51,MAX(-Distribution!FU51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!FV22),Distribution!FV51,MAX(-Distribution!FV51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!FW22),Distribution!FW51,MAX(-Distribution!FW51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!FX22),Distribution!FX51,MAX(-Distribution!FX51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!FY22),Distribution!FY51,MAX(-Distribution!FY51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!FZ22),Distribution!FZ51,MAX(-Distribution!FZ51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!GA22),Distribution!GA51,MAX(-Distribution!GA51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!GB22),Distribution!GB51,MAX(-Distribution!GB51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!GC22),Distribution!GC51,MAX(-Distribution!GC51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!GD22),Distribution!GD51,MAX(-Distribution!GD51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!GE22),Distribution!GE51,MAX(-Distribution!GE51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!GF22),Distribution!GF51,MAX(-Distribution!GF51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!GG22),Distribution!GG51,MAX(-Distribution!GG51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!GH22),Distribution!GH51,MAX(-Distribution!GH51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!GI22),Distribution!GI51,MAX(-Distribution!GI51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!GJ22),Distribution!GJ51,MAX(-Distribution!GJ51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!GK22),Distribution!GK51,MAX(-Distribution!GK51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!GL22),Distribution!GL51,MAX(-Distribution!GL51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!GM22),Distribution!GM51,MAX(-Distribution!GM51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!GN22),Distribution!GN51,MAX(-Distribution!GN51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!GO22),Distribution!GO51,MAX(-Distribution!GO51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!GP22),Distribution!GP51,MAX(-Distribution!GP51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!GQ22),Distribution!GQ51,MAX(-Distribution!GQ51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!GR22),Distribution!GR51,MAX(-Distribution!GR51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!GS22),Distribution!GS51,MAX(-Distribution!GS51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!GT22),Distribution!GT51,MAX(-Distribution!GT51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!GU22),Distribution!GU51,MAX(-Distribution!GU51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!GV22),Distribution!GV51,MAX(-Distribution!GV51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!GW22),Distribution!GW51,MAX(-Distribution!GW51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!GX22),Distribution!GX51,MAX(-Distribution!GX51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!GY22),Distribution!GY51,MAX(-Distribution!GY51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!GZ22),Distribution!GZ51,MAX(-Distribution!GZ51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!HA22),Distribution!HA51,MAX(-Distribution!HA51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!HB22),Distribution!HB51,MAX(-Distribution!HB51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!HC22),Distribution!HC51,MAX(-Distribution!HC51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!HD22),Distribution!HD51,MAX(-Distribution!HD51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!HE22),Distribution!HE51,MAX(-Distribution!HE51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!HF22),Distribution!HF51,MAX(-Distribution!HF51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!HG22),Distribution!HG51,MAX(-Distribution!HG51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!HH22),Distribution!HH51,MAX(-Distribution!HH51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!HI22),Distribution!HI51,MAX(-Distribution!HI51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!HJ22),Distribution!HJ51,MAX(-Distribution!HJ51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!HK22),Distribution!HK51,MAX(-Distribution!HK51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!HL22),Distribution!HL51,MAX(-Distribution!HL51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!HM22),Distribution!HM51,MAX(-Distribution!HM51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!HN22),Distribution!HN51,MAX(-Distribution!HN51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!HO22),Distribution!HO51,MAX(-Distribution!HO51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!HP22),Distribution!HP51,MAX(-Distribution!HP51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!HQ22),Distribution!HQ51,MAX(-Distribution!HQ51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!HR22),Distribution!HR51,MAX(-Distribution!HR51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!HS22),Distribution!HS51,MAX(-Distribution!HS51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!HT22),Distribution!HT51,MAX(-Distribution!HT51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!HU22),Distribution!HU51,MAX(-Distribution!HU51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!HV22),Distribution!HV51,MAX(-Distribution!HV51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!HW22),Distribution!HW51,MAX(-Distribution!HW51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!HX22),Distribution!HX51,MAX(-Distribution!HX51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!HY22),Distribution!HY51,MAX(-Distribution!HY51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!HZ22),Distribution!HZ51,MAX(-Distribution!HZ51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!IA22),Distribution!IA51,MAX(-Distribution!IA51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!IB22),Distribution!IB51,MAX(-Distribution!IB51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!IC22),Distribution!IC51,MAX(-Distribution!IC51,0)))","v":0},{"$f":"ABS(IF(NOT(Distribution!ID22),Distribution!ID51,MAX(-Distribution!ID51,0)))","v":0}]
[null,null,"Less: Cash Released",null,null,null,null,null,null,"$m",null,null,null,null,null,90.065313061398186,null,{"$f":"Distribution!Q22*R34","v":0},{"$f":"Distribution!R22*S34","v":0},{"$f":"Distribution!S22*T34","v":0},{"$f":"Distribution!T22*U34","v":0},{"$f":"Distribution!U22*V34","v":0},{"$f":"Distribution!V22*W34","v":15.342064152535812},{"$f":"Distribution!W22*X34","v":0},{"$f":"Distribution!X22*Y34","v":0},{"$f":"Distribution!Y22*Z34","v":0},{"$f":"Distribution!Z22*AA34","v":45.652728325889115},{"$f":"Distribution!AA22*AB34","v":0},{"$f":"Distribution!AB22*AC34","v":0},{"$f":"Distribution!AC22*AD34","v":0},{"$f":"Distribution!AD22*AE34","v":0},{"$f":"Distribution!AE22*AF34","v":0},{"$f":"Distribution!AF22*AG34","v":0},{"$f":"Distribution!AG22*AH34","v":29.070520582973263},{"$f":"Distribution!AH22*AI34","v":0},{"$f":"Distribution!AI22*AJ34","v":0},{"$f":"Distribution!AJ22*AK34","v":0},{"$f":"Distribution!AK22*AL34","v":0},{"$f":"Distribution!AL22*AM34","v":0},{"$f":"Distribution!AM22*AN34","v":0},{"$f":"Distribution!AN22*AO34","v":0},{"$f":"Distribution!AO22*AP34","v":0},{"$f":"Distribution!AP22*AQ34","v":0},{"$f":"Distribution!AQ22*AR34","v":0},{"$f":"Distribution!AR22*AS34","v":0},{"$f":"Distribution!AS22*AT34","v":0},{"$f":"Distribution!AT22*AU34","v":0},{"$f":"Distribution!AU22*AV34","v":0},{"$f":"Distribution!AV22*AW34","v":0},{"$f":"Distribution!AW22*AX34","v":0},{"$f":"Distribution!AX22*AY34","v":0},{"$f":"Distribution!AY22*AZ34","v":0},{"$f":"Distribution!AZ22*BA34","v":0},{"$f":"Distribution!BA22*BB34","v":0},{"$f":"Distribution!BB22*BC34","v":0},{"$f":"Distribution!BC22*BD34","v":0},{"$f":"Distribution!BD22*BE34","v":0},{"$f":"Distribution!BE22*BF34","v":0},{"$f":"Distribution!BF22*BG34","v":0},{"$f":"Distribution!BG22*BH34","v":0},{"$f":"Distribution!BH22*BI34","v":0},{"$f":"Distribution!BI22*BJ34","v":0},{"$f":"Distribution!BJ22*BK34","v":0},{"$f":"Distribution!BK22*BL34","v":0},{"$f":"Distribution!BL22*BM34","v":0},{"$f":"Distribution!BM22*BN34","v":0},{"$f":"Distribution!BN22*BO34","v":0},{"$f":"Distribution!BO22*BP34","v":0},{"$f":"Distribution!BP22*BQ34","v":0},{"$f":"Distribution!BQ22*BR34","v":0},{"$f":"Distribution!BR22*BS34","v":0},{"$f":"Distribution!BS22*BT34","v":0},{"$f":"Distribution!BT22*BU34","v":0},{"$f":"Distribution!BU22*BV34","v":0},{"$f":"Distribution!BV22*BW34","v":0},{"$f":"Distribution!BW22*BX34","v":0},{"$f":"Distribution!BX22*BY34","v":0},{"$f":"Distribution!BY22*BZ34","v":0},{"$f":"Distribution!BZ22*CA34","v":0},{"$f":"Distribution!CA22*CB34","v":0},{"$f":"Distribution!CB22*CC34","v":0},{"$f":"Distribution!CC22*CD34","v":0},{"$f":"Distribution!CD22*CE34","v":0},{"$f":"Distribution!CE22*CF34","v":0},{"$f":"Distribution!CF22*CG34","v":0},{"$f":"Distribution!CG22*CH34","v":0},{"$f":"Distribution!CH22*CI34","v":0},{"$f":"Distribution!CI22*CJ34","v":0},{"$f":"Distribution!CJ22*CK34","v":0},{"$f":"Distribution!CK22*CL34","v":0},{"$f":"Distribution!CL22*CM34","v":0},{"$f":"Distribution!CM22*CN34","v":0},{"$f":"Distribution!CN22*CO34","v":0},{"$f":"Distribution!CO22*CP34","v":0},{"$f":"Distribution!CP22*CQ34","v":0},{"$f":"Distribution!CQ22*CR34","v":0},{"$f":"Distribution!CR22*CS34","v":0},{"$f":"Distribution!CS22*CT34","v":0},{"$f":"Distribution!CT22*CU34","v":0},{"$f":"Distribution!CU22*CV34","v":0},{"$f":"Distribution!CV22*CW34","v":0},{"$f":"Distribution!CW22*CX34","v":0},{"$f":"Distribution!CX22*CY34","v":0},{"$f":"Distribution!CY22*CZ34","v":0},{"$f":"Distribution!CZ22*DA34","v":0},{"$f":"Distribution!DA22*DB34","v":0},{"$f":"Distribution!DB22*DC34","v":0},{"$f":"Distribution!DC22*DD34","v":0},{"$f":"Distribution!DD22*DE34","v":0},{"$f":"Distribution!DE22*DF34","v":0},{"$f":"Distribution!DF22*DG34","v":0},{"$f":"Distribution!DG22*DH34","v":0},{"$f":"Distribution!DH22*DI34","v":0},{"$f":"Distribution!DI22*DJ34","v":0},{"$f":"Distribution!DJ22*DK34","v":0},{"$f":"Distribution!DK22*DL34","v":0},{"$f":"Distribution!DL22*DM34","v":0},{"$f":"Distribution!DM22*DN34","v":0},{"$f":"Distribution!DN22*DO34","v":0},{"$f":"Distribution!DO22*DP34","v":0},{"$f":"Distribution!DP22*DQ34","v":0},{"$f":"Distribution!DQ22*DR34","v":0},{"$f":"Distribution!DR22*DS34","v":0},{"$f":"Distribution!DS22*DT34","v":0},{"$f":"Distribution!DT22*DU34","v":0},{"$f":"Distribution!DU22*DV34","v":0},{"$f":"Distribution!DV22*DW34","v":0},{"$f":"Distribution!DW22*DX34","v":0},{"$f":"Distribution!DX22*DY34","v":0},{"$f":"Distribution!DY22*DZ34","v":0},{"$f":"Distribution!DZ22*EA34","v":0},{"$f":"Distribution!EA22*EB34","v":0},{"$f":"Distribution!EB22*EC34","v":0},{"$f":"Distribution!EC22*ED34","v":0},{"$f":"Distribution!ED22*EE34","v":0},{"$f":"Distribution!EE22*EF34","v":0},{"$f":"Distribution!EF22*EG34","v":0},{"$f":"Distribution!EG22*EH34","v":0},{"$f":"Distribution!EH22*EI34","v":0},{"$f":"Distribution!EI22*EJ34","v":0},{"$f":"Distribution!EJ22*EK34","v":0},{"$f":"Distribution!EK22*EL34","v":0},{"$f":"Distribution!EL22*EM34","v":0},{"$f":"Distribution!EM22*EN34","v":0},{"$f":"Distribution!EN22*EO34","v":0},{"$f":"Distribution!EO22*EP34","v":0},{"$f":"Distribution!EP22*EQ34","v":0},{"$f":"Distribution!EQ22*ER34","v":0},{"$f":"Distribution!ER22*ES34","v":0},{"$f":"Distribution!ES22*ET34","v":0},{"$f":"Distribution!ET22*EU34","v":0},{"$f":"Distribution!EU22*EV34","v":0},{"$f":"Distribution!EV22*EW34","v":0},{"$f":"Distribution!EW22*EX34","v":0},{"$f":"Distribution!EX22*EY34","v":0},{"$f":"Distribution!EY22*EZ34","v":0},{"$f":"Distribution!EZ22*FA34","v":0},{"$f":"Distribution!FA22*FB34","v":0},{"$f":"Distribution!FB22*FC34","v":0},{"$f":"Distribution!FC22*FD34","v":0},{"$f":"Distribution!FD22*FE34","v":0},{"$f":"Distribution!FE22*FF34","v":0},{"$f":"Distribution!FF22*FG34","v":0},{"$f":"Distribution!FG22*FH34","v":0},{"$f":"Distribution!FH22*FI34","v":0},{"$f":"Distribution!FI22*FJ34","v":0},{"$f":"Distribution!FJ22*FK34","v":0},{"$f":"Distribution!FK22*FL34","v":0},{"$f":"Distribution!FL22*FM34","v":0},{"$f":"Distribution!FM22*FN34","v":0},{"$f":"Distribution!FN22*FO34","v":0},{"$f":"Distribution!FO22*FP34","v":0},{"$f":"Distribution!FP22*FQ34","v":0},{"$f":"Distribution!FQ22*FR34","v":0},{"$f":"Distribution!FR22*FS34","v":0},{"$f":"Distribution!FS22*FT34","v":0},{"$f":"Distribution!FT22*FU34","v":0},{"$f":"Distribution!FU22*FV34","v":0},{"$f":"Distribution!FV22*FW34","v":0},{"$f":"Distribution!FW22*FX34","v":0},{"$f":"Distribution!FX22*FY34","v":0},{"$f":"Distribution!FY22*FZ34","v":0},{"$f":"Distribution!FZ22*GA34","v":0},{"$f":"Distribution!GA22*GB34","v":0},{"$f":"Distribution!GB22*GC34","v":0},{"$f":"Distribution!GC22*GD34","v":0},{"$f":"Distribution!GD22*GE34","v":0},{"$f":"Distribution!GE22*GF34","v":0},{"$f":"Distribution!GF22*GG34","v":0},{"$f":"Distribution!GG22*GH34","v":0},{"$f":"Distribution!GH22*GI34","v":0},{"$f":"Distribution!GI22*GJ34","v":0},{"$f":"Distribution!GJ22*GK34","v":0},{"$f":"Distribution!GK22*GL34","v":0},{"$f":"Distribution!GL22*GM34","v":0},{"$f":"Distribution!GM22*GN34","v":0},{"$f":"Distribution!GN22*GO34","v":0},{"$f":"Distribution!GO22*GP34","v":0},{"$f":"Distribution!GP22*GQ34","v":0},{"$f":"Distribution!GQ22*GR34","v":0},{"$f":"Distribution!GR22*GS34","v":0},{"$f":"Distribution!GS22*GT34","v":0},{"$f":"Distribution!GT22*GU34","v":0},{"$f":"Distribution!GU22*GV34","v":0},{"$f":"Distribution!GV22*GW34","v":0},{"$f":"Distribution!GW22*GX34","v":0},{"$f":"Distribution!GX22*GY34","v":0},{"$f":"Distribution!GY22*GZ34","v":0},{"$f":"Distribution!GZ22*HA34","v":0},{"$f":"Distribution!HA22*HB34","v":0},{"$f":"Distribution!HB22*HC34","v":0},{"$f":"Distribution!HC22*HD34","v":0},{"$f":"Distribution!HD22*HE34","v":0},{"$f":"Distribution!HE22*HF34","v":0},{"$f":"Distribution!HF22*HG34","v":0},{"$f":"Distribution!HG22*HH34","v":0},{"$f":"Distribution!HH22*HI34","v":0},{"$f":"Distribution!HI22*HJ34","v":0},{"$f":"Distribution!HJ22*HK34","v":0},{"$f":"Distribution!HK22*HL34","v":0},{"$f":"Distribution!HL22*HM34","v":0},{"$f":"Distribution!HM22*HN34","v":0},{"$f":"Distribution!HN22*HO34","v":0},{"$f":"Distribution!HO22*HP34","v":0},{"$f":"Distribution!HP22*HQ34","v":0},{"$f":"Distribution!HQ22*HR34","v":0},{"$f":"Distribution!HR22*HS34","v":0},{"$f":"Distribution!HS22*HT34","v":0},{"$f":"Distribution!HT22*HU34","v":0},{"$f":"Distribution!HU22*HV34","v":0},{"$f":"Distribution!HV22*HW34","v":0},{"$f":"Distribution!HW22*HX34","v":0},{"$f":"Distribution!HX22*HY34","v":0},{"$f":"Distribution!HY22*HZ34","v":0},{"$f":"Distribution!HZ22*IA34","v":0},{"$f":"Distribution!IA22*IB34","v":0},{"$f":"Distribution!IB22*IC34","v":0},{"$f":"Distribution!IC22*ID34","v":0},{"$f":"Distribution!ID22*IE34","v":0}]
[null,null,"Closing Balance",null,null,null,null,null,null,"$m",null,null,null,null,null,null,null,{"$f":"R34+R35-R36","v":0},{"$f":"S34+S35-S36","v":0},0,0,15.342064152535812,0,0,0,45.652728325889115,0,0,0,0,0,0,29.070520582973263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE34+CE35-CE36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DG34+DG35-DG36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FS34+FS35-FS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IE34+IE35-IE36","v":0}]
[]
["END SHEET"]

{"sheet":"Ratio","index":19,"n_rows":123,"n_cols":555,"rows_kept":123,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Period Start:",null,{"$f":"Distribution!Q3","v":"2021-01-01"},{"$f":"Distribution!R3","v":"2021-02-01"},{"$f":"Distribution!S3","v":"2021-03-01"},{"$f":"Distribution!T3","v":"2021-04-01"},{"$f":"Distribution!U3","v":"2021-05-01"},{"$f":"Distribution!V3","v":"2021-06-01"},{"$f":"Distribution!W3","v":"2021-07-01"},{"$f":"Distribution!X3","v":"2021-08-01"},{"$f":"Distribution!Y3","v":"2021-09-01"},{"$f":"Distribution!Z3","v":"2021-10-01"},{"$f":"Distribution!AA3","v":"2021-11-01"},{"$f":"Distribution!AB3","v":"2021-12-01"},{"$f":"Distribution!AC3","v":"2022-01-01"},{"$f":"Distribution!AD3","v":"2022-02-01"},{"$f":"Distribution!AE3","v":"2022-03-01"},{"$f":"Distribution!AF3","v":"2022-04-01"},{"$f":"Distribution!AG3","v":"2022-05-01"},{"$f":"Distribution!AH3","v":"2022-06-01"},{"$f":"Distribution!AI3","v":"2022-07-01"},{"$f":"Distribution!AJ3","v":"2022-10-01"},{"$f":"Distribution!AK3","v":"2023-01-01"},{"$f":"Distribution!AL3","v":"2023-04-01"},{"$f":"Distribution!AM3","v":"2023-07-01"},{"$f":"Distribution!AN3","v":"2023-10-01"},{"$f":"Distribution!AO3","v":"2024-01-01"},{"$f":"Distribution!AP3","v":"2024-04-01"},{"$f":"Distribution!AQ3","v":"2024-07-01"},{"$f":"Distribution!AR3","v":"2024-10-01"},{"$f":"Distribution!AS3","v":"2025-01-01"},{"$f":"Distribution!AT3","v":"2025-04-01"},{"$f":"Distribution!AU3","v":"2025-07-01"},{"$f":"Distribution!AV3","v":"2025-10-01"},{"$f":"Distribution!AW3","v":"2026-01-01"},{"$f":"Distribution!AX3","v":"2026-04-01"},{"$f":"Distribution!AY3","v":"2026-07-01"},{"$f":"Distribution!AZ3","v":"2026-10-01"},{"$f":"Distribution!BA3","v":"2027-01-01"},{"$f":"Distribution!BB3","v":"2027-04-01"},{"$f":"Distribution!BC3","v":"2027-07-01"},{"$f":"Distribution!BD3","v":"2027-10-01"},{"$f":"Distribution!BE3","v":"2028-01-01"},{"$f":"Distribution!BF3","v":"2028-04-01"},{"$f":"Distribution!BG3","v":"2028-07-01"},{"$f":"Distribution!BH3","v":"2028-10-01"},{"$f":"Distribution!BI3","v":"2029-01-01"},{"$f":"Distribution!BJ3","v":"2029-04-01"},{"$f":"Distribution!BK3","v":"2029-07-01"},{"$f":"Distribution!BL3","v":"2029-10-01"},{"$f":"Distribution!BM3","v":"2030-01-01"},{"$f":"Distribution!BN3","v":"2030-04-01"},{"$f":"Distribution!BO3","v":"2030-07-01"},{"$f":"Distribution!BP3","v":"2030-10-01"},{"$f":"Distribution!BQ3","v":"2031-01-01"},{"$f":"Distribution!BR3","v":"2031-04-01"},{"$f":"Distribution!BS3","v":"2031-07-01"},{"$f":"Distribution!BT3","v":"2031-10-01"},{"$f":"Distribution!BU3","v":"2032-01-01"},{"$f":"Distribution!BV3","v":"2032-04-01"},{"$f":"Distribution!BW3","v":"2032-07-01"},{"$f":"Distribution!BX3","v":"2032-10-01"},{"$f":"Distribution!BY3","v":"2033-01-01"},{"$f":"Distribution!BZ3","v":"2033-04-01"},{"$f":"Distribution!CA3","v":"2033-07-01"},{"$f":"Distribution!CB3","v":"2033-10-01"},{"$f":"Distribution!CC3","v":"2034-01-01"},{"$f":"Distribution!CD3","v":"2034-04-01"},{"$f":"Distribution!CE3","v":"2034-07-01"},{"$f":"Distribution!CF3","v":"2034-10-01"},{"$f":"Distribution!CG3","v":"2035-01-01"},{"$f":"Distribution!CH3","v":"2035-04-01"},{"$f":"Distribution!CI3","v":"2035-07-01"},{"$f":"Distribution!CJ3","v":"2035-10-01"},{"$f":"Distribution!CK3","v":"2036-01-01"},{"$f":"Distribution!CL3","v":"2036-04-01"},{"$f":"Distribution!CM3","v":"2036-07-01"},{"$f":"Distribution!CN3","v":"2036-10-01"},{"$f":"Distribution!CO3","v":"2037-01-01"},{"$f":"Distribution!CP3","v":"2037-04-01"},{"$f":"Distribution!CQ3","v":"2037-07-01"},{"$f":"Distribution!CR3","v":"2037-10-01"},{"$f":"Distribution!CS3","v":"2038-01-01"},{"$f":"Distribution!CT3","v":"2038-04-01"},{"$f":"Distribution!CU3","v":"2038-07-01"},{"$f":"Distribution!CV3","v":"2038-10-01"},{"$f":"Distribution!CW3","v":"2039-01-01"},{"$f":"Distribution!CX3","v":"2039-04-01"},{"$f":"Distribution!CY3","v":"2039-07-01"},{"$f":"Distribution!CZ3","v":"2039-10-01"},{"$f":"Distribution!DA3","v":"2040-01-01"},{"$f":"Distribution!DB3","v":"2040-04-01"},{"$f":"Distribution!DC3","v":"2040-07-01"},{"$f":"Distribution!DD3","v":"2040-10-01"},{"$f":"Distribution!DE3","v":"2041-01-01"},{"$f":"Distribution!DF3","v":"2041-04-01"},{"$f":"Distribution!DG3","v":"2041-07-01"},{"$f":"Distribution!DH3","v":"2041-10-01"},{"$f":"Distribution!DI3","v":"2042-01-01"},{"$f":"Distribution!DJ3","v":"2042-04-01"},{"$f":"Distribution!DK3","v":"2042-07-01"},{"$f":"Distribution!DL3","v":"2042-10-01"},{"$f":"Distribution!DM3","v":"2043-01-01"},{"$f":"Distribution!DN3","v":"2043-04-01"},{"$f":"Distribution!DO3","v":"2043-07-01"},{"$f":"Distribution!DP3","v":"2043-10-01"},{"$f":"Distribution!DQ3","v":"2044-01-01"},{"$f":"Distribution!DR3","v":"2044-04-01"},{"$f":"Distribution!DS3","v":"2044-07-01"},{"$f":"Distribution!DT3","v":"2044-10-01"},{"$f":"Distribution!DU3","v":"2045-01-01"},{"$f":"Distribution!DV3","v":"2045-04-01"},{"$f":"Distribution!DW3","v":"2045-07-01"},{"$f":"Distribution!DX3","v":"2045-10-01"},{"$f":"Distribution!DY3","v":"2046-01-01"},{"$f":"Distribution!DZ3","v":"2046-04-01"},{"$f":"Distribution!EA3","v":"2046-07-01"},{"$f":"Distribution!EB3","v":"2046-10-01"},{"$f":"Distribution!EC3","v":"2047-01-01"},{"$f":"Distribution!ED3","v":"2047-04-01"},{"$f":"Distribution!EE3","v":"2047-07-01"},{"$f":"Distribution!EF3","v":"2047-10-01"},{"$f":"Distribution!EG3","v":"2048-01-01"},{"$f":"Distribution!EH3","v":"2048-04-01"},{"$f":"Distribution!EI3","v":"2048-07-01"},{"$f":"Distribution!EJ3","v":"2048-10-01"},{"$f":"Distribution!EK3","v":"2049-01-01"},{"$f":"Distribution!EL3","v":"2049-04-01"},{"$f":"Distribution!EM3","v":"2049-07-01"},{"$f":"Distribution!EN3","v":"2049-10-01"},{"$f":"Distribution!EO3","v":"2050-01-01"},{"$f":"Distribution!EP3","v":"2050-04-01"},{"$f":"Distribution!EQ3","v":"2050-07-01"},{"$f":"Distribution!ER3","v":"2050-10-01"},{"$f":"Distribution!ES3","v":"2051-01-01"},{"$f":"Distribution!ET3","v":"2051-04-01"},{"$f":"Distribution!EU3","v":"2051-07-01"},{"$f":"Distribution!EV3","v":"2051-10-01"},{"$f":"Distribution!EW3","v":"2052-01-01"},{"$f":"Distribution!EX3","v":"2052-04-01"},{"$f":"Distribution!EY3","v":"2052-07-01"},{"$f":"Distribution!EZ3","v":"2052-10-01"},{"$f":"Distribution!FA3","v":"2053-01-01"},{"$f":"Distribution!FB3","v":"2053-04-01"},{"$f":"Distribution!FC3","v":"2053-07-01"},{"$f":"Distribution!FD3","v":"2053-10-01"},{"$f":"Distribution!FE3","v":"2054-01-01"},{"$f":"Distribution!FF3","v":"2054-04-01"},{"$f":"Distribution!FG3","v":"2054-07-01"},{"$f":"Distribution!FH3","v":"2054-10-01"},{"$f":"Distribution!FI3","v":"2055-01-01"},{"$f":"Distribution!FJ3","v":"2055-04-01"},{"$f":"Distribution!FK3","v":"2055-07-01"},{"$f":"Distribution!FL3","v":"2055-10-01"},{"$f":"Distribution!FM3","v":"2056-01-01"},{"$f":"Distribution!FN3","v":"2056-04-01"},{"$f":"Distribution!FO3","v":"2056-07-01"},{"$f":"Distribution!FP3","v":"2056-10-01"},{"$f":"Distribution!FQ3","v":"2057-01-01"},{"$f":"Distribution!FR3","v":"2057-04-01"},{"$f":"Distribution!FS3","v":"2057-07-01"},{"$f":"Distribution!FT3","v":"2057-10-01"},{"$f":"Distribution!FU3","v":"2058-01-01"},{"$f":"Distribution!FV3","v":"2058-04-01"},{"$f":"Distribution!FW3","v":"2058-07-01"},{"$f":"Distribution!FX3","v":"2058-10-01"},{"$f":"Distribution!FY3","v":"2059-01-01"},{"$f":"Distribution!FZ3","v":"2059-04-01"},{"$f":"Distribution!GA3","v":"2059-07-01"},{"$f":"Distribution!GB3","v":"2059-10-01"},{"$f":"Distribution!GC3","v":"2060-01-01"},{"$f":"Distribution!GD3","v":"2060-04-01"},{"$f":"Distribution!GE3","v":"2060-07-01"},{"$f":"Distribution!GF3","v":"2060-10-01"},{"$f":"Distribution!GG3","v":"2061-01-01"},{"$f":"Distribution!GH3","v":"2061-04-01"},{"$f":"Distribution!GI3","v":"2061-07-01"},{"$f":"Distribution!GJ3","v":"2061-10-01"},{"$f":"Distribution!GK3","v":"2062-01-01"},{"$f":"Distribution!GL3","v":"2062-04-01"},{"$f":"Distribution!GM3","v":"2062-07-01"},{"$f":"Distribution!GN3","v":"2062-10-01"},{"$f":"Distribution!GO3","v":"2063-01-01"},{"$f":"Distribution!GP3","v":"2063-04-01"},{"$f":"Distribution!GQ3","v":"2063-07-01"},{"$f":"Distribution!GR3","v":"2063-10-01"},{"$f":"Distribution!GS3","v":"2064-01-01"},{"$f":"Distribution!GT3","v":"2064-04-01"},{"$f":"Distribution!GU3","v":"2064-07-01"},{"$f":"Distribution!GV3","v":"2064-10-01"},{"$f":"Distribution!GW3","v":"2065-01-01"},{"$f":"Distribution!GX3","v":"2065-04-01"},{"$f":"Distribution!GY3","v":"2065-07-01"},{"$f":"Distribution!GZ3","v":"2065-10-01"},{"$f":"Distribution!HA3","v":"2066-01-01"},{"$f":"Distribution!HB3","v":"2066-04-01"},{"$f":"Distribution!HC3","v":"2066-07-01"},{"$f":"Distribution!HD3","v":"2066-10-01"},{"$f":"Distribution!HE3","v":"2067-01-01"},{"$f":"Distribution!HF3","v":"2067-04-01"},{"$f":"Distribution!HG3","v":"2067-07-01"},{"$f":"Distribution!HH3","v":"2067-10-01"},{"$f":"Distribution!HI3","v":"2068-01-01"},{"$f":"Distribution!HJ3","v":"2068-04-01"},{"$f":"Distribution!HK3","v":"2068-07-01"},{"$f":"Distribution!HL3","v":"2068-10-01"},{"$f":"Distribution!HM3","v":"2069-01-01"},{"$f":"Distribution!HN3","v":"2069-04-01"},{"$f":"Distribution!HO3","v":"2069-07-01"},{"$f":"Distribution!HP3","v":"2069-10-01"},{"$f":"Distribution!HQ3","v":"2070-01-01"},{"$f":"Distribution!HR3","v":"2070-04-01"},{"$f":"Distribution!HS3","v":"2070-07-01"},{"$f":"Distribution!HT3","v":"2070-10-01"},{"$f":"Distribution!HU3","v":"2071-01-01"},{"$f":"Distribution!HV3","v":"2071-04-01"},{"$f":"Distribution!HW3","v":"2071-07-01"},{"$f":"Distribution!HX3","v":"2071-10-01"},{"$f":"Distribution!HY3","v":"2072-01-01"},{"$f":"Distribution!HZ3","v":"2072-04-01"},{"$f":"Distribution!IA3","v":"2072-07-01"},{"$f":"Distribution!IB3","v":"2072-10-01"},{"$f":"Distribution!IC3","v":"2073-01-01"},{"$f":"Distribution!ID3","v":"2073-04-01"},{"$f":"Distribution!IE3","v":"00:00:00"},{"$f":"Distribution!IF3","v":"00:00:00"},{"$f":"Distribution!IG3","v":"00:00:00"},{"$f":"Distribution!IH3","v":"00:00:00"},{"$f":"Distribution!II3","v":"00:00:00"},{"$f":"Distribution!IJ3","v":"00:00:00"},{"$f":"Distribution!IK3","v":"00:00:00"},{"$f":"Distribution!IL3","v":"00:00:00"},{"$f":"Distribution!IM3","v":"00:00:00"},{"$f":"Distribution!IN3","v":"00:00:00"},{"$f":"Distribution!IO3","v":"00:00:00"},{"$f":"Distribution!IP3","v":"00:00:00"},{"$f":"Distribution!IQ3","v":"00:00:00"},{"$f":"Distribution!IR3","v":"00:00:00"},{"$f":"Distribution!IS3","v":"00:00:00"},{"$f":"Distribution!IT3","v":"00:00:00"},{"$f":"Distribution!IU3","v":"00:00:00"},{"$f":"Distribution!IV3","v":"00:00:00"},{"$f":"Distribution!IW3","v":"00:00:00"},{"$f":"Distribution!IX3","v":"00:00:00"},{"$f":"Distribution!IY3","v":"00:00:00"},{"$f":"Distribution!IZ3","v":"00:00:00"},{"$f":"Distribution!JA3","v":"00:00:00"},{"$f":"Distribution!JB3","v":"00:00:00"},{"$f":"Distribution!JC3","v":"00:00:00"},{"$f":"Distribution!JD3","v":"00:00:00"},{"$f":"Distribution!JE3","v":"00:00:00"},{"$f":"Distribution!JF3","v":"00:00:00"},{"$f":"Distribution!JG3","v":"00:00:00"},{"$f":"Distribution!JH3","v":"00:00:00"},{"$f":"Distribution!JI3","v":"00:00:00"},{"$f":"Distribution!JJ3","v":"00:00:00"},{"$f":"Distribution!JK3","v":"00:00:00"},{"$f":"Distribution!JL3","v":"00:00:00"},{"$f":"Distribution!JM3","v":"00:00:00"},{"$f":"Distribution!JN3","v":"00:00:00"},{"$f":"Distribution!JO3","v":"00:00:00"},{"$f":"Distribution!JP3","v":"00:00:00"},{"$f":"Distribution!JQ3","v":"00:00:00"},{"$f":"Distribution!JR3","v":"00:00:00"},{"$f":"Distribution!JS3","v":"00:00:00"},{"$f":"Distribution!JT3","v":"00:00:00"},{"$f":"Distribution!JU3","v":"00:00:00"},{"$f":"Distribution!JV3","v":"00:00:00"},{"$f":"Distribution!JW3","v":"00:00:00"},{"$f":"Distribution!JX3","v":"00:00:00"},{"$f":"Distribution!JY3","v":"00:00:00"},{"$f":"Distribution!JZ3","v":"00:00:00"},{"$f":"Distribution!KA3","v":"00:00:00"},{"$f":"Distribution!KB3","v":"00:00:00"},{"$f":"Distribution!KC3","v":"00:00:00"},{"$f":"Distribution!KD3","v":"00:00:00"},{"$f":"Distribution!KE3","v":"00:00:00"},{"$f":"Distribution!KF3","v":"00:00:00"},{"$f":"Distribution!KG3","v":"00:00:00"},{"$f":"Distribution!KH3","v":"00:00:00"},{"$f":"Distribution!KI3","v":"00:00:00"},{"$f":"Distribution!KJ3","v":"00:00:00"},{"$f":"Distribution!KK3","v":"00:00:00"},{"$f":"Distribution!KL3","v":"00:00:00"},{"$f":"Distribution!KM3","v":"00:00:00"},{"$f":"Distribution!KN3","v":"00:00:00"},{"$f":"Distribution!KO3","v":"00:00:00"},{"$f":"Distribution!KP3","v":"00:00:00"},{"$f":"Distribution!KQ3","v":"00:00:00"},{"$f":"Distribution!KR3","v":"00:00:00"},{"$f":"Distribution!KS3","v":"00:00:00"},{"$f":"Distribution!KT3","v":"00:00:00"},{"$f":"Distribution!KU3","v":"00:00:00"},{"$f":"Distribution!KV3","v":"00:00:00"},{"$f":"Distribution!KW3","v":"00:00:00"},{"$f":"Distribution!KX3","v":"00:00:00"},{"$f":"Distribution!KY3","v":"00:00:00"},{"$f":"Distribution!KZ3","v":"00:00:00"},{"$f":"Distribution!LA3","v":"00:00:00"},{"$f":"Distribution!LB3","v":"00:00:00"},{"$f":"Distribution!LC3","v":"00:00:00"},{"$f":"Distribution!LD3","v":"00:00:00"},{"$f":"Distribution!LE3","v":"00:00:00"},{"$f":"Distribution!LF3","v":"00:00:00"},{"$f":"Distribution!LG3","v":"00:00:00"},{"$f":"Distribution!LH3","v":"00:00:00"},{"$f":"Distribution!LI3","v":"00:00:00"},{"$f":"Distribution!LJ3","v":"00:00:00"},{"$f":"Distribution!LK3","v":"00:00:00"},{"$f":"Distribution!LL3","v":"00:00:00"},{"$f":"Distribution!LM3","v":"00:00:00"},{"$f":"Distribution!LN3","v":"00:00:00"},{"$f":"Distribution!LO3","v":"00:00:00"},{"$f":"Distribution!LP3","v":"00:00:00"},{"$f":"Distribution!LQ3","v":"00:00:00"},{"$f":"Distribution!LR3","v":"00:00:00"},{"$f":"Distribution!LS3","v":"00:00:00"},{"$f":"Distribution!LT3","v":"00:00:00"},{"$f":"Distribution!LU3","v":"00:00:00"},{"$f":"Distribution!LV3","v":"00:00:00"},{"$f":"Distribution!LW3","v":"00:00:00"},{"$f":"Distribution!LX3","v":"00:00:00"},{"$f":"Distribution!LY3","v":"00:00:00"},{"$f":"Distribution!LZ3","v":"00:00:00"},{"$f":"Distribution!MA3","v":"00:00:00"},{"$f":"Distribution!MB3","v":"00:00:00"},{"$f":"Distribution!MC3","v":"00:00:00"},{"$f":"Distribution!MD3","v":"00:00:00"},{"$f":"Distribution!ME3","v":"00:00:00"},{"$f":"Distribution!MF3","v":"00:00:00"},{"$f":"Distribution!MG3","v":"00:00:00"},{"$f":"Distribution!MH3","v":"00:00:00"},{"$f":"Distribution!MI3","v":"00:00:00"},{"$f":"Distribution!MJ3","v":"00:00:00"},{"$f":"Distribution!MK3","v":"00:00:00"},{"$f":"Distribution!ML3","v":"00:00:00"},{"$f":"Distribution!MM3","v":"00:00:00"},{"$f":"Distribution!MN3","v":"00:00:00"},{"$f":"Distribution!MO3","v":"00:00:00"},{"$f":"Distribution!MP3","v":"00:00:00"},{"$f":"Distribution!MQ3","v":"00:00:00"},{"$f":"Distribution!MR3","v":"00:00:00"},{"$f":"Distribution!MS3","v":"00:00:00"},{"$f":"Distribution!MT3","v":"00:00:00"},{"$f":"Distribution!MU3","v":"00:00:00"},{"$f":"Distribution!MV3","v":"00:00:00"},{"$f":"Distribution!MW3","v":"00:00:00"},{"$f":"Distribution!MX3","v":"00:00:00"},{"$f":"Distribution!MY3","v":"00:00:00"},{"$f":"Distribution!MZ3","v":"00:00:00"},{"$f":"Distribution!NA3","v":"00:00:00"},{"$f":"Distribution!NB3","v":"00:00:00"},{"$f":"Distribution!NC3","v":"00:00:00"},{"$f":"Distribution!ND3","v":"00:00:00"},{"$f":"Distribution!NE3","v":"00:00:00"},{"$f":"Distribution!NF3","v":"00:00:00"},{"$f":"Distribution!NG3","v":"00:00:00"},{"$f":"Distribution!NH3","v":"00:00:00"},{"$f":"Distribution!NI3","v":"00:00:00"},{"$f":"Distribution!NJ3","v":"00:00:00"},{"$f":"Distribution!NK3","v":"00:00:00"},{"$f":"Distribution!NL3","v":"00:00:00"},{"$f":"Distribution!NM3","v":"00:00:00"},{"$f":"Distribution!NN3","v":"00:00:00"},{"$f":"Distribution!NO3","v":"00:00:00"},{"$f":"Distribution!NP3","v":"00:00:00"},{"$f":"Distribution!NQ3","v":"00:00:00"},{"$f":"Distribution!NR3","v":"00:00:00"},{"$f":"Distribution!NS3","v":"00:00:00"},{"$f":"Distribution!NT3","v":"00:00:00"},{"$f":"Distribution!NU3","v":"00:00:00"},{"$f":"Distribution!NV3","v":"00:00:00"},{"$f":"Distribution!NW3","v":"00:00:00"},{"$f":"Distribution!NX3","v":"00:00:00"},{"$f":"Distribution!NY3","v":"00:00:00"},{"$f":"Distribution!NZ3","v":"00:00:00"},{"$f":"Distribution!OA3","v":"00:00:00"},{"$f":"Distribution!OB3","v":"00:00:00"},{"$f":"Distribution!OC3","v":"00:00:00"},{"$f":"Distribution!OD3","v":"00:00:00"},{"$f":"Distribution!OE3","v":"00:00:00"},{"$f":"Distribution!OF3","v":"00:00:00"},{"$f":"Distribution!OG3","v":"00:00:00"},{"$f":"Distribution!OH3","v":"00:00:00"},{"$f":"Distribution!OI3","v":"00:00:00"},{"$f":"Distribution!OJ3","v":"00:00:00"},{"$f":"Distribution!OK3","v":"00:00:00"},{"$f":"Distribution!OL3","v":"00:00:00"},{"$f":"Distribution!OM3","v":"00:00:00"},{"$f":"Distribution!ON3","v":"00:00:00"},{"$f":"Distribution!OO3","v":"00:00:00"},{"$f":"Distribution!OP3","v":"00:00:00"},{"$f":"Distribution!OQ3","v":"00:00:00"},{"$f":"Distribution!OR3","v":"00:00:00"},{"$f":"Distribution!OS3","v":"00:00:00"},{"$f":"Distribution!OT3","v":"00:00:00"},{"$f":"Distribution!OU3","v":"00:00:00"},{"$f":"Distribution!OV3","v":"00:00:00"},{"$f":"Distribution!OW3","v":"00:00:00"},{"$f":"Distribution!OX3","v":"00:00:00"},{"$f":"Distribution!OY3","v":"00:00:00"},{"$f":"Distribution!OZ3","v":"00:00:00"},{"$f":"Distribution!PA3","v":"00:00:00"},{"$f":"Distribution!PB3","v":"00:00:00"},{"$f":"Distribution!PC3","v":"00:00:00"},{"$f":"Distribution!PD3","v":"00:00:00"},{"$f":"Distribution!PE3","v":"00:00:00"},{"$f":"Distribution!PF3","v":"00:00:00"},{"$f":"Distribution!PG3","v":"00:00:00"},{"$f":"Distribution!PH3","v":"00:00:00"},{"$f":"Distribution!PI3","v":"00:00:00"},{"$f":"Distribution!PJ3","v":"00:00:00"},{"$f":"Distribution!PK3","v":"00:00:00"},{"$f":"Distribution!PL3","v":"00:00:00"},{"$f":"Distribution!PM3","v":"00:00:00"},{"$f":"Distribution!PN3","v":"00:00:00"},{"$f":"Distribution!PO3","v":"00:00:00"},{"$f":"Distribution!PP3","v":"00:00:00"},{"$f":"Distribution!PQ3","v":"00:00:00"},{"$f":"Distribution!PR3","v":"00:00:00"},{"$f":"Distribution!PS3","v":"00:00:00"},{"$f":"Distribution!PT3","v":"00:00:00"},{"$f":"Distribution!PU3","v":"00:00:00"},{"$f":"Distribution!PV3","v":"00:00:00"},{"$f":"Distribution!PW3","v":"00:00:00"},{"$f":"Distribution!PX3","v":"00:00:00"},{"$f":"Distribution!PY3","v":"00:00:00"},{"$f":"Distribution!PZ3","v":"00:00:00"},{"$f":"Distribution!QA3","v":"00:00:00"},{"$f":"Distribution!QB3","v":"00:00:00"},{"$f":"Distribution!QC3","v":"00:00:00"},{"$f":"Distribution!QD3","v":"00:00:00"},{"$f":"Distribution!QE3","v":"00:00:00"},{"$f":"Distribution!QF3","v":"00:00:00"},{"$f":"Distribution!QG3","v":"00:00:00"},{"$f":"Distribution!QH3","v":"00:00:00"},{"$f":"Distribution!QI3","v":"00:00:00"},{"$f":"Distribution!QJ3","v":"00:00:00"},{"$f":"Distribution!QK3","v":"00:00:00"},{"$f":"Distribution!QL3","v":"00:00:00"},{"$f":"Distribution!QM3","v":"00:00:00"},{"$f":"Distribution!QN3","v":"00:00:00"},{"$f":"Distribution!QO3","v":"00:00:00"},{"$f":"Distribution!QP3","v":"00:00:00"},{"$f":"Distribution!QQ3","v":"00:00:00"},{"$f":"Distribution!QR3","v":"00:00:00"},{"$f":"Distribution!QS3","v":"00:00:00"},{"$f":"Distribution!QT3","v":"00:00:00"},{"$f":"Distribution!QU3","v":"00:00:00"},{"$f":"Distribution!QV3","v":"00:00:00"},{"$f":"Distribution!QW3","v":"00:00:00"},{"$f":"Distribution!QX3","v":"00:00:00"},{"$f":"Distribution!QY3","v":"00:00:00"},{"$f":"Distribution!QZ3","v":"00:00:00"},{"$f":"Distribution!RA3","v":"00:00:00"},{"$f":"Distribution!RB3","v":"00:00:00"},{"$f":"Distribution!RC3","v":"00:00:00"},{"$f":"Distribution!RD3","v":"00:00:00"},{"$f":"Distribution!RE3","v":"00:00:00"},{"$f":"Distribution!RF3","v":"00:00:00"},{"$f":"Distribution!RG3","v":"00:00:00"},{"$f":"Distribution!RH3","v":"00:00:00"},{"$f":"Distribution!RI3","v":"00:00:00"},{"$f":"Distribution!RJ3","v":"00:00:00"},{"$f":"Distribution!RK3","v":"00:00:00"},{"$f":"Distribution!RL3","v":"00:00:00"},{"$f":"Distribution!RM3","v":"00:00:00"},{"$f":"Distribution!RN3","v":"00:00:00"},{"$f":"Distribution!RO3","v":"00:00:00"},{"$f":"Distribution!RP3","v":"00:00:00"},{"$f":"Distribution!RQ3","v":"00:00:00"},{"$f":"Distribution!RR3","v":"00:00:00"},{"$f":"Distribution!RS3","v":"00:00:00"},{"$f":"Distribution!RT3","v":"00:00:00"},{"$f":"Distribution!RU3","v":"00:00:00"},{"$f":"Distribution!RV3","v":"00:00:00"},{"$f":"Distribution!RW3","v":"00:00:00"},{"$f":"Distribution!RX3","v":"00:00:00"},{"$f":"Distribution!RY3","v":"00:00:00"},{"$f":"Distribution!RZ3","v":"00:00:00"},{"$f":"Distribution!SA3","v":"00:00:00"},{"$f":"Distribution!SB3","v":"00:00:00"},{"$f":"Distribution!SC3","v":"00:00:00"},{"$f":"Distribution!SD3","v":"00:00:00"},{"$f":"Distribution!SE3","v":"00:00:00"},{"$f":"Distribution!SF3","v":"00:00:00"},{"$f":"Distribution!SG3","v":"00:00:00"},{"$f":"Distribution!SH3","v":"00:00:00"},{"$f":"Distribution!SI3","v":"00:00:00"},{"$f":"Distribution!SJ3","v":"00:00:00"},{"$f":"Distribution!SK3","v":"00:00:00"},{"$f":"Distribution!SL3","v":"00:00:00"},{"$f":"Distribution!SM3","v":"00:00:00"},{"$f":"Distribution!SN3","v":"00:00:00"},{"$f":"Distribution!SO3","v":"00:00:00"},{"$f":"Distribution!SP3","v":"00:00:00"},{"$f":"Distribution!SQ3","v":"00:00:00"},{"$f":"Distribution!SR3","v":"00:00:00"},{"$f":"Distribution!SS3","v":"00:00:00"},{"$f":"Distribution!ST3","v":"00:00:00"},{"$f":"Distribution!SU3","v":"00:00:00"},{"$f":"Distribution!SV3","v":"00:00:00"},{"$f":"Distribution!SW3","v":"00:00:00"},{"$f":"Distribution!SX3","v":"00:00:00"},{"$f":"Distribution!SY3","v":"00:00:00"},{"$f":"Distribution!SZ3","v":"00:00:00"},{"$f":"Distribution!TA3","v":"00:00:00"},{"$f":"Distribution!TB3","v":"00:00:00"},{"$f":"Distribution!TC3","v":"00:00:00"},{"$f":"Distribution!TD3","v":"00:00:00"},{"$f":"Distribution!TE3","v":"00:00:00"},{"$f":"Distribution!TF3","v":"00:00:00"},{"$f":"Distribution!TG3","v":"00:00:00"},{"$f":"Distribution!TH3","v":"00:00:00"},{"$f":"Distribution!TI3","v":"00:00:00"},{"$f":"Distribution!TJ3","v":"00:00:00"},{"$f":"Distribution!TK3","v":"00:00:00"},{"$f":"Distribution!TL3","v":"00:00:00"},{"$f":"Distribution!TM3","v":"00:00:00"},{"$f":"Distribution!TN3","v":"00:00:00"},{"$f":"Distribution!TO3","v":"00:00:00"},{"$f":"Distribution!TP3","v":"00:00:00"},{"$f":"Distribution!TQ3","v":"00:00:00"},{"$f":"Distribution!TR3","v":"00:00:00"},{"$f":"Distribution!TS3","v":"00:00:00"},{"$f":"Distribution!TT3","v":"00:00:00"},{"$f":"Distribution!TU3","v":"00:00:00"},{"$f":"Distribution!TV3","v":"00:00:00"},{"$f":"Distribution!TW3","v":"00:00:00"},{"$f":"Distribution!TX3","v":"00:00:00"},{"$f":"Distribution!TY3","v":"00:00:00"},{"$f":"Distribution!TZ3","v":"00:00:00"},{"$f":"Distribution!UA3","v":"00:00:00"},{"$f":"Distribution!UB3","v":"00:00:00"},{"$f":"Distribution!UC3","v":"00:00:00"},{"$f":"Distribution!UD3","v":"00:00:00"},{"$f":"Distribution!UE3","v":"00:00:00"},{"$f":"Distribution!UF3","v":"00:00:00"},{"$f":"Distribution!UG3","v":"00:00:00"},{"$f":"Distribution!UH3","v":"00:00:00"},{"$f":"Distribution!UI3","v":"00:00:00"},{"$f":"Distribution!UJ3","v":"00:00:00"},{"$f":"Distribution!UK3","v":"00:00:00"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Period End:",null,{"$f":"Distribution!Q4","v":"2021-01-31"},{"$f":"Distribution!R4","v":"2021-02-28"},{"$f":"Distribution!S4","v":"2021-03-31"},{"$f":"Distribution!T4","v":"2021-04-30"},{"$f":"Distribution!U4","v":"2021-05-31"},{"$f":"Distribution!V4","v":"2021-06-30"},{"$f":"Distribution!W4","v":"2021-07-31"},{"$f":"Distribution!X4","v":"2021-08-31"},{"$f":"Distribution!Y4","v":"2021-09-30"},{"$f":"Distribution!Z4","v":"2021-10-31"},{"$f":"Distribution!AA4","v":"2021-11-30"},{"$f":"Distribution!AB4","v":"2021-12-31"},{"$f":"Distribution!AC4","v":"2022-01-31"},{"$f":"Distribution!AD4","v":"2022-02-28"},{"$f":"Distribution!AE4","v":"2022-03-31"},{"$f":"Distribution!AF4","v":"2022-04-30"},{"$f":"Distribution!AG4","v":"2022-05-31"},{"$f":"Distribution!AH4","v":"2022-06-30"},{"$f":"Distribution!AI4","v":"2022-09-30"},{"$f":"Distribution!AJ4","v":"2022-12-31"},{"$f":"Distribution!AK4","v":"2023-03-31"},{"$f":"Distribution!AL4","v":"2023-06-30"},{"$f":"Distribution!AM4","v":"2023-09-30"},{"$f":"Distribution!AN4","v":"2023-12-31"},{"$f":"Distribution!AO4","v":"2024-03-31"},{"$f":"Distribution!AP4","v":"2024-06-30"},{"$f":"Distribution!AQ4","v":"2024-09-30"},{"$f":"Distribution!AR4","v":"2024-12-31"},{"$f":"Distribution!AS4","v":"2025-03-31"},{"$f":"Distribution!AT4","v":"2025-06-30"},{"$f":"Distribution!AU4","v":"2025-09-30"},{"$f":"Distribution!AV4","v":"2025-12-31"},{"$f":"Distribution!AW4","v":"2026-03-31"},{"$f":"Distribution!AX4","v":"2026-06-30"},{"$f":"Distribution!AY4","v":"2026-09-30"},{"$f":"Distribution!AZ4","v":"2026-12-31"},{"$f":"Distribution!BA4","v":"2027-03-31"},{"$f":"Distribution!BB4","v":"2027-06-30"},{"$f":"Distribution!BC4","v":"2027-09-30"},{"$f":"Distribution!BD4","v":"2027-12-31"},{"$f":"Distribution!BE4","v":"2028-03-31"},{"$f":"Distribution!BF4","v":"2028-06-30"},{"$f":"Distribution!BG4","v":"2028-09-30"},{"$f":"Distribution!BH4","v":"2028-12-31"},{"$f":"Distribution!BI4","v":"2029-03-31"},{"$f":"Distribution!BJ4","v":"2029-06-30"},{"$f":"Distribution!BK4","v":"2029-09-30"},{"$f":"Distribution!BL4","v":"2029-12-31"},{"$f":"Distribution!BM4","v":"2030-03-31"},{"$f":"Distribution!BN4","v":"2030-06-30"},{"$f":"Distribution!BO4","v":"2030-09-30"},{"$f":"Distribution!BP4","v":"2030-12-31"},{"$f":"Distribution!BQ4","v":"2031-03-31"},{"$f":"Distribution!BR4","v":"2031-06-30"},{"$f":"Distribution!BS4","v":"2031-09-30"},{"$f":"Distribution!BT4","v":"2031-12-31"},{"$f":"Distribution!BU4","v":"2032-03-31"},{"$f":"Distribution!BV4","v":"2032-06-30"},{"$f":"Distribution!BW4","v":"2032-09-30"},{"$f":"Distribution!BX4","v":"2032-12-31"},{"$f":"Distribution!BY4","v":"2033-03-31"},{"$f":"Distribution!BZ4","v":"2033-06-30"},{"$f":"Distribution!CA4","v":"2033-09-30"},{"$f":"Distribution!CB4","v":"2033-12-31"},{"$f":"Distribution!CC4","v":"2034-03-31"},{"$f":"Distribution!CD4","v":"2034-06-30"},{"$f":"Distribution!CE4","v":"2034-09-30"},{"$f":"Distribution!CF4","v":"2034-12-31"},{"$f":"Distribution!CG4","v":"2035-03-31"},{"$f":"Distribution!CH4","v":"2035-06-30"},{"$f":"Distribution!CI4","v":"2035-09-30"},{"$f":"Distribution!CJ4","v":"2035-12-31"},{"$f":"Distribution!CK4","v":"2036-03-31"},{"$f":"Distribution!CL4","v":"2036-06-30"},{"$f":"Distribution!CM4","v":"2036-09-30"},{"$f":"Distribution!CN4","v":"2036-12-31"},{"$f":"Distribution!CO4","v":"2037-03-31"},{"$f":"Distribution!CP4","v":"2037-06-30"},{"$f":"Distribution!CQ4","v":"2037-09-30"},{"$f":"Distribution!CR4","v":"2037-12-31"},{"$f":"Distribution!CS4","v":"2038-03-31"},{"$f":"Distribution!CT4","v":"2038-06-30"},{"$f":"Distribution!CU4","v":"2038-09-30"},{"$f":"Distribution!CV4","v":"2038-12-31"},{"$f":"Distribution!CW4","v":"2039-03-31"},{"$f":"Distribution!CX4","v":"2039-06-30"},{"$f":"Distribution!CY4","v":"2039-09-30"},{"$f":"Distribution!CZ4","v":"2039-12-31"},{"$f":"Distribution!DA4","v":"2040-03-31"},{"$f":"Distribution!DB4","v":"2040-06-30"},{"$f":"Distribution!DC4","v":"2040-09-30"},{"$f":"Distribution!DD4","v":"2040-12-31"},{"$f":"Distribution!DE4","v":"2041-03-31"},{"$f":"Distribution!DF4","v":"2041-06-30"},{"$f":"Distribution!DG4","v":"2041-09-30"},{"$f":"Distribution!DH4","v":"2041-12-31"},{"$f":"Distribution!DI4","v":"2042-03-31"},{"$f":"Distribution!DJ4","v":"2042-06-30"},{"$f":"Distribution!DK4","v":"2042-09-30"},{"$f":"Distribution!DL4","v":"2042-12-31"},{"$f":"Distribution!DM4","v":"2043-03-31"},{"$f":"Distribution!DN4","v":"2043-06-30"},{"$f":"Distribution!DO4","v":"2043-09-30"},{"$f":"Distribution!DP4","v":"2043-12-31"},{"$f":"Distribution!DQ4","v":"2044-03-31"},{"$f":"Distribution!DR4","v":"2044-06-30"},{"$f":"Distribution!DS4","v":"2044-09-30"},{"$f":"Distribution!DT4","v":"2044-12-31"},{"$f":"Distribution!DU4","v":"2045-03-31"},{"$f":"Distribution!DV4","v":"2045-06-30"},{"$f":"Distribution!DW4","v":"2045-09-30"},{"$f":"Distribution!DX4","v":"2045-12-31"},{"$f":"Distribution!DY4","v":"2046-03-31"},{"$f":"Distribution!DZ4","v":"2046-06-30"},{"$f":"Distribution!EA4","v":"2046-09-30"},{"$f":"Distribution!EB4","v":"2046-12-31"},{"$f":"Distribution!EC4","v":"2047-03-31"},{"$f":"Distribution!ED4","v":"2047-06-30"},{"$f":"Distribution!EE4","v":"2047-09-30"},{"$f":"Distribution!EF4","v":"2047-12-31"},{"$f":"Distribution!EG4","v":"2048-03-31"},{"$f":"Distribution!EH4","v":"2048-06-30"},{"$f":"Distribution!EI4","v":"2048-09-30"},{"$f":"Distribution!EJ4","v":"2048-12-31"},{"$f":"Distribution!EK4","v":"2049-03-31"},{"$f":"Distribution!EL4","v":"2049-06-30"},{"$f":"Distribution!EM4","v":"2049-09-30"},{"$f":"Distribution!EN4","v":"2049-12-31"},{"$f":"Distribution!EO4","v":"2050-03-31"},{"$f":"Distribution!EP4","v":"2050-06-30"},{"$f":"Distribution!EQ4","v":"2050-09-30"},{"$f":"Distribution!ER4","v":"2050-12-31"},{"$f":"Distribution!ES4","v":"2051-03-31"},{"$f":"Distribution!ET4","v":"2051-06-30"},{"$f":"Distribution!EU4","v":"2051-09-30"},{"$f":"Distribution!EV4","v":"2051-12-31"},{"$f":"Distribution!EW4","v":"2052-03-31"},{"$f":"Distribution!EX4","v":"2052-06-30"},{"$f":"Distribution!EY4","v":"2052-09-30"},{"$f":"Distribution!EZ4","v":"2052-12-31"},{"$f":"Distribution!FA4","v":"2053-03-31"},{"$f":"Distribution!FB4","v":"2053-06-30"},{"$f":"Distribution!FC4","v":"2053-09-30"},{"$f":"Distribution!FD4","v":"2053-12-31"},{"$f":"Distribution!FE4","v":"2054-03-31"},{"$f":"Distribution!FF4","v":"2054-06-30"},{"$f":"Distribution!FG4","v":"2054-09-30"},{"$f":"Distribution!FH4","v":"2054-12-31"},{"$f":"Distribution!FI4","v":"2055-03-31"},{"$f":"Distribution!FJ4","v":"2055-06-30"},{"$f":"Distribution!FK4","v":"2055-09-30"},{"$f":"Distribution!FL4","v":"2055-12-31"},{"$f":"Distribution!FM4","v":"2056-03-31"},{"$f":"Distribution!FN4","v":"2056-06-30"},{"$f":"Distribution!FO4","v":"2056-09-30"},{"$f":"Distribution!FP4","v":"2056-12-31"},{"$f":"Distribution!FQ4","v":"2057-03-31"},{"$f":"Distribution!FR4","v":"2057-06-30"},{"$f":"Distribution!FS4","v":"2057-09-30"},{"$f":"Distribution!FT4","v":"2057-12-31"},{"$f":"Distribution!FU4","v":"2058-03-31"},{"$f":"Distribution!FV4","v":"2058-06-30"},{"$f":"Distribution!FW4","v":"2058-09-30"},{"$f":"Distribution!FX4","v":"2058-12-31"},{"$f":"Distribution!FY4","v":"2059-03-31"},{"$f":"Distribution!FZ4","v":"2059-06-30"},{"$f":"Distribution!GA4","v":"2059-09-30"},{"$f":"Distribution!GB4","v":"2059-12-31"},{"$f":"Distribution!GC4","v":"2060-03-31"},{"$f":"Distribution!GD4","v":"2060-06-30"},{"$f":"Distribution!GE4","v":"2060-09-30"},{"$f":"Distribution!GF4","v":"2060-12-31"},{"$f":"Distribution!GG4","v":"2061-03-31"},{"$f":"Distribution!GH4","v":"2061-06-30"},{"$f":"Distribution!GI4","v":"2061-09-30"},{"$f":"Distribution!GJ4","v":"2061-12-31"},{"$f":"Distribution!GK4","v":"2062-03-31"},{"$f":"Distribution!GL4","v":"2062-06-30"},{"$f":"Distribution!GM4","v":"2062-09-30"},{"$f":"Distribution!GN4","v":"2062-12-31"},{"$f":"Distribution!GO4","v":"2063-03-31"},{"$f":"Distribution!GP4","v":"2063-06-30"},{"$f":"Distribution!GQ4","v":"2063-09-30"},{"$f":"Distribution!GR4","v":"2063-12-31"},{"$f":"Distribution!GS4","v":"2064-03-31"},{"$f":"Distribution!GT4","v":"2064-06-30"},{"$f":"Distribution!GU4","v":"2064-09-30"},{"$f":"Distribution!GV4","v":"2064-12-31"},{"$f":"Distribution!GW4","v":"2065-03-31"},{"$f":"Distribution!GX4","v":"2065-06-30"},{"$f":"Distribution!GY4","v":"2065-09-30"},{"$f":"Distribution!GZ4","v":"2065-12-31"},{"$f":"Distribution!HA4","v":"2066-03-31"},{"$f":"Distribution!HB4","v":"2066-06-30"},{"$f":"Distribution!HC4","v":"2066-09-30"},{"$f":"Distribution!HD4","v":"2066-12-31"},{"$f":"Distribution!HE4","v":"2067-03-31"},{"$f":"Distribution!HF4","v":"2067-06-30"},{"$f":"Distribution!HG4","v":"2067-09-30"},{"$f":"Distribution!HH4","v":"2067-12-31"},{"$f":"Distribution!HI4","v":"2068-03-31"},{"$f":"Distribution!HJ4","v":"2068-06-30"},{"$f":"Distribution!HK4","v":"2068-09-30"},{"$f":"Distribution!HL4","v":"2068-12-31"},{"$f":"Distribution!HM4","v":"2069-03-31"},{"$f":"Distribution!HN4","v":"2069-06-30"},{"$f":"Distribution!HO4","v":"2069-09-30"},{"$f":"Distribution!HP4","v":"2069-12-31"},{"$f":"Distribution!HQ4","v":"2070-03-31"},{"$f":"Distribution!HR4","v":"2070-06-30"},{"$f":"Distribution!HS4","v":"2070-09-30"},{"$f":"Distribution!HT4","v":"2070-12-31"},{"$f":"Distribution!HU4","v":"2071-03-31"},{"$f":"Distribution!HV4","v":"2071-06-30"},{"$f":"Distribution!HW4","v":"2071-09-30"},{"$f":"Distribution!HX4","v":"2071-12-31"},{"$f":"Distribution!HY4","v":"2072-03-31"},{"$f":"Distribution!HZ4","v":"2072-06-30"},{"$f":"Distribution!IA4","v":"2072-09-30"},{"$f":"Distribution!IB4","v":"2072-12-31"},{"$f":"Distribution!IC4","v":"2073-03-31"},{"$f":"Distribution!ID4","v":"2073-06-30"},{"$f":"Distribution!IE4","v":"00:00:00"},{"$f":"Distribution!IF4","v":"00:00:00"},{"$f":"Distribution!IG4","v":"00:00:00"},{"$f":"Distribution!IH4","v":"00:00:00"},{"$f":"Distribution!II4","v":"00:00:00"},{"$f":"Distribution!IJ4","v":"00:00:00"},{"$f":"Distribution!IK4","v":"00:00:00"},{"$f":"Distribution!IL4","v":"00:00:00"},{"$f":"Distribution!IM4","v":"00:00:00"},{"$f":"Distribution!IN4","v":"00:00:00"},{"$f":"Distribution!IO4","v":"00:00:00"},{"$f":"Distribution!IP4","v":"00:00:00"},{"$f":"Distribution!IQ4","v":"00:00:00"},{"$f":"Distribution!IR4","v":"00:00:00"},{"$f":"Distribution!IS4","v":"00:00:00"},{"$f":"Distribution!IT4","v":"00:00:00"},{"$f":"Distribution!IU4","v":"00:00:00"},{"$f":"Distribution!IV4","v":"00:00:00"},{"$f":"Distribution!IW4","v":"00:00:00"},{"$f":"Distribution!IX4","v":"00:00:00"},{"$f":"Distribution!IY4","v":"00:00:00"},{"$f":"Distribution!IZ4","v":"00:00:00"},{"$f":"Distribution!JA4","v":"00:00:00"},{"$f":"Distribution!JB4","v":"00:00:00"},{"$f":"Distribution!JC4","v":"00:00:00"},{"$f":"Distribution!JD4","v":"00:00:00"},{"$f":"Distribution!JE4","v":"00:00:00"},{"$f":"Distribution!JF4","v":"00:00:00"},{"$f":"Distribution!JG4","v":"00:00:00"},{"$f":"Distribution!JH4","v":"00:00:00"},{"$f":"Distribution!JI4","v":"00:00:00"},{"$f":"Distribution!JJ4","v":"00:00:00"},{"$f":"Distribution!JK4","v":"00:00:00"},{"$f":"Distribution!JL4","v":"00:00:00"},{"$f":"Distribution!JM4","v":"00:00:00"},{"$f":"Distribution!JN4","v":"00:00:00"},{"$f":"Distribution!JO4","v":"00:00:00"},{"$f":"Distribution!JP4","v":"00:00:00"},{"$f":"Distribution!JQ4","v":"00:00:00"},{"$f":"Distribution!JR4","v":"00:00:00"},{"$f":"Distribution!JS4","v":"00:00:00"},{"$f":"Distribution!JT4","v":"00:00:00"},{"$f":"Distribution!JU4","v":"00:00:00"},{"$f":"Distribution!JV4","v":"00:00:00"},{"$f":"Distribution!JW4","v":"00:00:00"},{"$f":"Distribution!JX4","v":"00:00:00"},{"$f":"Distribution!JY4","v":"00:00:00"},{"$f":"Distribution!JZ4","v":"00:00:00"},{"$f":"Distribution!KA4","v":"00:00:00"},{"$f":"Distribution!KB4","v":"00:00:00"},{"$f":"Distribution!KC4","v":"00:00:00"},{"$f":"Distribution!KD4","v":"00:00:00"},{"$f":"Distribution!KE4","v":"00:00:00"},{"$f":"Distribution!KF4","v":"00:00:00"},{"$f":"Distribution!KG4","v":"00:00:00"},{"$f":"Distribution!KH4","v":"00:00:00"},{"$f":"Distribution!KI4","v":"00:00:00"},{"$f":"Distribution!KJ4","v":"00:00:00"},{"$f":"Distribution!KK4","v":"00:00:00"},{"$f":"Distribution!KL4","v":"00:00:00"},{"$f":"Distribution!KM4","v":"00:00:00"},{"$f":"Distribution!KN4","v":"00:00:00"},{"$f":"Distribution!KO4","v":"00:00:00"},{"$f":"Distribution!KP4","v":"00:00:00"},{"$f":"Distribution!KQ4","v":"00:00:00"},{"$f":"Distribution!KR4","v":"00:00:00"},{"$f":"Distribution!KS4","v":"00:00:00"},{"$f":"Distribution!KT4","v":"00:00:00"},{"$f":"Distribution!KU4","v":"00:00:00"},{"$f":"Distribution!KV4","v":"00:00:00"},{"$f":"Distribution!KW4","v":"00:00:00"},{"$f":"Distribution!KX4","v":"00:00:00"},{"$f":"Distribution!KY4","v":"00:00:00"},{"$f":"Distribution!KZ4","v":"00:00:00"},{"$f":"Distribution!LA4","v":"00:00:00"},{"$f":"Distribution!LB4","v":"00:00:00"},{"$f":"Distribution!LC4","v":"00:00:00"},{"$f":"Distribution!LD4","v":"00:00:00"},{"$f":"Distribution!LE4","v":"00:00:00"},{"$f":"Distribution!LF4","v":"00:00:00"},{"$f":"Distribution!LG4","v":"00:00:00"},{"$f":"Distribution!LH4","v":"00:00:00"},{"$f":"Distribution!LI4","v":"00:00:00"},{"$f":"Distribution!LJ4","v":"00:00:00"},{"$f":"Distribution!LK4","v":"00:00:00"},{"$f":"Distribution!LL4","v":"00:00:00"},{"$f":"Distribution!LM4","v":"00:00:00"},{"$f":"Distribution!LN4","v":"00:00:00"},{"$f":"Distribution!LO4","v":"00:00:00"},{"$f":"Distribution!LP4","v":"00:00:00"},{"$f":"Distribution!LQ4","v":"00:00:00"},{"$f":"Distribution!LR4","v":"00:00:00"},{"$f":"Distribution!LS4","v":"00:00:00"},{"$f":"Distribution!LT4","v":"00:00:00"},{"$f":"Distribution!LU4","v":"00:00:00"},{"$f":"Distribution!LV4","v":"00:00:00"},{"$f":"Distribution!LW4","v":"00:00:00"},{"$f":"Distribution!LX4","v":"00:00:00"},{"$f":"Distribution!LY4","v":"00:00:00"},{"$f":"Distribution!LZ4","v":"00:00:00"},{"$f":"Distribution!MA4","v":"00:00:00"},{"$f":"Distribution!MB4","v":"00:00:00"},{"$f":"Distribution!MC4","v":"00:00:00"},{"$f":"Distribution!MD4","v":"00:00:00"},{"$f":"Distribution!ME4","v":"00:00:00"},{"$f":"Distribution!MF4","v":"00:00:00"},{"$f":"Distribution!MG4","v":"00:00:00"},{"$f":"Distribution!MH4","v":"00:00:00"},{"$f":"Distribution!MI4","v":"00:00:00"},{"$f":"Distribution!MJ4","v":"00:00:00"},{"$f":"Distribution!MK4","v":"00:00:00"},{"$f":"Distribution!ML4","v":"00:00:00"},{"$f":"Distribution!MM4","v":"00:00:00"},{"$f":"Distribution!MN4","v":"00:00:00"},{"$f":"Distribution!MO4","v":"00:00:00"},{"$f":"Distribution!MP4","v":"00:00:00"},{"$f":"Distribution!MQ4","v":"00:00:00"},{"$f":"Distribution!MR4","v":"00:00:00"},{"$f":"Distribution!MS4","v":"00:00:00"},{"$f":"Distribution!MT4","v":"00:00:00"},{"$f":"Distribution!MU4","v":"00:00:00"},{"$f":"Distribution!MV4","v":"00:00:00"},{"$f":"Distribution!MW4","v":"00:00:00"},{"$f":"Distribution!MX4","v":"00:00:00"},{"$f":"Distribution!MY4","v":"00:00:00"},{"$f":"Distribution!MZ4","v":"00:00:00"},{"$f":"Distribution!NA4","v":"00:00:00"},{"$f":"Distribution!NB4","v":"00:00:00"},{"$f":"Distribution!NC4","v":"00:00:00"},{"$f":"Distribution!ND4","v":"00:00:00"},{"$f":"Distribution!NE4","v":"00:00:00"},{"$f":"Distribution!NF4","v":"00:00:00"},{"$f":"Distribution!NG4","v":"00:00:00"},{"$f":"Distribution!NH4","v":"00:00:00"},{"$f":"Distribution!NI4","v":"00:00:00"},{"$f":"Distribution!NJ4","v":"00:00:00"},{"$f":"Distribution!NK4","v":"00:00:00"},{"$f":"Distribution!NL4","v":"00:00:00"},{"$f":"Distribution!NM4","v":"00:00:00"},{"$f":"Distribution!NN4","v":"00:00:00"},{"$f":"Distribution!NO4","v":"00:00:00"},{"$f":"Distribution!NP4","v":"00:00:00"},{"$f":"Distribution!NQ4","v":"00:00:00"},{"$f":"Distribution!NR4","v":"00:00:00"},{"$f":"Distribution!NS4","v":"00:00:00"},{"$f":"Distribution!NT4","v":"00:00:00"},{"$f":"Distribution!NU4","v":"00:00:00"},{"$f":"Distribution!NV4","v":"00:00:00"},{"$f":"Distribution!NW4","v":"00:00:00"},{"$f":"Distribution!NX4","v":"00:00:00"},{"$f":"Distribution!NY4","v":"00:00:00"},{"$f":"Distribution!NZ4","v":"00:00:00"},{"$f":"Distribution!OA4","v":"00:00:00"},{"$f":"Distribution!OB4","v":"00:00:00"},{"$f":"Distribution!OC4","v":"00:00:00"},{"$f":"Distribution!OD4","v":"00:00:00"},{"$f":"Distribution!OE4","v":"00:00:00"},{"$f":"Distribution!OF4","v":"00:00:00"},{"$f":"Distribution!OG4","v":"00:00:00"},{"$f":"Distribution!OH4","v":"00:00:00"},{"$f":"Distribution!OI4","v":"00:00:00"},{"$f":"Distribution!OJ4","v":"00:00:00"},{"$f":"Distribution!OK4","v":"00:00:00"},{"$f":"Distribution!OL4","v":"00:00:00"},{"$f":"Distribution!OM4","v":"00:00:00"},{"$f":"Distribution!ON4","v":"00:00:00"},{"$f":"Distribution!OO4","v":"00:00:00"},{"$f":"Distribution!OP4","v":"00:00:00"},{"$f":"Distribution!OQ4","v":"00:00:00"},{"$f":"Distribution!OR4","v":"00:00:00"},{"$f":"Distribution!OS4","v":"00:00:00"},{"$f":"Distribution!OT4","v":"00:00:00"},{"$f":"Distribution!OU4","v":"00:00:00"},{"$f":"Distribution!OV4","v":"00:00:00"},{"$f":"Distribution!OW4","v":"00:00:00"},{"$f":"Distribution!OX4","v":"00:00:00"},{"$f":"Distribution!OY4","v":"00:00:00"},{"$f":"Distribution!OZ4","v":"00:00:00"},{"$f":"Distribution!PA4","v":"00:00:00"},{"$f":"Distribution!PB4","v":"00:00:00"},{"$f":"Distribution!PC4","v":"00:00:00"},{"$f":"Distribution!PD4","v":"00:00:00"},{"$f":"Distribution!PE4","v":"00:00:00"},{"$f":"Distribution!PF4","v":"00:00:00"},{"$f":"Distribution!PG4","v":"00:00:00"},{"$f":"Distribution!PH4","v":"00:00:00"},{"$f":"Distribution!PI4","v":"00:00:00"},{"$f":"Distribution!PJ4","v":"00:00:00"},{"$f":"Distribution!PK4","v":"00:00:00"},{"$f":"Distribution!PL4","v":"00:00:00"},{"$f":"Distribution!PM4","v":"00:00:00"},{"$f":"Distribution!PN4","v":"00:00:00"},{"$f":"Distribution!PO4","v":"00:00:00"},{"$f":"Distribution!PP4","v":"00:00:00"},{"$f":"Distribution!PQ4","v":"00:00:00"},{"$f":"Distribution!PR4","v":"00:00:00"},{"$f":"Distribution!PS4","v":"00:00:00"},{"$f":"Distribution!PT4","v":"00:00:00"},{"$f":"Distribution!PU4","v":"00:00:00"},{"$f":"Distribution!PV4","v":"00:00:00"},{"$f":"Distribution!PW4","v":"00:00:00"},{"$f":"Distribution!PX4","v":"00:00:00"},{"$f":"Distribution!PY4","v":"00:00:00"},{"$f":"Distribution!PZ4","v":"00:00:00"},{"$f":"Distribution!QA4","v":"00:00:00"},{"$f":"Distribution!QB4","v":"00:00:00"},{"$f":"Distribution!QC4","v":"00:00:00"},{"$f":"Distribution!QD4","v":"00:00:00"},{"$f":"Distribution!QE4","v":"00:00:00"},{"$f":"Distribution!QF4","v":"00:00:00"},{"$f":"Distribution!QG4","v":"00:00:00"},{"$f":"Distribution!QH4","v":"00:00:00"},{"$f":"Distribution!QI4","v":"00:00:00"},{"$f":"Distribution!QJ4","v":"00:00:00"},{"$f":"Distribution!QK4","v":"00:00:00"},{"$f":"Distribution!QL4","v":"00:00:00"},{"$f":"Distribution!QM4","v":"00:00:00"},{"$f":"Distribution!QN4","v":"00:00:00"},{"$f":"Distribution!QO4","v":"00:00:00"},{"$f":"Distribution!QP4","v":"00:00:00"},{"$f":"Distribution!QQ4","v":"00:00:00"},{"$f":"Distribution!QR4","v":"00:00:00"},{"$f":"Distribution!QS4","v":"00:00:00"},{"$f":"Distribution!QT4","v":"00:00:00"},{"$f":"Distribution!QU4","v":"00:00:00"},{"$f":"Distribution!QV4","v":"00:00:00"},{"$f":"Distribution!QW4","v":"00:00:00"},{"$f":"Distribution!QX4","v":"00:00:00"},{"$f":"Distribution!QY4","v":"00:00:00"},{"$f":"Distribution!QZ4","v":"00:00:00"},{"$f":"Distribution!RA4","v":"00:00:00"},{"$f":"Distribution!RB4","v":"00:00:00"},{"$f":"Distribution!RC4","v":"00:00:00"},{"$f":"Distribution!RD4","v":"00:00:00"},{"$f":"Distribution!RE4","v":"00:00:00"},{"$f":"Distribution!RF4","v":"00:00:00"},{"$f":"Distribution!RG4","v":"00:00:00"},{"$f":"Distribution!RH4","v":"00:00:00"},{"$f":"Distribution!RI4","v":"00:00:00"},{"$f":"Distribution!RJ4","v":"00:00:00"},{"$f":"Distribution!RK4","v":"00:00:00"},{"$f":"Distribution!RL4","v":"00:00:00"},{"$f":"Distribution!RM4","v":"00:00:00"},{"$f":"Distribution!RN4","v":"00:00:00"},{"$f":"Distribution!RO4","v":"00:00:00"},{"$f":"Distribution!RP4","v":"00:00:00"},{"$f":"Distribution!RQ4","v":"00:00:00"},{"$f":"Distribution!RR4","v":"00:00:00"},{"$f":"Distribution!RS4","v":"00:00:00"},{"$f":"Distribution!RT4","v":"00:00:00"},{"$f":"Distribution!RU4","v":"00:00:00"},{"$f":"Distribution!RV4","v":"00:00:00"},{"$f":"Distribution!RW4","v":"00:00:00"},{"$f":"Distribution!RX4","v":"00:00:00"},{"$f":"Distribution!RY4","v":"00:00:00"},{"$f":"Distribution!RZ4","v":"00:00:00"},{"$f":"Distribution!SA4","v":"00:00:00"},{"$f":"Distribution!SB4","v":"00:00:00"},{"$f":"Distribution!SC4","v":"00:00:00"},{"$f":"Distribution!SD4","v":"00:00:00"},{"$f":"Distribution!SE4","v":"00:00:00"},{"$f":"Distribution!SF4","v":"00:00:00"},{"$f":"Distribution!SG4","v":"00:00:00"},{"$f":"Distribution!SH4","v":"00:00:00"},{"$f":"Distribution!SI4","v":"00:00:00"},{"$f":"Distribution!SJ4","v":"00:00:00"},{"$f":"Distribution!SK4","v":"00:00:00"},{"$f":"Distribution!SL4","v":"00:00:00"},{"$f":"Distribution!SM4","v":"00:00:00"},{"$f":"Distribution!SN4","v":"00:00:00"},{"$f":"Distribution!SO4","v":"00:00:00"},{"$f":"Distribution!SP4","v":"00:00:00"},{"$f":"Distribution!SQ4","v":"00:00:00"},{"$f":"Distribution!SR4","v":"00:00:00"},{"$f":"Distribution!SS4","v":"00:00:00"},{"$f":"Distribution!ST4","v":"00:00:00"},{"$f":"Distribution!SU4","v":"00:00:00"},{"$f":"Distribution!SV4","v":"00:00:00"},{"$f":"Distribution!SW4","v":"00:00:00"},{"$f":"Distribution!SX4","v":"00:00:00"},{"$f":"Distribution!SY4","v":"00:00:00"},{"$f":"Distribution!SZ4","v":"00:00:00"},{"$f":"Distribution!TA4","v":"00:00:00"},{"$f":"Distribution!TB4","v":"00:00:00"},{"$f":"Distribution!TC4","v":"00:00:00"},{"$f":"Distribution!TD4","v":"00:00:00"},{"$f":"Distribution!TE4","v":"00:00:00"},{"$f":"Distribution!TF4","v":"00:00:00"},{"$f":"Distribution!TG4","v":"00:00:00"},{"$f":"Distribution!TH4","v":"00:00:00"},{"$f":"Distribution!TI4","v":"00:00:00"},{"$f":"Distribution!TJ4","v":"00:00:00"},{"$f":"Distribution!TK4","v":"00:00:00"},{"$f":"Distribution!TL4","v":"00:00:00"},{"$f":"Distribution!TM4","v":"00:00:00"},{"$f":"Distribution!TN4","v":"00:00:00"},{"$f":"Distribution!TO4","v":"00:00:00"},{"$f":"Distribution!TP4","v":"00:00:00"},{"$f":"Distribution!TQ4","v":"00:00:00"},{"$f":"Distribution!TR4","v":"00:00:00"},{"$f":"Distribution!TS4","v":"00:00:00"},{"$f":"Distribution!TT4","v":"00:00:00"},{"$f":"Distribution!TU4","v":"00:00:00"},{"$f":"Distribution!TV4","v":"00:00:00"},{"$f":"Distribution!TW4","v":"00:00:00"},{"$f":"Distribution!TX4","v":"00:00:00"},{"$f":"Distribution!TY4","v":"00:00:00"},{"$f":"Distribution!TZ4","v":"00:00:00"},{"$f":"Distribution!UA4","v":"00:00:00"},{"$f":"Distribution!UB4","v":"00:00:00"},{"$f":"Distribution!UC4","v":"00:00:00"},{"$f":"Distribution!UD4","v":"00:00:00"},{"$f":"Distribution!UE4","v":"00:00:00"},{"$f":"Distribution!UF4","v":"00:00:00"},{"$f":"Distribution!UG4","v":"00:00:00"},{"$f":"Distribution!UH4","v":"00:00:00"},{"$f":"Distribution!UI4","v":"00:00:00"},{"$f":"Distribution!UJ4","v":"00:00:00"},{"$f":"Distribution!UK4","v":"00:00:00"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Year:",null,{"$f":"Distribution!Q5","v":2021},{"$f":"Distribution!R5","v":2021},{"$f":"Distribution!S5","v":2021},{"$f":"Distribution!T5","v":2021},{"$f":"Distribution!U5","v":2021},{"$f":"Distribution!V5","v":2021},{"$f":"Distribution!W5","v":2021},{"$f":"Distribution!X5","v":2021},{"$f":"Distribution!Y5","v":2021},{"$f":"Distribution!Z5","v":2021},{"$f":"Distribution!AA5","v":2021},{"$f":"Distribution!AB5","v":2021},{"$f":"Distribution!AC5","v":2022},{"$f":"Distribution!AD5","v":2022},{"$f":"Distribution!AE5","v":2022},{"$f":"Distribution!AF5","v":2022},{"$f":"Distribution!AG5","v":2022},{"$f":"Distribution!AH5","v":2022},{"$f":"Distribution!AI5","v":2022},{"$f":"Distribution!AJ5","v":2022},{"$f":"Distribution!AK5","v":2023},{"$f":"Distribution!AL5","v":2023},{"$f":"Distribution!AM5","v":2023},{"$f":"Distribution!AN5","v":2023},{"$f":"Distribution!AO5","v":2024},{"$f":"Distribution!AP5","v":2024},{"$f":"Distribution!AQ5","v":2024},{"$f":"Distribution!AR5","v":2024},{"$f":"Distribution!AS5","v":2025},{"$f":"Distribution!AT5","v":2025},{"$f":"Distribution!AU5","v":2025},{"$f":"Distribution!AV5","v":2025},{"$f":"Distribution!AW5","v":2026},{"$f":"Distribution!AX5","v":2026},{"$f":"Distribution!AY5","v":2026},{"$f":"Distribution!AZ5","v":2026},{"$f":"Distribution!BA5","v":2027},{"$f":"Distribution!BB5","v":2027},{"$f":"Distribution!BC5","v":2027},{"$f":"Distribution!BD5","v":2027},{"$f":"Distribution!BE5","v":2028},{"$f":"Distribution!BF5","v":2028},{"$f":"Distribution!BG5","v":2028},{"$f":"Distribution!BH5","v":2028},{"$f":"Distribution!BI5","v":2029},{"$f":"Distribution!BJ5","v":2029},{"$f":"Distribution!BK5","v":2029},{"$f":"Distribution!BL5","v":2029},{"$f":"Distribution!BM5","v":2030},{"$f":"Distribution!BN5","v":2030},{"$f":"Distribution!BO5","v":2030},{"$f":"Distribution!BP5","v":2030},{"$f":"Distribution!BQ5","v":2031},{"$f":"Distribution!BR5","v":2031},{"$f":"Distribution!BS5","v":2031},{"$f":"Distribution!BT5","v":2031},{"$f":"Distribution!BU5","v":2032},{"$f":"Distribution!BV5","v":2032},{"$f":"Distribution!BW5","v":2032},{"$f":"Distribution!BX5","v":2032},{"$f":"Distribution!BY5","v":2033},{"$f":"Distribution!BZ5","v":2033},{"$f":"Distribution!CA5","v":2033},{"$f":"Distribution!CB5","v":2033},{"$f":"Distribution!CC5","v":2034},{"$f":"Distribution!CD5","v":2034},{"$f":"Distribution!CE5","v":2034},{"$f":"Distribution!CF5","v":2034},{"$f":"Distribution!CG5","v":2035},{"$f":"Distribution!CH5","v":2035},{"$f":"Distribution!CI5","v":2035},{"$f":"Distribution!CJ5","v":2035},{"$f":"Distribution!CK5","v":2036},{"$f":"Distribution!CL5","v":2036},{"$f":"Distribution!CM5","v":2036},{"$f":"Distribution!CN5","v":2036},{"$f":"Distribution!CO5","v":2037},{"$f":"Distribution!CP5","v":2037},{"$f":"Distribution!CQ5","v":2037},{"$f":"Distribution!CR5","v":2037},{"$f":"Distribution!CS5","v":2038},{"$f":"Distribution!CT5","v":2038},{"$f":"Distribution!CU5","v":2038},{"$f":"Distribution!CV5","v":2038},{"$f":"Distribution!CW5","v":2039},{"$f":"Distribution!CX5","v":2039},{"$f":"Distribution!CY5","v":2039},{"$f":"Distribution!CZ5","v":2039},{"$f":"Distribution!DA5","v":2040},{"$f":"Distribution!DB5","v":2040},{"$f":"Distribution!DC5","v":2040},{"$f":"Distribution!DD5","v":2040},{"$f":"Distribution!DE5","v":2041},{"$f":"Distribution!DF5","v":2041},{"$f":"Distribution!DG5","v":2041},{"$f":"Distribution!DH5","v":2041},{"$f":"Distribution!DI5","v":2042},{"$f":"Distribution!DJ5","v":2042},{"$f":"Distribution!DK5","v":2042},{"$f":"Distribution!DL5","v":2042},{"$f":"Distribution!DM5","v":2043},{"$f":"Distribution!DN5","v":2043},{"$f":"Distribution!DO5","v":2043},{"$f":"Distribution!DP5","v":2043},{"$f":"Distribution!DQ5","v":2044},{"$f":"Distribution!DR5","v":2044},{"$f":"Distribution!DS5","v":2044},{"$f":"Distribution!DT5","v":2044},{"$f":"Distribution!DU5","v":2045},{"$f":"Distribution!DV5","v":2045},{"$f":"Distribution!DW5","v":2045},{"$f":"Distribution!DX5","v":2045},{"$f":"Distribution!DY5","v":2046},{"$f":"Distribution!DZ5","v":2046},{"$f":"Distribution!EA5","v":2046},{"$f":"Distribution!EB5","v":2046},{"$f":"Distribution!EC5","v":2047},{"$f":"Distribution!ED5","v":2047},{"$f":"Distribution!EE5","v":2047},{"$f":"Distribution!EF5","v":2047},{"$f":"Distribution!EG5","v":2048},{"$f":"Distribution!EH5","v":2048},{"$f":"Distribution!EI5","v":2048},{"$f":"Distribution!EJ5","v":2048},{"$f":"Distribution!EK5","v":2049},{"$f":"Distribution!EL5","v":2049},{"$f":"Distribution!EM5","v":2049},{"$f":"Distribution!EN5","v":2049},{"$f":"Distribution!EO5","v":2050},{"$f":"Distribution!EP5","v":2050},{"$f":"Distribution!EQ5","v":2050},{"$f":"Distribution!ER5","v":2050},{"$f":"Distribution!ES5","v":2051},{"$f":"Distribution!ET5","v":2051},{"$f":"Distribution!EU5","v":2051},{"$f":"Distribution!EV5","v":2051},{"$f":"Distribution!EW5","v":2052},{"$f":"Distribution!EX5","v":2052},{"$f":"Distribution!EY5","v":2052},{"$f":"Distribution!EZ5","v":2052},{"$f":"Distribution!FA5","v":2053},{"$f":"Distribution!FB5","v":2053},{"$f":"Distribution!FC5","v":2053},{"$f":"Distribution!FD5","v":2053},{"$f":"Distribution!FE5","v":2054},{"$f":"Distribution!FF5","v":2054},{"$f":"Distribution!FG5","v":2054},{"$f":"Distribution!FH5","v":2054},{"$f":"Distribution!FI5","v":2055},{"$f":"Distribution!FJ5","v":2055},{"$f":"Distribution!FK5","v":2055},{"$f":"Distribution!FL5","v":2055},{"$f":"Distribution!FM5","v":2056},{"$f":"Distribution!FN5","v":2056},{"$f":"Distribution!FO5","v":2056},{"$f":"Distribution!FP5","v":2056},{"$f":"Distribution!FQ5","v":2057},{"$f":"Distribution!FR5","v":2057},{"$f":"Distribution!FS5","v":2057},{"$f":"Distribution!FT5","v":2057},{"$f":"Distribution!FU5","v":2058},{"$f":"Distribution!FV5","v":2058},{"$f":"Distribution!FW5","v":2058},{"$f":"Distribution!FX5","v":2058},{"$f":"Distribution!FY5","v":2059},{"$f":"Distribution!FZ5","v":2059},{"$f":"Distribution!GA5","v":2059},{"$f":"Distribution!GB5","v":2059},{"$f":"Distribution!GC5","v":2060},{"$f":"Distribution!GD5","v":2060},{"$f":"Distribution!GE5","v":2060},{"$f":"Distribution!GF5","v":2060},{"$f":"Distribution!GG5","v":2061},{"$f":"Distribution!GH5","v":2061},{"$f":"Distribution!GI5","v":2061},{"$f":"Distribution!GJ5","v":2061},{"$f":"Distribution!GK5","v":2062},{"$f":"Distribution!GL5","v":2062},{"$f":"Distribution!GM5","v":2062},{"$f":"Distribution!GN5","v":2062},{"$f":"Distribution!GO5","v":2063},{"$f":"Distribution!GP5","v":2063},{"$f":"Distribution!GQ5","v":2063},{"$f":"Distribution!GR5","v":2063},{"$f":"Distribution!GS5","v":2064},{"$f":"Distribution!GT5","v":2064},{"$f":"Distribution!GU5","v":2064},{"$f":"Distribution!GV5","v":2064},{"$f":"Distribution!GW5","v":2065},{"$f":"Distribution!GX5","v":2065},{"$f":"Distribution!GY5","v":2065},{"$f":"Distribution!GZ5","v":2065},{"$f":"Distribution!HA5","v":2066},{"$f":"Distribution!HB5","v":2066},{"$f":"Distribution!HC5","v":2066},{"$f":"Distribution!HD5","v":2066},{"$f":"Distribution!HE5","v":2067},{"$f":"Distribution!HF5","v":2067},{"$f":"Distribution!HG5","v":2067},{"$f":"Distribution!HH5","v":2067},{"$f":"Distribution!HI5","v":2068},{"$f":"Distribution!HJ5","v":2068},{"$f":"Distribution!HK5","v":2068},{"$f":"Distribution!HL5","v":2068},{"$f":"Distribution!HM5","v":2069},{"$f":"Distribution!HN5","v":2069},{"$f":"Distribution!HO5","v":2069},{"$f":"Distribution!HP5","v":2069},{"$f":"Distribution!HQ5","v":2070},{"$f":"Distribution!HR5","v":2070},{"$f":"Distribution!HS5","v":2070},{"$f":"Distribution!HT5","v":2070},{"$f":"Distribution!HU5","v":2071},{"$f":"Distribution!HV5","v":2071},{"$f":"Distribution!HW5","v":2071},{"$f":"Distribution!HX5","v":2071},{"$f":"Distribution!HY5","v":2072},{"$f":"Distribution!HZ5","v":2072},{"$f":"Distribution!IA5","v":2072},{"$f":"Distribution!IB5","v":2072},{"$f":"Distribution!IC5","v":2073},{"$f":"Distribution!ID5","v":2073},{"$f":"Distribution!IE5","v":0},{"$f":"Distribution!IF5","v":0},{"$f":"Distribution!IG5","v":0},{"$f":"Distribution!IH5","v":0},{"$f":"Distribution!II5","v":0},{"$f":"Distribution!IJ5","v":0},{"$f":"Distribution!IK5","v":0},{"$f":"Distribution!IL5","v":0},{"$f":"Distribution!IM5","v":0},{"$f":"Distribution!IN5","v":0},{"$f":"Distribution!IO5","v":0},{"$f":"Distribution!IP5","v":0},{"$f":"Distribution!IQ5","v":0},{"$f":"Distribution!IR5","v":0},{"$f":"Distribution!IS5","v":0},{"$f":"Distribution!IT5","v":0},{"$f":"Distribution!IU5","v":0},{"$f":"Distribution!IV5","v":0},{"$f":"Distribution!IW5","v":0},{"$f":"Distribution!IX5","v":0},{"$f":"Distribution!IY5","v":0},{"$f":"Distribution!IZ5","v":0},{"$f":"Distribution!JA5","v":0},{"$f":"Distribution!JB5","v":0},{"$f":"Distribution!JC5","v":0},{"$f":"Distribution!JD5","v":0},{"$f":"Distribution!JE5","v":0},{"$f":"Distribution!JF5","v":0},{"$f":"Distribution!JG5","v":0},{"$f":"Distribution!JH5","v":0},{"$f":"Distribution!JI5","v":0},{"$f":"Distribution!JJ5","v":0},{"$f":"Distribution!JK5","v":0},{"$f":"Distribution!JL5","v":0},{"$f":"Distribution!JM5","v":0},{"$f":"Distribution!JN5","v":0},{"$f":"Distribution!JO5","v":0},{"$f":"Distribution!JP5","v":0},{"$f":"Distribution!JQ5","v":0},{"$f":"Distribution!JR5","v":0},{"$f":"Distribution!JS5","v":0},{"$f":"Distribution!JT5","v":0},{"$f":"Distribution!JU5","v":0},{"$f":"Distribution!JV5","v":0},{"$f":"Distribution!JW5","v":0},{"$f":"Distribution!JX5","v":0},{"$f":"Distribution!JY5","v":0},{"$f":"Distribution!JZ5","v":0},{"$f":"Distribution!KA5","v":0},{"$f":"Distribution!KB5","v":0},{"$f":"Distribution!KC5","v":0},{"$f":"Distribution!KD5","v":0},{"$f":"Distribution!KE5","v":0},{"$f":"Distribution!KF5","v":0},{"$f":"Distribution!KG5","v":0},{"$f":"Distribution!KH5","v":0},{"$f":"Distribution!KI5","v":0},{"$f":"Distribution!KJ5","v":0},{"$f":"Distribution!KK5","v":0},{"$f":"Distribution!KL5","v":0},{"$f":"Distribution!KM5","v":0},{"$f":"Distribution!KN5","v":0},{"$f":"Distribution!KO5","v":0},{"$f":"Distribution!KP5","v":0},{"$f":"Distribution!KQ5","v":0},{"$f":"Distribution!KR5","v":0},{"$f":"Distribution!KS5","v":0},{"$f":"Distribution!KT5","v":0},{"$f":"Distribution!KU5","v":0},{"$f":"Distribution!KV5","v":0},{"$f":"Distribution!KW5","v":0},{"$f":"Distribution!KX5","v":0},{"$f":"Distribution!KY5","v":0},{"$f":"Distribution!KZ5","v":0},{"$f":"Distribution!LA5","v":0},{"$f":"Distribution!LB5","v":0},{"$f":"Distribution!LC5","v":0},{"$f":"Distribution!LD5","v":0},{"$f":"Distribution!LE5","v":0},{"$f":"Distribution!LF5","v":0},{"$f":"Distribution!LG5","v":0},{"$f":"Distribution!LH5","v":0},{"$f":"Distribution!LI5","v":0},{"$f":"Distribution!LJ5","v":0},{"$f":"Distribution!LK5","v":0},{"$f":"Distribution!LL5","v":0},{"$f":"Distribution!LM5","v":0},{"$f":"Distribution!LN5","v":0},{"$f":"Distribution!LO5","v":0},{"$f":"Distribution!LP5","v":0},{"$f":"Distribution!LQ5","v":0},{"$f":"Distribution!LR5","v":0},{"$f":"Distribution!LS5","v":0},{"$f":"Distribution!LT5","v":0},{"$f":"Distribution!LU5","v":0},{"$f":"Distribution!LV5","v":0},{"$f":"Distribution!LW5","v":0},{"$f":"Distribution!LX5","v":0},{"$f":"Distribution!LY5","v":0},{"$f":"Distribution!LZ5","v":0},{"$f":"Distribution!MA5","v":0},{"$f":"Distribution!MB5","v":0},{"$f":"Distribution!MC5","v":0},{"$f":"Distribution!MD5","v":0},{"$f":"Distribution!ME5","v":0},{"$f":"Distribution!MF5","v":0},{"$f":"Distribution!MG5","v":0},{"$f":"Distribution!MH5","v":0},{"$f":"Distribution!MI5","v":0},{"$f":"Distribution!MJ5","v":0},{"$f":"Distribution!MK5","v":0},{"$f":"Distribution!ML5","v":0},{"$f":"Distribution!MM5","v":0},{"$f":"Distribution!MN5","v":0},{"$f":"Distribution!MO5","v":0},{"$f":"Distribution!MP5","v":0},{"$f":"Distribution!MQ5","v":0},{"$f":"Distribution!MR5","v":0},{"$f":"Distribution!MS5","v":0},{"$f":"Distribution!MT5","v":0},{"$f":"Distribution!MU5","v":0},{"$f":"Distribution!MV5","v":0},{"$f":"Distribution!MW5","v":0},{"$f":"Distribution!MX5","v":0},{"$f":"Distribution!MY5","v":0},{"$f":"Distribution!MZ5","v":0},{"$f":"Distribution!NA5","v":0},{"$f":"Distribution!NB5","v":0},{"$f":"Distribution!NC5","v":0},{"$f":"Distribution!ND5","v":0},{"$f":"Distribution!NE5","v":0},{"$f":"Distribution!NF5","v":0},{"$f":"Distribution!NG5","v":0},{"$f":"Distribution!NH5","v":0},{"$f":"Distribution!NI5","v":0},{"$f":"Distribution!NJ5","v":0},{"$f":"Distribution!NK5","v":0},{"$f":"Distribution!NL5","v":0},{"$f":"Distribution!NM5","v":0},{"$f":"Distribution!NN5","v":0},{"$f":"Distribution!NO5","v":0},{"$f":"Distribution!NP5","v":0},{"$f":"Distribution!NQ5","v":0},{"$f":"Distribution!NR5","v":0},{"$f":"Distribution!NS5","v":0},{"$f":"Distribution!NT5","v":0},{"$f":"Distribution!NU5","v":0},{"$f":"Distribution!NV5","v":0},{"$f":"Distribution!NW5","v":0},{"$f":"Distribution!NX5","v":0},{"$f":"Distribution!NY5","v":0},{"$f":"Distribution!NZ5","v":0},{"$f":"Distribution!OA5","v":0},{"$f":"Distribution!OB5","v":0},{"$f":"Distribution!OC5","v":0},{"$f":"Distribution!OD5","v":0},{"$f":"Distribution!OE5","v":0},{"$f":"Distribution!OF5","v":0},{"$f":"Distribution!OG5","v":0},{"$f":"Distribution!OH5","v":0},{"$f":"Distribution!OI5","v":0},{"$f":"Distribution!OJ5","v":0},{"$f":"Distribution!OK5","v":0},{"$f":"Distribution!OL5","v":0},{"$f":"Distribution!OM5","v":0},{"$f":"Distribution!ON5","v":0},{"$f":"Distribution!OO5","v":0},{"$f":"Distribution!OP5","v":0},{"$f":"Distribution!OQ5","v":0},{"$f":"Distribution!OR5","v":0},{"$f":"Distribution!OS5","v":0},{"$f":"Distribution!OT5","v":0},{"$f":"Distribution!OU5","v":0},{"$f":"Distribution!OV5","v":0},{"$f":"Distribution!OW5","v":0},{"$f":"Distribution!OX5","v":0},{"$f":"Distribution!OY5","v":0},{"$f":"Distribution!OZ5","v":0},{"$f":"Distribution!PA5","v":0},{"$f":"Distribution!PB5","v":0},{"$f":"Distribution!PC5","v":0},{"$f":"Distribution!PD5","v":0},{"$f":"Distribution!PE5","v":0},{"$f":"Distribution!PF5","v":0},{"$f":"Distribution!PG5","v":0},{"$f":"Distribution!PH5","v":0},{"$f":"Distribution!PI5","v":0},{"$f":"Distribution!PJ5","v":0},{"$f":"Distribution!PK5","v":0},{"$f":"Distribution!PL5","v":0},{"$f":"Distribution!PM5","v":0},{"$f":"Distribution!PN5","v":0},{"$f":"Distribution!PO5","v":0},{"$f":"Distribution!PP5","v":0},{"$f":"Distribution!PQ5","v":0},{"$f":"Distribution!PR5","v":0},{"$f":"Distribution!PS5","v":0},{"$f":"Distribution!PT5","v":0},{"$f":"Distribution!PU5","v":0},{"$f":"Distribution!PV5","v":0},{"$f":"Distribution!PW5","v":0},{"$f":"Distribution!PX5","v":0},{"$f":"Distribution!PY5","v":0},{"$f":"Distribution!PZ5","v":0},{"$f":"Distribution!QA5","v":0},{"$f":"Distribution!QB5","v":0},{"$f":"Distribution!QC5","v":0},{"$f":"Distribution!QD5","v":0},{"$f":"Distribution!QE5","v":0},{"$f":"Distribution!QF5","v":0},{"$f":"Distribution!QG5","v":0},{"$f":"Distribution!QH5","v":0},{"$f":"Distribution!QI5","v":0},{"$f":"Distribution!QJ5","v":0},{"$f":"Distribution!QK5","v":0},{"$f":"Distribution!QL5","v":0},{"$f":"Distribution!QM5","v":0},{"$f":"Distribution!QN5","v":0},{"$f":"Distribution!QO5","v":0},{"$f":"Distribution!QP5","v":0},{"$f":"Distribution!QQ5","v":0},{"$f":"Distribution!QR5","v":0},{"$f":"Distribution!QS5","v":0},{"$f":"Distribution!QT5","v":0},{"$f":"Distribution!QU5","v":0},{"$f":"Distribution!QV5","v":0},{"$f":"Distribution!QW5","v":0},{"$f":"Distribution!QX5","v":0},{"$f":"Distribution!QY5","v":0},{"$f":"Distribution!QZ5","v":0},{"$f":"Distribution!RA5","v":0},{"$f":"Distribution!RB5","v":0},{"$f":"Distribution!RC5","v":0},{"$f":"Distribution!RD5","v":0},{"$f":"Distribution!RE5","v":0},{"$f":"Distribution!RF5","v":0},{"$f":"Distribution!RG5","v":0},{"$f":"Distribution!RH5","v":0},{"$f":"Distribution!RI5","v":0},{"$f":"Distribution!RJ5","v":0},{"$f":"Distribution!RK5","v":0},{"$f":"Distribution!RL5","v":0},{"$f":"Distribution!RM5","v":0},{"$f":"Distribution!RN5","v":0},{"$f":"Distribution!RO5","v":0},{"$f":"Distribution!RP5","v":0},{"$f":"Distribution!RQ5","v":0},{"$f":"Distribution!RR5","v":0},{"$f":"Distribution!RS5","v":0},{"$f":"Distribution!RT5","v":0},{"$f":"Distribution!RU5","v":0},{"$f":"Distribution!RV5","v":0},{"$f":"Distribution!RW5","v":0},{"$f":"Distribution!RX5","v":0},{"$f":"Distribution!RY5","v":0},{"$f":"Distribution!RZ5","v":0},{"$f":"Distribution!SA5","v":0},{"$f":"Distribution!SB5","v":0},{"$f":"Distribution!SC5","v":0},{"$f":"Distribution!SD5","v":0},{"$f":"Distribution!SE5","v":0},{"$f":"Distribution!SF5","v":0},{"$f":"Distribution!SG5","v":0},{"$f":"Distribution!SH5","v":0},{"$f":"Distribution!SI5","v":0},{"$f":"Distribution!SJ5","v":0},{"$f":"Distribution!SK5","v":0},{"$f":"Distribution!SL5","v":0},{"$f":"Distribution!SM5","v":0},{"$f":"Distribution!SN5","v":0},{"$f":"Distribution!SO5","v":0},{"$f":"Distribution!SP5","v":0},{"$f":"Distribution!SQ5","v":0},{"$f":"Distribution!SR5","v":0},{"$f":"Distribution!SS5","v":0},{"$f":"Distribution!ST5","v":0},{"$f":"Distribution!SU5","v":0},{"$f":"Distribution!SV5","v":0},{"$f":"Distribution!SW5","v":0},{"$f":"Distribution!SX5","v":0},{"$f":"Distribution!SY5","v":0},{"$f":"Distribution!SZ5","v":0},{"$f":"Distribution!TA5","v":0},{"$f":"Distribution!TB5","v":0},{"$f":"Distribution!TC5","v":0},{"$f":"Distribution!TD5","v":0},{"$f":"Distribution!TE5","v":0},{"$f":"Distribution!TF5","v":0},{"$f":"Distribution!TG5","v":0},{"$f":"Distribution!TH5","v":0},{"$f":"Distribution!TI5","v":0},{"$f":"Distribution!TJ5","v":0},{"$f":"Distribution!TK5","v":0},{"$f":"Distribution!TL5","v":0},{"$f":"Distribution!TM5","v":0},{"$f":"Distribution!TN5","v":0},{"$f":"Distribution!TO5","v":0},{"$f":"Distribution!TP5","v":0},{"$f":"Distribution!TQ5","v":0},{"$f":"Distribution!TR5","v":0},{"$f":"Distribution!TS5","v":0},{"$f":"Distribution!TT5","v":0},{"$f":"Distribution!TU5","v":0},{"$f":"Distribution!TV5","v":0},{"$f":"Distribution!TW5","v":0},{"$f":"Distribution!TX5","v":0},{"$f":"Distribution!TY5","v":0},{"$f":"Distribution!TZ5","v":0},{"$f":"Distribution!UA5","v":0},{"$f":"Distribution!UB5","v":0},{"$f":"Distribution!UC5","v":0},{"$f":"Distribution!UD5","v":0},{"$f":"Distribution!UE5","v":0},{"$f":"Distribution!UF5","v":0},{"$f":"Distribution!UG5","v":0},{"$f":"Distribution!UH5","v":0},{"$f":"Distribution!UI5","v":0},{"$f":"Distribution!UJ5","v":0},{"$f":"Distribution!UK5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Year #:",null,{"$f":"Distribution!Q6","v":1},{"$f":"Distribution!R6","v":1},{"$f":"Distribution!S6","v":1},{"$f":"Distribution!T6","v":1},{"$f":"Distribution!U6","v":1},{"$f":"Distribution!V6","v":1},{"$f":"Distribution!W6","v":1},{"$f":"Distribution!X6","v":1},{"$f":"Distribution!Y6","v":1},{"$f":"Distribution!Z6","v":1},{"$f":"Distribution!AA6","v":1},{"$f":"Distribution!AB6","v":1},{"$f":"Distribution!AC6","v":2},{"$f":"Distribution!AD6","v":2},{"$f":"Distribution!AE6","v":2},{"$f":"Distribution!AF6","v":2},{"$f":"Distribution!AG6","v":2},{"$f":"Distribution!AH6","v":2},{"$f":"Distribution!AI6","v":2},{"$f":"Distribution!AJ6","v":2},{"$f":"Distribution!AK6","v":3},{"$f":"Distribution!AL6","v":3},{"$f":"Distribution!AM6","v":3},{"$f":"Distribution!AN6","v":3},{"$f":"Distribution!AO6","v":4},{"$f":"Distribution!AP6","v":4},{"$f":"Distribution!AQ6","v":4},{"$f":"Distribution!AR6","v":4},{"$f":"Distribution!AS6","v":5},{"$f":"Distribution!AT6","v":5},{"$f":"Distribution!AU6","v":5},{"$f":"Distribution!AV6","v":5},{"$f":"Distribution!AW6","v":6},{"$f":"Distribution!AX6","v":6},{"$f":"Distribution!AY6","v":6},{"$f":"Distribution!AZ6","v":6},{"$f":"Distribution!BA6","v":7},{"$f":"Distribution!BB6","v":7},{"$f":"Distribution!BC6","v":7},{"$f":"Distribution!BD6","v":7},{"$f":"Distribution!BE6","v":8},{"$f":"Distribution!BF6","v":8},{"$f":"Distribution!BG6","v":8},{"$f":"Distribution!BH6","v":8},{"$f":"Distribution!BI6","v":9},{"$f":"Distribution!BJ6","v":9},{"$f":"Distribution!BK6","v":9},{"$f":"Distribution!BL6","v":9},{"$f":"Distribution!BM6","v":10},{"$f":"Distribution!BN6","v":10},{"$f":"Distribution!BO6","v":10},{"$f":"Distribution!BP6","v":10},{"$f":"Distribution!BQ6","v":11},{"$f":"Distribution!BR6","v":11},{"$f":"Distribution!BS6","v":11},{"$f":"Distribution!BT6","v":11},{"$f":"Distribution!BU6","v":12},{"$f":"Distribution!BV6","v":12},{"$f":"Distribution!BW6","v":12},{"$f":"Distribution!BX6","v":12},{"$f":"Distribution!BY6","v":13},{"$f":"Distribution!BZ6","v":13},{"$f":"Distribution!CA6","v":13},{"$f":"Distribution!CB6","v":13},{"$f":"Distribution!CC6","v":14},{"$f":"Distribution!CD6","v":14},{"$f":"Distribution!CE6","v":14},{"$f":"Distribution!CF6","v":14},{"$f":"Distribution!CG6","v":15},{"$f":"Distribution!CH6","v":15},{"$f":"Distribution!CI6","v":15},{"$f":"Distribution!CJ6","v":15},{"$f":"Distribution!CK6","v":16},{"$f":"Distribution!CL6","v":16},{"$f":"Distribution!CM6","v":16},{"$f":"Distribution!CN6","v":16},{"$f":"Distribution!CO6","v":17},{"$f":"Distribution!CP6","v":17},{"$f":"Distribution!CQ6","v":17},{"$f":"Distribution!CR6","v":17},{"$f":"Distribution!CS6","v":18},{"$f":"Distribution!CT6","v":18},{"$f":"Distribution!CU6","v":18},{"$f":"Distribution!CV6","v":18},{"$f":"Distribution!CW6","v":19},{"$f":"Distribution!CX6","v":19},{"$f":"Distribution!CY6","v":19},{"$f":"Distribution!CZ6","v":19},{"$f":"Distribution!DA6","v":20},{"$f":"Distribution!DB6","v":20},{"$f":"Distribution!DC6","v":20},{"$f":"Distribution!DD6","v":20},{"$f":"Distribution!DE6","v":21},{"$f":"Distribution!DF6","v":21},{"$f":"Distribution!DG6","v":21},{"$f":"Distribution!DH6","v":21},{"$f":"Distribution!DI6","v":22},{"$f":"Distribution!DJ6","v":22},{"$f":"Distribution!DK6","v":22},{"$f":"Distribution!DL6","v":22},{"$f":"Distribution!DM6","v":23},{"$f":"Distribution!DN6","v":23},{"$f":"Distribution!DO6","v":23},{"$f":"Distribution!DP6","v":23},{"$f":"Distribution!DQ6","v":24},{"$f":"Distribution!DR6","v":24},{"$f":"Distribution!DS6","v":24},{"$f":"Distribution!DT6","v":24},{"$f":"Distribution!DU6","v":25},{"$f":"Distribution!DV6","v":25},{"$f":"Distribution!DW6","v":25},{"$f":"Distribution!DX6","v":25},{"$f":"Distribution!DY6","v":26},{"$f":"Distribution!DZ6","v":26},{"$f":"Distribution!EA6","v":26},{"$f":"Distribution!EB6","v":26},{"$f":"Distribution!EC6","v":27},{"$f":"Distribution!ED6","v":27},{"$f":"Distribution!EE6","v":27},{"$f":"Distribution!EF6","v":27},{"$f":"Distribution!EG6","v":28},{"$f":"Distribution!EH6","v":28},{"$f":"Distribution!EI6","v":28},{"$f":"Distribution!EJ6","v":28},{"$f":"Distribution!EK6","v":29},{"$f":"Distribution!EL6","v":29},{"$f":"Distribution!EM6","v":29},{"$f":"Distribution!EN6","v":29},{"$f":"Distribution!EO6","v":30},{"$f":"Distribution!EP6","v":30},{"$f":"Distribution!EQ6","v":30},{"$f":"Distribution!ER6","v":30},{"$f":"Distribution!ES6","v":31},{"$f":"Distribution!ET6","v":31},{"$f":"Distribution!EU6","v":31},{"$f":"Distribution!EV6","v":31},{"$f":"Distribution!EW6","v":32},{"$f":"Distribution!EX6","v":32},{"$f":"Distribution!EY6","v":32},{"$f":"Distribution!EZ6","v":32},{"$f":"Distribution!FA6","v":33},{"$f":"Distribution!FB6","v":33},{"$f":"Distribution!FC6","v":33},{"$f":"Distribution!FD6","v":33},{"$f":"Distribution!FE6","v":34},{"$f":"Distribution!FF6","v":34},{"$f":"Distribution!FG6","v":34},{"$f":"Distribution!FH6","v":34},{"$f":"Distribution!FI6","v":35},{"$f":"Distribution!FJ6","v":35},{"$f":"Distribution!FK6","v":35},{"$f":"Distribution!FL6","v":35},{"$f":"Distribution!FM6","v":36},{"$f":"Distribution!FN6","v":36},{"$f":"Distribution!FO6","v":36},{"$f":"Distribution!FP6","v":36},{"$f":"Distribution!FQ6","v":37},{"$f":"Distribution!FR6","v":37},{"$f":"Distribution!FS6","v":37},{"$f":"Distribution!FT6","v":37},{"$f":"Distribution!FU6","v":38},{"$f":"Distribution!FV6","v":38},{"$f":"Distribution!FW6","v":38},{"$f":"Distribution!FX6","v":38},{"$f":"Distribution!FY6","v":39},{"$f":"Distribution!FZ6","v":39},{"$f":"Distribution!GA6","v":39},{"$f":"Distribution!GB6","v":39},{"$f":"Distribution!GC6","v":40},{"$f":"Distribution!GD6","v":40},{"$f":"Distribution!GE6","v":40},{"$f":"Distribution!GF6","v":40},{"$f":"Distribution!GG6","v":41},{"$f":"Distribution!GH6","v":41},{"$f":"Distribution!GI6","v":41},{"$f":"Distribution!GJ6","v":41},{"$f":"Distribution!GK6","v":42},{"$f":"Distribution!GL6","v":42},{"$f":"Distribution!GM6","v":42},{"$f":"Distribution!GN6","v":42},{"$f":"Distribution!GO6","v":43},{"$f":"Distribution!GP6","v":43},{"$f":"Distribution!GQ6","v":43},{"$f":"Distribution!GR6","v":43},{"$f":"Distribution!GS6","v":44},{"$f":"Distribution!GT6","v":44},{"$f":"Distribution!GU6","v":44},{"$f":"Distribution!GV6","v":44},{"$f":"Distribution!GW6","v":45},{"$f":"Distribution!GX6","v":45},{"$f":"Distribution!GY6","v":45},{"$f":"Distribution!GZ6","v":45},{"$f":"Distribution!HA6","v":46},{"$f":"Distribution!HB6","v":46},{"$f":"Distribution!HC6","v":46},{"$f":"Distribution!HD6","v":46},{"$f":"Distribution!HE6","v":47},{"$f":"Distribution!HF6","v":47},{"$f":"Distribution!HG6","v":47},{"$f":"Distribution!HH6","v":47},{"$f":"Distribution!HI6","v":48},{"$f":"Distribution!HJ6","v":48},{"$f":"Distribution!HK6","v":48},{"$f":"Distribution!HL6","v":48},{"$f":"Distribution!HM6","v":49},{"$f":"Distribution!HN6","v":49},{"$f":"Distribution!HO6","v":49},{"$f":"Distribution!HP6","v":49},{"$f":"Distribution!HQ6","v":50},{"$f":"Distribution!HR6","v":50},{"$f":"Distribution!HS6","v":50},{"$f":"Distribution!HT6","v":50},{"$f":"Distribution!HU6","v":51},{"$f":"Distribution!HV6","v":51},{"$f":"Distribution!HW6","v":51},{"$f":"Distribution!HX6","v":51},{"$f":"Distribution!HY6","v":52},{"$f":"Distribution!HZ6","v":52},{"$f":"Distribution!IA6","v":52},{"$f":"Distribution!IB6","v":52},{"$f":"Distribution!IC6","v":53},{"$f":"Distribution!ID6","v":53},{"$f":"Distribution!IE6","v":0},{"$f":"Distribution!IF6","v":0},{"$f":"Distribution!IG6","v":0},{"$f":"Distribution!IH6","v":0},{"$f":"Distribution!II6","v":0},{"$f":"Distribution!IJ6","v":0},{"$f":"Distribution!IK6","v":0},{"$f":"Distribution!IL6","v":0},{"$f":"Distribution!IM6","v":0},{"$f":"Distribution!IN6","v":0},{"$f":"Distribution!IO6","v":0},{"$f":"Distribution!IP6","v":0},{"$f":"Distribution!IQ6","v":0},{"$f":"Distribution!IR6","v":0},{"$f":"Distribution!IS6","v":0},{"$f":"Distribution!IT6","v":0},{"$f":"Distribution!IU6","v":0},{"$f":"Distribution!IV6","v":0},{"$f":"Distribution!IW6","v":0},{"$f":"Distribution!IX6","v":0},{"$f":"Distribution!IY6","v":0},{"$f":"Distribution!IZ6","v":0},{"$f":"Distribution!JA6","v":0},{"$f":"Distribution!JB6","v":0},{"$f":"Distribution!JC6","v":0},{"$f":"Distribution!JD6","v":0},{"$f":"Distribution!JE6","v":0},{"$f":"Distribution!JF6","v":0},{"$f":"Distribution!JG6","v":0},{"$f":"Distribution!JH6","v":0},{"$f":"Distribution!JI6","v":0},{"$f":"Distribution!JJ6","v":0},{"$f":"Distribution!JK6","v":0},{"$f":"Distribution!JL6","v":0},{"$f":"Distribution!JM6","v":0},{"$f":"Distribution!JN6","v":0},{"$f":"Distribution!JO6","v":0},{"$f":"Distribution!JP6","v":0},{"$f":"Distribution!JQ6","v":0},{"$f":"Distribution!JR6","v":0},{"$f":"Distribution!JS6","v":0},{"$f":"Distribution!JT6","v":0},{"$f":"Distribution!JU6","v":0},{"$f":"Distribution!JV6","v":0},{"$f":"Distribution!JW6","v":0},{"$f":"Distribution!JX6","v":0},{"$f":"Distribution!JY6","v":0},{"$f":"Distribution!JZ6","v":0},{"$f":"Distribution!KA6","v":0},{"$f":"Distribution!KB6","v":0},{"$f":"Distribution!KC6","v":0},{"$f":"Distribution!KD6","v":0},{"$f":"Distribution!KE6","v":0},{"$f":"Distribution!KF6","v":0},{"$f":"Distribution!KG6","v":0},{"$f":"Distribution!KH6","v":0},{"$f":"Distribution!KI6","v":0},{"$f":"Distribution!KJ6","v":0},{"$f":"Distribution!KK6","v":0},{"$f":"Distribution!KL6","v":0},{"$f":"Distribution!KM6","v":0},{"$f":"Distribution!KN6","v":0},{"$f":"Distribution!KO6","v":0},{"$f":"Distribution!KP6","v":0},{"$f":"Distribution!KQ6","v":0},{"$f":"Distribution!KR6","v":0},{"$f":"Distribution!KS6","v":0},{"$f":"Distribution!KT6","v":0},{"$f":"Distribution!KU6","v":0},{"$f":"Distribution!KV6","v":0},{"$f":"Distribution!KW6","v":0},{"$f":"Distribution!KX6","v":0},{"$f":"Distribution!KY6","v":0},{"$f":"Distribution!KZ6","v":0},{"$f":"Distribution!LA6","v":0},{"$f":"Distribution!LB6","v":0},{"$f":"Distribution!LC6","v":0},{"$f":"Distribution!LD6","v":0},{"$f":"Distribution!LE6","v":0},{"$f":"Distribution!LF6","v":0},{"$f":"Distribution!LG6","v":0},{"$f":"Distribution!LH6","v":0},{"$f":"Distribution!LI6","v":0},{"$f":"Distribution!LJ6","v":0},{"$f":"Distribution!LK6","v":0},{"$f":"Distribution!LL6","v":0},{"$f":"Distribution!LM6","v":0},{"$f":"Distribution!LN6","v":0},{"$f":"Distribution!LO6","v":0},{"$f":"Distribution!LP6","v":0},{"$f":"Distribution!LQ6","v":0},{"$f":"Distribution!LR6","v":0},{"$f":"Distribution!LS6","v":0},{"$f":"Distribution!LT6","v":0},{"$f":"Distribution!LU6","v":0},{"$f":"Distribution!LV6","v":0},{"$f":"Distribution!LW6","v":0},{"$f":"Distribution!LX6","v":0},{"$f":"Distribution!LY6","v":0},{"$f":"Distribution!LZ6","v":0},{"$f":"Distribution!MA6","v":0},{"$f":"Distribution!MB6","v":0},{"$f":"Distribution!MC6","v":0},{"$f":"Distribution!MD6","v":0},{"$f":"Distribution!ME6","v":0},{"$f":"Distribution!MF6","v":0},{"$f":"Distribution!MG6","v":0},{"$f":"Distribution!MH6","v":0},{"$f":"Distribution!MI6","v":0},{"$f":"Distribution!MJ6","v":0},{"$f":"Distribution!MK6","v":0},{"$f":"Distribution!ML6","v":0},{"$f":"Distribution!MM6","v":0},{"$f":"Distribution!MN6","v":0},{"$f":"Distribution!MO6","v":0},{"$f":"Distribution!MP6","v":0},{"$f":"Distribution!MQ6","v":0},{"$f":"Distribution!MR6","v":0},{"$f":"Distribution!MS6","v":0},{"$f":"Distribution!MT6","v":0},{"$f":"Distribution!MU6","v":0},{"$f":"Distribution!MV6","v":0},{"$f":"Distribution!MW6","v":0},{"$f":"Distribution!MX6","v":0},{"$f":"Distribution!MY6","v":0},{"$f":"Distribution!MZ6","v":0},{"$f":"Distribution!NA6","v":0},{"$f":"Distribution!NB6","v":0},{"$f":"Distribution!NC6","v":0},{"$f":"Distribution!ND6","v":0},{"$f":"Distribution!NE6","v":0},{"$f":"Distribution!NF6","v":0},{"$f":"Distribution!NG6","v":0},{"$f":"Distribution!NH6","v":0},{"$f":"Distribution!NI6","v":0},{"$f":"Distribution!NJ6","v":0},{"$f":"Distribution!NK6","v":0},{"$f":"Distribution!NL6","v":0},{"$f":"Distribution!NM6","v":0},{"$f":"Distribution!NN6","v":0},{"$f":"Distribution!NO6","v":0},{"$f":"Distribution!NP6","v":0},{"$f":"Distribution!NQ6","v":0},{"$f":"Distribution!NR6","v":0},{"$f":"Distribution!NS6","v":0},{"$f":"Distribution!NT6","v":0},{"$f":"Distribution!NU6","v":0},{"$f":"Distribution!NV6","v":0},{"$f":"Distribution!NW6","v":0},{"$f":"Distribution!NX6","v":0},{"$f":"Distribution!NY6","v":0},{"$f":"Distribution!NZ6","v":0},{"$f":"Distribution!OA6","v":0},{"$f":"Distribution!OB6","v":0},{"$f":"Distribution!OC6","v":0},{"$f":"Distribution!OD6","v":0},{"$f":"Distribution!OE6","v":0},{"$f":"Distribution!OF6","v":0},{"$f":"Distribution!OG6","v":0},{"$f":"Distribution!OH6","v":0},{"$f":"Distribution!OI6","v":0},{"$f":"Distribution!OJ6","v":0},{"$f":"Distribution!OK6","v":0},{"$f":"Distribution!OL6","v":0},{"$f":"Distribution!OM6","v":0},{"$f":"Distribution!ON6","v":0},{"$f":"Distribution!OO6","v":0},{"$f":"Distribution!OP6","v":0},{"$f":"Distribution!OQ6","v":0},{"$f":"Distribution!OR6","v":0},{"$f":"Distribution!OS6","v":0},{"$f":"Distribution!OT6","v":0},{"$f":"Distribution!OU6","v":0},{"$f":"Distribution!OV6","v":0},{"$f":"Distribution!OW6","v":0},{"$f":"Distribution!OX6","v":0},{"$f":"Distribution!OY6","v":0},{"$f":"Distribution!OZ6","v":0},{"$f":"Distribution!PA6","v":0},{"$f":"Distribution!PB6","v":0},{"$f":"Distribution!PC6","v":0},{"$f":"Distribution!PD6","v":0},{"$f":"Distribution!PE6","v":0},{"$f":"Distribution!PF6","v":0},{"$f":"Distribution!PG6","v":0},{"$f":"Distribution!PH6","v":0},{"$f":"Distribution!PI6","v":0},{"$f":"Distribution!PJ6","v":0},{"$f":"Distribution!PK6","v":0},{"$f":"Distribution!PL6","v":0},{"$f":"Distribution!PM6","v":0},{"$f":"Distribution!PN6","v":0},{"$f":"Distribution!PO6","v":0},{"$f":"Distribution!PP6","v":0},{"$f":"Distribution!PQ6","v":0},{"$f":"Distribution!PR6","v":0},{"$f":"Distribution!PS6","v":0},{"$f":"Distribution!PT6","v":0},{"$f":"Distribution!PU6","v":0},{"$f":"Distribution!PV6","v":0},{"$f":"Distribution!PW6","v":0},{"$f":"Distribution!PX6","v":0},{"$f":"Distribution!PY6","v":0},{"$f":"Distribution!PZ6","v":0},{"$f":"Distribution!QA6","v":0},{"$f":"Distribution!QB6","v":0},{"$f":"Distribution!QC6","v":0},{"$f":"Distribution!QD6","v":0},{"$f":"Distribution!QE6","v":0},{"$f":"Distribution!QF6","v":0},{"$f":"Distribution!QG6","v":0},{"$f":"Distribution!QH6","v":0},{"$f":"Distribution!QI6","v":0},{"$f":"Distribution!QJ6","v":0},{"$f":"Distribution!QK6","v":0},{"$f":"Distribution!QL6","v":0},{"$f":"Distribution!QM6","v":0},{"$f":"Distribution!QN6","v":0},{"$f":"Distribution!QO6","v":0},{"$f":"Distribution!QP6","v":0},{"$f":"Distribution!QQ6","v":0},{"$f":"Distribution!QR6","v":0},{"$f":"Distribution!QS6","v":0},{"$f":"Distribution!QT6","v":0},{"$f":"Distribution!QU6","v":0},{"$f":"Distribution!QV6","v":0},{"$f":"Distribution!QW6","v":0},{"$f":"Distribution!QX6","v":0},{"$f":"Distribution!QY6","v":0},{"$f":"Distribution!QZ6","v":0},{"$f":"Distribution!RA6","v":0},{"$f":"Distribution!RB6","v":0},{"$f":"Distribution!RC6","v":0},{"$f":"Distribution!RD6","v":0},{"$f":"Distribution!RE6","v":0},{"$f":"Distribution!RF6","v":0},{"$f":"Distribution!RG6","v":0},{"$f":"Distribution!RH6","v":0},{"$f":"Distribution!RI6","v":0},{"$f":"Distribution!RJ6","v":0},{"$f":"Distribution!RK6","v":0},{"$f":"Distribution!RL6","v":0},{"$f":"Distribution!RM6","v":0},{"$f":"Distribution!RN6","v":0},{"$f":"Distribution!RO6","v":0},{"$f":"Distribution!RP6","v":0},{"$f":"Distribution!RQ6","v":0},{"$f":"Distribution!RR6","v":0},{"$f":"Distribution!RS6","v":0},{"$f":"Distribution!RT6","v":0},{"$f":"Distribution!RU6","v":0},{"$f":"Distribution!RV6","v":0},{"$f":"Distribution!RW6","v":0},{"$f":"Distribution!RX6","v":0},{"$f":"Distribution!RY6","v":0},{"$f":"Distribution!RZ6","v":0},{"$f":"Distribution!SA6","v":0},{"$f":"Distribution!SB6","v":0},{"$f":"Distribution!SC6","v":0},{"$f":"Distribution!SD6","v":0},{"$f":"Distribution!SE6","v":0},{"$f":"Distribution!SF6","v":0},{"$f":"Distribution!SG6","v":0},{"$f":"Distribution!SH6","v":0},{"$f":"Distribution!SI6","v":0},{"$f":"Distribution!SJ6","v":0},{"$f":"Distribution!SK6","v":0},{"$f":"Distribution!SL6","v":0},{"$f":"Distribution!SM6","v":0},{"$f":"Distribution!SN6","v":0},{"$f":"Distribution!SO6","v":0},{"$f":"Distribution!SP6","v":0},{"$f":"Distribution!SQ6","v":0},{"$f":"Distribution!SR6","v":0},{"$f":"Distribution!SS6","v":0},{"$f":"Distribution!ST6","v":0},{"$f":"Distribution!SU6","v":0},{"$f":"Distribution!SV6","v":0},{"$f":"Distribution!SW6","v":0},{"$f":"Distribution!SX6","v":0},{"$f":"Distribution!SY6","v":0},{"$f":"Distribution!SZ6","v":0},{"$f":"Distribution!TA6","v":0},{"$f":"Distribution!TB6","v":0},{"$f":"Distribution!TC6","v":0},{"$f":"Distribution!TD6","v":0},{"$f":"Distribution!TE6","v":0},{"$f":"Distribution!TF6","v":0},{"$f":"Distribution!TG6","v":0},{"$f":"Distribution!TH6","v":0},{"$f":"Distribution!TI6","v":0},{"$f":"Distribution!TJ6","v":0},{"$f":"Distribution!TK6","v":0},{"$f":"Distribution!TL6","v":0},{"$f":"Distribution!TM6","v":0},{"$f":"Distribution!TN6","v":0},{"$f":"Distribution!TO6","v":0},{"$f":"Distribution!TP6","v":0},{"$f":"Distribution!TQ6","v":0},{"$f":"Distribution!TR6","v":0},{"$f":"Distribution!TS6","v":0},{"$f":"Distribution!TT6","v":0},{"$f":"Distribution!TU6","v":0},{"$f":"Distribution!TV6","v":0},{"$f":"Distribution!TW6","v":0},{"$f":"Distribution!TX6","v":0},{"$f":"Distribution!TY6","v":0},{"$f":"Distribution!TZ6","v":0},{"$f":"Distribution!UA6","v":0},{"$f":"Distribution!UB6","v":0},{"$f":"Distribution!UC6","v":0},{"$f":"Distribution!UD6","v":0},{"$f":"Distribution!UE6","v":0},{"$f":"Distribution!UF6","v":0},{"$f":"Distribution!UG6","v":0},{"$f":"Distribution!UH6","v":0},{"$f":"Distribution!UI6","v":0},{"$f":"Distribution!UJ6","v":0},{"$f":"Distribution!UK6","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Phase:",null,{"$f":"Distribution!Q7","v":"Const"},{"$f":"Distribution!R7","v":"Const"},{"$f":"Distribution!S7","v":"Const"},{"$f":"Distribution!T7","v":"Const"},{"$f":"Distribution!U7","v":"Const"},{"$f":"Distribution!V7","v":"Const"},{"$f":"Distribution!W7","v":"Const"},{"$f":"Distribution!X7","v":"Const"},{"$f":"Distribution!Y7","v":"Const"},{"$f":"Distribution!Z7","v":"Const"},{"$f":"Distribution!AA7","v":"Const"},{"$f":"Distribution!AB7","v":"Const"},{"$f":"Distribution!AC7","v":"Const"},{"$f":"Distribution!AD7","v":"Const"},{"$f":"Distribution!AE7","v":"Const"},{"$f":"Distribution!AF7","v":"Const"},{"$f":"Distribution!AG7","v":"Const"},{"$f":"Distribution!AH7","v":"Const"},{"$f":"Distribution!AI7","v":"Ops"},{"$f":"Distribution!AJ7","v":"Ops"},{"$f":"Distribution!AK7","v":"Ops"},{"$f":"Distribution!AL7","v":"Ops"},{"$f":"Distribution!AM7","v":"Ops"},{"$f":"Distribution!AN7","v":"Ops"},{"$f":"Distribution!AO7","v":"Ops"},{"$f":"Distribution!AP7","v":"Ops"},{"$f":"Distribution!AQ7","v":"Ops"},{"$f":"Distribution!AR7","v":"Ops"},{"$f":"Distribution!AS7","v":"Ops"},{"$f":"Distribution!AT7","v":"Ops"},{"$f":"Distribution!AU7","v":"Ops"},{"$f":"Distribution!AV7","v":"Ops"},{"$f":"Distribution!AW7","v":"Ops"},{"$f":"Distribution!AX7","v":"Ops"},{"$f":"Distribution!AY7","v":"Ops"},{"$f":"Distribution!AZ7","v":"Ops"},{"$f":"Distribution!BA7","v":"Ops"},{"$f":"Distribution!BB7","v":"Ops"},{"$f":"Distribution!BC7","v":"Ops"},{"$f":"Distribution!BD7","v":"Ops"},{"$f":"Distribution!BE7","v":"Ops"},{"$f":"Distribution!BF7","v":"Ops"},{"$f":"Distribution!BG7","v":"Ops"},{"$f":"Distribution!BH7","v":"Ops"},{"$f":"Distribution!BI7","v":"Ops"},{"$f":"Distribution!BJ7","v":"Ops"},{"$f":"Distribution!BK7","v":"Ops"},{"$f":"Distribution!BL7","v":"Ops"},{"$f":"Distribution!BM7","v":"Ops"},{"$f":"Distribution!BN7","v":"Ops"},{"$f":"Distribution!BO7","v":"Ops"},{"$f":"Distribution!BP7","v":"Ops"},{"$f":"Distribution!BQ7","v":"Ops"},{"$f":"Distribution!BR7","v":"Ops"},{"$f":"Distribution!BS7","v":"Ops"},{"$f":"Distribution!BT7","v":"Ops"},{"$f":"Distribution!BU7","v":"Ops"},{"$f":"Distribution!BV7","v":"Ops"},{"$f":"Distribution!BW7","v":"Ops"},{"$f":"Distribution!BX7","v":"Ops"},{"$f":"Distribution!BY7","v":"Ops"},{"$f":"Distribution!BZ7","v":"Ops"},{"$f":"Distribution!CA7","v":"Ops"},{"$f":"Distribution!CB7","v":"Ops"},{"$f":"Distribution!CC7","v":"Ops"},{"$f":"Distribution!CD7","v":"Ops"},{"$f":"Distribution!CE7","v":"Ops"},{"$f":"Distribution!CF7","v":"Ops"},{"$f":"Distribution!CG7","v":"Ops"},{"$f":"Distribution!CH7","v":"Ops"},{"$f":"Distribution!CI7","v":"Ops"},{"$f":"Distribution!CJ7","v":"Ops"},{"$f":"Distribution!CK7","v":"Ops"},{"$f":"Distribution!CL7","v":"Ops"},{"$f":"Distribution!CM7","v":"Ops"},{"$f":"Distribution!CN7","v":"Ops"},{"$f":"Distribution!CO7","v":"Ops"},{"$f":"Distribution!CP7","v":"Ops"},{"$f":"Distribution!CQ7","v":"Ops"},{"$f":"Distribution!CR7","v":"Ops"},{"$f":"Distribution!CS7","v":"Ops"},{"$f":"Distribution!CT7","v":"Ops"},{"$f":"Distribution!CU7","v":"Ops"},{"$f":"Distribution!CV7","v":"Ops"},{"$f":"Distribution!CW7","v":"Ops"},{"$f":"Distribution!CX7","v":"Ops"},{"$f":"Distribution!CY7","v":"Ops"},{"$f":"Distribution!CZ7","v":"Ops"},{"$f":"Distribution!DA7","v":"Ops"},{"$f":"Distribution!DB7","v":"Ops"},{"$f":"Distribution!DC7","v":"Ops"},{"$f":"Distribution!DD7","v":"Ops"},{"$f":"Distribution!DE7","v":"Ops"},{"$f":"Distribution!DF7","v":"Ops"},{"$f":"Distribution!DG7","v":"Ops"},{"$f":"Distribution!DH7","v":"Ops"},{"$f":"Distribution!DI7","v":"Ops"},{"$f":"Distribution!DJ7","v":"Ops"},{"$f":"Distribution!DK7","v":"Ops"},{"$f":"Distribution!DL7","v":"Ops"},{"$f":"Distribution!DM7","v":"Ops"},{"$f":"Distribution!DN7","v":"Ops"},{"$f":"Distribution!DO7","v":"Ops"},{"$f":"Distribution!DP7","v":"Ops"},{"$f":"Distribution!DQ7","v":"Ops"},{"$f":"Distribution!DR7","v":"Ops"},{"$f":"Distribution!DS7","v":"Ops"},{"$f":"Distribution!DT7","v":"Ops"},{"$f":"Distribution!DU7","v":"Ops"},{"$f":"Distribution!DV7","v":"Ops"},{"$f":"Distribution!DW7","v":"Ops"},{"$f":"Distribution!DX7","v":"Ops"},{"$f":"Distribution!DY7","v":"Ops"},{"$f":"Distribution!DZ7","v":"Ops"},{"$f":"Distribution!EA7","v":"Ops"},{"$f":"Distribution!EB7","v":"Ops"},{"$f":"Distribution!EC7","v":"Ops"},{"$f":"Distribution!ED7","v":"Ops"},{"$f":"Distribution!EE7","v":"Ops"},{"$f":"Distribution!EF7","v":"Ops"},{"$f":"Distribution!EG7","v":"Ops"},{"$f":"Distribution!EH7","v":"Ops"},{"$f":"Distribution!EI7","v":"Ops"},{"$f":"Distribution!EJ7","v":"Ops"},{"$f":"Distribution!EK7","v":"Ops"},{"$f":"Distribution!EL7","v":"Ops"},{"$f":"Distribution!EM7","v":"Ops"},{"$f":"Distribution!EN7","v":"Ops"},{"$f":"Distribution!EO7","v":"Ops"},{"$f":"Distribution!EP7","v":"Ops"},{"$f":"Distribution!EQ7","v":"Ops"},{"$f":"Distribution!ER7","v":"Ops"},{"$f":"Distribution!ES7","v":"Ops"},{"$f":"Distribution!ET7","v":"Ops"},{"$f":"Distribution!EU7","v":"Ops"},{"$f":"Distribution!EV7","v":"Ops"},{"$f":"Distribution!EW7","v":"Ops"},{"$f":"Distribution!EX7","v":"Ops"},{"$f":"Distribution!EY7","v":"Ops"},{"$f":"Distribution!EZ7","v":"Ops"},{"$f":"Distribution!FA7","v":"Ops"},{"$f":"Distribution!FB7","v":"Ops"},{"$f":"Distribution!FC7","v":"Ops"},{"$f":"Distribution!FD7","v":"Ops"},{"$f":"Distribution!FE7","v":"Ops"},{"$f":"Distribution!FF7","v":"Ops"},{"$f":"Distribution!FG7","v":"Ops"},{"$f":"Distribution!FH7","v":"Ops"},{"$f":"Distribution!FI7","v":"Ops"},{"$f":"Distribution!FJ7","v":"Ops"},{"$f":"Distribution!FK7","v":"Ops"},{"$f":"Distribution!FL7","v":"Ops"},{"$f":"Distribution!FM7","v":"Ops"},{"$f":"Distribution!FN7","v":"Ops"},{"$f":"Distribution!FO7","v":"Ops"},{"$f":"Distribution!FP7","v":"Ops"},{"$f":"Distribution!FQ7","v":"Ops"},{"$f":"Distribution!FR7","v":"Ops"},{"$f":"Distribution!FS7","v":""},{"$f":"Distribution!FT7","v":""},{"$f":"Distribution!FU7","v":""},{"$f":"Distribution!FV7","v":""},{"$f":"Distribution!FW7","v":""},{"$f":"Distribution!FX7","v":""},{"$f":"Distribution!FY7","v":""},{"$f":"Distribution!FZ7","v":""},{"$f":"Distribution!GA7","v":""},{"$f":"Distribution!GB7","v":""},{"$f":"Distribution!GC7","v":""},{"$f":"Distribution!GD7","v":""},{"$f":"Distribution!GE7","v":""},{"$f":"Distribution!GF7","v":""},{"$f":"Distribution!GG7","v":""},{"$f":"Distribution!GH7","v":""},{"$f":"Distribution!GI7","v":""},{"$f":"Distribution!GJ7","v":""},{"$f":"Distribution!GK7","v":""},{"$f":"Distribution!GL7","v":""},{"$f":"Distribution!GM7","v":""},{"$f":"Distribution!GN7","v":""},{"$f":"Distribution!GO7","v":""},{"$f":"Distribution!GP7","v":""},{"$f":"Distribution!GQ7","v":""},{"$f":"Distribution!GR7","v":""},{"$f":"Distribution!GS7","v":""},{"$f":"Distribution!GT7","v":""},{"$f":"Distribution!GU7","v":""},{"$f":"Distribution!GV7","v":""},{"$f":"Distribution!GW7","v":""},{"$f":"Distribution!GX7","v":""},{"$f":"Distribution!GY7","v":""},{"$f":"Distribution!GZ7","v":""},{"$f":"Distribution!HA7","v":""},{"$f":"Distribution!HB7","v":""},{"$f":"Distribution!HC7","v":""},{"$f":"Distribution!HD7","v":""},{"$f":"Distribution!HE7","v":""},{"$f":"Distribution!HF7","v":""},{"$f":"Distribution!HG7","v":""},{"$f":"Distribution!HH7","v":""},{"$f":"Distribution!HI7","v":""},{"$f":"Distribution!HJ7","v":""},{"$f":"Distribution!HK7","v":""},{"$f":"Distribution!HL7","v":""},{"$f":"Distribution!HM7","v":""},{"$f":"Distribution!HN7","v":""},{"$f":"Distribution!HO7","v":""},{"$f":"Distribution!HP7","v":""},{"$f":"Distribution!HQ7","v":""},{"$f":"Distribution!HR7","v":""},{"$f":"Distribution!HS7","v":""},{"$f":"Distribution!HT7","v":""},{"$f":"Distribution!HU7","v":""},{"$f":"Distribution!HV7","v":""},{"$f":"Distribution!HW7","v":""},{"$f":"Distribution!HX7","v":""},{"$f":"Distribution!HY7","v":""},{"$f":"Distribution!HZ7","v":""},{"$f":"Distribution!IA7","v":""},{"$f":"Distribution!IB7","v":""},{"$f":"Distribution!IC7","v":""},{"$f":"Distribution!ID7","v":""},{"$f":"Distribution!IE7","v":0},{"$f":"Distribution!IF7","v":0},{"$f":"Distribution!IG7","v":0},{"$f":"Distribution!IH7","v":0},{"$f":"Distribution!II7","v":0},{"$f":"Distribution!IJ7","v":0},{"$f":"Distribution!IK7","v":0},{"$f":"Distribution!IL7","v":0},{"$f":"Distribution!IM7","v":0},{"$f":"Distribution!IN7","v":0},{"$f":"Distribution!IO7","v":0},{"$f":"Distribution!IP7","v":0},{"$f":"Distribution!IQ7","v":0},{"$f":"Distribution!IR7","v":0},{"$f":"Distribution!IS7","v":0},{"$f":"Distribution!IT7","v":0},{"$f":"Distribution!IU7","v":0},{"$f":"Distribution!IV7","v":0},{"$f":"Distribution!IW7","v":0},{"$f":"Distribution!IX7","v":0},{"$f":"Distribution!IY7","v":0},{"$f":"Distribution!IZ7","v":0},{"$f":"Distribution!JA7","v":0},{"$f":"Distribution!JB7","v":0},{"$f":"Distribution!JC7","v":0},{"$f":"Distribution!JD7","v":0},{"$f":"Distribution!JE7","v":0},{"$f":"Distribution!JF7","v":0},{"$f":"Distribution!JG7","v":0},{"$f":"Distribution!JH7","v":0},{"$f":"Distribution!JI7","v":0},{"$f":"Distribution!JJ7","v":0},{"$f":"Distribution!JK7","v":0},{"$f":"Distribution!JL7","v":0},{"$f":"Distribution!JM7","v":0},{"$f":"Distribution!JN7","v":0},{"$f":"Distribution!JO7","v":0},{"$f":"Distribution!JP7","v":0},{"$f":"Distribution!JQ7","v":0},{"$f":"Distribution!JR7","v":0},{"$f":"Distribution!JS7","v":0},{"$f":"Distribution!JT7","v":0},{"$f":"Distribution!JU7","v":0},{"$f":"Distribution!JV7","v":0},{"$f":"Distribution!JW7","v":0},{"$f":"Distribution!JX7","v":0},{"$f":"Distribution!JY7","v":0},{"$f":"Distribution!JZ7","v":0},{"$f":"Distribution!KA7","v":0},{"$f":"Distribution!KB7","v":0},{"$f":"Distribution!KC7","v":0},{"$f":"Distribution!KD7","v":0},{"$f":"Distribution!KE7","v":0},{"$f":"Distribution!KF7","v":0},{"$f":"Distribution!KG7","v":0},{"$f":"Distribution!KH7","v":0},{"$f":"Distribution!KI7","v":0},{"$f":"Distribution!KJ7","v":0},{"$f":"Distribution!KK7","v":0},{"$f":"Distribution!KL7","v":0},{"$f":"Distribution!KM7","v":0},{"$f":"Distribution!KN7","v":0},{"$f":"Distribution!KO7","v":0},{"$f":"Distribution!KP7","v":0},{"$f":"Distribution!KQ7","v":0},{"$f":"Distribution!KR7","v":0},{"$f":"Distribution!KS7","v":0},{"$f":"Distribution!KT7","v":0},{"$f":"Distribution!KU7","v":0},{"$f":"Distribution!KV7","v":0},{"$f":"Distribution!KW7","v":0},{"$f":"Distribution!KX7","v":0},{"$f":"Distribution!KY7","v":0},{"$f":"Distribution!KZ7","v":0},{"$f":"Distribution!LA7","v":0},{"$f":"Distribution!LB7","v":0},{"$f":"Distribution!LC7","v":0},{"$f":"Distribution!LD7","v":0},{"$f":"Distribution!LE7","v":0},{"$f":"Distribution!LF7","v":0},{"$f":"Distribution!LG7","v":0},{"$f":"Distribution!LH7","v":0},{"$f":"Distribution!LI7","v":0},{"$f":"Distribution!LJ7","v":0},{"$f":"Distribution!LK7","v":0},{"$f":"Distribution!LL7","v":0},{"$f":"Distribution!LM7","v":0},{"$f":"Distribution!LN7","v":0},{"$f":"Distribution!LO7","v":0},{"$f":"Distribution!LP7","v":0},{"$f":"Distribution!LQ7","v":0},{"$f":"Distribution!LR7","v":0},{"$f":"Distribution!LS7","v":0},{"$f":"Distribution!LT7","v":0},{"$f":"Distribution!LU7","v":0},{"$f":"Distribution!LV7","v":0},{"$f":"Distribution!LW7","v":0},{"$f":"Distribution!LX7","v":0},{"$f":"Distribution!LY7","v":0},{"$f":"Distribution!LZ7","v":0},{"$f":"Distribution!MA7","v":0},{"$f":"Distribution!MB7","v":0},{"$f":"Distribution!MC7","v":0},{"$f":"Distribution!MD7","v":0},{"$f":"Distribution!ME7","v":0},{"$f":"Distribution!MF7","v":0},{"$f":"Distribution!MG7","v":0},{"$f":"Distribution!MH7","v":0},{"$f":"Distribution!MI7","v":0},{"$f":"Distribution!MJ7","v":0},{"$f":"Distribution!MK7","v":0},{"$f":"Distribution!ML7","v":0},{"$f":"Distribution!MM7","v":0},{"$f":"Distribution!MN7","v":0},{"$f":"Distribution!MO7","v":0},{"$f":"Distribution!MP7","v":0},{"$f":"Distribution!MQ7","v":0},{"$f":"Distribution!MR7","v":0},{"$f":"Distribution!MS7","v":0},{"$f":"Distribution!MT7","v":0},{"$f":"Distribution!MU7","v":0},{"$f":"Distribution!MV7","v":0},{"$f":"Distribution!MW7","v":0},{"$f":"Distribution!MX7","v":0},{"$f":"Distribution!MY7","v":0},{"$f":"Distribution!MZ7","v":0},{"$f":"Distribution!NA7","v":0},{"$f":"Distribution!NB7","v":0},{"$f":"Distribution!NC7","v":0},{"$f":"Distribution!ND7","v":0},{"$f":"Distribution!NE7","v":0},{"$f":"Distribution!NF7","v":0},{"$f":"Distribution!NG7","v":0},{"$f":"Distribution!NH7","v":0},{"$f":"Distribution!NI7","v":0},{"$f":"Distribution!NJ7","v":0},{"$f":"Distribution!NK7","v":0},{"$f":"Distribution!NL7","v":0},{"$f":"Distribution!NM7","v":0},{"$f":"Distribution!NN7","v":0},{"$f":"Distribution!NO7","v":0},{"$f":"Distribution!NP7","v":0},{"$f":"Distribution!NQ7","v":0},{"$f":"Distribution!NR7","v":0},{"$f":"Distribution!NS7","v":0},{"$f":"Distribution!NT7","v":0},{"$f":"Distribution!NU7","v":0},{"$f":"Distribution!NV7","v":0},{"$f":"Distribution!NW7","v":0},{"$f":"Distribution!NX7","v":0},{"$f":"Distribution!NY7","v":0},{"$f":"Distribution!NZ7","v":0},{"$f":"Distribution!OA7","v":0},{"$f":"Distribution!OB7","v":0},{"$f":"Distribution!OC7","v":0},{"$f":"Distribution!OD7","v":0},{"$f":"Distribution!OE7","v":0},{"$f":"Distribution!OF7","v":0},{"$f":"Distribution!OG7","v":0},{"$f":"Distribution!OH7","v":0},{"$f":"Distribution!OI7","v":0},{"$f":"Distribution!OJ7","v":0},{"$f":"Distribution!OK7","v":0},{"$f":"Distribution!OL7","v":0},{"$f":"Distribution!OM7","v":0},{"$f":"Distribution!ON7","v":0},{"$f":"Distribution!OO7","v":0},{"$f":"Distribution!OP7","v":0},{"$f":"Distribution!OQ7","v":0},{"$f":"Distribution!OR7","v":0},{"$f":"Distribution!OS7","v":0},{"$f":"Distribution!OT7","v":0},{"$f":"Distribution!OU7","v":0},{"$f":"Distribution!OV7","v":0},{"$f":"Distribution!OW7","v":0},{"$f":"Distribution!OX7","v":0},{"$f":"Distribution!OY7","v":0},{"$f":"Distribution!OZ7","v":0},{"$f":"Distribution!PA7","v":0},{"$f":"Distribution!PB7","v":0},{"$f":"Distribution!PC7","v":0},{"$f":"Distribution!PD7","v":0},{"$f":"Distribution!PE7","v":0},{"$f":"Distribution!PF7","v":0},{"$f":"Distribution!PG7","v":0},{"$f":"Distribution!PH7","v":0},{"$f":"Distribution!PI7","v":0},{"$f":"Distribution!PJ7","v":0},{"$f":"Distribution!PK7","v":0},{"$f":"Distribution!PL7","v":0},{"$f":"Distribution!PM7","v":0},{"$f":"Distribution!PN7","v":0},{"$f":"Distribution!PO7","v":0},{"$f":"Distribution!PP7","v":0},{"$f":"Distribution!PQ7","v":0},{"$f":"Distribution!PR7","v":0},{"$f":"Distribution!PS7","v":0},{"$f":"Distribution!PT7","v":0},{"$f":"Distribution!PU7","v":0},{"$f":"Distribution!PV7","v":0},{"$f":"Distribution!PW7","v":0},{"$f":"Distribution!PX7","v":0},{"$f":"Distribution!PY7","v":0},{"$f":"Distribution!PZ7","v":0},{"$f":"Distribution!QA7","v":0},{"$f":"Distribution!QB7","v":0},{"$f":"Distribution!QC7","v":0},{"$f":"Distribution!QD7","v":0},{"$f":"Distribution!QE7","v":0},{"$f":"Distribution!QF7","v":0},{"$f":"Distribution!QG7","v":0},{"$f":"Distribution!QH7","v":0},{"$f":"Distribution!QI7","v":0},{"$f":"Distribution!QJ7","v":0},{"$f":"Distribution!QK7","v":0},{"$f":"Distribution!QL7","v":0},{"$f":"Distribution!QM7","v":0},{"$f":"Distribution!QN7","v":0},{"$f":"Distribution!QO7","v":0},{"$f":"Distribution!QP7","v":0},{"$f":"Distribution!QQ7","v":0},{"$f":"Distribution!QR7","v":0},{"$f":"Distribution!QS7","v":0},{"$f":"Distribution!QT7","v":0},{"$f":"Distribution!QU7","v":0},{"$f":"Distribution!QV7","v":0},{"$f":"Distribution!QW7","v":0},{"$f":"Distribution!QX7","v":0},{"$f":"Distribution!QY7","v":0},{"$f":"Distribution!QZ7","v":0},{"$f":"Distribution!RA7","v":0},{"$f":"Distribution!RB7","v":0},{"$f":"Distribution!RC7","v":0},{"$f":"Distribution!RD7","v":0},{"$f":"Distribution!RE7","v":0},{"$f":"Distribution!RF7","v":0},{"$f":"Distribution!RG7","v":0},{"$f":"Distribution!RH7","v":0},{"$f":"Distribution!RI7","v":0},{"$f":"Distribution!RJ7","v":0},{"$f":"Distribution!RK7","v":0},{"$f":"Distribution!RL7","v":0},{"$f":"Distribution!RM7","v":0},{"$f":"Distribution!RN7","v":0},{"$f":"Distribution!RO7","v":0},{"$f":"Distribution!RP7","v":0},{"$f":"Distribution!RQ7","v":0},{"$f":"Distribution!RR7","v":0},{"$f":"Distribution!RS7","v":0},{"$f":"Distribution!RT7","v":0},{"$f":"Distribution!RU7","v":0},{"$f":"Distribution!RV7","v":0},{"$f":"Distribution!RW7","v":0},{"$f":"Distribution!RX7","v":0},{"$f":"Distribution!RY7","v":0},{"$f":"Distribution!RZ7","v":0},{"$f":"Distribution!SA7","v":0},{"$f":"Distribution!SB7","v":0},{"$f":"Distribution!SC7","v":0},{"$f":"Distribution!SD7","v":0},{"$f":"Distribution!SE7","v":0},{"$f":"Distribution!SF7","v":0},{"$f":"Distribution!SG7","v":0},{"$f":"Distribution!SH7","v":0},{"$f":"Distribution!SI7","v":0},{"$f":"Distribution!SJ7","v":0},{"$f":"Distribution!SK7","v":0},{"$f":"Distribution!SL7","v":0},{"$f":"Distribution!SM7","v":0},{"$f":"Distribution!SN7","v":0},{"$f":"Distribution!SO7","v":0},{"$f":"Distribution!SP7","v":0},{"$f":"Distribution!SQ7","v":0},{"$f":"Distribution!SR7","v":0},{"$f":"Distribution!SS7","v":0},{"$f":"Distribution!ST7","v":0},{"$f":"Distribution!SU7","v":0},{"$f":"Distribution!SV7","v":0},{"$f":"Distribution!SW7","v":0},{"$f":"Distribution!SX7","v":0},{"$f":"Distribution!SY7","v":0},{"$f":"Distribution!SZ7","v":0},{"$f":"Distribution!TA7","v":0},{"$f":"Distribution!TB7","v":0},{"$f":"Distribution!TC7","v":0},{"$f":"Distribution!TD7","v":0},{"$f":"Distribution!TE7","v":0},{"$f":"Distribution!TF7","v":0},{"$f":"Distribution!TG7","v":0},{"$f":"Distribution!TH7","v":0},{"$f":"Distribution!TI7","v":0},{"$f":"Distribution!TJ7","v":0},{"$f":"Distribution!TK7","v":0},{"$f":"Distribution!TL7","v":0},{"$f":"Distribution!TM7","v":0},{"$f":"Distribution!TN7","v":0},{"$f":"Distribution!TO7","v":0},{"$f":"Distribution!TP7","v":0},{"$f":"Distribution!TQ7","v":0},{"$f":"Distribution!TR7","v":0},{"$f":"Distribution!TS7","v":0},{"$f":"Distribution!TT7","v":0},{"$f":"Distribution!TU7","v":0},{"$f":"Distribution!TV7","v":0},{"$f":"Distribution!TW7","v":0},{"$f":"Distribution!TX7","v":0},{"$f":"Distribution!TY7","v":0},{"$f":"Distribution!TZ7","v":0},{"$f":"Distribution!UA7","v":0},{"$f":"Distribution!UB7","v":0},{"$f":"Distribution!UC7","v":0},{"$f":"Distribution!UD7","v":0},{"$f":"Distribution!UE7","v":0},{"$f":"Distribution!UF7","v":0},{"$f":"Distribution!UG7","v":0},{"$f":"Distribution!UH7","v":0},{"$f":"Distribution!UI7","v":0},{"$f":"Distribution!UJ7","v":0},{"$f":"Distribution!UK7","v":0}]
[]
[]
[null,"Repayment Period",null,null,null,null,null,"flag",null,null,null,null,{"$f":"SUM(N10:UQ10)","v":89},null,{"$f":"Time!R135","v":0},{"$f":"Time!S135","v":0},{"$f":"Time!T135","v":0},{"$f":"Time!U135","v":0},{"$f":"Time!V135","v":0},{"$f":"Time!W135","v":0},{"$f":"Time!X135","v":0},{"$f":"Time!Y135","v":0},{"$f":"Time!Z135","v":0},{"$f":"Time!AA135","v":0},{"$f":"Time!AB135","v":0},{"$f":"Time!AC135","v":0},{"$f":"Time!AD135","v":0},{"$f":"Time!AE135","v":0},{"$f":"Time!AF135","v":0},{"$f":"Time!AG135","v":0},{"$f":"Time!AH135","v":0},{"$f":"Time!AI135","v":0},{"$f":"Time!AJ135","v":1},{"$f":"Time!AK135","v":1},{"$f":"Time!AL135","v":1},{"$f":"Time!AM135","v":1},{"$f":"Time!AN135","v":1},{"$f":"Time!AO135","v":1},{"$f":"Time!AP135","v":1},{"$f":"Time!AQ135","v":1},{"$f":"Time!AR135","v":1},{"$f":"Time!AS135","v":1},{"$f":"Time!AT135","v":1},{"$f":"Time!AU135","v":1},{"$f":"Time!AV135","v":1},{"$f":"Time!AW135","v":1},{"$f":"Time!AX135","v":1},{"$f":"Time!AY135","v":1},{"$f":"Time!AZ135","v":1},{"$f":"Time!BA135","v":1},{"$f":"Time!BB135","v":1},{"$f":"Time!BC135","v":1},{"$f":"Time!BD135","v":1},{"$f":"Time!BE135","v":1},{"$f":"Time!BF135","v":1},{"$f":"Time!BG135","v":1},{"$f":"Time!BH135","v":1},{"$f":"Time!BI135","v":1},{"$f":"Time!BJ135","v":1},{"$f":"Time!BK135","v":1},{"$f":"Time!BL135","v":1},{"$f":"Time!BM135","v":1},{"$f":"Time!BN135","v":1},{"$f":"Time!BO135","v":1},{"$f":"Time!BP135","v":1},{"$f":"Time!BQ135","v":1},{"$f":"Time!BR135","v":1},{"$f":"Time!BS135","v":1},{"$f":"Time!BT135","v":1},{"$f":"Time!BU135","v":1},{"$f":"Time!BV135","v":1},{"$f":"Time!BW135","v":1},{"$f":"Time!BX135","v":1},{"$f":"Time!BY135","v":1},{"$f":"Time!BZ135","v":1},{"$f":"Time!CA135","v":1},{"$f":"Time!CB135","v":1},{"$f":"Time!CC135","v":1},{"$f":"Time!CD135","v":1},{"$f":"Time!CE135","v":1},{"$f":"Time!CF135","v":1},{"$f":"Time!CG135","v":1},{"$f":"Time!CH135","v":1},{"$f":"Time!CI135","v":1},{"$f":"Time!CJ135","v":1},{"$f":"Time!CK135","v":1},{"$f":"Time!CL135","v":1},{"$f":"Time!CM135","v":1},{"$f":"Time!CN135","v":1},{"$f":"Time!CO135","v":1},{"$f":"Time!CP135","v":1},{"$f":"Time!CQ135","v":1},{"$f":"Time!CR135","v":1},{"$f":"Time!CS135","v":1},{"$f":"Time!CT135","v":1},{"$f":"Time!CU135","v":1},{"$f":"Time!CV135","v":1},{"$f":"Time!CW135","v":1},{"$f":"Time!CX135","v":1},{"$f":"Time!CY135","v":1},{"$f":"Time!CZ135","v":1},{"$f":"Time!DA135","v":1},{"$f":"Time!DB135","v":1},{"$f":"Time!DC135","v":1},{"$f":"Time!DD135","v":1},{"$f":"Time!DE135","v":1},{"$f":"Time!DF135","v":1},{"$f":"Time!DG135","v":1},{"$f":"Time!DH135","v":1},{"$f":"Time!DI135","v":1},{"$f":"Time!DJ135","v":1},{"$f":"Time!DK135","v":1},{"$f":"Time!DL135","v":1},{"$f":"Time!DM135","v":1},{"$f":"Time!DN135","v":1},{"$f":"Time!DO135","v":1},{"$f":"Time!DP135","v":1},{"$f":"Time!DQ135","v":1},{"$f":"Time!DR135","v":1},{"$f":"Time!DS135","v":1},{"$f":"Time!DT135","v":1},{"$f":"Time!DU135","v":0},{"$f":"Time!DV135","v":0},{"$f":"Time!DW135","v":0},{"$f":"Time!DX135","v":0},{"$f":"Time!DY135","v":0},{"$f":"Time!DZ135","v":0},{"$f":"Time!EA135","v":0},{"$f":"Time!EB135","v":0},{"$f":"Time!EC135","v":0},{"$f":"Time!ED135","v":0},{"$f":"Time!EE135","v":0},{"$f":"Time!EF135","v":0},{"$f":"Time!EG135","v":0},{"$f":"Time!EH135","v":0},{"$f":"Time!EI135","v":0},{"$f":"Time!EJ135","v":0},{"$f":"Time!EK135","v":0},{"$f":"Time!EL135","v":0},{"$f":"Time!EM135","v":0},{"$f":"Time!EN135","v":0},{"$f":"Time!EO135","v":0},{"$f":"Time!EP135","v":0},{"$f":"Time!EQ135","v":0},{"$f":"Time!ER135","v":0},{"$f":"Time!ES135","v":0},{"$f":"Time!ET135","v":0},{"$f":"Time!EU135","v":0},{"$f":"Time!EV135","v":0},{"$f":"Time!EW135","v":0},{"$f":"Time!EX135","v":0},{"$f":"Time!EY135","v":0},{"$f":"Time!EZ135","v":0},{"$f":"Time!FA135","v":0},{"$f":"Time!FB135","v":0},{"$f":"Time!FC135","v":0},{"$f":"Time!FD135","v":0},{"$f":"Time!FE135","v":0},{"$f":"Time!FF135","v":0},{"$f":"Time!FG135","v":0},{"$f":"Time!FH135","v":0},{"$f":"Time!FI135","v":0},{"$f":"Time!FJ135","v":0},{"$f":"Time!FK135","v":0},{"$f":"Time!FL135","v":0},{"$f":"Time!FM135","v":0},{"$f":"Time!FN135","v":0},{"$f":"Time!FO135","v":0},{"$f":"Time!FP135","v":0},{"$f":"Time!FQ135","v":0},{"$f":"Time!FR135","v":0},{"$f":"Time!FS135","v":0},{"$f":"Time!FT135","v":0},{"$f":"Time!FU135","v":0},{"$f":"Time!FV135","v":0},{"$f":"Time!FW135","v":0},{"$f":"Time!FX135","v":0},{"$f":"Time!FY135","v":0},{"$f":"Time!FZ135","v":0},{"$f":"Time!GA135","v":0},{"$f":"Time!GB135","v":0},{"$f":"Time!GC135","v":0},{"$f":"Time!GD135","v":0},{"$f":"Time!GE135","v":0},{"$f":"Time!GF135","v":0},{"$f":"Time!GG135","v":0},{"$f":"Time!GH135","v":0},{"$f":"Time!GI135","v":0},{"$f":"Time!GJ135","v":0},{"$f":"Time!GK135","v":0},{"$f":"Time!GL135","v":0},{"$f":"Time!GM135","v":0},{"$f":"Time!GN135","v":0},{"$f":"Time!GO135","v":0},{"$f":"Time!GP135","v":0},{"$f":"Time!GQ135","v":0},{"$f":"Time!GR135","v":0},{"$f":"Time!GS135","v":0},{"$f":"Time!GT135","v":0},{"$f":"Time!GU135","v":0},{"$f":"Time!GV135","v":0},{"$f":"Time!GW135","v":0},{"$f":"Time!GX135","v":0},{"$f":"Time!GY135","v":0},{"$f":"Time!GZ135","v":0},{"$f":"Time!HA135","v":0},{"$f":"Time!HB135","v":0},{"$f":"Time!HC135","v":0},{"$f":"Time!HD135","v":0},{"$f":"Time!HE135","v":0},{"$f":"Time!HF135","v":0},{"$f":"Time!HG135","v":0},{"$f":"Time!HH135","v":0},{"$f":"Time!HI135","v":0},{"$f":"Time!HJ135","v":0},{"$f":"Time!HK135","v":0},{"$f":"Time!HL135","v":0},{"$f":"Time!HM135","v":0},{"$f":"Time!HN135","v":0},{"$f":"Time!HO135","v":0},{"$f":"Time!HP135","v":0},{"$f":"Time!HQ135","v":0},{"$f":"Time!HR135","v":0},{"$f":"Time!HS135","v":0},{"$f":"Time!HT135","v":0},{"$f":"Time!HU135","v":0},{"$f":"Time!HV135","v":0},{"$f":"Time!HW135","v":0},{"$f":"Time!HX135","v":0},{"$f":"Time!HY135","v":0},{"$f":"Time!HZ135","v":0},{"$f":"Time!IA135","v":0},{"$f":"Time!IB135","v":0},{"$f":"Time!IC135","v":0},{"$f":"Time!ID135","v":0},{"$f":"Time!IE135","v":0},{"$f":"Time!IF135","v":0},{"$f":"Time!IG135","v":0},{"$f":"Time!IH135","v":0},{"$f":"Time!II135","v":0},{"$f":"Time!IJ135","v":0},{"$f":"Time!IK135","v":0},{"$f":"Time!IL135","v":0},{"$f":"Time!IM135","v":0},{"$f":"Time!IN135","v":0},{"$f":"Time!IO135","v":0},{"$f":"Time!IP135","v":0},{"$f":"Time!IQ135","v":0},{"$f":"Time!IR135","v":0},{"$f":"Time!IS135","v":0},{"$f":"Time!IT135","v":0},{"$f":"Time!IU135","v":0},{"$f":"Time!IV135","v":0},{"$f":"Time!IW135","v":0},{"$f":"Time!IX135","v":0},{"$f":"Time!IY135","v":0},{"$f":"Time!IZ135","v":0},{"$f":"Time!JA135","v":0},{"$f":"Time!JB135","v":0},{"$f":"Time!JC135","v":0},{"$f":"Time!JD135","v":0},{"$f":"Time!JE135","v":0},{"$f":"Time!JF135","v":0},{"$f":"Time!JG135","v":0},{"$f":"Time!JH135","v":0},{"$f":"Time!JI135","v":0},{"$f":"Time!JJ135","v":0},{"$f":"Time!JK135","v":0},{"$f":"Time!JL135","v":0},{"$f":"Time!JM135","v":0},{"$f":"Time!JN135","v":0},{"$f":"Time!JO135","v":0},{"$f":"Time!JP135","v":0},{"$f":"Time!JQ135","v":0},{"$f":"Time!JR135","v":0},{"$f":"Time!JS135","v":0},{"$f":"Time!JT135","v":0},{"$f":"Time!JU135","v":0},{"$f":"Time!JV135","v":0},{"$f":"Time!JW135","v":0},{"$f":"Time!JX135","v":0},{"$f":"Time!JY135","v":0},{"$f":"Time!JZ135","v":0},{"$f":"Time!KA135","v":0},{"$f":"Time!KB135","v":0},{"$f":"Time!KC135","v":0},{"$f":"Time!KD135","v":0},{"$f":"Time!KE135","v":0},{"$f":"Time!KF135","v":0},{"$f":"Time!KG135","v":0},{"$f":"Time!KH135","v":0},{"$f":"Time!KI135","v":0},{"$f":"Time!KJ135","v":0},{"$f":"Time!KK135","v":0},{"$f":"Time!KL135","v":0},{"$f":"Time!KM135","v":0},{"$f":"Time!KN135","v":0},{"$f":"Time!KO135","v":0},{"$f":"Time!KP135","v":0},{"$f":"Time!KQ135","v":0},{"$f":"Time!KR135","v":0},{"$f":"Time!KS135","v":0},{"$f":"Time!KT135","v":0},{"$f":"Time!KU135","v":0},{"$f":"Time!KV135","v":0},{"$f":"Time!KW135","v":0},{"$f":"Time!KX135","v":0},{"$f":"Time!KY135","v":0},{"$f":"Time!KZ135","v":0},{"$f":"Time!LA135","v":0},{"$f":"Time!LB135","v":0},{"$f":"Time!LC135","v":0},{"$f":"Time!LD135","v":0},{"$f":"Time!LE135","v":0},{"$f":"Time!LF135","v":0},{"$f":"Time!LG135","v":0},{"$f":"Time!LH135","v":0},{"$f":"Time!LI135","v":0},{"$f":"Time!LJ135","v":0},{"$f":"Time!LK135","v":0},{"$f":"Time!LL135","v":0},{"$f":"Time!LM135","v":0},{"$f":"Time!LN135","v":0},{"$f":"Time!LO135","v":0},{"$f":"Time!LP135","v":0},{"$f":"Time!LQ135","v":0},{"$f":"Time!LR135","v":0},{"$f":"Time!LS135","v":0},{"$f":"Time!LT135","v":0},{"$f":"Time!LU135","v":0},{"$f":"Time!LV135","v":0},{"$f":"Time!LW135","v":0},{"$f":"Time!LX135","v":0},{"$f":"Time!LY135","v":0},{"$f":"Time!LZ135","v":0},{"$f":"Time!MA135","v":0},{"$f":"Time!MB135","v":0},{"$f":"Time!MC135","v":0},{"$f":"Time!MD135","v":0},{"$f":"Time!ME135","v":0},{"$f":"Time!MF135","v":0},{"$f":"Time!MG135","v":0},{"$f":"Time!MH135","v":0},{"$f":"Time!MI135","v":0},{"$f":"Time!MJ135","v":0},{"$f":"Time!MK135","v":0},{"$f":"Time!ML135","v":0},{"$f":"Time!MM135","v":0},{"$f":"Time!MN135","v":0},{"$f":"Time!MO135","v":0},{"$f":"Time!MP135","v":0},{"$f":"Time!MQ135","v":0},{"$f":"Time!MR135","v":0},{"$f":"Time!MS135","v":0},{"$f":"Time!MT135","v":0},{"$f":"Time!MU135","v":0},{"$f":"Time!MV135","v":0},{"$f":"Time!MW135","v":0},{"$f":"Time!MX135","v":0},{"$f":"Time!MY135","v":0},{"$f":"Time!MZ135","v":0},{"$f":"Time!NA135","v":0},{"$f":"Time!NB135","v":0},{"$f":"Time!NC135","v":0},{"$f":"Time!ND135","v":0},{"$f":"Time!NE135","v":0},{"$f":"Time!NF135","v":0},{"$f":"Time!NG135","v":0},{"$f":"Time!NH135","v":0},{"$f":"Time!NI135","v":0},{"$f":"Time!NJ135","v":0},{"$f":"Time!NK135","v":0},{"$f":"Time!NL135","v":0},{"$f":"Time!NM135","v":0},{"$f":"Time!NN135","v":0},{"$f":"Time!NO135","v":0},{"$f":"Time!NP135","v":0},{"$f":"Time!NQ135","v":0},{"$f":"Time!NR135","v":0},{"$f":"Time!NS135","v":0},{"$f":"Time!NT135","v":0},{"$f":"Time!NU135","v":0},{"$f":"Time!NV135","v":0},{"$f":"Time!NW135","v":0},{"$f":"Time!NX135","v":0},{"$f":"Time!NY135","v":0},{"$f":"Time!NZ135","v":0},{"$f":"Time!OA135","v":0},{"$f":"Time!OB135","v":0},{"$f":"Time!OC135","v":0},{"$f":"Time!OD135","v":0},{"$f":"Time!OE135","v":0},{"$f":"Time!OF135","v":0},{"$f":"Time!OG135","v":0},{"$f":"Time!OH135","v":0},{"$f":"Time!OI135","v":0},{"$f":"Time!OJ135","v":0},{"$f":"Time!OK135","v":0},{"$f":"Time!OL135","v":0},{"$f":"Time!OM135","v":0},{"$f":"Time!ON135","v":0},{"$f":"Time!OO135","v":0},{"$f":"Time!OP135","v":0},{"$f":"Time!OQ135","v":0},{"$f":"Time!OR135","v":0},{"$f":"Time!OS135","v":0},{"$f":"Time!OT135","v":0},{"$f":"Time!OU135","v":0},{"$f":"Time!OV135","v":0},{"$f":"Time!OW135","v":0},{"$f":"Time!OX135","v":0},{"$f":"Time!OY135","v":0},{"$f":"Time!OZ135","v":0},{"$f":"Time!PA135","v":0},{"$f":"Time!PB135","v":0},{"$f":"Time!PC135","v":0},{"$f":"Time!PD135","v":0},{"$f":"Time!PE135","v":0},{"$f":"Time!PF135","v":0},{"$f":"Time!PG135","v":0},{"$f":"Time!PH135","v":0},{"$f":"Time!PI135","v":0},{"$f":"Time!PJ135","v":0},{"$f":"Time!PK135","v":0},{"$f":"Time!PL135","v":0},{"$f":"Time!PM135","v":0},{"$f":"Time!PN135","v":0},{"$f":"Time!PO135","v":0},{"$f":"Time!PP135","v":0},{"$f":"Time!PQ135","v":0},{"$f":"Time!PR135","v":0},{"$f":"Time!PS135","v":0},{"$f":"Time!PT135","v":0},{"$f":"Time!PU135","v":0},{"$f":"Time!PV135","v":0},{"$f":"Time!PW135","v":0},{"$f":"Time!PX135","v":0},{"$f":"Time!PY135","v":0},{"$f":"Time!PZ135","v":0},{"$f":"Time!QA135","v":0},{"$f":"Time!QB135","v":0},{"$f":"Time!QC135","v":0},{"$f":"Time!QD135","v":0},{"$f":"Time!QE135","v":0},{"$f":"Time!QF135","v":0},{"$f":"Time!QG135","v":0},{"$f":"Time!QH135","v":0},{"$f":"Time!QI135","v":0},{"$f":"Time!QJ135","v":0},{"$f":"Time!QK135","v":0},{"$f":"Time!QL135","v":0},{"$f":"Time!QM135","v":0},{"$f":"Time!QN135","v":0},{"$f":"Time!QO135","v":0},{"$f":"Time!QP135","v":0},{"$f":"Time!QQ135","v":0},{"$f":"Time!QR135","v":0},{"$f":"Time!QS135","v":0},{"$f":"Time!QT135","v":0},{"$f":"Time!QU135","v":0},{"$f":"Time!QV135","v":0},{"$f":"Time!QW135","v":0},{"$f":"Time!QX135","v":0},{"$f":"Time!QY135","v":0},{"$f":"Time!QZ135","v":0},{"$f":"Time!RA135","v":0},{"$f":"Time!RB135","v":0},{"$f":"Time!RC135","v":0},{"$f":"Time!RD135","v":0},{"$f":"Time!RE135","v":0},{"$f":"Time!RF135","v":0},{"$f":"Time!RG135","v":0},{"$f":"Time!RH135","v":0},{"$f":"Time!RI135","v":0},{"$f":"Time!RJ135","v":0},{"$f":"Time!RK135","v":0},{"$f":"Time!RL135","v":0},{"$f":"Time!RM135","v":0},{"$f":"Time!RN135","v":0},{"$f":"Time!RO135","v":0},{"$f":"Time!RP135","v":0},{"$f":"Time!RQ135","v":0},{"$f":"Time!RR135","v":0},{"$f":"Time!RS135","v":0},{"$f":"Time!RT135","v":0},{"$f":"Time!RU135","v":0},{"$f":"Time!RV135","v":0},{"$f":"Time!RW135","v":0},{"$f":"Time!RX135","v":0},{"$f":"Time!RY135","v":0},{"$f":"Time!RZ135","v":0},{"$f":"Time!SA135","v":0},{"$f":"Time!SB135","v":0},{"$f":"Time!SC135","v":0},{"$f":"Time!SD135","v":0},{"$f":"Time!SE135","v":0},{"$f":"Time!SF135","v":0},{"$f":"Time!SG135","v":0},{"$f":"Time!SH135","v":0},{"$f":"Time!SI135","v":0},{"$f":"Time!SJ135","v":0},{"$f":"Time!SK135","v":0},{"$f":"Time!SL135","v":0},{"$f":"Time!SM135","v":0},{"$f":"Time!SN135","v":0},{"$f":"Time!SO135","v":0},{"$f":"Time!SP135","v":0},{"$f":"Time!SQ135","v":0},{"$f":"Time!SR135","v":0},{"$f":"Time!SS135","v":0},{"$f":"Time!ST135","v":0},{"$f":"Time!SU135","v":0},{"$f":"Time!SV135","v":0},{"$f":"Time!SW135","v":0},{"$f":"Time!SX135","v":0},{"$f":"Time!SY135","v":0},{"$f":"Time!SZ135","v":0},{"$f":"Time!TA135","v":0},{"$f":"Time!TB135","v":0},{"$f":"Time!TC135","v":0},{"$f":"Time!TD135","v":0},{"$f":"Time!TE135","v":0},{"$f":"Time!TF135","v":0},{"$f":"Time!TG135","v":0},{"$f":"Time!TH135","v":0},{"$f":"Time!TI135","v":0},{"$f":"Time!TJ135","v":0},{"$f":"Time!TK135","v":0},{"$f":"Time!TL135","v":0},{"$f":"Time!TM135","v":0},{"$f":"Time!TN135","v":0},{"$f":"Time!TO135","v":0},{"$f":"Time!TP135","v":0},{"$f":"Time!TQ135","v":0},{"$f":"Time!TR135","v":0},{"$f":"Time!TS135","v":0},{"$f":"Time!TT135","v":0},{"$f":"Time!TU135","v":0},{"$f":"Time!TV135","v":0},{"$f":"Time!TW135","v":0},{"$f":"Time!TX135","v":0},{"$f":"Time!TY135","v":0},{"$f":"Time!TZ135","v":0},{"$f":"Time!UA135","v":0},{"$f":"Time!UB135","v":0},{"$f":"Time!UC135","v":0},{"$f":"Time!UD135","v":0},{"$f":"Time!UE135","v":0},{"$f":"Time!UF135","v":0},{"$f":"Time!UG135","v":0},{"$f":"Time!UH135","v":0},{"$f":"Time!UI135","v":0},{"$f":"Time!UJ135","v":0},{"$f":"Time!UK135","v":0},{"$f":"Time!UL135","v":0}]
[]
[null,"Calculate DSCR",null,null,null,null,null,"flag",null,null,null,null,{"$f":"SUM(N12:UQ12)","v":89},null,{"$f":"IF(O10=1,1,0)","v":0},{"$f":"IF(P10=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(CB10=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EN10=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,{"$f":"IF(GZ10=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JL10=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,{"$f":"IF(LX10=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OJ10=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,{"$f":"IF(QV10=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TH10=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]
[null,"Operational Period ",null,null,null,null,null,"counter",null,null,null,null,null,null,{"$f":"Time!R82","v":0},{"$f":"Time!S82","v":0},{"$f":"Time!T82","v":0},{"$f":"Time!U82","v":0},{"$f":"Time!V82","v":0},{"$f":"Time!W82","v":0},{"$f":"Time!X82","v":0},{"$f":"Time!Y82","v":0},{"$f":"Time!Z82","v":0},{"$f":"Time!AA82","v":0},{"$f":"Time!AB82","v":0},{"$f":"Time!AC82","v":0},{"$f":"Time!AD82","v":0},{"$f":"Time!AE82","v":0},{"$f":"Time!AF82","v":0},{"$f":"Time!AG82","v":0},{"$f":"Time!AH82","v":0},{"$f":"Time!AI82","v":0},{"$f":"Time!AJ82","v":1},{"$f":"Time!AK82","v":2},{"$f":"Time!AL82","v":3},{"$f":"Time!AM82","v":4},{"$f":"Time!AN82","v":5},{"$f":"Time!AO82","v":6},{"$f":"Time!AP82","v":7},{"$f":"Time!AQ82","v":8},{"$f":"Time!AR82","v":9},{"$f":"Time!AS82","v":10},{"$f":"Time!AT82","v":11},{"$f":"Time!AU82","v":12},{"$f":"Time!AV82","v":13},{"$f":"Time!AW82","v":14},{"$f":"Time!AX82","v":15},{"$f":"Time!AY82","v":16},{"$f":"Time!AZ82","v":17},{"$f":"Time!BA82","v":18},{"$f":"Time!BB82","v":19},{"$f":"Time!BC82","v":20},{"$f":"Time!BD82","v":21},{"$f":"Time!BE82","v":22},{"$f":"Time!BF82","v":23},{"$f":"Time!BG82","v":24},{"$f":"Time!BH82","v":25},{"$f":"Time!BI82","v":26},{"$f":"Time!BJ82","v":27},{"$f":"Time!BK82","v":28},{"$f":"Time!BL82","v":29},{"$f":"Time!BM82","v":30},{"$f":"Time!BN82","v":31},{"$f":"Time!BO82","v":32},{"$f":"Time!BP82","v":33},{"$f":"Time!BQ82","v":34},{"$f":"Time!BR82","v":35},{"$f":"Time!BS82","v":36},{"$f":"Time!BT82","v":37},{"$f":"Time!BU82","v":38},{"$f":"Time!BV82","v":39},{"$f":"Time!BW82","v":40},{"$f":"Time!BX82","v":41},{"$f":"Time!BY82","v":42},{"$f":"Time!BZ82","v":43},{"$f":"Time!CA82","v":44},{"$f":"Time!CB82","v":45},{"$f":"Time!CC82","v":46},{"$f":"Time!CD82","v":47},{"$f":"Time!CE82","v":48},{"$f":"Time!CF82","v":49},{"$f":"Time!CG82","v":50},{"$f":"Time!CH82","v":51},{"$f":"Time!CI82","v":52},{"$f":"Time!CJ82","v":53},{"$f":"Time!CK82","v":54},{"$f":"Time!CL82","v":55},{"$f":"Time!CM82","v":56},{"$f":"Time!CN82","v":57},{"$f":"Time!CO82","v":58},{"$f":"Time!CP82","v":59},{"$f":"Time!CQ82","v":60},{"$f":"Time!CR82","v":61},{"$f":"Time!CS82","v":62},{"$f":"Time!CT82","v":63},{"$f":"Time!CU82","v":64},{"$f":"Time!CV82","v":65},{"$f":"Time!CW82","v":66},{"$f":"Time!CX82","v":67},{"$f":"Time!CY82","v":68},{"$f":"Time!CZ82","v":69},{"$f":"Time!DA82","v":70},{"$f":"Time!DB82","v":71},{"$f":"Time!DC82","v":72},{"$f":"Time!DD82","v":73},{"$f":"Time!DE82","v":74},{"$f":"Time!DF82","v":75},{"$f":"Time!DG82","v":76},{"$f":"Time!DH82","v":77},{"$f":"Time!DI82","v":78},{"$f":"Time!DJ82","v":79},{"$f":"Time!DK82","v":80},{"$f":"Time!DL82","v":81},{"$f":"Time!DM82","v":82},{"$f":"Time!DN82","v":83},{"$f":"Time!DO82","v":84},{"$f":"Time!DP82","v":85},{"$f":"Time!DQ82","v":86},{"$f":"Time!DR82","v":87},{"$f":"Time!DS82","v":88},{"$f":"Time!DT82","v":89},{"$f":"Time!DU82","v":90},{"$f":"Time!DV82","v":91},{"$f":"Time!DW82","v":92},{"$f":"Time!DX82","v":93},{"$f":"Time!DY82","v":94},{"$f":"Time!DZ82","v":95},{"$f":"Time!EA82","v":96},{"$f":"Time!EB82","v":97},{"$f":"Time!EC82","v":98},{"$f":"Time!ED82","v":99},{"$f":"Time!EE82","v":100},{"$f":"Time!EF82","v":101},{"$f":"Time!EG82","v":102},{"$f":"Time!EH82","v":103},{"$f":"Time!EI82","v":104},{"$f":"Time!EJ82","v":105},{"$f":"Time!EK82","v":106},{"$f":"Time!EL82","v":107},{"$f":"Time!EM82","v":108},{"$f":"Time!EN82","v":109},{"$f":"Time!EO82","v":110},{"$f":"Time!EP82","v":111},{"$f":"Time!EQ82","v":112},{"$f":"Time!ER82","v":113},{"$f":"Time!ES82","v":114},{"$f":"Time!ET82","v":115},{"$f":"Time!EU82","v":116},{"$f":"Time!EV82","v":117},{"$f":"Time!EW82","v":118},{"$f":"Time!EX82","v":119},{"$f":"Time!EY82","v":120},{"$f":"Time!EZ82","v":121},{"$f":"Time!FA82","v":122},{"$f":"Time!FB82","v":123},{"$f":"Time!FC82","v":124},{"$f":"Time!FD82","v":125},{"$f":"Time!FE82","v":126},{"$f":"Time!FF82","v":127},{"$f":"Time!FG82","v":128},{"$f":"Time!FH82","v":129},{"$f":"Time!FI82","v":130},{"$f":"Time!FJ82","v":131},{"$f":"Time!FK82","v":132},{"$f":"Time!FL82","v":133},{"$f":"Time!FM82","v":134},{"$f":"Time!FN82","v":135},{"$f":"Time!FO82","v":136},{"$f":"Time!FP82","v":137},{"$f":"Time!FQ82","v":138},{"$f":"Time!FR82","v":139},{"$f":"Time!FS82","v":140},{"$f":"Time!FT82","v":140},{"$f":"Time!FU82","v":140},{"$f":"Time!FV82","v":140},{"$f":"Time!FW82","v":140},{"$f":"Time!FX82","v":140},{"$f":"Time!FY82","v":140},{"$f":"Time!FZ82","v":140},{"$f":"Time!GA82","v":140},{"$f":"Time!GB82","v":140},{"$f":"Time!GC82","v":140},{"$f":"Time!GD82","v":140},{"$f":"Time!GE82","v":140},{"$f":"Time!GF82","v":140},{"$f":"Time!GG82","v":140},{"$f":"Time!GH82","v":140},{"$f":"Time!GI82","v":140},{"$f":"Time!GJ82","v":140},{"$f":"Time!GK82","v":140},{"$f":"Time!GL82","v":140},{"$f":"Time!GM82","v":140},{"$f":"Time!GN82","v":140},{"$f":"Time!GO82","v":140},{"$f":"Time!GP82","v":140},{"$f":"Time!GQ82","v":140},{"$f":"Time!GR82","v":140},{"$f":"Time!GS82","v":140},{"$f":"Time!GT82","v":140},{"$f":"Time!GU82","v":140},{"$f":"Time!GV82","v":140},{"$f":"Time!GW82","v":140},{"$f":"Time!GX82","v":140},{"$f":"Time!GY82","v":140},{"$f":"Time!GZ82","v":140},{"$f":"Time!HA82","v":140},{"$f":"Time!HB82","v":140},{"$f":"Time!HC82","v":140},{"$f":"Time!HD82","v":140},{"$f":"Time!HE82","v":140},{"$f":"Time!HF82","v":140},{"$f":"Time!HG82","v":140},{"$f":"Time!HH82","v":140},{"$f":"Time!HI82","v":140},{"$f":"Time!HJ82","v":140},{"$f":"Time!HK82","v":140},{"$f":"Time!HL82","v":140},{"$f":"Time!HM82","v":140},{"$f":"Time!HN82","v":140},{"$f":"Time!HO82","v":140},{"$f":"Time!HP82","v":140},{"$f":"Time!HQ82","v":140},{"$f":"Time!HR82","v":140},{"$f":"Time!HS82","v":140},{"$f":"Time!HT82","v":140},{"$f":"Time!HU82","v":140},{"$f":"Time!HV82","v":140},{"$f":"Time!HW82","v":140},{"$f":"Time!HX82","v":140},{"$f":"Time!HY82","v":140},{"$f":"Time!HZ82","v":140},{"$f":"Time!IA82","v":140},{"$f":"Time!IB82","v":140},{"$f":"Time!IC82","v":140},{"$f":"Time!ID82","v":140},{"$f":"Time!IE82","v":140},{"$f":"Time!IF82","v":0},{"$f":"Time!IG82","v":0},{"$f":"Time!IH82","v":0},{"$f":"Time!II82","v":0},{"$f":"Time!IJ82","v":0},{"$f":"Time!IK82","v":0},{"$f":"Time!IL82","v":0},{"$f":"Time!IM82","v":0},{"$f":"Time!IN82","v":0},{"$f":"Time!IO82","v":0},{"$f":"Time!IP82","v":0},{"$f":"Time!IQ82","v":0},{"$f":"Time!IR82","v":0},{"$f":"Time!IS82","v":0},{"$f":"Time!IT82","v":0},{"$f":"Time!IU82","v":0},{"$f":"Time!IV82","v":0},{"$f":"Time!IW82","v":0},{"$f":"Time!IX82","v":0},{"$f":"Time!IY82","v":0},{"$f":"Time!IZ82","v":0},{"$f":"Time!JA82","v":0},{"$f":"Time!JB82","v":0},{"$f":"Time!JC82","v":0},{"$f":"Time!JD82","v":0},{"$f":"Time!JE82","v":0},{"$f":"Time!JF82","v":0},{"$f":"Time!JG82","v":0},{"$f":"Time!JH82","v":0},{"$f":"Time!JI82","v":0},{"$f":"Time!JJ82","v":0},{"$f":"Time!JK82","v":0},{"$f":"Time!JL82","v":0},{"$f":"Time!JM82","v":0},{"$f":"Time!JN82","v":0},{"$f":"Time!JO82","v":0},{"$f":"Time!JP82","v":0},{"$f":"Time!JQ82","v":0},{"$f":"Time!JR82","v":0},{"$f":"Time!JS82","v":0},{"$f":"Time!JT82","v":0},{"$f":"Time!JU82","v":0},{"$f":"Time!JV82","v":0},{"$f":"Time!JW82","v":0},{"$f":"Time!JX82","v":0},{"$f":"Time!JY82","v":0},{"$f":"Time!JZ82","v":0},{"$f":"Time!KA82","v":0},{"$f":"Time!KB82","v":0},{"$f":"Time!KC82","v":0},{"$f":"Time!KD82","v":0},{"$f":"Time!KE82","v":0},{"$f":"Time!KF82","v":0},{"$f":"Time!KG82","v":0},{"$f":"Time!KH82","v":0},{"$f":"Time!KI82","v":0},{"$f":"Time!KJ82","v":0},{"$f":"Time!KK82","v":0},{"$f":"Time!KL82","v":0},{"$f":"Time!KM82","v":0},{"$f":"Time!KN82","v":0},{"$f":"Time!KO82","v":0},{"$f":"Time!KP82","v":0},{"$f":"Time!KQ82","v":0},{"$f":"Time!KR82","v":0},{"$f":"Time!KS82","v":0},{"$f":"Time!KT82","v":0},{"$f":"Time!KU82","v":0},{"$f":"Time!KV82","v":0},{"$f":"Time!KW82","v":0},{"$f":"Time!KX82","v":0},{"$f":"Time!KY82","v":0},{"$f":"Time!KZ82","v":0},{"$f":"Time!LA82","v":0},{"$f":"Time!LB82","v":0},{"$f":"Time!LC82","v":0},{"$f":"Time!LD82","v":0},{"$f":"Time!LE82","v":0},{"$f":"Time!LF82","v":0},{"$f":"Time!LG82","v":0},{"$f":"Time!LH82","v":0},{"$f":"Time!LI82","v":0},{"$f":"Time!LJ82","v":0},{"$f":"Time!LK82","v":0},{"$f":"Time!LL82","v":0},{"$f":"Time!LM82","v":0},{"$f":"Time!LN82","v":0},{"$f":"Time!LO82","v":0},{"$f":"Time!LP82","v":0},{"$f":"Time!LQ82","v":0},{"$f":"Time!LR82","v":0},{"$f":"Time!LS82","v":0},{"$f":"Time!LT82","v":0},{"$f":"Time!LU82","v":0},{"$f":"Time!LV82","v":0},{"$f":"Time!LW82","v":0},{"$f":"Time!LX82","v":0},{"$f":"Time!LY82","v":0},{"$f":"Time!LZ82","v":0},{"$f":"Time!MA82","v":0},{"$f":"Time!MB82","v":0},{"$f":"Time!MC82","v":0},{"$f":"Time!MD82","v":0},{"$f":"Time!ME82","v":0},{"$f":"Time!MF82","v":0},{"$f":"Time!MG82","v":0},{"$f":"Time!MH82","v":0},{"$f":"Time!MI82","v":0},{"$f":"Time!MJ82","v":0},{"$f":"Time!MK82","v":0},{"$f":"Time!ML82","v":0},{"$f":"Time!MM82","v":0},{"$f":"Time!MN82","v":0},{"$f":"Time!MO82","v":0},{"$f":"Time!MP82","v":0},{"$f":"Time!MQ82","v":0},{"$f":"Time!MR82","v":0},{"$f":"Time!MS82","v":0},{"$f":"Time!MT82","v":0},{"$f":"Time!MU82","v":0},{"$f":"Time!MV82","v":0},{"$f":"Time!MW82","v":0},{"$f":"Time!MX82","v":0},{"$f":"Time!MY82","v":0},{"$f":"Time!MZ82","v":0},{"$f":"Time!NA82","v":0},{"$f":"Time!NB82","v":0},{"$f":"Time!NC82","v":0},{"$f":"Time!ND82","v":0},{"$f":"Time!NE82","v":0},{"$f":"Time!NF82","v":0},{"$f":"Time!NG82","v":0},{"$f":"Time!NH82","v":0},{"$f":"Time!NI82","v":0},{"$f":"Time!NJ82","v":0},{"$f":"Time!NK82","v":0},{"$f":"Time!NL82","v":0},{"$f":"Time!NM82","v":0},{"$f":"Time!NN82","v":0},{"$f":"Time!NO82","v":0},{"$f":"Time!NP82","v":0},{"$f":"Time!NQ82","v":0},{"$f":"Time!NR82","v":0},{"$f":"Time!NS82","v":0},{"$f":"Time!NT82","v":0},{"$f":"Time!NU82","v":0},{"$f":"Time!NV82","v":0},{"$f":"Time!NW82","v":0},{"$f":"Time!NX82","v":0},{"$f":"Time!NY82","v":0},{"$f":"Time!NZ82","v":0},{"$f":"Time!OA82","v":0},{"$f":"Time!OB82","v":0},{"$f":"Time!OC82","v":0},{"$f":"Time!OD82","v":0},{"$f":"Time!OE82","v":0},{"$f":"Time!OF82","v":0},{"$f":"Time!OG82","v":0},{"$f":"Time!OH82","v":0},{"$f":"Time!OI82","v":0},{"$f":"Time!OJ82","v":0},{"$f":"Time!OK82","v":0},{"$f":"Time!OL82","v":0},{"$f":"Time!OM82","v":0},{"$f":"Time!ON82","v":0},{"$f":"Time!OO82","v":0},{"$f":"Time!OP82","v":0},{"$f":"Time!OQ82","v":0},{"$f":"Time!OR82","v":0},{"$f":"Time!OS82","v":0},{"$f":"Time!OT82","v":0},{"$f":"Time!OU82","v":0},{"$f":"Time!OV82","v":0},{"$f":"Time!OW82","v":0},{"$f":"Time!OX82","v":0},{"$f":"Time!OY82","v":0},{"$f":"Time!OZ82","v":0},{"$f":"Time!PA82","v":0},{"$f":"Time!PB82","v":0},{"$f":"Time!PC82","v":0},{"$f":"Time!PD82","v":0},{"$f":"Time!PE82","v":0},{"$f":"Time!PF82","v":0},{"$f":"Time!PG82","v":0},{"$f":"Time!PH82","v":0},{"$f":"Time!PI82","v":0},{"$f":"Time!PJ82","v":0},{"$f":"Time!PK82","v":0},{"$f":"Time!PL82","v":0},{"$f":"Time!PM82","v":0},{"$f":"Time!PN82","v":0},{"$f":"Time!PO82","v":0},{"$f":"Time!PP82","v":0},{"$f":"Time!PQ82","v":0},{"$f":"Time!PR82","v":0},{"$f":"Time!PS82","v":0},{"$f":"Time!PT82","v":0},{"$f":"Time!PU82","v":0},{"$f":"Time!PV82","v":0},{"$f":"Time!PW82","v":0},{"$f":"Time!PX82","v":0},{"$f":"Time!PY82","v":0},{"$f":"Time!PZ82","v":0},{"$f":"Time!QA82","v":0},{"$f":"Time!QB82","v":0},{"$f":"Time!QC82","v":0},{"$f":"Time!QD82","v":0},{"$f":"Time!QE82","v":0},{"$f":"Time!QF82","v":0},{"$f":"Time!QG82","v":0},{"$f":"Time!QH82","v":0},{"$f":"Time!QI82","v":0},{"$f":"Time!QJ82","v":0},{"$f":"Time!QK82","v":0},{"$f":"Time!QL82","v":0},{"$f":"Time!QM82","v":0},{"$f":"Time!QN82","v":0},{"$f":"Time!QO82","v":0},{"$f":"Time!QP82","v":0},{"$f":"Time!QQ82","v":0},{"$f":"Time!QR82","v":0},{"$f":"Time!QS82","v":0},{"$f":"Time!QT82","v":0},{"$f":"Time!QU82","v":0},{"$f":"Time!QV82","v":0},{"$f":"Time!QW82","v":0},{"$f":"Time!QX82","v":0},{"$f":"Time!QY82","v":0},{"$f":"Time!QZ82","v":0},{"$f":"Time!RA82","v":0},{"$f":"Time!RB82","v":0},{"$f":"Time!RC82","v":0},{"$f":"Time!RD82","v":0},{"$f":"Time!RE82","v":0},{"$f":"Time!RF82","v":0},{"$f":"Time!RG82","v":0},{"$f":"Time!RH82","v":0},{"$f":"Time!RI82","v":0},{"$f":"Time!RJ82","v":0},{"$f":"Time!RK82","v":0},{"$f":"Time!RL82","v":0},{"$f":"Time!RM82","v":0},{"$f":"Time!RN82","v":0},{"$f":"Time!RO82","v":0},{"$f":"Time!RP82","v":0},{"$f":"Time!RQ82","v":0},{"$f":"Time!RR82","v":0},{"$f":"Time!RS82","v":0},{"$f":"Time!RT82","v":0},{"$f":"Time!RU82","v":0},{"$f":"Time!RV82","v":0},{"$f":"Time!RW82","v":0},{"$f":"Time!RX82","v":0},{"$f":"Time!RY82","v":0},{"$f":"Time!RZ82","v":0},{"$f":"Time!SA82","v":0},{"$f":"Time!SB82","v":0},{"$f":"Time!SC82","v":0},{"$f":"Time!SD82","v":0},{"$f":"Time!SE82","v":0},{"$f":"Time!SF82","v":0},{"$f":"Time!SG82","v":0},{"$f":"Time!SH82","v":0},{"$f":"Time!SI82","v":0},{"$f":"Time!SJ82","v":0},{"$f":"Time!SK82","v":0},{"$f":"Time!SL82","v":0},{"$f":"Time!SM82","v":0},{"$f":"Time!SN82","v":0},{"$f":"Time!SO82","v":0},{"$f":"Time!SP82","v":0},{"$f":"Time!SQ82","v":0},{"$f":"Time!SR82","v":0},{"$f":"Time!SS82","v":0},{"$f":"Time!ST82","v":0},{"$f":"Time!SU82","v":0},{"$f":"Time!SV82","v":0},{"$f":"Time!SW82","v":0},{"$f":"Time!SX82","v":0},{"$f":"Time!SY82","v":0},{"$f":"Time!SZ82","v":0},{"$f":"Time!TA82","v":0},{"$f":"Time!TB82","v":0},{"$f":"Time!TC82","v":0},{"$f":"Time!TD82","v":0},{"$f":"Time!TE82","v":0},{"$f":"Time!TF82","v":0},{"$f":"Time!TG82","v":0},{"$f":"Time!TH82","v":0},{"$f":"Time!TI82","v":0},{"$f":"Time!TJ82","v":0},{"$f":"Time!TK82","v":0},{"$f":"Time!TL82","v":0},{"$f":"Time!TM82","v":0},{"$f":"Time!TN82","v":0},{"$f":"Time!TO82","v":0},{"$f":"Time!TP82","v":0},{"$f":"Time!TQ82","v":0},{"$f":"Time!TR82","v":0},{"$f":"Time!TS82","v":0},{"$f":"Time!TT82","v":0},{"$f":"Time!TU82","v":0},{"$f":"Time!TV82","v":0},{"$f":"Time!TW82","v":0},{"$f":"Time!TX82","v":0},{"$f":"Time!TY82","v":0},{"$f":"Time!TZ82","v":0},{"$f":"Time!UA82","v":0},{"$f":"Time!UB82","v":0},{"$f":"Time!UC82","v":0},{"$f":"Time!UD82","v":0},{"$f":"Time!UE82","v":0},{"$f":"Time!UF82","v":0},{"$f":"Time!UG82","v":0},{"$f":"Time!UH82","v":0},{"$f":"Time!UI82","v":0},{"$f":"Time!UJ82","v":0},{"$f":"Time!UK82","v":0},{"$f":"Time!UL82","v":0}]
[]
["Coverage Ratios"]
["Debt Service Coverage Ratio (DSCR)"]
[]
[]
[null,"CFADS",null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(N19:UQ19)","v":2204.4803254556227},null,{"$f":"CF!Q39","v":-12.152855161803444},{"$f":"CF!R39","v":-0.52895180043223888},{"$f":"CF!S39","v":29.130122186529647},{"$f":"CF!T39","v":30.094040090436053},{"$f":"CF!U39","v":17.69258184820346},{"$f":"CF!V39","v":35.843589049770905},{"$f":"CF!W39","v":38.344163520837746},{"$f":"CF!X39","v":45.199204124017484},{"$f":"CF!Y39","v":-6.3133877123006332},{"$f":"CF!Z39","v":1.1557634060046755},{"$f":"CF!AA39","v":1.1033799111645681},{"$f":"CF!AB39","v":-0.21416042716161954},{"$f":"CF!AC39","v":66.256943877774376},{"$f":"CF!AD39","v":67.934872549045267},{"$f":"CF!AE39","v":41.569909109462387},{"$f":"CF!AF39","v":-2.359743640396184},{"$f":"CF!AG39","v":-1.8004340833058894},{"$f":"CF!AH39","v":-1.8004340833058894},{"$f":"CF!AI39","v":19.444132469900833},{"$f":"CF!AJ39","v":10.507410180097938},{"$f":"CF!AK39","v":12.87167947070029},{"$f":"CF!AL39","v":37.084844516960622},{"$f":"CF!AM39","v":17.806686756642648},{"$f":"CF!AN39","v":21.553767040621619},{"$f":"CF!AO39","v":43.479789490943233},{"$f":"CF!AP39","v":43.750361550232505},{"$f":"CF!AQ39","v":37.779678699776973},{"$f":"CF!AR39","v":50.204138122780932},{"$f":"CF!AS39","v":37.590332475292698},{"$f":"CF!AT39","v":45.389237715046335},{"$f":"CF!AU39","v":18.801794247056719},{"$f":"CF!AV39","v":21.012041968469806},{"$f":"CF!AW39","v":18.615638891755843},{"$f":"CF!AX39","v":16.358032361103938},{"$f":"CF!AY39","v":18.723439610210569},{"$f":"CF!AZ39","v":20.933213882303569},{"$f":"CF!BA39","v":18.51976571829919},{"$f":"CF!BB39","v":16.261985043440276},{"$f":"CF!BC39","v":18.627218859079516},{"$f":"CF!BD39","v":18.840895948473975},{"$f":"CF!BE39","v":16.417992992672257},{"$f":"CF!BF39","v":14.154962037685777},{"$f":"CF!BG39","v":16.515047823408143},{"$f":"CF!BH39","v":18.71944308343101},{"$f":"CF!BI39","v":16.30059290877945},{"$f":"CF!BJ39","v":14.037377751048153},{"$f":"CF!BK39","v":16.39719229821679},{"$f":"CF!BL39","v":18.601359472736018},{"$f":"CF!BM39","v":16.18228046250772},{"$f":"CF!BN39","v":13.918834973624339},{"$f":"CF!BO39","v":16.278419729126004},{"$f":"CF!BP39","v":18.482356749823204},{"$f":"CF!BQ39","v":16.073593470962624},{"$f":"CF!BR39","v":13.80961414396382},{"$f":"CF!BS39","v":16.168665712354404},{"$f":"CF!BT39","v":18.37206896294208},{"$f":"CF!BU39","v":15.952223949326795},{"$f":"CF!BV39","v":13.687967342253343},{"$f":"CF!BW39","v":16.046826896737119},{"$f":"CF!BX39","v":17.854674938381471},{"$f":"CF!BY39","v":15.432755876046681},{"$f":"CF!BZ39","v":13.167307820101648},{"$f":"CF!CA39","v":15.524894916050801},{"$f":"CF!CB39","v":17.726829867028933},{"$f":"CF!CC39","v":15.305510190948866},{"$f":"CF!CD39","v":13.039812414259936},{"$f":"CF!CE39","v":15.397150493624848},{"$f":"CF!CF39","v":17.598835681857082},{"$f":"CF!CG39","v":15.177265410739084},{"$f":"CF!CH39","v":12.911315406718668},{"$f":"CF!CI39","v":15.268401854979794},{"$f":"CF!CJ39","v":17.469835004611266},{"$f":"CF!CK39","v":15.052534551937654},{"$f":"CF!CL39","v":12.785989959435131},{"$f":"CF!CM39","v":15.142559801386867},{"$f":"CF!CN39","v":17.343437071410044},{"$f":"CF!CO39","v":14.921056610403429},{"$f":"CF!CP39","v":12.654293216064636},{"$f":"CF!CQ39","v":15.010567952951408},{"$f":"CF!CR39","v":18.223416905101818},{"$f":"CF!CS39","v":15.80548430283979},{"$f":"CF!CT39","v":13.541012475356514},{"$f":"CF!CU39","v":15.899572197703613},{"$f":"CF!CV39","v":18.102483003728945},{"$f":"CF!CW39","v":15.682144611753134},{"$f":"CF!CX39","v":13.417435885743849},{"$f":"CF!CY39","v":15.775759377568642},{"$f":"CF!CZ39","v":17.978433234317798},{"$f":"CF!DA39","v":15.564963525318454},{"$f":"CF!DB39","v":13.30720278800009},{"$f":"CF!DC39","v":15.672557773023236},{"$f":"CF!DD39","v":17.882221223307539},{"$f":"CF!DE39","v":15.468633569980675},{"$f":"CF!DF39","v":13.210672569399897},{"$f":"CF!DG39","v":15.57574514284331},{"$f":"CF!DH39","v":17.785166985612911},{"$f":"CF!DI39","v":15.371336696691804},{"$f":"CF!DJ39","v":13.113131592089653},{"$f":"CF!DK39","v":15.477960749833377},{"$f":"CF!DL39","v":17.687138559937729},{"$f":"CF!DM39","v":15.273063199952437},{"$f":"CF!DN39","v":13.014611541119539},{"$f":"CF!DO39","v":15.379194839863258},{"$f":"CF!DP39","v":17.588126167809229},{"$f":"CF!DQ39","v":15.17380327684362},{"$f":"CF!DR39","v":12.915062925528128},{"$f":"CF!DS39","v":15.279437560895094},{"$f":"CF!DT39","v":17.488119932602601},{"$f":"CF!DU39","v":15.073547026048974},{"$f":"CF!DV39","v":12.814594809503046},{"$f":"CF!DW39","v":15.178678962000557},{"$f":"CF!DX39","v":17.387109878555794},{"$f":"CF!DY39","v":14.972284446867047},{"$f":"CF!DZ39","v":12.713078176907507},{"$f":"CF!EA39","v":3.8097975420681496},{"$f":"CF!EB39","v":4.9841567867889927},{"$f":"CF!EC39","v":3.6525356798762019},{"$f":"CF!ED39","v":2.4058983046534701},{"$f":"CF!EE39","v":3.6860554998062445},{"$f":"CF!EF39","v":4.8811087662412369},{"$f":"CF!EG39","v":3.5492300392770795},{"$f":"CF!EH39","v":2.3023339083718737},{"$f":"CF!EI39","v":3.5822322317090687},{"$f":"CF!EJ39","v":4.777026394742709},{"$f":"CF!EK39","v":3.4448874618498038},{"$f":"CF!EL39","v":2.1977291267715535},{"$f":"CF!EM39","v":3.4773668310653538},{"$f":"CF!EN39","v":4.6718992899310479},{"$f":"CF!EO39","v":3.3394975392761137},{"$f":"CF!EP39","v":2.0796570691767009},{"$f":"CF!EQ39","v":3.3838665640943075},{"$f":"CF!ER39","v":4.5657169652302914},{"$f":"CF!ES39","v":3.2330497587636069},{"$f":"CF!ET39","v":1.9465500884044182},{"$f":"CF!EU39","v":3.3032775498613267},{"$f":"CF!EV39","v":4.4536583757227444},{"$f":"CF!EW39","v":3.1182781255649044},{"$f":"CF!EX39","v":1.8121070379882465},{"$f":"CF!EY39","v":3.2154323707682448},{"$f":"CF!EZ39","v":4.3455654909728887},{"$f":"CF!FA39","v":3.0099150086031754},{"$f":"CF!FB39","v":1.6763145070455785},{"$f":"CF!FC39","v":3.1336852671407582},{"$f":"CF!FD39","v":4.2363876171323298},{"$f":"CF!FE39","v":2.9004641900780168},{"$f":"CF!FF39","v":1.5391589500812408},{"$f":"CF!FG39","v":3.0511176218482263},{"$f":"CF!FH39","v":4.1261138635552168},{"$f":"CF!FI39","v":2.7899147521169589},{"$f":"CF!FJ39","v":1.4006266856362899},{"$f":"CF!FK39","v":2.9677211986523679},{"$f":"CF!FL39","v":4.0147332302801573},{"$f":"CF!FM39","v":2.6782556672587101},{"$f":"CF!FN39","v":1.2607038949232958},{"$f":"CF!FO39","v":2.8610769889328189},{"$f":"CF!FP39","v":3.924645296643281},{"$f":"CF!FQ39","v":2.5654757973531384},{"$f":"CF!FR39","v":1.1193766204478788},{"$f":"CF!FS39","v":0},{"$f":"CF!FT39","v":0},{"$f":"CF!FU39","v":0},{"$f":"CF!FV39","v":0},{"$f":"CF!FW39","v":0},{"$f":"CF!FX39","v":0},{"$f":"CF!FY39","v":0},{"$f":"CF!FZ39","v":0},{"$f":"CF!GA39","v":0},{"$f":"CF!GB39","v":0},{"$f":"CF!GC39","v":0},{"$f":"CF!GD39","v":0},{"$f":"CF!GE39","v":0},{"$f":"CF!GF39","v":0},{"$f":"CF!GG39","v":0},{"$f":"CF!GH39","v":0},{"$f":"CF!GI39","v":0},{"$f":"CF!GJ39","v":0},{"$f":"CF!GK39","v":0},{"$f":"CF!GL39","v":0},{"$f":"CF!GM39","v":0},{"$f":"CF!GN39","v":0},{"$f":"CF!GO39","v":0},{"$f":"CF!GP39","v":0},{"$f":"CF!GQ39","v":0},{"$f":"CF!GR39","v":0},{"$f":"CF!GS39","v":0},{"$f":"CF!GT39","v":0},{"$f":"CF!GU39","v":0},{"$f":"CF!GV39","v":0},{"$f":"CF!GW39","v":0},{"$f":"CF!GX39","v":0},{"$f":"CF!GY39","v":0},{"$f":"CF!GZ39","v":0},{"$f":"CF!HA39","v":0},{"$f":"CF!HB39","v":0},{"$f":"CF!HC39","v":0},{"$f":"CF!HD39","v":0},{"$f":"CF!HE39","v":0},{"$f":"CF!HF39","v":0},{"$f":"CF!HG39","v":0},{"$f":"CF!HH39","v":0},{"$f":"CF!HI39","v":0},{"$f":"CF!HJ39","v":0},{"$f":"CF!HK39","v":0},{"$f":"CF!HL39","v":0},{"$f":"CF!HM39","v":0},{"$f":"CF!HN39","v":0},{"$f":"CF!HO39","v":0},{"$f":"CF!HP39","v":0},{"$f":"CF!HQ39","v":0},{"$f":"CF!HR39","v":0},{"$f":"CF!HS39","v":0},{"$f":"CF!HT39","v":0},{"$f":"CF!HU39","v":0},{"$f":"CF!HV39","v":0},{"$f":"CF!HW39","v":0},{"$f":"CF!HX39","v":0},{"$f":"CF!HY39","v":0},{"$f":"CF!HZ39","v":0},{"$f":"CF!IA39","v":0},{"$f":"CF!IB39","v":0},{"$f":"CF!IC39","v":0},{"$f":"CF!ID39","v":0},{"$f":"CF!IE39","v":0},{"$f":"CF!IF39","v":0},{"$f":"CF!IG39","v":0},{"$f":"CF!IH39","v":0},{"$f":"CF!II39","v":0},{"$f":"CF!IJ39","v":0},{"$f":"CF!IK39","v":0},{"$f":"CF!IL39","v":0},{"$f":"CF!IM39","v":0},{"$f":"CF!IN39","v":0},{"$f":"CF!IO39","v":0},{"$f":"CF!IP39","v":0},{"$f":"CF!IQ39","v":0},{"$f":"CF!IR39","v":0},{"$f":"CF!IS39","v":0},{"$f":"CF!IT39","v":0},{"$f":"CF!IU39","v":0},{"$f":"CF!IV39","v":0},{"$f":"CF!IW39","v":0},{"$f":"CF!IX39","v":0},{"$f":"CF!IY39","v":0},{"$f":"CF!IZ39","v":0},{"$f":"CF!JA39","v":0},{"$f":"CF!JB39","v":0},{"$f":"CF!JC39","v":0},{"$f":"CF!JD39","v":0},{"$f":"CF!JE39","v":0},{"$f":"CF!JF39","v":0},{"$f":"CF!JG39","v":0},{"$f":"CF!JH39","v":0},{"$f":"CF!JI39","v":0},{"$f":"CF!JJ39","v":0},{"$f":"CF!JK39","v":0},{"$f":"CF!JL39","v":0},{"$f":"CF!JM39","v":0},{"$f":"CF!JN39","v":0},{"$f":"CF!JO39","v":0},{"$f":"CF!JP39","v":0},{"$f":"CF!JQ39","v":0},{"$f":"CF!JR39","v":0},{"$f":"CF!JS39","v":0},{"$f":"CF!JT39","v":0},{"$f":"CF!JU39","v":0},{"$f":"CF!JV39","v":0},{"$f":"CF!JW39","v":0},{"$f":"CF!JX39","v":0},{"$f":"CF!JY39","v":0},{"$f":"CF!JZ39","v":0},{"$f":"CF!KA39","v":0},{"$f":"CF!KB39","v":0},{"$f":"CF!KC39","v":0},{"$f":"CF!KD39","v":0},{"$f":"CF!KE39","v":0},{"$f":"CF!KF39","v":0},{"$f":"CF!KG39","v":0},{"$f":"CF!KH39","v":0},{"$f":"CF!KI39","v":0},{"$f":"CF!KJ39","v":0},{"$f":"CF!KK39","v":0},{"$f":"CF!KL39","v":0},{"$f":"CF!KM39","v":0},{"$f":"CF!KN39","v":0},{"$f":"CF!KO39","v":0},{"$f":"CF!KP39","v":0},{"$f":"CF!KQ39","v":0},{"$f":"CF!KR39","v":0},{"$f":"CF!KS39","v":0},{"$f":"CF!KT39","v":0},{"$f":"CF!KU39","v":0},{"$f":"CF!KV39","v":0},{"$f":"CF!KW39","v":0},{"$f":"CF!KX39","v":0},{"$f":"CF!KY39","v":0},{"$f":"CF!KZ39","v":0},{"$f":"CF!LA39","v":0},{"$f":"CF!LB39","v":0},{"$f":"CF!LC39","v":0},{"$f":"CF!LD39","v":0},{"$f":"CF!LE39","v":0},{"$f":"CF!LF39","v":0},{"$f":"CF!LG39","v":0},{"$f":"CF!LH39","v":0},{"$f":"CF!LI39","v":0},{"$f":"CF!LJ39","v":0},{"$f":"CF!LK39","v":0},{"$f":"CF!LL39","v":0},{"$f":"CF!LM39","v":0},{"$f":"CF!LN39","v":0},{"$f":"CF!LO39","v":0},{"$f":"CF!LP39","v":0},{"$f":"CF!LQ39","v":0},{"$f":"CF!LR39","v":0},{"$f":"CF!LS39","v":0},{"$f":"CF!LT39","v":0},{"$f":"CF!LU39","v":0},{"$f":"CF!LV39","v":0},{"$f":"CF!LW39","v":0},{"$f":"CF!LX39","v":0},{"$f":"CF!LY39","v":0},{"$f":"CF!LZ39","v":0},{"$f":"CF!MA39","v":0},{"$f":"CF!MB39","v":0},{"$f":"CF!MC39","v":0},{"$f":"CF!MD39","v":0},{"$f":"CF!ME39","v":0},{"$f":"CF!MF39","v":0},{"$f":"CF!MG39","v":0},{"$f":"CF!MH39","v":0},{"$f":"CF!MI39","v":0},{"$f":"CF!MJ39","v":0},{"$f":"CF!MK39","v":0},{"$f":"CF!ML39","v":0},{"$f":"CF!MM39","v":0},{"$f":"CF!MN39","v":0},{"$f":"CF!MO39","v":0},{"$f":"CF!MP39","v":0},{"$f":"CF!MQ39","v":0},{"$f":"CF!MR39","v":0},{"$f":"CF!MS39","v":0},{"$f":"CF!MT39","v":0},{"$f":"CF!MU39","v":0},{"$f":"CF!MV39","v":0},{"$f":"CF!MW39","v":0},{"$f":"CF!MX39","v":0},{"$f":"CF!MY39","v":0},{"$f":"CF!MZ39","v":0},{"$f":"CF!NA39","v":0},{"$f":"CF!NB39","v":0},{"$f":"CF!NC39","v":0},{"$f":"CF!ND39","v":0},{"$f":"CF!NE39","v":0},{"$f":"CF!NF39","v":0},{"$f":"CF!NG39","v":0},{"$f":"CF!NH39","v":0},{"$f":"CF!NI39","v":0},{"$f":"CF!NJ39","v":0},{"$f":"CF!NK39","v":0},{"$f":"CF!NL39","v":0},{"$f":"CF!NM39","v":0},{"$f":"CF!NN39","v":0},{"$f":"CF!NO39","v":0},{"$f":"CF!NP39","v":0},{"$f":"CF!NQ39","v":0},{"$f":"CF!NR39","v":0},{"$f":"CF!NS39","v":0},{"$f":"CF!NT39","v":0},{"$f":"CF!NU39","v":0},{"$f":"CF!NV39","v":0},{"$f":"CF!NW39","v":0},{"$f":"CF!NX39","v":0},{"$f":"CF!NY39","v":0},{"$f":"CF!NZ39","v":0},{"$f":"CF!OA39","v":0},{"$f":"CF!OB39","v":0},{"$f":"CF!OC39","v":0},{"$f":"CF!OD39","v":0},{"$f":"CF!OE39","v":0},{"$f":"CF!OF39","v":0},{"$f":"CF!OG39","v":0},{"$f":"CF!OH39","v":0},{"$f":"CF!OI39","v":0},{"$f":"CF!OJ39","v":0},{"$f":"CF!OK39","v":0},{"$f":"CF!OL39","v":0},{"$f":"CF!OM39","v":0},{"$f":"CF!ON39","v":0},{"$f":"CF!OO39","v":0},{"$f":"CF!OP39","v":0},{"$f":"CF!OQ39","v":0},{"$f":"CF!OR39","v":0},{"$f":"CF!OS39","v":0},{"$f":"CF!OT39","v":0},{"$f":"CF!OU39","v":0},{"$f":"CF!OV39","v":0},{"$f":"CF!OW39","v":0},{"$f":"CF!OX39","v":0},{"$f":"CF!OY39","v":0},{"$f":"CF!OZ39","v":0},{"$f":"CF!PA39","v":0},{"$f":"CF!PB39","v":0},{"$f":"CF!PC39","v":0},{"$f":"CF!PD39","v":0},{"$f":"CF!PE39","v":0},{"$f":"CF!PF39","v":0},{"$f":"CF!PG39","v":0},{"$f":"CF!PH39","v":0},{"$f":"CF!PI39","v":0},{"$f":"CF!PJ39","v":0},{"$f":"CF!PK39","v":0},{"$f":"CF!PL39","v":0},{"$f":"CF!PM39","v":0},{"$f":"CF!PN39","v":0},{"$f":"CF!PO39","v":0},{"$f":"CF!PP39","v":0},{"$f":"CF!PQ39","v":0},{"$f":"CF!PR39","v":0},{"$f":"CF!PS39","v":0},{"$f":"CF!PT39","v":0},{"$f":"CF!PU39","v":0},{"$f":"CF!PV39","v":0},{"$f":"CF!PW39","v":0},{"$f":"CF!PX39","v":0},{"$f":"CF!PY39","v":0},{"$f":"CF!PZ39","v":0},{"$f":"CF!QA39","v":0},{"$f":"CF!QB39","v":0},{"$f":"CF!QC39","v":0},{"$f":"CF!QD39","v":0},{"$f":"CF!QE39","v":0},{"$f":"CF!QF39","v":0},{"$f":"CF!QG39","v":0},{"$f":"CF!QH39","v":0},{"$f":"CF!QI39","v":0},{"$f":"CF!QJ39","v":0},{"$f":"CF!QK39","v":0},{"$f":"CF!QL39","v":0},{"$f":"CF!QM39","v":0},{"$f":"CF!QN39","v":0},{"$f":"CF!QO39","v":0},{"$f":"CF!QP39","v":0},{"$f":"CF!QQ39","v":0},{"$f":"CF!QR39","v":0},{"$f":"CF!QS39","v":0},{"$f":"CF!QT39","v":0},{"$f":"CF!QU39","v":0},{"$f":"CF!QV39","v":0},{"$f":"CF!QW39","v":0},{"$f":"CF!QX39","v":0},{"$f":"CF!QY39","v":0},{"$f":"CF!QZ39","v":0},{"$f":"CF!RA39","v":0},{"$f":"CF!RB39","v":0},{"$f":"CF!RC39","v":0},{"$f":"CF!RD39","v":0},{"$f":"CF!RE39","v":0},{"$f":"CF!RF39","v":0},{"$f":"CF!RG39","v":0},{"$f":"CF!RH39","v":0},{"$f":"CF!RI39","v":0},{"$f":"CF!RJ39","v":0},{"$f":"CF!RK39","v":0},{"$f":"CF!RL39","v":0},{"$f":"CF!RM39","v":0},{"$f":"CF!RN39","v":0},{"$f":"CF!RO39","v":0},{"$f":"CF!RP39","v":0},{"$f":"CF!RQ39","v":0},{"$f":"CF!RR39","v":0},{"$f":"CF!RS39","v":0},{"$f":"CF!RT39","v":0},{"$f":"CF!RU39","v":0},{"$f":"CF!RV39","v":0},{"$f":"CF!RW39","v":0},{"$f":"CF!RX39","v":0},{"$f":"CF!RY39","v":0},{"$f":"CF!RZ39","v":0},{"$f":"CF!SA39","v":0},{"$f":"CF!SB39","v":0},{"$f":"CF!SC39","v":0},{"$f":"CF!SD39","v":0},{"$f":"CF!SE39","v":0},{"$f":"CF!SF39","v":0},{"$f":"CF!SG39","v":0},{"$f":"CF!SH39","v":0},{"$f":"CF!SI39","v":0},{"$f":"CF!SJ39","v":0},{"$f":"CF!SK39","v":0},{"$f":"CF!SL39","v":0},{"$f":"CF!SM39","v":0},{"$f":"CF!SN39","v":0},{"$f":"CF!SO39","v":0},{"$f":"CF!SP39","v":0},{"$f":"CF!SQ39","v":0},{"$f":"CF!SR39","v":0},{"$f":"CF!SS39","v":0},{"$f":"CF!ST39","v":0},{"$f":"CF!SU39","v":0},{"$f":"CF!SV39","v":0},{"$f":"CF!SW39","v":0},{"$f":"CF!SX39","v":0},{"$f":"CF!SY39","v":0},{"$f":"CF!SZ39","v":0},{"$f":"CF!TA39","v":0},{"$f":"CF!TB39","v":0},{"$f":"CF!TC39","v":0},{"$f":"CF!TD39","v":0},{"$f":"CF!TE39","v":0},{"$f":"CF!TF39","v":0},{"$f":"CF!TG39","v":0},{"$f":"CF!TH39","v":0},{"$f":"CF!TI39","v":0},{"$f":"CF!TJ39","v":0},{"$f":"CF!TK39","v":0},{"$f":"CF!TL39","v":0},{"$f":"CF!TM39","v":0},{"$f":"CF!TN39","v":0},{"$f":"CF!TO39","v":0},{"$f":"CF!TP39","v":0},{"$f":"CF!TQ39","v":0},{"$f":"CF!TR39","v":0},{"$f":"CF!TS39","v":0},{"$f":"CF!TT39","v":0},{"$f":"CF!TU39","v":0},{"$f":"CF!TV39","v":0},{"$f":"CF!TW39","v":0},{"$f":"CF!TX39","v":0},{"$f":"CF!TY39","v":0},{"$f":"CF!TZ39","v":0},{"$f":"CF!UA39","v":0},{"$f":"CF!UB39","v":0},{"$f":"CF!UC39","v":0},{"$f":"CF!UD39","v":0},{"$f":"CF!UE39","v":0},{"$f":"CF!UF39","v":0},{"$f":"CF!UG39","v":0},{"$f":"CF!UH39","v":0},{"$f":"CF!UI39","v":0},{"$f":"CF!UJ39","v":0},{"$f":"CF!UK39","v":0}]
[]
[null,"Total Debt Service",null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(N21:UQ21)","v":495.61792111332784},null,{"$f":"Debt!R64","v":0},{"$f":"Debt!S64","v":0},{"$f":"Debt!T64","v":0},{"$f":"Debt!U64","v":0},{"$f":"Debt!V64","v":0},{"$f":"Debt!W64","v":0},{"$f":"Debt!X64","v":0},{"$f":"Debt!Y64","v":0},{"$f":"Debt!Z64","v":0},{"$f":"Debt!AA64","v":0},{"$f":"Debt!AB64","v":0},{"$f":"Debt!AC64","v":0},{"$f":"Debt!AD64","v":0},{"$f":"Debt!AE64","v":0},{"$f":"Debt!AF64","v":0},{"$f":"Debt!AG64","v":0},{"$f":"Debt!AH64","v":0},{"$f":"Debt!AI64","v":0},{"$f":"Debt!AJ64","v":8.2066337564168119},{"$f":"Debt!AK64","v":8.1750082814168117},{"$f":"Debt!AL64","v":8.1433822814168124},{"$f":"Debt!AM64","v":8.1117568064168122},{"$f":"Debt!AN64","v":8.0801313314168119},{"$f":"Debt!AO64","v":8.0485058564168117},{"$f":"Debt!AP64","v":8.0168798564168107},{"$f":"Debt!AQ64","v":7.9852543814168113},{"$f":"Debt!AR64","v":7.9536289064168111},{"$f":"Debt!AS64","v":7.9220029064168109},{"$f":"Debt!AT64","v":7.8903774314168116},{"$f":"Debt!AU64","v":7.8587519564168113},{"$f":"Debt!AV64","v":7.8271259564168112},{"$f":"Debt!AW64","v":7.7955004814168118},{"$f":"Debt!AX64","v":7.8467295314168117},{"$f":"Debt!AY64","v":7.8135980814168118},{"$f":"Debt!AZ64","v":7.7804660814168116},{"$f":"Debt!BA64","v":7.7473346314168117},{"$f":"Debt!BB64","v":7.7142031814168117},{"$f":"Debt!BC64","v":7.6810711814168116},{"$f":"Debt!BD64","v":7.6479397314168116},{"$f":"Debt!BE64","v":7.6148082814168117},{"$f":"Debt!BF64","v":7.5816762814168115},{"$f":"Debt!BG64","v":7.5485448314168115},{"$f":"Debt!BH64","v":7.5154133814168116},{"$f":"Debt!BI64","v":7.4822819314168116},{"$f":"Debt!BJ64","v":7.4491499314168115},{"$f":"Debt!BK64","v":7.4160184814168115},{"$f":"Debt!BL64","v":7.3828870314168116},{"$f":"Debt!BM64","v":7.3497550314168114},{"$f":"Debt!BN64","v":7.3166235814168115},{"$f":"Debt!BO64","v":7.2834921314168115},{"$f":"Debt!BP64","v":7.2503601314168113},{"$f":"Debt!BQ64","v":7.2172286814168114},{"$f":"Debt!BR64","v":7.236832106416812},{"$f":"Debt!BS64","v":7.2021946814168114},{"$f":"Debt!BT64","v":7.1675566814168121},{"$f":"Debt!BU64","v":7.1329192564168116},{"$f":"Debt!BV64","v":7.0982818314168119},{"$f":"Debt!BW64","v":7.0636438314168117},{"$f":"Debt!BX64","v":7.0290064064168121},{"$f":"Debt!BY64","v":6.9943689814168115},{"$f":"Debt!BZ64","v":6.9597309814168113},{"$f":"Debt!CA64","v":6.9250935564168117},{"$f":"Debt!CB64","v":6.890456131416812},{"$f":"Debt!CC64","v":6.8558187064168115},{"$f":"Debt!CD64","v":6.8211807064168113},{"$f":"Debt!CE64","v":6.7865432814168116},{"$f":"Debt!CF64","v":6.751905856416812},{"$f":"Debt!CG64","v":6.7172678564168118},{"$f":"Debt!CH64","v":6.6826304314168112},{"$f":"Debt!CI64","v":6.6479930064168116},{"$f":"Debt!CJ64","v":6.6133550064168114},{"$f":"Debt!CK64","v":6.5787175814168117},{"$f":"Debt!CL64","v":6.5666953814168121},{"$f":"Debt!CM64","v":6.5305519814168118},{"$f":"Debt!CN64","v":6.4944079814168116},{"$f":"Debt!CO64","v":6.4582645814168114},{"$f":"Debt!CP64","v":6.422121181416812},{"$f":"Debt!CQ64","v":6.3859771814168118},{"$f":"Debt!CR64","v":6.3498337814168115},{"$f":"Debt!CS64","v":6.3136903814168113},{"$f":"Debt!CT64","v":6.277546381416812},{"$f":"Debt!CU64","v":6.2414029814168117},{"$f":"Debt!CV64","v":6.2052595814168114},{"$f":"Debt!CW64","v":6.1691161814168121},{"$f":"Debt!CX64","v":6.1329721814168119},{"$f":"Debt!CY64","v":6.0968287814168116},{"$f":"Debt!CZ64","v":6.0606853814168113},{"$f":"Debt!DA64","v":0.10254799556796852},{"$f":"Debt!DB64","v":0},{"$f":"Debt!DC64","v":0},{"$f":"Debt!DD64","v":0},{"$f":"Debt!DE64","v":0},{"$f":"Debt!DF64","v":0},{"$f":"Debt!DG64","v":0},{"$f":"Debt!DH64","v":0},{"$f":"Debt!DI64","v":0},{"$f":"Debt!DJ64","v":0},{"$f":"Debt!DK64","v":0},{"$f":"Debt!DL64","v":0},{"$f":"Debt!DM64","v":0},{"$f":"Debt!DN64","v":0},{"$f":"Debt!DO64","v":0},{"$f":"Debt!DP64","v":0},{"$f":"Debt!DQ64","v":0},{"$f":"Debt!DR64","v":0},{"$f":"Debt!DS64","v":0},{"$f":"Debt!DT64","v":0},{"$f":"Debt!DU64","v":0},{"$f":"Debt!DV64","v":0},{"$f":"Debt!DW64","v":0},{"$f":"Debt!DX64","v":0},{"$f":"Debt!DY64","v":0},{"$f":"Debt!DZ64","v":0},{"$f":"Debt!EA64","v":0},{"$f":"Debt!EB64","v":0},{"$f":"Debt!EC64","v":0},{"$f":"Debt!ED64","v":0},{"$f":"Debt!EE64","v":0},{"$f":"Debt!EF64","v":0},{"$f":"Debt!EG64","v":0},{"$f":"Debt!EH64","v":0},{"$f":"Debt!EI64","v":0},{"$f":"Debt!EJ64","v":0},{"$f":"Debt!EK64","v":0},{"$f":"Debt!EL64","v":0},{"$f":"Debt!EM64","v":0},{"$f":"Debt!EN64","v":0},{"$f":"Debt!EO64","v":0},{"$f":"Debt!EP64","v":0},{"$f":"Debt!EQ64","v":0},{"$f":"Debt!ER64","v":0},{"$f":"Debt!ES64","v":0},{"$f":"Debt!ET64","v":0},{"$f":"Debt!EU64","v":0},{"$f":"Debt!EV64","v":0},{"$f":"Debt!EW64","v":0},{"$f":"Debt!EX64","v":0},{"$f":"Debt!EY64","v":0},{"$f":"Debt!EZ64","v":0},{"$f":"Debt!FA64","v":0},{"$f":"Debt!FB64","v":0},{"$f":"Debt!FC64","v":0},{"$f":"Debt!FD64","v":0},{"$f":"Debt!FE64","v":0},{"$f":"Debt!FF64","v":0},{"$f":"Debt!FG64","v":0},{"$f":"Debt!FH64","v":0},{"$f":"Debt!FI64","v":0},{"$f":"Debt!FJ64","v":0},{"$f":"Debt!FK64","v":0},{"$f":"Debt!FL64","v":0},{"$f":"Debt!FM64","v":0},{"$f":"Debt!FN64","v":0},{"$f":"Debt!FO64","v":0},{"$f":"Debt!FP64","v":0},{"$f":"Debt!FQ64","v":0},{"$f":"Debt!FR64","v":0},{"$f":"Debt!FS64","v":0},{"$f":"Debt!FT64","v":0},{"$f":"Debt!FU64","v":0},{"$f":"Debt!FV64","v":0},{"$f":"Debt!FW64","v":0},{"$f":"Debt!FX64","v":0},{"$f":"Debt!FY64","v":0},{"$f":"Debt!FZ64","v":0},{"$f":"Debt!GA64","v":0},{"$f":"Debt!GB64","v":0},{"$f":"Debt!GC64","v":0},{"$f":"Debt!GD64","v":0},{"$f":"Debt!GE64","v":0},{"$f":"Debt!GF64","v":0},{"$f":"Debt!GG64","v":0},{"$f":"Debt!GH64","v":0},{"$f":"Debt!GI64","v":0},{"$f":"Debt!GJ64","v":0},{"$f":"Debt!GK64","v":0},{"$f":"Debt!GL64","v":0},{"$f":"Debt!GM64","v":0},{"$f":"Debt!GN64","v":0},{"$f":"Debt!GO64","v":0},{"$f":"Debt!GP64","v":0},{"$f":"Debt!GQ64","v":0},{"$f":"Debt!GR64","v":0},{"$f":"Debt!GS64","v":0},{"$f":"Debt!GT64","v":0},{"$f":"Debt!GU64","v":0},{"$f":"Debt!GV64","v":0},{"$f":"Debt!GW64","v":0},{"$f":"Debt!GX64","v":0},{"$f":"Debt!GY64","v":0},{"$f":"Debt!GZ64","v":0},{"$f":"Debt!HA64","v":0},{"$f":"Debt!HB64","v":0},{"$f":"Debt!HC64","v":0},{"$f":"Debt!HD64","v":0},{"$f":"Debt!HE64","v":0},{"$f":"Debt!HF64","v":0},{"$f":"Debt!HG64","v":0},{"$f":"Debt!HH64","v":0},{"$f":"Debt!HI64","v":0},{"$f":"Debt!HJ64","v":0},{"$f":"Debt!HK64","v":0},{"$f":"Debt!HL64","v":0},{"$f":"Debt!HM64","v":0},{"$f":"Debt!HN64","v":0},{"$f":"Debt!HO64","v":0},{"$f":"Debt!HP64","v":0},{"$f":"Debt!HQ64","v":0},{"$f":"Debt!HR64","v":0},{"$f":"Debt!HS64","v":0},{"$f":"Debt!HT64","v":0},{"$f":"Debt!HU64","v":0},{"$f":"Debt!HV64","v":0},{"$f":"Debt!HW64","v":0},{"$f":"Debt!HX64","v":0},{"$f":"Debt!HY64","v":0},{"$f":"Debt!HZ64","v":0},{"$f":"Debt!IA64","v":0},{"$f":"Debt!IB64","v":0},{"$f":"Debt!IC64","v":0},{"$f":"Debt!ID64","v":0},{"$f":"Debt!IE64","v":0},{"$f":"Debt!IF64","v":0},{"$f":"Debt!IG64","v":0},{"$f":"Debt!IH64","v":0},{"$f":"Debt!II64","v":0},{"$f":"Debt!IJ64","v":0},{"$f":"Debt!IK64","v":0},{"$f":"Debt!IL64","v":0},{"$f":"Debt!IM64","v":0},{"$f":"Debt!IN64","v":0},{"$f":"Debt!IO64","v":0},{"$f":"Debt!IP64","v":0},{"$f":"Debt!IQ64","v":0},{"$f":"Debt!IR64","v":0},{"$f":"Debt!IS64","v":0},{"$f":"Debt!IT64","v":0},{"$f":"Debt!IU64","v":0},{"$f":"Debt!IV64","v":0},{"$f":"Debt!IW64","v":0},{"$f":"Debt!IX64","v":0},{"$f":"Debt!IY64","v":0},{"$f":"Debt!IZ64","v":0},{"$f":"Debt!JA64","v":0},{"$f":"Debt!JB64","v":0},{"$f":"Debt!JC64","v":0},{"$f":"Debt!JD64","v":0},{"$f":"Debt!JE64","v":0},{"$f":"Debt!JF64","v":0},{"$f":"Debt!JG64","v":0},{"$f":"Debt!JH64","v":0},{"$f":"Debt!JI64","v":0},{"$f":"Debt!JJ64","v":0},{"$f":"Debt!JK64","v":0},{"$f":"Debt!JL64","v":0},{"$f":"Debt!JM64","v":0},{"$f":"Debt!JN64","v":0},{"$f":"Debt!JO64","v":0},{"$f":"Debt!JP64","v":0},{"$f":"Debt!JQ64","v":0},{"$f":"Debt!JR64","v":0},{"$f":"Debt!JS64","v":0},{"$f":"Debt!JT64","v":0},{"$f":"Debt!JU64","v":0},{"$f":"Debt!JV64","v":0},{"$f":"Debt!JW64","v":0},{"$f":"Debt!JX64","v":0},{"$f":"Debt!JY64","v":0},{"$f":"Debt!JZ64","v":0},{"$f":"Debt!KA64","v":0},{"$f":"Debt!KB64","v":0},{"$f":"Debt!KC64","v":0},{"$f":"Debt!KD64","v":0},{"$f":"Debt!KE64","v":0},{"$f":"Debt!KF64","v":0},{"$f":"Debt!KG64","v":0},{"$f":"Debt!KH64","v":0},{"$f":"Debt!KI64","v":0},{"$f":"Debt!KJ64","v":0},{"$f":"Debt!KK64","v":0},{"$f":"Debt!KL64","v":0},{"$f":"Debt!KM64","v":0},{"$f":"Debt!KN64","v":0},{"$f":"Debt!KO64","v":0},{"$f":"Debt!KP64","v":0},{"$f":"Debt!KQ64","v":0},{"$f":"Debt!KR64","v":0},{"$f":"Debt!KS64","v":0},{"$f":"Debt!KT64","v":0},{"$f":"Debt!KU64","v":0},{"$f":"Debt!KV64","v":0},{"$f":"Debt!KW64","v":0},{"$f":"Debt!KX64","v":0},{"$f":"Debt!KY64","v":0},{"$f":"Debt!KZ64","v":0},{"$f":"Debt!LA64","v":0},{"$f":"Debt!LB64","v":0},{"$f":"Debt!LC64","v":0},{"$f":"Debt!LD64","v":0},{"$f":"Debt!LE64","v":0},{"$f":"Debt!LF64","v":0},{"$f":"Debt!LG64","v":0},{"$f":"Debt!LH64","v":0},{"$f":"Debt!LI64","v":0},{"$f":"Debt!LJ64","v":0},{"$f":"Debt!LK64","v":0},{"$f":"Debt!LL64","v":0},{"$f":"Debt!LM64","v":0},{"$f":"Debt!LN64","v":0},{"$f":"Debt!LO64","v":0},{"$f":"Debt!LP64","v":0},{"$f":"Debt!LQ64","v":0},{"$f":"Debt!LR64","v":0},{"$f":"Debt!LS64","v":0},{"$f":"Debt!LT64","v":0},{"$f":"Debt!LU64","v":0},{"$f":"Debt!LV64","v":0},{"$f":"Debt!LW64","v":0},{"$f":"Debt!LX64","v":0},{"$f":"Debt!LY64","v":0},{"$f":"Debt!LZ64","v":0},{"$f":"Debt!MA64","v":0},{"$f":"Debt!MB64","v":0},{"$f":"Debt!MC64","v":0},{"$f":"Debt!MD64","v":0},{"$f":"Debt!ME64","v":0},{"$f":"Debt!MF64","v":0},{"$f":"Debt!MG64","v":0},{"$f":"Debt!MH64","v":0},{"$f":"Debt!MI64","v":0},{"$f":"Debt!MJ64","v":0},{"$f":"Debt!MK64","v":0},{"$f":"Debt!ML64","v":0},{"$f":"Debt!MM64","v":0},{"$f":"Debt!MN64","v":0},{"$f":"Debt!MO64","v":0},{"$f":"Debt!MP64","v":0},{"$f":"Debt!MQ64","v":0},{"$f":"Debt!MR64","v":0},{"$f":"Debt!MS64","v":0},{"$f":"Debt!MT64","v":0},{"$f":"Debt!MU64","v":0},{"$f":"Debt!MV64","v":0},{"$f":"Debt!MW64","v":0},{"$f":"Debt!MX64","v":0},{"$f":"Debt!MY64","v":0},{"$f":"Debt!MZ64","v":0},{"$f":"Debt!NA64","v":0},{"$f":"Debt!NB64","v":0},{"$f":"Debt!NC64","v":0},{"$f":"Debt!ND64","v":0},{"$f":"Debt!NE64","v":0},{"$f":"Debt!NF64","v":0},{"$f":"Debt!NG64","v":0},{"$f":"Debt!NH64","v":0},{"$f":"Debt!NI64","v":0},{"$f":"Debt!NJ64","v":0},{"$f":"Debt!NK64","v":0},{"$f":"Debt!NL64","v":0},{"$f":"Debt!NM64","v":0},{"$f":"Debt!NN64","v":0},{"$f":"Debt!NO64","v":0},{"$f":"Debt!NP64","v":0},{"$f":"Debt!NQ64","v":0},{"$f":"Debt!NR64","v":0},{"$f":"Debt!NS64","v":0},{"$f":"Debt!NT64","v":0},{"$f":"Debt!NU64","v":0},{"$f":"Debt!NV64","v":0},{"$f":"Debt!NW64","v":0},{"$f":"Debt!NX64","v":0},{"$f":"Debt!NY64","v":0},{"$f":"Debt!NZ64","v":0},{"$f":"Debt!OA64","v":0},{"$f":"Debt!OB64","v":0},{"$f":"Debt!OC64","v":0},{"$f":"Debt!OD64","v":0},{"$f":"Debt!OE64","v":0},{"$f":"Debt!OF64","v":0},{"$f":"Debt!OG64","v":0},{"$f":"Debt!OH64","v":0},{"$f":"Debt!OI64","v":0},{"$f":"Debt!OJ64","v":0},{"$f":"Debt!OK64","v":0},{"$f":"Debt!OL64","v":0},{"$f":"Debt!OM64","v":0},{"$f":"Debt!ON64","v":0},{"$f":"Debt!OO64","v":0},{"$f":"Debt!OP64","v":0},{"$f":"Debt!OQ64","v":0},{"$f":"Debt!OR64","v":0},{"$f":"Debt!OS64","v":0},{"$f":"Debt!OT64","v":0},{"$f":"Debt!OU64","v":0},{"$f":"Debt!OV64","v":0},{"$f":"Debt!OW64","v":0},{"$f":"Debt!OX64","v":0},{"$f":"Debt!OY64","v":0},{"$f":"Debt!OZ64","v":0},{"$f":"Debt!PA64","v":0},{"$f":"Debt!PB64","v":0},{"$f":"Debt!PC64","v":0},{"$f":"Debt!PD64","v":0},{"$f":"Debt!PE64","v":0},{"$f":"Debt!PF64","v":0},{"$f":"Debt!PG64","v":0},{"$f":"Debt!PH64","v":0},{"$f":"Debt!PI64","v":0},{"$f":"Debt!PJ64","v":0},{"$f":"Debt!PK64","v":0},{"$f":"Debt!PL64","v":0},{"$f":"Debt!PM64","v":0},{"$f":"Debt!PN64","v":0},{"$f":"Debt!PO64","v":0},{"$f":"Debt!PP64","v":0},{"$f":"Debt!PQ64","v":0},{"$f":"Debt!PR64","v":0},{"$f":"Debt!PS64","v":0},{"$f":"Debt!PT64","v":0},{"$f":"Debt!PU64","v":0},{"$f":"Debt!PV64","v":0},{"$f":"Debt!PW64","v":0},{"$f":"Debt!PX64","v":0},{"$f":"Debt!PY64","v":0},{"$f":"Debt!PZ64","v":0},{"$f":"Debt!QA64","v":0},{"$f":"Debt!QB64","v":0},{"$f":"Debt!QC64","v":0},{"$f":"Debt!QD64","v":0},{"$f":"Debt!QE64","v":0},{"$f":"Debt!QF64","v":0},{"$f":"Debt!QG64","v":0},{"$f":"Debt!QH64","v":0},{"$f":"Debt!QI64","v":0},{"$f":"Debt!QJ64","v":0},{"$f":"Debt!QK64","v":0},{"$f":"Debt!QL64","v":0},{"$f":"Debt!QM64","v":0},{"$f":"Debt!QN64","v":0},{"$f":"Debt!QO64","v":0},{"$f":"Debt!QP64","v":0},{"$f":"Debt!QQ64","v":0},{"$f":"Debt!QR64","v":0},{"$f":"Debt!QS64","v":0},{"$f":"Debt!QT64","v":0},{"$f":"Debt!QU64","v":0},{"$f":"Debt!QV64","v":0},{"$f":"Debt!QW64","v":0},{"$f":"Debt!QX64","v":0},{"$f":"Debt!QY64","v":0},{"$f":"Debt!QZ64","v":0},{"$f":"Debt!RA64","v":0},{"$f":"Debt!RB64","v":0},{"$f":"Debt!RC64","v":0},{"$f":"Debt!RD64","v":0},{"$f":"Debt!RE64","v":0},{"$f":"Debt!RF64","v":0},{"$f":"Debt!RG64","v":0},{"$f":"Debt!RH64","v":0},{"$f":"Debt!RI64","v":0},{"$f":"Debt!RJ64","v":0},{"$f":"Debt!RK64","v":0},{"$f":"Debt!RL64","v":0},{"$f":"Debt!RM64","v":0},{"$f":"Debt!RN64","v":0},{"$f":"Debt!RO64","v":0},{"$f":"Debt!RP64","v":0},{"$f":"Debt!RQ64","v":0},{"$f":"Debt!RR64","v":0},{"$f":"Debt!RS64","v":0},{"$f":"Debt!RT64","v":0},{"$f":"Debt!RU64","v":0},{"$f":"Debt!RV64","v":0},{"$f":"Debt!RW64","v":0},{"$f":"Debt!RX64","v":0},{"$f":"Debt!RY64","v":0},{"$f":"Debt!RZ64","v":0},{"$f":"Debt!SA64","v":0},{"$f":"Debt!SB64","v":0},{"$f":"Debt!SC64","v":0},{"$f":"Debt!SD64","v":0},{"$f":"Debt!SE64","v":0},{"$f":"Debt!SF64","v":0},{"$f":"Debt!SG64","v":0},{"$f":"Debt!SH64","v":0},{"$f":"Debt!SI64","v":0},{"$f":"Debt!SJ64","v":0},{"$f":"Debt!SK64","v":0},{"$f":"Debt!SL64","v":0},{"$f":"Debt!SM64","v":0},{"$f":"Debt!SN64","v":0},{"$f":"Debt!SO64","v":0},{"$f":"Debt!SP64","v":0},{"$f":"Debt!SQ64","v":0},{"$f":"Debt!SR64","v":0},{"$f":"Debt!SS64","v":0},{"$f":"Debt!ST64","v":0},{"$f":"Debt!SU64","v":0},{"$f":"Debt!SV64","v":0},{"$f":"Debt!SW64","v":0},{"$f":"Debt!SX64","v":0},{"$f":"Debt!SY64","v":0},{"$f":"Debt!SZ64","v":0},{"$f":"Debt!TA64","v":0},{"$f":"Debt!TB64","v":0},{"$f":"Debt!TC64","v":0},{"$f":"Debt!TD64","v":0},{"$f":"Debt!TE64","v":0},{"$f":"Debt!TF64","v":0},{"$f":"Debt!TG64","v":0},{"$f":"Debt!TH64","v":0},{"$f":"Debt!TI64","v":0},{"$f":"Debt!TJ64","v":0},{"$f":"Debt!TK64","v":0},{"$f":"Debt!TL64","v":0},{"$f":"Debt!TM64","v":0},{"$f":"Debt!TN64","v":0},{"$f":"Debt!TO64","v":0},{"$f":"Debt!TP64","v":0},{"$f":"Debt!TQ64","v":0},{"$f":"Debt!TR64","v":0},{"$f":"Debt!TS64","v":0},{"$f":"Debt!TT64","v":0},{"$f":"Debt!TU64","v":0},{"$f":"Debt!TV64","v":0},{"$f":"Debt!TW64","v":0},{"$f":"Debt!TX64","v":0},{"$f":"Debt!TY64","v":0},{"$f":"Debt!TZ64","v":0},{"$f":"Debt!UA64","v":0},{"$f":"Debt!UB64","v":0},{"$f":"Debt!UC64","v":0},{"$f":"Debt!UD64","v":0},{"$f":"Debt!UE64","v":0},{"$f":"Debt!UF64","v":0},{"$f":"Debt!UG64","v":0},{"$f":"Debt!UH64","v":0},{"$f":"Debt!UI64","v":0},{"$f":"Debt!UJ64","v":0},{"$f":"Debt!UK64","v":0},{"$f":"Debt!UL64","v":0}]
[]
[null,{"$f":"\"\"","v":""},"Historical DSCR"]
[]
[null,null,"CFADS",null,null,null,null,"$m","Average","Minimum","Min Date",null,{"$f":"SUM(N25:UQ25)","v":2204.4803254556227},null,{"$f":"O19","v":-12.152855161803444},{"$f":"P19","v":-0.52895180043223888},29.130122186529647,30.094040090436053,17.69258184820346,35.843589049770905,38.344163520837746,45.199204124017484,-6.3133877123006332,1.1557634060046755,1.1033799111645681,-0.21416042716161954,66.256943877774376,67.934872549045267,41.569909109462387,-2.359743640396184,-1.8004340833058894,-1.8004340833058894,19.444132469900833,10.507410180097938,12.87167947070029,37.084844516960622,17.806686756642648,21.553767040621619,43.479789490943233,43.750361550232505,37.779678699776973,50.204138122780932,37.590332475292698,45.389237715046335,18.801794247056719,21.012041968469806,18.615638891755843,16.358032361103938,18.723439610210569,20.933213882303569,18.51976571829919,16.261985043440276,18.627218859079516,18.840895948473975,16.417992992672257,14.154962037685777,16.515047823408143,18.71944308343101,16.30059290877945,14.037377751048153,16.39719229821679,18.601359472736018,16.18228046250772,13.918834973624339,16.278419729126004,18.482356749823204,16.073593470962624,13.80961414396382,16.168665712354404,18.37206896294208,15.952223949326795,13.687967342253343,16.046826896737119,17.854674938381471,15.432755876046681,13.167307820101648,15.524894916050801,17.726829867028933,15.305510190948866,{"$f":"CB19","v":13.039812414259936},15.397150493624848,17.598835681857082,15.177265410739084,12.911315406718668,15.268401854979794,17.469835004611266,15.052534551937654,12.785989959435131,15.142559801386867,17.343437071410044,14.921056610403429,12.654293216064636,15.010567952951408,18.223416905101818,15.80548430283979,13.541012475356514,15.899572197703613,18.102483003728945,15.682144611753134,13.417435885743849,15.775759377568642,17.978433234317798,15.564963525318454,13.30720278800009,15.672557773023236,17.882221223307539,15.468633569980675,13.210672569399897,15.57574514284331,17.785166985612911,15.371336696691804,13.113131592089653,15.477960749833377,17.687138559937729,15.273063199952437,13.014611541119539,15.379194839863258,17.588126167809229,15.17380327684362,12.915062925528128,15.279437560895094,17.488119932602601,15.073547026048974,12.814594809503046,15.178678962000557,17.387109878555794,14.972284446867047,12.713078176907507,3.8097975420681496,4.9841567867889927,3.6525356798762019,2.4058983046534701,3.6860554998062445,4.8811087662412369,3.5492300392770795,2.3023339083718737,3.5822322317090687,4.777026394742709,3.4448874618498038,2.1977291267715535,3.4773668310653538,4.6718992899310479,3.3394975392761137,{"$f":"EN19","v":2.0796570691767009},3.3838665640943075,4.5657169652302914,3.2330497587636069,1.9465500884044182,3.3032775498613267,4.4536583757227444,3.1182781255649044,1.8121070379882465,3.2154323707682448,4.3455654909728887,3.0099150086031754,1.6763145070455785,3.1336852671407582,4.2363876171323298,2.9004641900780168,1.5391589500812408,3.0511176218482263,4.1261138635552168,2.7899147521169589,1.4006266856362899,2.9677211986523679,4.0147332302801573,2.6782556672587101,1.2607038949232958,2.8610769889328189,3.924645296643281,2.5654757973531384,1.1193766204478788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GZ19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JL19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LX19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OJ19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QV19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TH19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Service",null,null,null,null,"$m",{"$f":"AVERAGEIF(O27:UI27,\">0\")","v":5.0682493718768518},{"$f":"MIN(IF(O27:XFD27<>0,O27:XFD27))","v":1.2853101137734479},{"$f":"INDEX($3:$3,MATCH(J26,$27:$27,0))","v":"2022-10-01"},null,495.61789999999996,null,{"$f":"ROUND(O21,4)","v":0},{"$f":"ROUND(P21,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2065999999999999,8.1750000000000007,8.1433999999999997,8.1118000000000006,8.0800999999999998,8.0485000000000007,8.0168999999999997,7.9852999999999996,7.9535999999999998,7.9219999999999997,7.8903999999999996,7.8587999999999996,7.8270999999999997,7.7954999999999997,7.8467000000000002,7.8136000000000001,7.7805,7.7473000000000001,7.7141999999999999,7.6810999999999998,7.6478999999999999,7.6147999999999998,7.5816999999999997,7.5484999999999998,7.5153999999999996,7.4823000000000004,7.4490999999999996,7.4160000000000004,7.3829000000000002,7.3498000000000001,7.3166000000000002,7.2835000000000001,7.2504,7.2172000000000001,7.2367999999999997,7.2022000000000004,7.1676000000000002,7.1329000000000002,7.0983000000000001,7.0636000000000001,7.0289999999999999,6.9943999999999997,6.9596999999999998,6.9250999999999996,6.8905000000000003,6.8558000000000003,6.8212000000000002,{"$f":"ROUND(CB21,4)","v":6.7865000000000002},6.7519,6.7172999999999998,6.6825999999999999,6.6479999999999997,6.6134000000000004,6.5787000000000004,6.5667,6.5305999999999997,6.4943999999999997,6.4583000000000004,6.4221000000000004,6.3860000000000001,6.3498000000000001,6.3136999999999999,6.2774999999999999,6.2413999999999996,6.2053000000000003,6.1691000000000003,6.133,6.0968,6.0606999999999998,0.10249999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(EN21,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(GZ21,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(JL21,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(LX21,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OJ21,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(QV21,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(TH21,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DSCR",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(O25/O26,0)","v":0},{"$f":"IFERROR(P25/P26,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3693286464432082,1.2853101137734479,1.5806271914311332,4.5717158358145689,2.2037705915326109,2.6779855924236338,5.4235165077452923,5.478862603813571,4.7500098948623233,6.3373059988362703,4.7640591700411514,5.7755939475551408,2.4021405433757996,2.69540657667498,2.3724162885997733,2.0935333727224248,2.4064571184641821,2.702001198134004,2.4007370457466997,2.1171427326086469,2.4355991656637137,2.4742469859318663,2.1654764752855242,1.8752019656469203,2.1974941883875965,2.5018300634071085,2.1882634021263576,1.8928502900550366,2.220969036315918,2.5308660742790305,2.2117213545236476,1.9110091266045635,2.2451754012366218,2.5608763439870317,2.2210912932459963,1.9174160873016328,2.25579911160701,2.5756801529450968,2.247330198685149,1.9378174503444905,2.28294592356482,2.5527100163532928,2.2174455617406901,1.9013888348329482,2.2530868465352007,2.5856690491305074,2.243814899277087,{"$f":"IFERROR(CB25/CB26,0)","v":1.9214340844706308},2.2804174371102723,2.6199270066629574,2.2711617350640596,1.9421352898192943,2.308706845946078,2.6555147680561912,2.2922525091655861,1.9578583835229737,2.3316333766609492,2.6854492778920216,2.3233921319199995,1.98156799499916,2.3639434238797139,2.8863292372304383,2.5177991720971393,2.1695472931323923,2.5622568123545375,2.9343798939438401,2.5570103720451876,2.2007341368822742,2.6029599514195789,175.39934862749072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(EN25/EN26,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(GZ25/GZ26,0)","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,{"$f":"IFERROR(JL25/JL26,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(LX25/LX26,0)","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,{"$f":"IFERROR(OJ25/OJ26,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(QV25/QV26,0)","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,{"$f":"IFERROR(TH25/TH26,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Required DSCR",null,null,null,null,"x",null,{"$f":"InputC!L359","v":1.2},null,null,null,null,{"$f":"IF(O26>0,$J$29,0)","v":0},{"$f":"IF(P26>0,$J$29,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,{"$f":"IF(CB26>0,$J$29,0)","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EN26>0,$J$29,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GZ26>0,$J$29,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JL26>0,$J$29,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LX26>0,$J$29,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OJ26>0,$J$29,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QV26>0,$J$29,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TH26>0,$J$29,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Actual DSCR",null,null,null,null,"x",null,null,null,null,null,null,{"$f":"O27","v":0},{"$f":"P27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3693286464432082,1.2853101137734479,1.5806271914311332,4.5717158358145689,2.2037705915326109,2.6779855924236338,5.4235165077452923,5.478862603813571,4.7500098948623233,6.3373059988362703,4.7640591700411514,5.7755939475551408,2.4021405433757996,2.69540657667498,2.3724162885997733,2.0935333727224248,2.4064571184641821,2.702001198134004,2.4007370457466997,2.1171427326086469,2.4355991656637137,2.4742469859318663,2.1654764752855242,1.8752019656469203,2.1974941883875965,2.5018300634071085,2.1882634021263576,1.8928502900550366,2.220969036315918,2.5308660742790305,2.2117213545236476,1.9110091266045635,2.2451754012366218,2.5608763439870317,2.2210912932459963,1.9174160873016328,2.25579911160701,2.5756801529450968,2.247330198685149,1.9378174503444905,2.28294592356482,2.5527100163532928,2.2174455617406901,1.9013888348329482,2.2530868465352007,2.5856690491305074,2.243814899277087,{"$f":"CB27","v":1.9214340844706308},2.2804174371102723,2.6199270066629574,2.2711617350640596,1.9421352898192943,2.308706845946078,2.6555147680561912,2.2922525091655861,1.9578583835229737,2.3316333766609492,2.6854492778920216,2.3233921319199995,1.98156799499916,2.3639434238797139,2.8863292372304383,2.5177991720971393,2.1695472931323923,2.5622568123545375,2.9343798939438401,2.5570103720451876,2.2007341368822742,2.6029599514195789,175.39934862749072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EN27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GZ27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JL27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LX27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OJ27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QV27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TH27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Covenant Satisfied",null,null,null,null,"check",null,{"$f":"AND(O31:UI31)","v":true},null,null,null,null,{"$f":"O30>=O29","v":true},{"$f":"P30>=P29","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,{"$f":"CB30>=CB29","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EN30>=EN29","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,{"$f":"GZ30>=GZ29","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JL30>=JL29","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,{"$f":"LX30>=LX29","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OJ30>=OJ29","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,{"$f":"QV30>=QV29","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"TH30>=TH29","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]
[]
[null,{"$f":"\"\"","v":""},"Annual DSCR"]
[]
[null,null,"Qualifying CFADS",null,null,null,null,"$m","Average","Minimum","Min Date",null,null,null,{"$f":"(O19+N19)*O12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.643698386594941,29.951542649998771,23.379089650798228,49.956523987660916,54.89153127360327,39.36045379726427,65.033556531564855,87.230151041175731,81.530040250009478,87.983816822557912,87.79447059807363,82.979570190339032,64.191031962103054,39.813836215526521,39.627680860225652,34.973671252859781,35.081471971314507,39.656653492514138,39.45297960060276,34.781750761739467,34.889203902519796,37.468114807553491,35.258888941146232,30.572955030358035,30.67000986109392,35.234490906839156,35.02003599221046,30.337970659827604,30.434570049264941,34.998551770952808,34.783639935243741,30.101115436132059,30.197254702750342,34.760776478949211,34.555950220785832,29.883207614926445,29.978279856318224,34.540734675296484,34.324292912268874,29.640191291580138,29.73479423899046,33.901501835118594,33.287430814428149,28.600063696148329,28.692202736152449,33.251724783079737,{"$f":"(CA19+BZ19)*CA12","v":33.032340057977798},28.3453226052088,28.436962907884784,32.995986175481931,32.776101092596164,28.088580817457753,28.179717261698464,32.738236859591062,32.522369556548924,27.838524511372785,27.928549760821998,32.48599687279691,32.264493681813477,27.575349826468063,27.664861169016042,33.233984858053226,34.028901207941608,29.346496778196304,29.440584673060126,34.002055201432555,33.78462761548208,29.099580497496984,29.193195263312489,33.754192611886438,33.543396759636252,28.872166313318544,28.979760561023326,33.554778996330775,33.350854793288214,28.679306139380571,28.786417712243207,33.360912128456221,33.156503682304717,28.484468288781457,28.59109234192303,33.165099309771108,32.960201759890168,28.287674741071974,28.393806380982795,32.967321007672489,32.76192944465285,28.088866202371747,28.194500486423223,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EM19+EL19)*EM12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GY19+GX19)*GY12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JK19+JJ19)*JK12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LW19+LV19)*LW12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OI19+OH19)*OI12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QU19+QT19)*QU12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TG19+TF19)*TG12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Qualifying Debt Service",null,null,null,null,"$m",{"$f":"AVERAGEIF(O37:UI37,\">0\")","v":7.2058600655518132},{"$f":"MIN(IF(O37:CL37<>0,O37:CL37))","v":1.4326835456460936},{"$f":"INDEX($3:$3,MATCH(J36,$37:$37,0))","v":"2023-01-01"},null,null,null,{"$f":"O21+N21","v":0},{"$f":"P21+O21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2066337564168119,16.381642037833622,16.318390562833624,16.255139087833626,16.191888137833622,16.128637187833625,16.065385712833624,16.002134237833623,15.938883287833622,15.875631812833621,15.812380337833623,15.749129387833623,15.685877912833622,15.622626437833624,15.642230012833624,15.660327612833623,15.594064162833623,15.527800712833624,15.461537812833622,15.395274362833623,15.329010912833624,15.262748012833622,15.196484562833623,15.130221112833624,15.063958212833622,14.997695312833624,14.931431862833623,14.865168412833622,14.798905512833624,14.732642062833623,14.666378612833622,14.600115712833624,14.533852262833623,14.467588812833622,14.454060787833622,14.439026787833622,14.369751362833624,14.300475937833625,14.231201087833623,14.161925662833625,14.092650237833624,14.023375387833624,13.954099962833624,13.884824537833623,13.815549687833624,13.746274837833624,13.676999412833624,{"$f":"CB21+CA21","v":13.607723987833623},13.538449137833624,13.469173712833623,13.399898287833622,13.330623437833623,13.261348012833622,13.192072587833623,13.145412962833625,13.097247362833624,13.024959962833623,12.952672562833623,12.880385762833622,12.808098362833624,12.735810962833623,12.663524162833623,12.591236762833624,12.518949362833624,12.446662562833623,12.374375762833623,12.302088362833624,12.229800962833624,12.157514162833623,6.1632333769847802,0.10254799556796852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EN21+EM21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GZ21+GY21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JL21+JK21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LX21+LW21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OJ21+OI21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QV21+QU21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TH21+TG21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"ADSCR",null,null,null,null,"x",null,null,null,null,null,null,{"$f":"IFERROR(O35/O36,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1499312519946727,1.8283602205948146,1.4326835456460936,3.0732757017780017,3.39006364213602,2.4404079116464463,4.0480544752569276,5.4511573109378562,5.1151664001607013,5.5420671038385461,5.5522615015787,5.2688353842874429,4.0922817529763034,2.5484726511227693,2.5333779664225133,2.2332656198200409,2.249668310005196,2.5539130895554436,2.551685354858777,2.2592485162659748,2.276024467652388,2.4548734458597217,2.3202003591922615,2.0206548736043066,2.0359861218258586,2.3493270247121751,2.3453903358980677,2.0408763504916481,2.0565419532459379,2.3755787741049152,2.3716583932182669,2.0617038952419349,2.0777185674283762,2.4026654979380053,2.390743385407132,2.0696136972407411,2.0862072766168374,2.4153556025303207,2.4119041464190261,2.0929492215431886,2.1099504874649755,2.4174994177600637,2.3854946505391492,2.0598073542966535,2.0768050048286999,2.4189626044404129,{"$f":"IFERROR(CA35/CA36,0)","v":2.4151744882713353},2.0830318597402293,2.1004594114415065,2.4497409328118533,2.4459962597145291,2.1070718071399117,2.1249511915702417,2.4816598484899082,2.4740470039625446,2.1255248328263878,2.1442330602562598,2.5080535862546371,2.5049322493828354,2.152962059261339,2.1722104112371983,2.6243867371132099,2.7025860802162769,2.344166105929022,2.3653396663111308,2.7477794317154616,2.7462514183811502,2.3793993529355575,2.4012470701089654,5.4767020080618618,327.09948716066111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(EM35/EM36,0)","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,{"$f":"IFERROR(GY35/GY36,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(JK35/JK36,0)","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,{"$f":"IFERROR(LW35/LW36,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OI35/OI36,0)","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,{"$f":"IFERROR(QU35/QU36,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(TG35/TG36,0)","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]
[]
[null,{"$f":"\"\"","v":""},"Projected DSCR"]
[]
[null,null,"Look-forward",null,null,null,null,"periods",null,{"$f":"InputC!L363","v":1}]
[]
[null,null,"Qualifying CFADS",null,null,null,null,"$m","Average","Minimum","Min Date",null,null,null,{"$f":"SUM(O$19:OFFSET(O$19,0,$J41))*O12","v":0},{"$f":"SUM(P$19:OFFSET(P$19,0,$J41))*P12","v":0},{"$f":"SUM(Q$19:OFFSET(Q$19,0,$J41))*Q12","v":0},{"$f":"SUM(R$19:OFFSET(R$19,0,$J41))*R12","v":0},{"$f":"SUM(S$19:OFFSET(S$19,0,$J41))*S12","v":0},{"$f":"SUM(T$19:OFFSET(T$19,0,$J41))*T12","v":0},{"$f":"SUM(U$19:OFFSET(U$19,0,$J41))*U12","v":0},{"$f":"SUM(V$19:OFFSET(V$19,0,$J41))*V12","v":0},{"$f":"SUM(W$19:OFFSET(W$19,0,$J41))*W12","v":0},{"$f":"SUM(X$19:OFFSET(X$19,0,$J41))*X12","v":0},{"$f":"SUM(Y$19:OFFSET(Y$19,0,$J41))*Y12","v":0},{"$f":"SUM(Z$19:OFFSET(Z$19,0,$J41))*Z12","v":0},{"$f":"SUM(AA$19:OFFSET(AA$19,0,$J41))*AA12","v":0},{"$f":"SUM(AB$19:OFFSET(AB$19,0,$J41))*AB12","v":0},{"$f":"SUM(AC$19:OFFSET(AC$19,0,$J41))*AC12","v":0},{"$f":"SUM(AD$19:OFFSET(AD$19,0,$J41))*AD12","v":0},{"$f":"SUM(AE$19:OFFSET(AE$19,0,$J41))*AE12","v":0},{"$f":"SUM(AF$19:OFFSET(AF$19,0,$J41))*AF12","v":0},{"$f":"SUM(AG$19:OFFSET(AG$19,0,$J41))*AG12","v":29.951542649998771},{"$f":"SUM(AH$19:OFFSET(AH$19,0,$J41))*AH12","v":23.379089650798228},{"$f":"SUM(AI$19:OFFSET(AI$19,0,$J41))*AI12","v":49.956523987660916},{"$f":"SUM(AJ$19:OFFSET(AJ$19,0,$J41))*AJ12","v":54.89153127360327},{"$f":"SUM(AK$19:OFFSET(AK$19,0,$J41))*AK12","v":39.36045379726427},{"$f":"SUM(AL$19:OFFSET(AL$19,0,$J41))*AL12","v":65.033556531564855},{"$f":"SUM(AM$19:OFFSET(AM$19,0,$J41))*AM12","v":87.230151041175731},{"$f":"SUM(AN$19:OFFSET(AN$19,0,$J41))*AN12","v":81.530040250009478},{"$f":"SUM(AO$19:OFFSET(AO$19,0,$J41))*AO12","v":87.983816822557912},{"$f":"SUM(AP$19:OFFSET(AP$19,0,$J41))*AP12","v":87.79447059807363},{"$f":"SUM(AQ$19:OFFSET(AQ$19,0,$J41))*AQ12","v":82.979570190339032},{"$f":"SUM(AR$19:OFFSET(AR$19,0,$J41))*AR12","v":64.191031962103054},{"$f":"SUM(AS$19:OFFSET(AS$19,0,$J41))*AS12","v":39.813836215526521},{"$f":"SUM(AT$19:OFFSET(AT$19,0,$J41))*AT12","v":39.627680860225652},{"$f":"SUM(AU$19:OFFSET(AU$19,0,$J41))*AU12","v":34.973671252859781},{"$f":"SUM(AV$19:OFFSET(AV$19,0,$J41))*AV12","v":35.081471971314507},{"$f":"SUM(AW$19:OFFSET(AW$19,0,$J41))*AW12","v":39.656653492514138},{"$f":"SUM(AX$19:OFFSET(AX$19,0,$J41))*AX12","v":39.45297960060276},{"$f":"SUM(AY$19:OFFSET(AY$19,0,$J41))*AY12","v":34.781750761739467},{"$f":"SUM(AZ$19:OFFSET(AZ$19,0,$J41))*AZ12","v":34.889203902519796},{"$f":"SUM(BA$19:OFFSET(BA$19,0,$J41))*BA12","v":37.468114807553491},{"$f":"SUM(BB$19:OFFSET(BB$19,0,$J41))*BB12","v":35.258888941146232},{"$f":"SUM(BC$19:OFFSET(BC$19,0,$J41))*BC12","v":30.572955030358035},{"$f":"SUM(BD$19:OFFSET(BD$19,0,$J41))*BD12","v":30.67000986109392},{"$f":"SUM(BE$19:OFFSET(BE$19,0,$J41))*BE12","v":35.234490906839156},{"$f":"SUM(BF$19:OFFSET(BF$19,0,$J41))*BF12","v":35.02003599221046},{"$f":"SUM(BG$19:OFFSET(BG$19,0,$J41))*BG12","v":30.337970659827604},{"$f":"SUM(BH$19:OFFSET(BH$19,0,$J41))*BH12","v":30.434570049264941},{"$f":"SUM(BI$19:OFFSET(BI$19,0,$J41))*BI12","v":34.998551770952808},{"$f":"SUM(BJ$19:OFFSET(BJ$19,0,$J41))*BJ12","v":34.783639935243741},{"$f":"SUM(BK$19:OFFSET(BK$19,0,$J41))*BK12","v":30.101115436132059},{"$f":"SUM(BL$19:OFFSET(BL$19,0,$J41))*BL12","v":30.197254702750342},{"$f":"SUM(BM$19:OFFSET(BM$19,0,$J41))*BM12","v":34.760776478949211},{"$f":"SUM(BN$19:OFFSET(BN$19,0,$J41))*BN12","v":34.555950220785832},{"$f":"SUM(BO$19:OFFSET(BO$19,0,$J41))*BO12","v":29.883207614926445},{"$f":"SUM(BP$19:OFFSET(BP$19,0,$J41))*BP12","v":29.978279856318224},{"$f":"SUM(BQ$19:OFFSET(BQ$19,0,$J41))*BQ12","v":34.540734675296484},{"$f":"SUM(BR$19:OFFSET(BR$19,0,$J41))*BR12","v":34.324292912268874},{"$f":"SUM(BS$19:OFFSET(BS$19,0,$J41))*BS12","v":29.640191291580138},{"$f":"SUM(BT$19:OFFSET(BT$19,0,$J41))*BT12","v":29.73479423899046},{"$f":"SUM(BU$19:OFFSET(BU$19,0,$J41))*BU12","v":33.901501835118594},{"$f":"SUM(BV$19:OFFSET(BV$19,0,$J41))*BV12","v":33.287430814428149},{"$f":"SUM(BW$19:OFFSET(BW$19,0,$J41))*BW12","v":28.600063696148329},{"$f":"SUM(BX$19:OFFSET(BX$19,0,$J41))*BX12","v":28.692202736152449},{"$f":"SUM(BY$19:OFFSET(BY$19,0,$J41))*BY12","v":33.251724783079737},{"$f":"SUM(BZ$19:OFFSET(BZ$19,0,$J41))*BZ12","v":33.032340057977798},{"$f":"SUM(CA$19:OFFSET(CA$19,0,$J41))*CA12","v":28.3453226052088},{"$f":"SUM(CB$19:OFFSET(CB$19,0,$J41))*CB12","v":28.436962907884784},{"$f":"SUM(CC$19:OFFSET(CC$19,0,$J41))*CC12","v":32.995986175481931},{"$f":"SUM(CD$19:OFFSET(CD$19,0,$J41))*CD12","v":32.776101092596164},{"$f":"SUM(CE$19:OFFSET(CE$19,0,$J41))*CE12","v":28.088580817457753},{"$f":"SUM(CF$19:OFFSET(CF$19,0,$J41))*CF12","v":28.179717261698464},{"$f":"SUM(CG$19:OFFSET(CG$19,0,$J41))*CG12","v":32.738236859591062},{"$f":"SUM(CH$19:OFFSET(CH$19,0,$J41))*CH12","v":32.522369556548924},{"$f":"SUM(CI$19:OFFSET(CI$19,0,$J41))*CI12","v":27.838524511372785},{"$f":"SUM(CJ$19:OFFSET(CJ$19,0,$J41))*CJ12","v":27.928549760821998},{"$f":"SUM(CK$19:OFFSET(CK$19,0,$J41))*CK12","v":32.48599687279691},{"$f":"SUM(CL$19:OFFSET(CL$19,0,$J41))*CL12","v":32.264493681813477},{"$f":"SUM(CM$19:OFFSET(CM$19,0,$J41))*CM12","v":27.575349826468063},{"$f":"SUM(CN$19:OFFSET(CN$19,0,$J41))*CN12","v":27.664861169016042},{"$f":"SUM(CO$19:OFFSET(CO$19,0,$J41))*CO12","v":33.233984858053226},{"$f":"SUM(CP$19:OFFSET(CP$19,0,$J41))*CP12","v":34.028901207941608},{"$f":"SUM(CQ$19:OFFSET(CQ$19,0,$J41))*CQ12","v":29.346496778196304},{"$f":"SUM(CR$19:OFFSET(CR$19,0,$J41))*CR12","v":29.440584673060126},{"$f":"SUM(CS$19:OFFSET(CS$19,0,$J41))*CS12","v":34.002055201432555},{"$f":"SUM(CT$19:OFFSET(CT$19,0,$J41))*CT12","v":33.78462761548208},{"$f":"SUM(CU$19:OFFSET(CU$19,0,$J41))*CU12","v":29.099580497496984},{"$f":"SUM(CV$19:OFFSET(CV$19,0,$J41))*CV12","v":29.193195263312489},{"$f":"SUM(CW$19:OFFSET(CW$19,0,$J41))*CW12","v":33.754192611886438},{"$f":"SUM(CX$19:OFFSET(CX$19,0,$J41))*CX12","v":33.543396759636252},{"$f":"SUM(CY$19:OFFSET(CY$19,0,$J41))*CY12","v":28.872166313318544},{"$f":"SUM(CZ$19:OFFSET(CZ$19,0,$J41))*CZ12","v":28.979760561023326},{"$f":"SUM(DA$19:OFFSET(DA$19,0,$J41))*DA12","v":33.554778996330775},{"$f":"SUM(DB$19:OFFSET(DB$19,0,$J41))*DB12","v":33.350854793288214},{"$f":"SUM(DC$19:OFFSET(DC$19,0,$J41))*DC12","v":28.679306139380571},{"$f":"SUM(DD$19:OFFSET(DD$19,0,$J41))*DD12","v":28.786417712243207},{"$f":"SUM(DE$19:OFFSET(DE$19,0,$J41))*DE12","v":33.360912128456221},{"$f":"SUM(DF$19:OFFSET(DF$19,0,$J41))*DF12","v":33.156503682304717},{"$f":"SUM(DG$19:OFFSET(DG$19,0,$J41))*DG12","v":28.484468288781457},{"$f":"SUM(DH$19:OFFSET(DH$19,0,$J41))*DH12","v":28.59109234192303},{"$f":"SUM(DI$19:OFFSET(DI$19,0,$J41))*DI12","v":33.165099309771108},{"$f":"SUM(DJ$19:OFFSET(DJ$19,0,$J41))*DJ12","v":32.960201759890168},{"$f":"SUM(DK$19:OFFSET(DK$19,0,$J41))*DK12","v":28.287674741071974},{"$f":"SUM(DL$19:OFFSET(DL$19,0,$J41))*DL12","v":28.393806380982795},{"$f":"SUM(DM$19:OFFSET(DM$19,0,$J41))*DM12","v":32.967321007672489},{"$f":"SUM(DN$19:OFFSET(DN$19,0,$J41))*DN12","v":32.76192944465285},{"$f":"SUM(DO$19:OFFSET(DO$19,0,$J41))*DO12","v":28.088866202371747},{"$f":"SUM(DP$19:OFFSET(DP$19,0,$J41))*DP12","v":28.194500486423223},{"$f":"SUM(DQ$19:OFFSET(DQ$19,0,$J41))*DQ12","v":32.767557493497691},{"$f":"SUM(DR$19:OFFSET(DR$19,0,$J41))*DR12","v":0},{"$f":"SUM(DS$19:OFFSET(DS$19,0,$J41))*DS12","v":0},{"$f":"SUM(DT$19:OFFSET(DT$19,0,$J41))*DT12","v":0},{"$f":"SUM(DU$19:OFFSET(DU$19,0,$J41))*DU12","v":0},{"$f":"SUM(DV$19:OFFSET(DV$19,0,$J41))*DV12","v":0},{"$f":"SUM(DW$19:OFFSET(DW$19,0,$J41))*DW12","v":0},{"$f":"SUM(DX$19:OFFSET(DX$19,0,$J41))*DX12","v":0},{"$f":"SUM(DY$19:OFFSET(DY$19,0,$J41))*DY12","v":0},{"$f":"SUM(DZ$19:OFFSET(DZ$19,0,$J41))*DZ12","v":0},{"$f":"SUM(EA$19:OFFSET(EA$19,0,$J41))*EA12","v":0},{"$f":"SUM(EB$19:OFFSET(EB$19,0,$J41))*EB12","v":0},{"$f":"SUM(EC$19:OFFSET(EC$19,0,$J41))*EC12","v":0},{"$f":"SUM(ED$19:OFFSET(ED$19,0,$J41))*ED12","v":0},{"$f":"SUM(EE$19:OFFSET(EE$19,0,$J41))*EE12","v":0},{"$f":"SUM(EF$19:OFFSET(EF$19,0,$J41))*EF12","v":0},{"$f":"SUM(EG$19:OFFSET(EG$19,0,$J41))*EG12","v":0},{"$f":"SUM(EH$19:OFFSET(EH$19,0,$J41))*EH12","v":0},{"$f":"SUM(EI$19:OFFSET(EI$19,0,$J41))*EI12","v":0},{"$f":"SUM(EJ$19:OFFSET(EJ$19,0,$J41))*EJ12","v":0},{"$f":"SUM(EK$19:OFFSET(EK$19,0,$J41))*EK12","v":0},{"$f":"SUM(EL$19:OFFSET(EL$19,0,$J41))*EL12","v":0},{"$f":"SUM(EM$19:OFFSET(EM$19,0,$J41))*EM12","v":0},{"$f":"SUM(EN$19:OFFSET(EN$19,0,$J41))*EN12","v":0},{"$f":"SUM(EO$19:OFFSET(EO$19,0,$J41))*EO12","v":0},{"$f":"SUM(EP$19:OFFSET(EP$19,0,$J41))*EP12","v":0},{"$f":"SUM(EQ$19:OFFSET(EQ$19,0,$J41))*EQ12","v":0},{"$f":"SUM(ER$19:OFFSET(ER$19,0,$J41))*ER12","v":0},{"$f":"SUM(ES$19:OFFSET(ES$19,0,$J41))*ES12","v":0},{"$f":"SUM(ET$19:OFFSET(ET$19,0,$J41))*ET12","v":0},{"$f":"SUM(EU$19:OFFSET(EU$19,0,$J41))*EU12","v":0},{"$f":"SUM(EV$19:OFFSET(EV$19,0,$J41))*EV12","v":0},{"$f":"SUM(EW$19:OFFSET(EW$19,0,$J41))*EW12","v":0},{"$f":"SUM(EX$19:OFFSET(EX$19,0,$J41))*EX12","v":0},{"$f":"SUM(EY$19:OFFSET(EY$19,0,$J41))*EY12","v":0},{"$f":"SUM(EZ$19:OFFSET(EZ$19,0,$J41))*EZ12","v":0},{"$f":"SUM(FA$19:OFFSET(FA$19,0,$J41))*FA12","v":0},{"$f":"SUM(FB$19:OFFSET(FB$19,0,$J41))*FB12","v":0},{"$f":"SUM(FC$19:OFFSET(FC$19,0,$J41))*FC12","v":0},{"$f":"SUM(FD$19:OFFSET(FD$19,0,$J41))*FD12","v":0},{"$f":"SUM(FE$19:OFFSET(FE$19,0,$J41))*FE12","v":0},{"$f":"SUM(FF$19:OFFSET(FF$19,0,$J41))*FF12","v":0},{"$f":"SUM(FG$19:OFFSET(FG$19,0,$J41))*FG12","v":0},{"$f":"SUM(FH$19:OFFSET(FH$19,0,$J41))*FH12","v":0},{"$f":"SUM(FI$19:OFFSET(FI$19,0,$J41))*FI12","v":0},{"$f":"SUM(FJ$19:OFFSET(FJ$19,0,$J41))*FJ12","v":0},{"$f":"SUM(FK$19:OFFSET(FK$19,0,$J41))*FK12","v":0},{"$f":"SUM(FL$19:OFFSET(FL$19,0,$J41))*FL12","v":0},{"$f":"SUM(FM$19:OFFSET(FM$19,0,$J41))*FM12","v":0},{"$f":"SUM(FN$19:OFFSET(FN$19,0,$J41))*FN12","v":0},{"$f":"SUM(FO$19:OFFSET(FO$19,0,$J41))*FO12","v":0},{"$f":"SUM(FP$19:OFFSET(FP$19,0,$J41))*FP12","v":0},{"$f":"SUM(FQ$19:OFFSET(FQ$19,0,$J41))*FQ12","v":0},{"$f":"SUM(FR$19:OFFSET(FR$19,0,$J41))*FR12","v":0},{"$f":"SUM(FS$19:OFFSET(FS$19,0,$J41))*FS12","v":0},{"$f":"SUM(FT$19:OFFSET(FT$19,0,$J41))*FT12","v":0},{"$f":"SUM(FU$19:OFFSET(FU$19,0,$J41))*FU12","v":0},{"$f":"SUM(FV$19:OFFSET(FV$19,0,$J41))*FV12","v":0},{"$f":"SUM(FW$19:OFFSET(FW$19,0,$J41))*FW12","v":0},{"$f":"SUM(FX$19:OFFSET(FX$19,0,$J41))*FX12","v":0},{"$f":"SUM(FY$19:OFFSET(FY$19,0,$J41))*FY12","v":0},{"$f":"SUM(FZ$19:OFFSET(FZ$19,0,$J41))*FZ12","v":0},{"$f":"SUM(GA$19:OFFSET(GA$19,0,$J41))*GA12","v":0},{"$f":"SUM(GB$19:OFFSET(GB$19,0,$J41))*GB12","v":0},{"$f":"SUM(GC$19:OFFSET(GC$19,0,$J41))*GC12","v":0},{"$f":"SUM(GD$19:OFFSET(GD$19,0,$J41))*GD12","v":0},{"$f":"SUM(GE$19:OFFSET(GE$19,0,$J41))*GE12","v":0},{"$f":"SUM(GF$19:OFFSET(GF$19,0,$J41))*GF12","v":0},{"$f":"SUM(GG$19:OFFSET(GG$19,0,$J41))*GG12","v":0},{"$f":"SUM(GH$19:OFFSET(GH$19,0,$J41))*GH12","v":0},{"$f":"SUM(GI$19:OFFSET(GI$19,0,$J41))*GI12","v":0},{"$f":"SUM(GJ$19:OFFSET(GJ$19,0,$J41))*GJ12","v":0},{"$f":"SUM(GK$19:OFFSET(GK$19,0,$J41))*GK12","v":0},{"$f":"SUM(GL$19:OFFSET(GL$19,0,$J41))*GL12","v":0},{"$f":"SUM(GM$19:OFFSET(GM$19,0,$J41))*GM12","v":0},{"$f":"SUM(GN$19:OFFSET(GN$19,0,$J41))*GN12","v":0},{"$f":"SUM(GO$19:OFFSET(GO$19,0,$J41))*GO12","v":0},{"$f":"SUM(GP$19:OFFSET(GP$19,0,$J41))*GP12","v":0},{"$f":"SUM(GQ$19:OFFSET(GQ$19,0,$J41))*GQ12","v":0},{"$f":"SUM(GR$19:OFFSET(GR$19,0,$J41))*GR12","v":0},{"$f":"SUM(GS$19:OFFSET(GS$19,0,$J41))*GS12","v":0},{"$f":"SUM(GT$19:OFFSET(GT$19,0,$J41))*GT12","v":0},{"$f":"SUM(GU$19:OFFSET(GU$19,0,$J41))*GU12","v":0},{"$f":"SUM(GV$19:OFFSET(GV$19,0,$J41))*GV12","v":0},{"$f":"SUM(GW$19:OFFSET(GW$19,0,$J41))*GW12","v":0},{"$f":"SUM(GX$19:OFFSET(GX$19,0,$J41))*GX12","v":0},{"$f":"SUM(GY$19:OFFSET(GY$19,0,$J41))*GY12","v":0},{"$f":"SUM(GZ$19:OFFSET(GZ$19,0,$J41))*GZ12","v":0},{"$f":"SUM(HA$19:OFFSET(HA$19,0,$J41))*HA12","v":0},{"$f":"SUM(HB$19:OFFSET(HB$19,0,$J41))*HB12","v":0},{"$f":"SUM(HC$19:OFFSET(HC$19,0,$J41))*HC12","v":0},{"$f":"SUM(HD$19:OFFSET(HD$19,0,$J41))*HD12","v":0},{"$f":"SUM(HE$19:OFFSET(HE$19,0,$J41))*HE12","v":0},{"$f":"SUM(HF$19:OFFSET(HF$19,0,$J41))*HF12","v":0},{"$f":"SUM(HG$19:OFFSET(HG$19,0,$J41))*HG12","v":0},{"$f":"SUM(HH$19:OFFSET(HH$19,0,$J41))*HH12","v":0},{"$f":"SUM(HI$19:OFFSET(HI$19,0,$J41))*HI12","v":0},{"$f":"SUM(HJ$19:OFFSET(HJ$19,0,$J41))*HJ12","v":0},{"$f":"SUM(HK$19:OFFSET(HK$19,0,$J41))*HK12","v":0},{"$f":"SUM(HL$19:OFFSET(HL$19,0,$J41))*HL12","v":0},{"$f":"SUM(HM$19:OFFSET(HM$19,0,$J41))*HM12","v":0},{"$f":"SUM(HN$19:OFFSET(HN$19,0,$J41))*HN12","v":0},{"$f":"SUM(HO$19:OFFSET(HO$19,0,$J41))*HO12","v":0},{"$f":"SUM(HP$19:OFFSET(HP$19,0,$J41))*HP12","v":0},{"$f":"SUM(HQ$19:OFFSET(HQ$19,0,$J41))*HQ12","v":0},{"$f":"SUM(HR$19:OFFSET(HR$19,0,$J41))*HR12","v":0},{"$f":"SUM(HS$19:OFFSET(HS$19,0,$J41))*HS12","v":0},{"$f":"SUM(HT$19:OFFSET(HT$19,0,$J41))*HT12","v":0},{"$f":"SUM(HU$19:OFFSET(HU$19,0,$J41))*HU12","v":0},{"$f":"SUM(HV$19:OFFSET(HV$19,0,$J41))*HV12","v":0},{"$f":"SUM(HW$19:OFFSET(HW$19,0,$J41))*HW12","v":0},{"$f":"SUM(HX$19:OFFSET(HX$19,0,$J41))*HX12","v":0},{"$f":"SUM(HY$19:OFFSET(HY$19,0,$J41))*HY12","v":0},{"$f":"SUM(HZ$19:OFFSET(HZ$19,0,$J41))*HZ12","v":0},{"$f":"SUM(IA$19:OFFSET(IA$19,0,$J41))*IA12","v":0},{"$f":"SUM(IB$19:OFFSET(IB$19,0,$J41))*IB12","v":0},{"$f":"SUM(IC$19:OFFSET(IC$19,0,$J41))*IC12","v":0},{"$f":"SUM(ID$19:OFFSET(ID$19,0,$J41))*ID12","v":0},{"$f":"SUM(IE$19:OFFSET(IE$19,0,$J41))*IE12","v":0},{"$f":"SUM(IF$19:OFFSET(IF$19,0,$J41))*IF12","v":0},{"$f":"SUM(IG$19:OFFSET(IG$19,0,$J41))*IG12","v":0},{"$f":"SUM(IH$19:OFFSET(IH$19,0,$J41))*IH12","v":0},{"$f":"SUM(II$19:OFFSET(II$19,0,$J41))*II12","v":0},{"$f":"SUM(IJ$19:OFFSET(IJ$19,0,$J41))*IJ12","v":0},{"$f":"SUM(IK$19:OFFSET(IK$19,0,$J41))*IK12","v":0},{"$f":"SUM(IL$19:OFFSET(IL$19,0,$J41))*IL12","v":0},{"$f":"SUM(IM$19:OFFSET(IM$19,0,$J41))*IM12","v":0},{"$f":"SUM(IN$19:OFFSET(IN$19,0,$J41))*IN12","v":0},{"$f":"SUM(IO$19:OFFSET(IO$19,0,$J41))*IO12","v":0},{"$f":"SUM(IP$19:OFFSET(IP$19,0,$J41))*IP12","v":0},{"$f":"SUM(IQ$19:OFFSET(IQ$19,0,$J41))*IQ12","v":0},{"$f":"SUM(IR$19:OFFSET(IR$19,0,$J41))*IR12","v":0},{"$f":"SUM(IS$19:OFFSET(IS$19,0,$J41))*IS12","v":0},{"$f":"SUM(IT$19:OFFSET(IT$19,0,$J41))*IT12","v":0},{"$f":"SUM(IU$19:OFFSET(IU$19,0,$J41))*IU12","v":0},{"$f":"SUM(IV$19:OFFSET(IV$19,0,$J41))*IV12","v":0},{"$f":"SUM(IW$19:OFFSET(IW$19,0,$J41))*IW12","v":0},{"$f":"SUM(IX$19:OFFSET(IX$19,0,$J41))*IX12","v":0},{"$f":"SUM(IY$19:OFFSET(IY$19,0,$J41))*IY12","v":0},{"$f":"SUM(IZ$19:OFFSET(IZ$19,0,$J41))*IZ12","v":0},{"$f":"SUM(JA$19:OFFSET(JA$19,0,$J41))*JA12","v":0},{"$f":"SUM(JB$19:OFFSET(JB$19,0,$J41))*JB12","v":0},{"$f":"SUM(JC$19:OFFSET(JC$19,0,$J41))*JC12","v":0},{"$f":"SUM(JD$19:OFFSET(JD$19,0,$J41))*JD12","v":0},{"$f":"SUM(JE$19:OFFSET(JE$19,0,$J41))*JE12","v":0},{"$f":"SUM(JF$19:OFFSET(JF$19,0,$J41))*JF12","v":0},{"$f":"SUM(JG$19:OFFSET(JG$19,0,$J41))*JG12","v":0},{"$f":"SUM(JH$19:OFFSET(JH$19,0,$J41))*JH12","v":0},{"$f":"SUM(JI$19:OFFSET(JI$19,0,$J41))*JI12","v":0},{"$f":"SUM(JJ$19:OFFSET(JJ$19,0,$J41))*JJ12","v":0},{"$f":"SUM(JK$19:OFFSET(JK$19,0,$J41))*JK12","v":0},{"$f":"SUM(JL$19:OFFSET(JL$19,0,$J41))*JL12","v":0},{"$f":"SUM(JM$19:OFFSET(JM$19,0,$J41))*JM12","v":0},{"$f":"SUM(JN$19:OFFSET(JN$19,0,$J41))*JN12","v":0},{"$f":"SUM(JO$19:OFFSET(JO$19,0,$J41))*JO12","v":0},{"$f":"SUM(JP$19:OFFSET(JP$19,0,$J41))*JP12","v":0},{"$f":"SUM(JQ$19:OFFSET(JQ$19,0,$J41))*JQ12","v":0},{"$f":"SUM(JR$19:OFFSET(JR$19,0,$J41))*JR12","v":0},{"$f":"SUM(JS$19:OFFSET(JS$19,0,$J41))*JS12","v":0},{"$f":"SUM(JT$19:OFFSET(JT$19,0,$J41))*JT12","v":0},{"$f":"SUM(JU$19:OFFSET(JU$19,0,$J41))*JU12","v":0},{"$f":"SUM(JV$19:OFFSET(JV$19,0,$J41))*JV12","v":0},{"$f":"SUM(JW$19:OFFSET(JW$19,0,$J41))*JW12","v":0},{"$f":"SUM(JX$19:OFFSET(JX$19,0,$J41))*JX12","v":0},{"$f":"SUM(JY$19:OFFSET(JY$19,0,$J41))*JY12","v":0},{"$f":"SUM(JZ$19:OFFSET(JZ$19,0,$J41))*JZ12","v":0},{"$f":"SUM(KA$19:OFFSET(KA$19,0,$J41))*KA12","v":0},{"$f":"SUM(KB$19:OFFSET(KB$19,0,$J41))*KB12","v":0},{"$f":"SUM(KC$19:OFFSET(KC$19,0,$J41))*KC12","v":0},{"$f":"SUM(KD$19:OFFSET(KD$19,0,$J41))*KD12","v":0},{"$f":"SUM(KE$19:OFFSET(KE$19,0,$J41))*KE12","v":0},{"$f":"SUM(KF$19:OFFSET(KF$19,0,$J41))*KF12","v":0},{"$f":"SUM(KG$19:OFFSET(KG$19,0,$J41))*KG12","v":0},{"$f":"SUM(KH$19:OFFSET(KH$19,0,$J41))*KH12","v":0},{"$f":"SUM(KI$19:OFFSET(KI$19,0,$J41))*KI12","v":0},{"$f":"SUM(KJ$19:OFFSET(KJ$19,0,$J41))*KJ12","v":0},{"$f":"SUM(KK$19:OFFSET(KK$19,0,$J41))*KK12","v":0},{"$f":"SUM(KL$19:OFFSET(KL$19,0,$J41))*KL12","v":0},{"$f":"SUM(KM$19:OFFSET(KM$19,0,$J41))*KM12","v":0},{"$f":"SUM(KN$19:OFFSET(KN$19,0,$J41))*KN12","v":0},{"$f":"SUM(KO$19:OFFSET(KO$19,0,$J41))*KO12","v":0},{"$f":"SUM(KP$19:OFFSET(KP$19,0,$J41))*KP12","v":0},{"$f":"SUM(KQ$19:OFFSET(KQ$19,0,$J41))*KQ12","v":0},{"$f":"SUM(KR$19:OFFSET(KR$19,0,$J41))*KR12","v":0},{"$f":"SUM(KS$19:OFFSET(KS$19,0,$J41))*KS12","v":0},{"$f":"SUM(KT$19:OFFSET(KT$19,0,$J41))*KT12","v":0},{"$f":"SUM(KU$19:OFFSET(KU$19,0,$J41))*KU12","v":0},{"$f":"SUM(KV$19:OFFSET(KV$19,0,$J41))*KV12","v":0},{"$f":"SUM(KW$19:OFFSET(KW$19,0,$J41))*KW12","v":0},{"$f":"SUM(KX$19:OFFSET(KX$19,0,$J41))*KX12","v":0},{"$f":"SUM(KY$19:OFFSET(KY$19,0,$J41))*KY12","v":0},{"$f":"SUM(KZ$19:OFFSET(KZ$19,0,$J41))*KZ12","v":0},{"$f":"SUM(LA$19:OFFSET(LA$19,0,$J41))*LA12","v":0},{"$f":"SUM(LB$19:OFFSET(LB$19,0,$J41))*LB12","v":0},{"$f":"SUM(LC$19:OFFSET(LC$19,0,$J41))*LC12","v":0},{"$f":"SUM(LD$19:OFFSET(LD$19,0,$J41))*LD12","v":0},{"$f":"SUM(LE$19:OFFSET(LE$19,0,$J41))*LE12","v":0},{"$f":"SUM(LF$19:OFFSET(LF$19,0,$J41))*LF12","v":0},{"$f":"SUM(LG$19:OFFSET(LG$19,0,$J41))*LG12","v":0},{"$f":"SUM(LH$19:OFFSET(LH$19,0,$J41))*LH12","v":0},{"$f":"SUM(LI$19:OFFSET(LI$19,0,$J41))*LI12","v":0},{"$f":"SUM(LJ$19:OFFSET(LJ$19,0,$J41))*LJ12","v":0},{"$f":"SUM(LK$19:OFFSET(LK$19,0,$J41))*LK12","v":0},{"$f":"SUM(LL$19:OFFSET(LL$19,0,$J41))*LL12","v":0},{"$f":"SUM(LM$19:OFFSET(LM$19,0,$J41))*LM12","v":0},{"$f":"SUM(LN$19:OFFSET(LN$19,0,$J41))*LN12","v":0},{"$f":"SUM(LO$19:OFFSET(LO$19,0,$J41))*LO12","v":0},{"$f":"SUM(LP$19:OFFSET(LP$19,0,$J41))*LP12","v":0},{"$f":"SUM(LQ$19:OFFSET(LQ$19,0,$J41))*LQ12","v":0},{"$f":"SUM(LR$19:OFFSET(LR$19,0,$J41))*LR12","v":0},{"$f":"SUM(LS$19:OFFSET(LS$19,0,$J41))*LS12","v":0},{"$f":"SUM(LT$19:OFFSET(LT$19,0,$J41))*LT12","v":0},{"$f":"SUM(LU$19:OFFSET(LU$19,0,$J41))*LU12","v":0},{"$f":"SUM(LV$19:OFFSET(LV$19,0,$J41))*LV12","v":0},{"$f":"SUM(LW$19:OFFSET(LW$19,0,$J41))*LW12","v":0},{"$f":"SUM(LX$19:OFFSET(LX$19,0,$J41))*LX12","v":0},{"$f":"SUM(LY$19:OFFSET(LY$19,0,$J41))*LY12","v":0},{"$f":"SUM(LZ$19:OFFSET(LZ$19,0,$J41))*LZ12","v":0},{"$f":"SUM(MA$19:OFFSET(MA$19,0,$J41))*MA12","v":0},{"$f":"SUM(MB$19:OFFSET(MB$19,0,$J41))*MB12","v":0},{"$f":"SUM(MC$19:OFFSET(MC$19,0,$J41))*MC12","v":0},{"$f":"SUM(MD$19:OFFSET(MD$19,0,$J41))*MD12","v":0},{"$f":"SUM(ME$19:OFFSET(ME$19,0,$J41))*ME12","v":0},{"$f":"SUM(MF$19:OFFSET(MF$19,0,$J41))*MF12","v":0},{"$f":"SUM(MG$19:OFFSET(MG$19,0,$J41))*MG12","v":0},{"$f":"SUM(MH$19:OFFSET(MH$19,0,$J41))*MH12","v":0},{"$f":"SUM(MI$19:OFFSET(MI$19,0,$J41))*MI12","v":0},{"$f":"SUM(MJ$19:OFFSET(MJ$19,0,$J41))*MJ12","v":0},{"$f":"SUM(MK$19:OFFSET(MK$19,0,$J41))*MK12","v":0},{"$f":"SUM(ML$19:OFFSET(ML$19,0,$J41))*ML12","v":0},{"$f":"SUM(MM$19:OFFSET(MM$19,0,$J41))*MM12","v":0},{"$f":"SUM(MN$19:OFFSET(MN$19,0,$J41))*MN12","v":0},{"$f":"SUM(MO$19:OFFSET(MO$19,0,$J41))*MO12","v":0},{"$f":"SUM(MP$19:OFFSET(MP$19,0,$J41))*MP12","v":0},{"$f":"SUM(MQ$19:OFFSET(MQ$19,0,$J41))*MQ12","v":0},{"$f":"SUM(MR$19:OFFSET(MR$19,0,$J41))*MR12","v":0},{"$f":"SUM(MS$19:OFFSET(MS$19,0,$J41))*MS12","v":0},{"$f":"SUM(MT$19:OFFSET(MT$19,0,$J41))*MT12","v":0},{"$f":"SUM(MU$19:OFFSET(MU$19,0,$J41))*MU12","v":0},{"$f":"SUM(MV$19:OFFSET(MV$19,0,$J41))*MV12","v":0},{"$f":"SUM(MW$19:OFFSET(MW$19,0,$J41))*MW12","v":0},{"$f":"SUM(MX$19:OFFSET(MX$19,0,$J41))*MX12","v":0},{"$f":"SUM(MY$19:OFFSET(MY$19,0,$J41))*MY12","v":0},{"$f":"SUM(MZ$19:OFFSET(MZ$19,0,$J41))*MZ12","v":0},{"$f":"SUM(NA$19:OFFSET(NA$19,0,$J41))*NA12","v":0},{"$f":"SUM(NB$19:OFFSET(NB$19,0,$J41))*NB12","v":0},{"$f":"SUM(NC$19:OFFSET(NC$19,0,$J41))*NC12","v":0},{"$f":"SUM(ND$19:OFFSET(ND$19,0,$J41))*ND12","v":0},{"$f":"SUM(NE$19:OFFSET(NE$19,0,$J41))*NE12","v":0},{"$f":"SUM(NF$19:OFFSET(NF$19,0,$J41))*NF12","v":0},{"$f":"SUM(NG$19:OFFSET(NG$19,0,$J41))*NG12","v":0},{"$f":"SUM(NH$19:OFFSET(NH$19,0,$J41))*NH12","v":0},{"$f":"SUM(NI$19:OFFSET(NI$19,0,$J41))*NI12","v":0},{"$f":"SUM(NJ$19:OFFSET(NJ$19,0,$J41))*NJ12","v":0},{"$f":"SUM(NK$19:OFFSET(NK$19,0,$J41))*NK12","v":0},{"$f":"SUM(NL$19:OFFSET(NL$19,0,$J41))*NL12","v":0},{"$f":"SUM(NM$19:OFFSET(NM$19,0,$J41))*NM12","v":0},{"$f":"SUM(NN$19:OFFSET(NN$19,0,$J41))*NN12","v":0},{"$f":"SUM(NO$19:OFFSET(NO$19,0,$J41))*NO12","v":0},{"$f":"SUM(NP$19:OFFSET(NP$19,0,$J41))*NP12","v":0},{"$f":"SUM(NQ$19:OFFSET(NQ$19,0,$J41))*NQ12","v":0},{"$f":"SUM(NR$19:OFFSET(NR$19,0,$J41))*NR12","v":0},{"$f":"SUM(NS$19:OFFSET(NS$19,0,$J41))*NS12","v":0},{"$f":"SUM(NT$19:OFFSET(NT$19,0,$J41))*NT12","v":0},{"$f":"SUM(NU$19:OFFSET(NU$19,0,$J41))*NU12","v":0},{"$f":"SUM(NV$19:OFFSET(NV$19,0,$J41))*NV12","v":0},{"$f":"SUM(NW$19:OFFSET(NW$19,0,$J41))*NW12","v":0},{"$f":"SUM(NX$19:OFFSET(NX$19,0,$J41))*NX12","v":0},{"$f":"SUM(NY$19:OFFSET(NY$19,0,$J41))*NY12","v":0},{"$f":"SUM(NZ$19:OFFSET(NZ$19,0,$J41))*NZ12","v":0},{"$f":"SUM(OA$19:OFFSET(OA$19,0,$J41))*OA12","v":0},{"$f":"SUM(OB$19:OFFSET(OB$19,0,$J41))*OB12","v":0},{"$f":"SUM(OC$19:OFFSET(OC$19,0,$J41))*OC12","v":0},{"$f":"SUM(OD$19:OFFSET(OD$19,0,$J41))*OD12","v":0},{"$f":"SUM(OE$19:OFFSET(OE$19,0,$J41))*OE12","v":0},{"$f":"SUM(OF$19:OFFSET(OF$19,0,$J41))*OF12","v":0},{"$f":"SUM(OG$19:OFFSET(OG$19,0,$J41))*OG12","v":0},{"$f":"SUM(OH$19:OFFSET(OH$19,0,$J41))*OH12","v":0},{"$f":"SUM(OI$19:OFFSET(OI$19,0,$J41))*OI12","v":0},{"$f":"SUM(OJ$19:OFFSET(OJ$19,0,$J41))*OJ12","v":0},{"$f":"SUM(OK$19:OFFSET(OK$19,0,$J41))*OK12","v":0},{"$f":"SUM(OL$19:OFFSET(OL$19,0,$J41))*OL12","v":0},{"$f":"SUM(OM$19:OFFSET(OM$19,0,$J41))*OM12","v":0},{"$f":"SUM(ON$19:OFFSET(ON$19,0,$J41))*ON12","v":0},{"$f":"SUM(OO$19:OFFSET(OO$19,0,$J41))*OO12","v":0},{"$f":"SUM(OP$19:OFFSET(OP$19,0,$J41))*OP12","v":0},{"$f":"SUM(OQ$19:OFFSET(OQ$19,0,$J41))*OQ12","v":0},{"$f":"SUM(OR$19:OFFSET(OR$19,0,$J41))*OR12","v":0},{"$f":"SUM(OS$19:OFFSET(OS$19,0,$J41))*OS12","v":0},{"$f":"SUM(OT$19:OFFSET(OT$19,0,$J41))*OT12","v":0},{"$f":"SUM(OU$19:OFFSET(OU$19,0,$J41))*OU12","v":0},{"$f":"SUM(OV$19:OFFSET(OV$19,0,$J41))*OV12","v":0},{"$f":"SUM(OW$19:OFFSET(OW$19,0,$J41))*OW12","v":0},{"$f":"SUM(OX$19:OFFSET(OX$19,0,$J41))*OX12","v":0},{"$f":"SUM(OY$19:OFFSET(OY$19,0,$J41))*OY12","v":0},{"$f":"SUM(OZ$19:OFFSET(OZ$19,0,$J41))*OZ12","v":0},{"$f":"SUM(PA$19:OFFSET(PA$19,0,$J41))*PA12","v":0},{"$f":"SUM(PB$19:OFFSET(PB$19,0,$J41))*PB12","v":0},{"$f":"SUM(PC$19:OFFSET(PC$19,0,$J41))*PC12","v":0},{"$f":"SUM(PD$19:OFFSET(PD$19,0,$J41))*PD12","v":0},{"$f":"SUM(PE$19:OFFSET(PE$19,0,$J41))*PE12","v":0},{"$f":"SUM(PF$19:OFFSET(PF$19,0,$J41))*PF12","v":0},{"$f":"SUM(PG$19:OFFSET(PG$19,0,$J41))*PG12","v":0},{"$f":"SUM(PH$19:OFFSET(PH$19,0,$J41))*PH12","v":0},{"$f":"SUM(PI$19:OFFSET(PI$19,0,$J41))*PI12","v":0},{"$f":"SUM(PJ$19:OFFSET(PJ$19,0,$J41))*PJ12","v":0},{"$f":"SUM(PK$19:OFFSET(PK$19,0,$J41))*PK12","v":0},{"$f":"SUM(PL$19:OFFSET(PL$19,0,$J41))*PL12","v":0},{"$f":"SUM(PM$19:OFFSET(PM$19,0,$J41))*PM12","v":0},{"$f":"SUM(PN$19:OFFSET(PN$19,0,$J41))*PN12","v":0},{"$f":"SUM(PO$19:OFFSET(PO$19,0,$J41))*PO12","v":0},{"$f":"SUM(PP$19:OFFSET(PP$19,0,$J41))*PP12","v":0},{"$f":"SUM(PQ$19:OFFSET(PQ$19,0,$J41))*PQ12","v":0},{"$f":"SUM(PR$19:OFFSET(PR$19,0,$J41))*PR12","v":0},{"$f":"SUM(PS$19:OFFSET(PS$19,0,$J41))*PS12","v":0},{"$f":"SUM(PT$19:OFFSET(PT$19,0,$J41))*PT12","v":0},{"$f":"SUM(PU$19:OFFSET(PU$19,0,$J41))*PU12","v":0},{"$f":"SUM(PV$19:OFFSET(PV$19,0,$J41))*PV12","v":0},{"$f":"SUM(PW$19:OFFSET(PW$19,0,$J41))*PW12","v":0},{"$f":"SUM(PX$19:OFFSET(PX$19,0,$J41))*PX12","v":0},{"$f":"SUM(PY$19:OFFSET(PY$19,0,$J41))*PY12","v":0},{"$f":"SUM(PZ$19:OFFSET(PZ$19,0,$J41))*PZ12","v":0},{"$f":"SUM(QA$19:OFFSET(QA$19,0,$J41))*QA12","v":0},{"$f":"SUM(QB$19:OFFSET(QB$19,0,$J41))*QB12","v":0},{"$f":"SUM(QC$19:OFFSET(QC$19,0,$J41))*QC12","v":0},{"$f":"SUM(QD$19:OFFSET(QD$19,0,$J41))*QD12","v":0},{"$f":"SUM(QE$19:OFFSET(QE$19,0,$J41))*QE12","v":0},{"$f":"SUM(QF$19:OFFSET(QF$19,0,$J41))*QF12","v":0},{"$f":"SUM(QG$19:OFFSET(QG$19,0,$J41))*QG12","v":0},{"$f":"SUM(QH$19:OFFSET(QH$19,0,$J41))*QH12","v":0},{"$f":"SUM(QI$19:OFFSET(QI$19,0,$J41))*QI12","v":0},{"$f":"SUM(QJ$19:OFFSET(QJ$19,0,$J41))*QJ12","v":0},{"$f":"SUM(QK$19:OFFSET(QK$19,0,$J41))*QK12","v":0},{"$f":"SUM(QL$19:OFFSET(QL$19,0,$J41))*QL12","v":0},{"$f":"SUM(QM$19:OFFSET(QM$19,0,$J41))*QM12","v":0},{"$f":"SUM(QN$19:OFFSET(QN$19,0,$J41))*QN12","v":0},{"$f":"SUM(QO$19:OFFSET(QO$19,0,$J41))*QO12","v":0},{"$f":"SUM(QP$19:OFFSET(QP$19,0,$J41))*QP12","v":0},{"$f":"SUM(QQ$19:OFFSET(QQ$19,0,$J41))*QQ12","v":0},{"$f":"SUM(QR$19:OFFSET(QR$19,0,$J41))*QR12","v":0},{"$f":"SUM(QS$19:OFFSET(QS$19,0,$J41))*QS12","v":0},{"$f":"SUM(QT$19:OFFSET(QT$19,0,$J41))*QT12","v":0},{"$f":"SUM(QU$19:OFFSET(QU$19,0,$J41))*QU12","v":0},{"$f":"SUM(QV$19:OFFSET(QV$19,0,$J41))*QV12","v":0},{"$f":"SUM(QW$19:OFFSET(QW$19,0,$J41))*QW12","v":0},{"$f":"SUM(QX$19:OFFSET(QX$19,0,$J41))*QX12","v":0},{"$f":"SUM(QY$19:OFFSET(QY$19,0,$J41))*QY12","v":0},{"$f":"SUM(QZ$19:OFFSET(QZ$19,0,$J41))*QZ12","v":0},{"$f":"SUM(RA$19:OFFSET(RA$19,0,$J41))*RA12","v":0},{"$f":"SUM(RB$19:OFFSET(RB$19,0,$J41))*RB12","v":0},{"$f":"SUM(RC$19:OFFSET(RC$19,0,$J41))*RC12","v":0},{"$f":"SUM(RD$19:OFFSET(RD$19,0,$J41))*RD12","v":0},{"$f":"SUM(RE$19:OFFSET(RE$19,0,$J41))*RE12","v":0},{"$f":"SUM(RF$19:OFFSET(RF$19,0,$J41))*RF12","v":0},{"$f":"SUM(RG$19:OFFSET(RG$19,0,$J41))*RG12","v":0},{"$f":"SUM(RH$19:OFFSET(RH$19,0,$J41))*RH12","v":0},{"$f":"SUM(RI$19:OFFSET(RI$19,0,$J41))*RI12","v":0},{"$f":"SUM(RJ$19:OFFSET(RJ$19,0,$J41))*RJ12","v":0},{"$f":"SUM(RK$19:OFFSET(RK$19,0,$J41))*RK12","v":0},{"$f":"SUM(RL$19:OFFSET(RL$19,0,$J41))*RL12","v":0},{"$f":"SUM(RM$19:OFFSET(RM$19,0,$J41))*RM12","v":0},{"$f":"SUM(RN$19:OFFSET(RN$19,0,$J41))*RN12","v":0},{"$f":"SUM(RO$19:OFFSET(RO$19,0,$J41))*RO12","v":0},{"$f":"SUM(RP$19:OFFSET(RP$19,0,$J41))*RP12","v":0},{"$f":"SUM(RQ$19:OFFSET(RQ$19,0,$J41))*RQ12","v":0},{"$f":"SUM(RR$19:OFFSET(RR$19,0,$J41))*RR12","v":0},{"$f":"SUM(RS$19:OFFSET(RS$19,0,$J41))*RS12","v":0},{"$f":"SUM(RT$19:OFFSET(RT$19,0,$J41))*RT12","v":0},{"$f":"SUM(RU$19:OFFSET(RU$19,0,$J41))*RU12","v":0},{"$f":"SUM(RV$19:OFFSET(RV$19,0,$J41))*RV12","v":0},{"$f":"SUM(RW$19:OFFSET(RW$19,0,$J41))*RW12","v":0},{"$f":"SUM(RX$19:OFFSET(RX$19,0,$J41))*RX12","v":0},{"$f":"SUM(RY$19:OFFSET(RY$19,0,$J41))*RY12","v":0},{"$f":"SUM(RZ$19:OFFSET(RZ$19,0,$J41))*RZ12","v":0},{"$f":"SUM(SA$19:OFFSET(SA$19,0,$J41))*SA12","v":0},{"$f":"SUM(SB$19:OFFSET(SB$19,0,$J41))*SB12","v":0},{"$f":"SUM(SC$19:OFFSET(SC$19,0,$J41))*SC12","v":0},{"$f":"SUM(SD$19:OFFSET(SD$19,0,$J41))*SD12","v":0},{"$f":"SUM(SE$19:OFFSET(SE$19,0,$J41))*SE12","v":0},{"$f":"SUM(SF$19:OFFSET(SF$19,0,$J41))*SF12","v":0},{"$f":"SUM(SG$19:OFFSET(SG$19,0,$J41))*SG12","v":0},{"$f":"SUM(SH$19:OFFSET(SH$19,0,$J41))*SH12","v":0},{"$f":"SUM(SI$19:OFFSET(SI$19,0,$J41))*SI12","v":0},{"$f":"SUM(SJ$19:OFFSET(SJ$19,0,$J41))*SJ12","v":0},{"$f":"SUM(SK$19:OFFSET(SK$19,0,$J41))*SK12","v":0},{"$f":"SUM(SL$19:OFFSET(SL$19,0,$J41))*SL12","v":0},{"$f":"SUM(SM$19:OFFSET(SM$19,0,$J41))*SM12","v":0},{"$f":"SUM(SN$19:OFFSET(SN$19,0,$J41))*SN12","v":0},{"$f":"SUM(SO$19:OFFSET(SO$19,0,$J41))*SO12","v":0},{"$f":"SUM(SP$19:OFFSET(SP$19,0,$J41))*SP12","v":0},{"$f":"SUM(SQ$19:OFFSET(SQ$19,0,$J41))*SQ12","v":0},{"$f":"SUM(SR$19:OFFSET(SR$19,0,$J41))*SR12","v":0},{"$f":"SUM(SS$19:OFFSET(SS$19,0,$J41))*SS12","v":0},{"$f":"SUM(ST$19:OFFSET(ST$19,0,$J41))*ST12","v":0},{"$f":"SUM(SU$19:OFFSET(SU$19,0,$J41))*SU12","v":0},{"$f":"SUM(SV$19:OFFSET(SV$19,0,$J41))*SV12","v":0},{"$f":"SUM(SW$19:OFFSET(SW$19,0,$J41))*SW12","v":0},{"$f":"SUM(SX$19:OFFSET(SX$19,0,$J41))*SX12","v":0},{"$f":"SUM(SY$19:OFFSET(SY$19,0,$J41))*SY12","v":0},{"$f":"SUM(SZ$19:OFFSET(SZ$19,0,$J41))*SZ12","v":0},{"$f":"SUM(TA$19:OFFSET(TA$19,0,$J41))*TA12","v":0},{"$f":"SUM(TB$19:OFFSET(TB$19,0,$J41))*TB12","v":0},{"$f":"SUM(TC$19:OFFSET(TC$19,0,$J41))*TC12","v":0},{"$f":"SUM(TD$19:OFFSET(TD$19,0,$J41))*TD12","v":0},{"$f":"SUM(TE$19:OFFSET(TE$19,0,$J41))*TE12","v":0},{"$f":"SUM(TF$19:OFFSET(TF$19,0,$J41))*TF12","v":0},{"$f":"SUM(TG$19:OFFSET(TG$19,0,$J41))*TG12","v":0},{"$f":"SUM(TH$19:OFFSET(TH$19,0,$J41))*TH12","v":0},{"$f":"SUM(TI$19:OFFSET(TI$19,0,$J41))*TI12","v":0},{"$f":"SUM(TJ$19:OFFSET(TJ$19,0,$J41))*TJ12","v":0},{"$f":"SUM(TK$19:OFFSET(TK$19,0,$J41))*TK12","v":0},{"$f":"SUM(TL$19:OFFSET(TL$19,0,$J41))*TL12","v":0},{"$f":"SUM(TM$19:OFFSET(TM$19,0,$J41))*TM12","v":0},{"$f":"SUM(TN$19:OFFSET(TN$19,0,$J41))*TN12","v":0},{"$f":"SUM(TO$19:OFFSET(TO$19,0,$J41))*TO12","v":0},{"$f":"SUM(TP$19:OFFSET(TP$19,0,$J41))*TP12","v":0},{"$f":"SUM(TQ$19:OFFSET(TQ$19,0,$J41))*TQ12","v":0},{"$f":"SUM(TR$19:OFFSET(TR$19,0,$J41))*TR12","v":0},{"$f":"SUM(TS$19:OFFSET(TS$19,0,$J41))*TS12","v":0},{"$f":"SUM(TT$19:OFFSET(TT$19,0,$J41))*TT12","v":0},{"$f":"SUM(TU$19:OFFSET(TU$19,0,$J41))*TU12","v":0},{"$f":"SUM(TV$19:OFFSET(TV$19,0,$J41))*TV12","v":0},{"$f":"SUM(TW$19:OFFSET(TW$19,0,$J41))*TW12","v":0},{"$f":"SUM(TX$19:OFFSET(TX$19,0,$J41))*TX12","v":0},{"$f":"SUM(TY$19:OFFSET(TY$19,0,$J41))*TY12","v":0},{"$f":"SUM(TZ$19:OFFSET(TZ$19,0,$J41))*TZ12","v":0},{"$f":"SUM(UA$19:OFFSET(UA$19,0,$J41))*UA12","v":0},{"$f":"SUM(UB$19:OFFSET(UB$19,0,$J41))*UB12","v":0},{"$f":"SUM(UC$19:OFFSET(UC$19,0,$J41))*UC12","v":0},{"$f":"SUM(UD$19:OFFSET(UD$19,0,$J41))*UD12","v":0},{"$f":"SUM(UE$19:OFFSET(UE$19,0,$J41))*UE12","v":0},{"$f":"SUM(UF$19:OFFSET(UF$19,0,$J41))*UF12","v":0},{"$f":"SUM(UG$19:OFFSET(UG$19,0,$J41))*UG12","v":0},{"$f":"SUM(UH$19:OFFSET(UH$19,0,$J41))*UH12","v":0},{"$f":"SUM(UI$19:OFFSET(UI$19,0,$J41))*UI12","v":0}]
[null,null,"Qualifying Debt Service",null,null,null,null,"$m",{"$f":"AVERAGEIF(O45:UI45,\">0\")","v":7.2780876200312008},{"$f":"MIN(IF(O45:CL45<>0,O45:CL45))","v":1.4326835456460936},{"$f":"INDEX($4:$4,MATCH(J44,$45:$45,0))","v":"2022-12-31"},null,null,null,{"$f":"SUM(O21:OFFSET(O21,0,$J$41))*O12","v":0},{"$f":"SUM(P21:OFFSET(P21,0,$J$41))*P12","v":0},{"$f":"SUM(Q21:OFFSET(Q21,0,$J$41))*Q12","v":0},{"$f":"SUM(R21:OFFSET(R21,0,$J$41))*R12","v":0},{"$f":"SUM(S21:OFFSET(S21,0,$J$41))*S12","v":0},{"$f":"SUM(T21:OFFSET(T21,0,$J$41))*T12","v":0},{"$f":"SUM(U21:OFFSET(U21,0,$J$41))*U12","v":0},{"$f":"SUM(V21:OFFSET(V21,0,$J$41))*V12","v":0},{"$f":"SUM(W21:OFFSET(W21,0,$J$41))*W12","v":0},{"$f":"SUM(X21:OFFSET(X21,0,$J$41))*X12","v":0},{"$f":"SUM(Y21:OFFSET(Y21,0,$J$41))*Y12","v":0},{"$f":"SUM(Z21:OFFSET(Z21,0,$J$41))*Z12","v":0},{"$f":"SUM(AA21:OFFSET(AA21,0,$J$41))*AA12","v":0},{"$f":"SUM(AB21:OFFSET(AB21,0,$J$41))*AB12","v":0},{"$f":"SUM(AC21:OFFSET(AC21,0,$J$41))*AC12","v":0},{"$f":"SUM(AD21:OFFSET(AD21,0,$J$41))*AD12","v":0},{"$f":"SUM(AE21:OFFSET(AE21,0,$J$41))*AE12","v":0},{"$f":"SUM(AF21:OFFSET(AF21,0,$J$41))*AF12","v":0},{"$f":"SUM(AG21:OFFSET(AG21,0,$J$41))*AG12","v":16.381642037833622},{"$f":"SUM(AH21:OFFSET(AH21,0,$J$41))*AH12","v":16.318390562833624},{"$f":"SUM(AI21:OFFSET(AI21,0,$J$41))*AI12","v":16.255139087833626},{"$f":"SUM(AJ21:OFFSET(AJ21,0,$J$41))*AJ12","v":16.191888137833622},{"$f":"SUM(AK21:OFFSET(AK21,0,$J$41))*AK12","v":16.128637187833625},{"$f":"SUM(AL21:OFFSET(AL21,0,$J$41))*AL12","v":16.065385712833624},{"$f":"SUM(AM21:OFFSET(AM21,0,$J$41))*AM12","v":16.002134237833623},{"$f":"SUM(AN21:OFFSET(AN21,0,$J$41))*AN12","v":15.938883287833622},{"$f":"SUM(AO21:OFFSET(AO21,0,$J$41))*AO12","v":15.875631812833621},{"$f":"SUM(AP21:OFFSET(AP21,0,$J$41))*AP12","v":15.812380337833623},{"$f":"SUM(AQ21:OFFSET(AQ21,0,$J$41))*AQ12","v":15.749129387833623},{"$f":"SUM(AR21:OFFSET(AR21,0,$J$41))*AR12","v":15.685877912833622},{"$f":"SUM(AS21:OFFSET(AS21,0,$J$41))*AS12","v":15.622626437833624},{"$f":"SUM(AT21:OFFSET(AT21,0,$J$41))*AT12","v":15.642230012833624},{"$f":"SUM(AU21:OFFSET(AU21,0,$J$41))*AU12","v":15.660327612833623},{"$f":"SUM(AV21:OFFSET(AV21,0,$J$41))*AV12","v":15.594064162833623},{"$f":"SUM(AW21:OFFSET(AW21,0,$J$41))*AW12","v":15.527800712833624},{"$f":"SUM(AX21:OFFSET(AX21,0,$J$41))*AX12","v":15.461537812833622},{"$f":"SUM(AY21:OFFSET(AY21,0,$J$41))*AY12","v":15.395274362833623},{"$f":"SUM(AZ21:OFFSET(AZ21,0,$J$41))*AZ12","v":15.329010912833624},{"$f":"SUM(BA21:OFFSET(BA21,0,$J$41))*BA12","v":15.262748012833622},{"$f":"SUM(BB21:OFFSET(BB21,0,$J$41))*BB12","v":15.196484562833623},{"$f":"SUM(BC21:OFFSET(BC21,0,$J$41))*BC12","v":15.130221112833624},{"$f":"SUM(BD21:OFFSET(BD21,0,$J$41))*BD12","v":15.063958212833622},{"$f":"SUM(BE21:OFFSET(BE21,0,$J$41))*BE12","v":14.997695312833624},{"$f":"SUM(BF21:OFFSET(BF21,0,$J$41))*BF12","v":14.931431862833623},{"$f":"SUM(BG21:OFFSET(BG21,0,$J$41))*BG12","v":14.865168412833622},{"$f":"SUM(BH21:OFFSET(BH21,0,$J$41))*BH12","v":14.798905512833624},{"$f":"SUM(BI21:OFFSET(BI21,0,$J$41))*BI12","v":14.732642062833623},{"$f":"SUM(BJ21:OFFSET(BJ21,0,$J$41))*BJ12","v":14.666378612833622},{"$f":"SUM(BK21:OFFSET(BK21,0,$J$41))*BK12","v":14.600115712833624},{"$f":"SUM(BL21:OFFSET(BL21,0,$J$41))*BL12","v":14.533852262833623},{"$f":"SUM(BM21:OFFSET(BM21,0,$J$41))*BM12","v":14.467588812833622},{"$f":"SUM(BN21:OFFSET(BN21,0,$J$41))*BN12","v":14.454060787833622},{"$f":"SUM(BO21:OFFSET(BO21,0,$J$41))*BO12","v":14.439026787833622},{"$f":"SUM(BP21:OFFSET(BP21,0,$J$41))*BP12","v":14.369751362833624},{"$f":"SUM(BQ21:OFFSET(BQ21,0,$J$41))*BQ12","v":14.300475937833625},{"$f":"SUM(BR21:OFFSET(BR21,0,$J$41))*BR12","v":14.231201087833623},{"$f":"SUM(BS21:OFFSET(BS21,0,$J$41))*BS12","v":14.161925662833625},{"$f":"SUM(BT21:OFFSET(BT21,0,$J$41))*BT12","v":14.092650237833624},{"$f":"SUM(BU21:OFFSET(BU21,0,$J$41))*BU12","v":14.023375387833624},{"$f":"SUM(BV21:OFFSET(BV21,0,$J$41))*BV12","v":13.954099962833624},{"$f":"SUM(BW21:OFFSET(BW21,0,$J$41))*BW12","v":13.884824537833623},{"$f":"SUM(BX21:OFFSET(BX21,0,$J$41))*BX12","v":13.815549687833624},{"$f":"SUM(BY21:OFFSET(BY21,0,$J$41))*BY12","v":13.746274837833624},{"$f":"SUM(BZ21:OFFSET(BZ21,0,$J$41))*BZ12","v":13.676999412833624},{"$f":"SUM(CA21:OFFSET(CA21,0,$J$41))*CA12","v":13.607723987833623},{"$f":"SUM(CB21:OFFSET(CB21,0,$J$41))*CB12","v":13.538449137833624},{"$f":"SUM(CC21:OFFSET(CC21,0,$J$41))*CC12","v":13.469173712833623},{"$f":"SUM(CD21:OFFSET(CD21,0,$J$41))*CD12","v":13.399898287833622},{"$f":"SUM(CE21:OFFSET(CE21,0,$J$41))*CE12","v":13.330623437833623},{"$f":"SUM(CF21:OFFSET(CF21,0,$J$41))*CF12","v":13.261348012833622},{"$f":"SUM(CG21:OFFSET(CG21,0,$J$41))*CG12","v":13.192072587833623},{"$f":"SUM(CH21:OFFSET(CH21,0,$J$41))*CH12","v":13.145412962833625},{"$f":"SUM(CI21:OFFSET(CI21,0,$J$41))*CI12","v":13.097247362833624},{"$f":"SUM(CJ21:OFFSET(CJ21,0,$J$41))*CJ12","v":13.024959962833623},{"$f":"SUM(CK21:OFFSET(CK21,0,$J$41))*CK12","v":12.952672562833623},{"$f":"SUM(CL21:OFFSET(CL21,0,$J$41))*CL12","v":12.880385762833622},{"$f":"SUM(CM21:OFFSET(CM21,0,$J$41))*CM12","v":12.808098362833624},{"$f":"SUM(CN21:OFFSET(CN21,0,$J$41))*CN12","v":12.735810962833623},{"$f":"SUM(CO21:OFFSET(CO21,0,$J$41))*CO12","v":12.663524162833623},{"$f":"SUM(CP21:OFFSET(CP21,0,$J$41))*CP12","v":12.591236762833624},{"$f":"SUM(CQ21:OFFSET(CQ21,0,$J$41))*CQ12","v":12.518949362833624},{"$f":"SUM(CR21:OFFSET(CR21,0,$J$41))*CR12","v":12.446662562833623},{"$f":"SUM(CS21:OFFSET(CS21,0,$J$41))*CS12","v":12.374375762833623},{"$f":"SUM(CT21:OFFSET(CT21,0,$J$41))*CT12","v":12.302088362833624},{"$f":"SUM(CU21:OFFSET(CU21,0,$J$41))*CU12","v":12.229800962833624},{"$f":"SUM(CV21:OFFSET(CV21,0,$J$41))*CV12","v":12.157514162833623},{"$f":"SUM(CW21:OFFSET(CW21,0,$J$41))*CW12","v":6.1632333769847802},{"$f":"SUM(CX21:OFFSET(CX21,0,$J$41))*CX12","v":0.10254799556796852},{"$f":"SUM(CY21:OFFSET(CY21,0,$J$41))*CY12","v":0},{"$f":"SUM(CZ21:OFFSET(CZ21,0,$J$41))*CZ12","v":0},{"$f":"SUM(DA21:OFFSET(DA21,0,$J$41))*DA12","v":0},{"$f":"SUM(DB21:OFFSET(DB21,0,$J$41))*DB12","v":0},{"$f":"SUM(DC21:OFFSET(DC21,0,$J$41))*DC12","v":0},{"$f":"SUM(DD21:OFFSET(DD21,0,$J$41))*DD12","v":0},{"$f":"SUM(DE21:OFFSET(DE21,0,$J$41))*DE12","v":0},{"$f":"SUM(DF21:OFFSET(DF21,0,$J$41))*DF12","v":0},{"$f":"SUM(DG21:OFFSET(DG21,0,$J$41))*DG12","v":0},{"$f":"SUM(DH21:OFFSET(DH21,0,$J$41))*DH12","v":0},{"$f":"SUM(DI21:OFFSET(DI21,0,$J$41))*DI12","v":0},{"$f":"SUM(DJ21:OFFSET(DJ21,0,$J$41))*DJ12","v":0},{"$f":"SUM(DK21:OFFSET(DK21,0,$J$41))*DK12","v":0},{"$f":"SUM(DL21:OFFSET(DL21,0,$J$41))*DL12","v":0},{"$f":"SUM(DM21:OFFSET(DM21,0,$J$41))*DM12","v":0},{"$f":"SUM(DN21:OFFSET(DN21,0,$J$41))*DN12","v":0},{"$f":"SUM(DO21:OFFSET(DO21,0,$J$41))*DO12","v":0},{"$f":"SUM(DP21:OFFSET(DP21,0,$J$41))*DP12","v":0},{"$f":"SUM(DQ21:OFFSET(DQ21,0,$J$41))*DQ12","v":0},{"$f":"SUM(DR21:OFFSET(DR21,0,$J$41))*DR12","v":0},{"$f":"SUM(DS21:OFFSET(DS21,0,$J$41))*DS12","v":0},{"$f":"SUM(DT21:OFFSET(DT21,0,$J$41))*DT12","v":0},{"$f":"SUM(DU21:OFFSET(DU21,0,$J$41))*DU12","v":0},{"$f":"SUM(DV21:OFFSET(DV21,0,$J$41))*DV12","v":0},{"$f":"SUM(DW21:OFFSET(DW21,0,$J$41))*DW12","v":0},{"$f":"SUM(DX21:OFFSET(DX21,0,$J$41))*DX12","v":0},{"$f":"SUM(DY21:OFFSET(DY21,0,$J$41))*DY12","v":0},{"$f":"SUM(DZ21:OFFSET(DZ21,0,$J$41))*DZ12","v":0},{"$f":"SUM(EA21:OFFSET(EA21,0,$J$41))*EA12","v":0},{"$f":"SUM(EB21:OFFSET(EB21,0,$J$41))*EB12","v":0},{"$f":"SUM(EC21:OFFSET(EC21,0,$J$41))*EC12","v":0},{"$f":"SUM(ED21:OFFSET(ED21,0,$J$41))*ED12","v":0},{"$f":"SUM(EE21:OFFSET(EE21,0,$J$41))*EE12","v":0},{"$f":"SUM(EF21:OFFSET(EF21,0,$J$41))*EF12","v":0},{"$f":"SUM(EG21:OFFSET(EG21,0,$J$41))*EG12","v":0},{"$f":"SUM(EH21:OFFSET(EH21,0,$J$41))*EH12","v":0},{"$f":"SUM(EI21:OFFSET(EI21,0,$J$41))*EI12","v":0},{"$f":"SUM(EJ21:OFFSET(EJ21,0,$J$41))*EJ12","v":0},{"$f":"SUM(EK21:OFFSET(EK21,0,$J$41))*EK12","v":0},{"$f":"SUM(EL21:OFFSET(EL21,0,$J$41))*EL12","v":0},{"$f":"SUM(EM21:OFFSET(EM21,0,$J$41))*EM12","v":0},{"$f":"SUM(EN21:OFFSET(EN21,0,$J$41))*EN12","v":0},{"$f":"SUM(EO21:OFFSET(EO21,0,$J$41))*EO12","v":0},{"$f":"SUM(EP21:OFFSET(EP21,0,$J$41))*EP12","v":0},{"$f":"SUM(EQ21:OFFSET(EQ21,0,$J$41))*EQ12","v":0},{"$f":"SUM(ER21:OFFSET(ER21,0,$J$41))*ER12","v":0},{"$f":"SUM(ES21:OFFSET(ES21,0,$J$41))*ES12","v":0},{"$f":"SUM(ET21:OFFSET(ET21,0,$J$41))*ET12","v":0},{"$f":"SUM(EU21:OFFSET(EU21,0,$J$41))*EU12","v":0},{"$f":"SUM(EV21:OFFSET(EV21,0,$J$41))*EV12","v":0},{"$f":"SUM(EW21:OFFSET(EW21,0,$J$41))*EW12","v":0},{"$f":"SUM(EX21:OFFSET(EX21,0,$J$41))*EX12","v":0},{"$f":"SUM(EY21:OFFSET(EY21,0,$J$41))*EY12","v":0},{"$f":"SUM(EZ21:OFFSET(EZ21,0,$J$41))*EZ12","v":0},{"$f":"SUM(FA21:OFFSET(FA21,0,$J$41))*FA12","v":0},{"$f":"SUM(FB21:OFFSET(FB21,0,$J$41))*FB12","v":0},{"$f":"SUM(FC21:OFFSET(FC21,0,$J$41))*FC12","v":0},{"$f":"SUM(FD21:OFFSET(FD21,0,$J$41))*FD12","v":0},{"$f":"SUM(FE21:OFFSET(FE21,0,$J$41))*FE12","v":0},{"$f":"SUM(FF21:OFFSET(FF21,0,$J$41))*FF12","v":0},{"$f":"SUM(FG21:OFFSET(FG21,0,$J$41))*FG12","v":0},{"$f":"SUM(FH21:OFFSET(FH21,0,$J$41))*FH12","v":0},{"$f":"SUM(FI21:OFFSET(FI21,0,$J$41))*FI12","v":0},{"$f":"SUM(FJ21:OFFSET(FJ21,0,$J$41))*FJ12","v":0},{"$f":"SUM(FK21:OFFSET(FK21,0,$J$41))*FK12","v":0},{"$f":"SUM(FL21:OFFSET(FL21,0,$J$41))*FL12","v":0},{"$f":"SUM(FM21:OFFSET(FM21,0,$J$41))*FM12","v":0},{"$f":"SUM(FN21:OFFSET(FN21,0,$J$41))*FN12","v":0},{"$f":"SUM(FO21:OFFSET(FO21,0,$J$41))*FO12","v":0},{"$f":"SUM(FP21:OFFSET(FP21,0,$J$41))*FP12","v":0},{"$f":"SUM(FQ21:OFFSET(FQ21,0,$J$41))*FQ12","v":0},{"$f":"SUM(FR21:OFFSET(FR21,0,$J$41))*FR12","v":0},{"$f":"SUM(FS21:OFFSET(FS21,0,$J$41))*FS12","v":0},{"$f":"SUM(FT21:OFFSET(FT21,0,$J$41))*FT12","v":0},{"$f":"SUM(FU21:OFFSET(FU21,0,$J$41))*FU12","v":0},{"$f":"SUM(FV21:OFFSET(FV21,0,$J$41))*FV12","v":0},{"$f":"SUM(FW21:OFFSET(FW21,0,$J$41))*FW12","v":0},{"$f":"SUM(FX21:OFFSET(FX21,0,$J$41))*FX12","v":0},{"$f":"SUM(FY21:OFFSET(FY21,0,$J$41))*FY12","v":0},{"$f":"SUM(FZ21:OFFSET(FZ21,0,$J$41))*FZ12","v":0},{"$f":"SUM(GA21:OFFSET(GA21,0,$J$41))*GA12","v":0},{"$f":"SUM(GB21:OFFSET(GB21,0,$J$41))*GB12","v":0},{"$f":"SUM(GC21:OFFSET(GC21,0,$J$41))*GC12","v":0},{"$f":"SUM(GD21:OFFSET(GD21,0,$J$41))*GD12","v":0},{"$f":"SUM(GE21:OFFSET(GE21,0,$J$41))*GE12","v":0},{"$f":"SUM(GF21:OFFSET(GF21,0,$J$41))*GF12","v":0},{"$f":"SUM(GG21:OFFSET(GG21,0,$J$41))*GG12","v":0},{"$f":"SUM(GH21:OFFSET(GH21,0,$J$41))*GH12","v":0},{"$f":"SUM(GI21:OFFSET(GI21,0,$J$41))*GI12","v":0},{"$f":"SUM(GJ21:OFFSET(GJ21,0,$J$41))*GJ12","v":0},{"$f":"SUM(GK21:OFFSET(GK21,0,$J$41))*GK12","v":0},{"$f":"SUM(GL21:OFFSET(GL21,0,$J$41))*GL12","v":0},{"$f":"SUM(GM21:OFFSET(GM21,0,$J$41))*GM12","v":0},{"$f":"SUM(GN21:OFFSET(GN21,0,$J$41))*GN12","v":0},{"$f":"SUM(GO21:OFFSET(GO21,0,$J$41))*GO12","v":0},{"$f":"SUM(GP21:OFFSET(GP21,0,$J$41))*GP12","v":0},{"$f":"SUM(GQ21:OFFSET(GQ21,0,$J$41))*GQ12","v":0},{"$f":"SUM(GR21:OFFSET(GR21,0,$J$41))*GR12","v":0},{"$f":"SUM(GS21:OFFSET(GS21,0,$J$41))*GS12","v":0},{"$f":"SUM(GT21:OFFSET(GT21,0,$J$41))*GT12","v":0},{"$f":"SUM(GU21:OFFSET(GU21,0,$J$41))*GU12","v":0},{"$f":"SUM(GV21:OFFSET(GV21,0,$J$41))*GV12","v":0},{"$f":"SUM(GW21:OFFSET(GW21,0,$J$41))*GW12","v":0},{"$f":"SUM(GX21:OFFSET(GX21,0,$J$41))*GX12","v":0},{"$f":"SUM(GY21:OFFSET(GY21,0,$J$41))*GY12","v":0},{"$f":"SUM(GZ21:OFFSET(GZ21,0,$J$41))*GZ12","v":0},{"$f":"SUM(HA21:OFFSET(HA21,0,$J$41))*HA12","v":0},{"$f":"SUM(HB21:OFFSET(HB21,0,$J$41))*HB12","v":0},{"$f":"SUM(HC21:OFFSET(HC21,0,$J$41))*HC12","v":0},{"$f":"SUM(HD21:OFFSET(HD21,0,$J$41))*HD12","v":0},{"$f":"SUM(HE21:OFFSET(HE21,0,$J$41))*HE12","v":0},{"$f":"SUM(HF21:OFFSET(HF21,0,$J$41))*HF12","v":0},{"$f":"SUM(HG21:OFFSET(HG21,0,$J$41))*HG12","v":0},{"$f":"SUM(HH21:OFFSET(HH21,0,$J$41))*HH12","v":0},{"$f":"SUM(HI21:OFFSET(HI21,0,$J$41))*HI12","v":0},{"$f":"SUM(HJ21:OFFSET(HJ21,0,$J$41))*HJ12","v":0},{"$f":"SUM(HK21:OFFSET(HK21,0,$J$41))*HK12","v":0},{"$f":"SUM(HL21:OFFSET(HL21,0,$J$41))*HL12","v":0},{"$f":"SUM(HM21:OFFSET(HM21,0,$J$41))*HM12","v":0},{"$f":"SUM(HN21:OFFSET(HN21,0,$J$41))*HN12","v":0},{"$f":"SUM(HO21:OFFSET(HO21,0,$J$41))*HO12","v":0},{"$f":"SUM(HP21:OFFSET(HP21,0,$J$41))*HP12","v":0},{"$f":"SUM(HQ21:OFFSET(HQ21,0,$J$41))*HQ12","v":0},{"$f":"SUM(HR21:OFFSET(HR21,0,$J$41))*HR12","v":0},{"$f":"SUM(HS21:OFFSET(HS21,0,$J$41))*HS12","v":0},{"$f":"SUM(HT21:OFFSET(HT21,0,$J$41))*HT12","v":0},{"$f":"SUM(HU21:OFFSET(HU21,0,$J$41))*HU12","v":0},{"$f":"SUM(HV21:OFFSET(HV21,0,$J$41))*HV12","v":0},{"$f":"SUM(HW21:OFFSET(HW21,0,$J$41))*HW12","v":0},{"$f":"SUM(HX21:OFFSET(HX21,0,$J$41))*HX12","v":0},{"$f":"SUM(HY21:OFFSET(HY21,0,$J$41))*HY12","v":0},{"$f":"SUM(HZ21:OFFSET(HZ21,0,$J$41))*HZ12","v":0},{"$f":"SUM(IA21:OFFSET(IA21,0,$J$41))*IA12","v":0},{"$f":"SUM(IB21:OFFSET(IB21,0,$J$41))*IB12","v":0},{"$f":"SUM(IC21:OFFSET(IC21,0,$J$41))*IC12","v":0},{"$f":"SUM(ID21:OFFSET(ID21,0,$J$41))*ID12","v":0},{"$f":"SUM(IE21:OFFSET(IE21,0,$J$41))*IE12","v":0},{"$f":"SUM(IF21:OFFSET(IF21,0,$J$41))*IF12","v":0},{"$f":"SUM(IG21:OFFSET(IG21,0,$J$41))*IG12","v":0},{"$f":"SUM(IH21:OFFSET(IH21,0,$J$41))*IH12","v":0},{"$f":"SUM(II21:OFFSET(II21,0,$J$41))*II12","v":0},{"$f":"SUM(IJ21:OFFSET(IJ21,0,$J$41))*IJ12","v":0},{"$f":"SUM(IK21:OFFSET(IK21,0,$J$41))*IK12","v":0},{"$f":"SUM(IL21:OFFSET(IL21,0,$J$41))*IL12","v":0},{"$f":"SUM(IM21:OFFSET(IM21,0,$J$41))*IM12","v":0},{"$f":"SUM(IN21:OFFSET(IN21,0,$J$41))*IN12","v":0},{"$f":"SUM(IO21:OFFSET(IO21,0,$J$41))*IO12","v":0},{"$f":"SUM(IP21:OFFSET(IP21,0,$J$41))*IP12","v":0},{"$f":"SUM(IQ21:OFFSET(IQ21,0,$J$41))*IQ12","v":0},{"$f":"SUM(IR21:OFFSET(IR21,0,$J$41))*IR12","v":0},{"$f":"SUM(IS21:OFFSET(IS21,0,$J$41))*IS12","v":0},{"$f":"SUM(IT21:OFFSET(IT21,0,$J$41))*IT12","v":0},{"$f":"SUM(IU21:OFFSET(IU21,0,$J$41))*IU12","v":0},{"$f":"SUM(IV21:OFFSET(IV21,0,$J$41))*IV12","v":0},{"$f":"SUM(IW21:OFFSET(IW21,0,$J$41))*IW12","v":0},{"$f":"SUM(IX21:OFFSET(IX21,0,$J$41))*IX12","v":0},{"$f":"SUM(IY21:OFFSET(IY21,0,$J$41))*IY12","v":0},{"$f":"SUM(IZ21:OFFSET(IZ21,0,$J$41))*IZ12","v":0},{"$f":"SUM(JA21:OFFSET(JA21,0,$J$41))*JA12","v":0},{"$f":"SUM(JB21:OFFSET(JB21,0,$J$41))*JB12","v":0},{"$f":"SUM(JC21:OFFSET(JC21,0,$J$41))*JC12","v":0},{"$f":"SUM(JD21:OFFSET(JD21,0,$J$41))*JD12","v":0},{"$f":"SUM(JE21:OFFSET(JE21,0,$J$41))*JE12","v":0},{"$f":"SUM(JF21:OFFSET(JF21,0,$J$41))*JF12","v":0},{"$f":"SUM(JG21:OFFSET(JG21,0,$J$41))*JG12","v":0},{"$f":"SUM(JH21:OFFSET(JH21,0,$J$41))*JH12","v":0},{"$f":"SUM(JI21:OFFSET(JI21,0,$J$41))*JI12","v":0},{"$f":"SUM(JJ21:OFFSET(JJ21,0,$J$41))*JJ12","v":0},{"$f":"SUM(JK21:OFFSET(JK21,0,$J$41))*JK12","v":0},{"$f":"SUM(JL21:OFFSET(JL21,0,$J$41))*JL12","v":0},{"$f":"SUM(JM21:OFFSET(JM21,0,$J$41))*JM12","v":0},{"$f":"SUM(JN21:OFFSET(JN21,0,$J$41))*JN12","v":0},{"$f":"SUM(JO21:OFFSET(JO21,0,$J$41))*JO12","v":0},{"$f":"SUM(JP21:OFFSET(JP21,0,$J$41))*JP12","v":0},{"$f":"SUM(JQ21:OFFSET(JQ21,0,$J$41))*JQ12","v":0},{"$f":"SUM(JR21:OFFSET(JR21,0,$J$41))*JR12","v":0},{"$f":"SUM(JS21:OFFSET(JS21,0,$J$41))*JS12","v":0},{"$f":"SUM(JT21:OFFSET(JT21,0,$J$41))*JT12","v":0},{"$f":"SUM(JU21:OFFSET(JU21,0,$J$41))*JU12","v":0},{"$f":"SUM(JV21:OFFSET(JV21,0,$J$41))*JV12","v":0},{"$f":"SUM(JW21:OFFSET(JW21,0,$J$41))*JW12","v":0},{"$f":"SUM(JX21:OFFSET(JX21,0,$J$41))*JX12","v":0},{"$f":"SUM(JY21:OFFSET(JY21,0,$J$41))*JY12","v":0},{"$f":"SUM(JZ21:OFFSET(JZ21,0,$J$41))*JZ12","v":0},{"$f":"SUM(KA21:OFFSET(KA21,0,$J$41))*KA12","v":0},{"$f":"SUM(KB21:OFFSET(KB21,0,$J$41))*KB12","v":0},{"$f":"SUM(KC21:OFFSET(KC21,0,$J$41))*KC12","v":0},{"$f":"SUM(KD21:OFFSET(KD21,0,$J$41))*KD12","v":0},{"$f":"SUM(KE21:OFFSET(KE21,0,$J$41))*KE12","v":0},{"$f":"SUM(KF21:OFFSET(KF21,0,$J$41))*KF12","v":0},{"$f":"SUM(KG21:OFFSET(KG21,0,$J$41))*KG12","v":0},{"$f":"SUM(KH21:OFFSET(KH21,0,$J$41))*KH12","v":0},{"$f":"SUM(KI21:OFFSET(KI21,0,$J$41))*KI12","v":0},{"$f":"SUM(KJ21:OFFSET(KJ21,0,$J$41))*KJ12","v":0},{"$f":"SUM(KK21:OFFSET(KK21,0,$J$41))*KK12","v":0},{"$f":"SUM(KL21:OFFSET(KL21,0,$J$41))*KL12","v":0},{"$f":"SUM(KM21:OFFSET(KM21,0,$J$41))*KM12","v":0},{"$f":"SUM(KN21:OFFSET(KN21,0,$J$41))*KN12","v":0},{"$f":"SUM(KO21:OFFSET(KO21,0,$J$41))*KO12","v":0},{"$f":"SUM(KP21:OFFSET(KP21,0,$J$41))*KP12","v":0},{"$f":"SUM(KQ21:OFFSET(KQ21,0,$J$41))*KQ12","v":0},{"$f":"SUM(KR21:OFFSET(KR21,0,$J$41))*KR12","v":0},{"$f":"SUM(KS21:OFFSET(KS21,0,$J$41))*KS12","v":0},{"$f":"SUM(KT21:OFFSET(KT21,0,$J$41))*KT12","v":0},{"$f":"SUM(KU21:OFFSET(KU21,0,$J$41))*KU12","v":0},{"$f":"SUM(KV21:OFFSET(KV21,0,$J$41))*KV12","v":0},{"$f":"SUM(KW21:OFFSET(KW21,0,$J$41))*KW12","v":0},{"$f":"SUM(KX21:OFFSET(KX21,0,$J$41))*KX12","v":0},{"$f":"SUM(KY21:OFFSET(KY21,0,$J$41))*KY12","v":0},{"$f":"SUM(KZ21:OFFSET(KZ21,0,$J$41))*KZ12","v":0},{"$f":"SUM(LA21:OFFSET(LA21,0,$J$41))*LA12","v":0},{"$f":"SUM(LB21:OFFSET(LB21,0,$J$41))*LB12","v":0},{"$f":"SUM(LC21:OFFSET(LC21,0,$J$41))*LC12","v":0},{"$f":"SUM(LD21:OFFSET(LD21,0,$J$41))*LD12","v":0},{"$f":"SUM(LE21:OFFSET(LE21,0,$J$41))*LE12","v":0},{"$f":"SUM(LF21:OFFSET(LF21,0,$J$41))*LF12","v":0},{"$f":"SUM(LG21:OFFSET(LG21,0,$J$41))*LG12","v":0},{"$f":"SUM(LH21:OFFSET(LH21,0,$J$41))*LH12","v":0},{"$f":"SUM(LI21:OFFSET(LI21,0,$J$41))*LI12","v":0},{"$f":"SUM(LJ21:OFFSET(LJ21,0,$J$41))*LJ12","v":0},{"$f":"SUM(LK21:OFFSET(LK21,0,$J$41))*LK12","v":0},{"$f":"SUM(LL21:OFFSET(LL21,0,$J$41))*LL12","v":0},{"$f":"SUM(LM21:OFFSET(LM21,0,$J$41))*LM12","v":0},{"$f":"SUM(LN21:OFFSET(LN21,0,$J$41))*LN12","v":0},{"$f":"SUM(LO21:OFFSET(LO21,0,$J$41))*LO12","v":0},{"$f":"SUM(LP21:OFFSET(LP21,0,$J$41))*LP12","v":0},{"$f":"SUM(LQ21:OFFSET(LQ21,0,$J$41))*LQ12","v":0},{"$f":"SUM(LR21:OFFSET(LR21,0,$J$41))*LR12","v":0},{"$f":"SUM(LS21:OFFSET(LS21,0,$J$41))*LS12","v":0},{"$f":"SUM(LT21:OFFSET(LT21,0,$J$41))*LT12","v":0},{"$f":"SUM(LU21:OFFSET(LU21,0,$J$41))*LU12","v":0},{"$f":"SUM(LV21:OFFSET(LV21,0,$J$41))*LV12","v":0},{"$f":"SUM(LW21:OFFSET(LW21,0,$J$41))*LW12","v":0},{"$f":"SUM(LX21:OFFSET(LX21,0,$J$41))*LX12","v":0},{"$f":"SUM(LY21:OFFSET(LY21,0,$J$41))*LY12","v":0},{"$f":"SUM(LZ21:OFFSET(LZ21,0,$J$41))*LZ12","v":0},{"$f":"SUM(MA21:OFFSET(MA21,0,$J$41))*MA12","v":0},{"$f":"SUM(MB21:OFFSET(MB21,0,$J$41))*MB12","v":0},{"$f":"SUM(MC21:OFFSET(MC21,0,$J$41))*MC12","v":0},{"$f":"SUM(MD21:OFFSET(MD21,0,$J$41))*MD12","v":0},{"$f":"SUM(ME21:OFFSET(ME21,0,$J$41))*ME12","v":0},{"$f":"SUM(MF21:OFFSET(MF21,0,$J$41))*MF12","v":0},{"$f":"SUM(MG21:OFFSET(MG21,0,$J$41))*MG12","v":0},{"$f":"SUM(MH21:OFFSET(MH21,0,$J$41))*MH12","v":0},{"$f":"SUM(MI21:OFFSET(MI21,0,$J$41))*MI12","v":0},{"$f":"SUM(MJ21:OFFSET(MJ21,0,$J$41))*MJ12","v":0},{"$f":"SUM(MK21:OFFSET(MK21,0,$J$41))*MK12","v":0},{"$f":"SUM(ML21:OFFSET(ML21,0,$J$41))*ML12","v":0},{"$f":"SUM(MM21:OFFSET(MM21,0,$J$41))*MM12","v":0},{"$f":"SUM(MN21:OFFSET(MN21,0,$J$41))*MN12","v":0},{"$f":"SUM(MO21:OFFSET(MO21,0,$J$41))*MO12","v":0},{"$f":"SUM(MP21:OFFSET(MP21,0,$J$41))*MP12","v":0},{"$f":"SUM(MQ21:OFFSET(MQ21,0,$J$41))*MQ12","v":0},{"$f":"SUM(MR21:OFFSET(MR21,0,$J$41))*MR12","v":0},{"$f":"SUM(MS21:OFFSET(MS21,0,$J$41))*MS12","v":0},{"$f":"SUM(MT21:OFFSET(MT21,0,$J$41))*MT12","v":0},{"$f":"SUM(MU21:OFFSET(MU21,0,$J$41))*MU12","v":0},{"$f":"SUM(MV21:OFFSET(MV21,0,$J$41))*MV12","v":0},{"$f":"SUM(MW21:OFFSET(MW21,0,$J$41))*MW12","v":0},{"$f":"SUM(MX21:OFFSET(MX21,0,$J$41))*MX12","v":0},{"$f":"SUM(MY21:OFFSET(MY21,0,$J$41))*MY12","v":0},{"$f":"SUM(MZ21:OFFSET(MZ21,0,$J$41))*MZ12","v":0},{"$f":"SUM(NA21:OFFSET(NA21,0,$J$41))*NA12","v":0},{"$f":"SUM(NB21:OFFSET(NB21,0,$J$41))*NB12","v":0},{"$f":"SUM(NC21:OFFSET(NC21,0,$J$41))*NC12","v":0},{"$f":"SUM(ND21:OFFSET(ND21,0,$J$41))*ND12","v":0},{"$f":"SUM(NE21:OFFSET(NE21,0,$J$41))*NE12","v":0},{"$f":"SUM(NF21:OFFSET(NF21,0,$J$41))*NF12","v":0},{"$f":"SUM(NG21:OFFSET(NG21,0,$J$41))*NG12","v":0},{"$f":"SUM(NH21:OFFSET(NH21,0,$J$41))*NH12","v":0},{"$f":"SUM(NI21:OFFSET(NI21,0,$J$41))*NI12","v":0},{"$f":"SUM(NJ21:OFFSET(NJ21,0,$J$41))*NJ12","v":0},{"$f":"SUM(NK21:OFFSET(NK21,0,$J$41))*NK12","v":0},{"$f":"SUM(NL21:OFFSET(NL21,0,$J$41))*NL12","v":0},{"$f":"SUM(NM21:OFFSET(NM21,0,$J$41))*NM12","v":0},{"$f":"SUM(NN21:OFFSET(NN21,0,$J$41))*NN12","v":0},{"$f":"SUM(NO21:OFFSET(NO21,0,$J$41))*NO12","v":0},{"$f":"SUM(NP21:OFFSET(NP21,0,$J$41))*NP12","v":0},{"$f":"SUM(NQ21:OFFSET(NQ21,0,$J$41))*NQ12","v":0},{"$f":"SUM(NR21:OFFSET(NR21,0,$J$41))*NR12","v":0},{"$f":"SUM(NS21:OFFSET(NS21,0,$J$41))*NS12","v":0},{"$f":"SUM(NT21:OFFSET(NT21,0,$J$41))*NT12","v":0},{"$f":"SUM(NU21:OFFSET(NU21,0,$J$41))*NU12","v":0},{"$f":"SUM(NV21:OFFSET(NV21,0,$J$41))*NV12","v":0},{"$f":"SUM(NW21:OFFSET(NW21,0,$J$41))*NW12","v":0},{"$f":"SUM(NX21:OFFSET(NX21,0,$J$41))*NX12","v":0},{"$f":"SUM(NY21:OFFSET(NY21,0,$J$41))*NY12","v":0},{"$f":"SUM(NZ21:OFFSET(NZ21,0,$J$41))*NZ12","v":0},{"$f":"SUM(OA21:OFFSET(OA21,0,$J$41))*OA12","v":0},{"$f":"SUM(OB21:OFFSET(OB21,0,$J$41))*OB12","v":0},{"$f":"SUM(OC21:OFFSET(OC21,0,$J$41))*OC12","v":0},{"$f":"SUM(OD21:OFFSET(OD21,0,$J$41))*OD12","v":0},{"$f":"SUM(OE21:OFFSET(OE21,0,$J$41))*OE12","v":0},{"$f":"SUM(OF21:OFFSET(OF21,0,$J$41))*OF12","v":0},{"$f":"SUM(OG21:OFFSET(OG21,0,$J$41))*OG12","v":0},{"$f":"SUM(OH21:OFFSET(OH21,0,$J$41))*OH12","v":0},{"$f":"SUM(OI21:OFFSET(OI21,0,$J$41))*OI12","v":0},{"$f":"SUM(OJ21:OFFSET(OJ21,0,$J$41))*OJ12","v":0},{"$f":"SUM(OK21:OFFSET(OK21,0,$J$41))*OK12","v":0},{"$f":"SUM(OL21:OFFSET(OL21,0,$J$41))*OL12","v":0},{"$f":"SUM(OM21:OFFSET(OM21,0,$J$41))*OM12","v":0},{"$f":"SUM(ON21:OFFSET(ON21,0,$J$41))*ON12","v":0},{"$f":"SUM(OO21:OFFSET(OO21,0,$J$41))*OO12","v":0},{"$f":"SUM(OP21:OFFSET(OP21,0,$J$41))*OP12","v":0},{"$f":"SUM(OQ21:OFFSET(OQ21,0,$J$41))*OQ12","v":0},{"$f":"SUM(OR21:OFFSET(OR21,0,$J$41))*OR12","v":0},{"$f":"SUM(OS21:OFFSET(OS21,0,$J$41))*OS12","v":0},{"$f":"SUM(OT21:OFFSET(OT21,0,$J$41))*OT12","v":0},{"$f":"SUM(OU21:OFFSET(OU21,0,$J$41))*OU12","v":0},{"$f":"SUM(OV21:OFFSET(OV21,0,$J$41))*OV12","v":0},{"$f":"SUM(OW21:OFFSET(OW21,0,$J$41))*OW12","v":0},{"$f":"SUM(OX21:OFFSET(OX21,0,$J$41))*OX12","v":0},{"$f":"SUM(OY21:OFFSET(OY21,0,$J$41))*OY12","v":0},{"$f":"SUM(OZ21:OFFSET(OZ21,0,$J$41))*OZ12","v":0},{"$f":"SUM(PA21:OFFSET(PA21,0,$J$41))*PA12","v":0},{"$f":"SUM(PB21:OFFSET(PB21,0,$J$41))*PB12","v":0},{"$f":"SUM(PC21:OFFSET(PC21,0,$J$41))*PC12","v":0},{"$f":"SUM(PD21:OFFSET(PD21,0,$J$41))*PD12","v":0},{"$f":"SUM(PE21:OFFSET(PE21,0,$J$41))*PE12","v":0},{"$f":"SUM(PF21:OFFSET(PF21,0,$J$41))*PF12","v":0},{"$f":"SUM(PG21:OFFSET(PG21,0,$J$41))*PG12","v":0},{"$f":"SUM(PH21:OFFSET(PH21,0,$J$41))*PH12","v":0},{"$f":"SUM(PI21:OFFSET(PI21,0,$J$41))*PI12","v":0},{"$f":"SUM(PJ21:OFFSET(PJ21,0,$J$41))*PJ12","v":0},{"$f":"SUM(PK21:OFFSET(PK21,0,$J$41))*PK12","v":0},{"$f":"SUM(PL21:OFFSET(PL21,0,$J$41))*PL12","v":0},{"$f":"SUM(PM21:OFFSET(PM21,0,$J$41))*PM12","v":0},{"$f":"SUM(PN21:OFFSET(PN21,0,$J$41))*PN12","v":0},{"$f":"SUM(PO21:OFFSET(PO21,0,$J$41))*PO12","v":0},{"$f":"SUM(PP21:OFFSET(PP21,0,$J$41))*PP12","v":0},{"$f":"SUM(PQ21:OFFSET(PQ21,0,$J$41))*PQ12","v":0},{"$f":"SUM(PR21:OFFSET(PR21,0,$J$41))*PR12","v":0},{"$f":"SUM(PS21:OFFSET(PS21,0,$J$41))*PS12","v":0},{"$f":"SUM(PT21:OFFSET(PT21,0,$J$41))*PT12","v":0},{"$f":"SUM(PU21:OFFSET(PU21,0,$J$41))*PU12","v":0},{"$f":"SUM(PV21:OFFSET(PV21,0,$J$41))*PV12","v":0},{"$f":"SUM(PW21:OFFSET(PW21,0,$J$41))*PW12","v":0},{"$f":"SUM(PX21:OFFSET(PX21,0,$J$41))*PX12","v":0},{"$f":"SUM(PY21:OFFSET(PY21,0,$J$41))*PY12","v":0},{"$f":"SUM(PZ21:OFFSET(PZ21,0,$J$41))*PZ12","v":0},{"$f":"SUM(QA21:OFFSET(QA21,0,$J$41))*QA12","v":0},{"$f":"SUM(QB21:OFFSET(QB21,0,$J$41))*QB12","v":0},{"$f":"SUM(QC21:OFFSET(QC21,0,$J$41))*QC12","v":0},{"$f":"SUM(QD21:OFFSET(QD21,0,$J$41))*QD12","v":0},{"$f":"SUM(QE21:OFFSET(QE21,0,$J$41))*QE12","v":0},{"$f":"SUM(QF21:OFFSET(QF21,0,$J$41))*QF12","v":0},{"$f":"SUM(QG21:OFFSET(QG21,0,$J$41))*QG12","v":0},{"$f":"SUM(QH21:OFFSET(QH21,0,$J$41))*QH12","v":0},{"$f":"SUM(QI21:OFFSET(QI21,0,$J$41))*QI12","v":0},{"$f":"SUM(QJ21:OFFSET(QJ21,0,$J$41))*QJ12","v":0},{"$f":"SUM(QK21:OFFSET(QK21,0,$J$41))*QK12","v":0},{"$f":"SUM(QL21:OFFSET(QL21,0,$J$41))*QL12","v":0},{"$f":"SUM(QM21:OFFSET(QM21,0,$J$41))*QM12","v":0},{"$f":"SUM(QN21:OFFSET(QN21,0,$J$41))*QN12","v":0},{"$f":"SUM(QO21:OFFSET(QO21,0,$J$41))*QO12","v":0},{"$f":"SUM(QP21:OFFSET(QP21,0,$J$41))*QP12","v":0},{"$f":"SUM(QQ21:OFFSET(QQ21,0,$J$41))*QQ12","v":0},{"$f":"SUM(QR21:OFFSET(QR21,0,$J$41))*QR12","v":0},{"$f":"SUM(QS21:OFFSET(QS21,0,$J$41))*QS12","v":0},{"$f":"SUM(QT21:OFFSET(QT21,0,$J$41))*QT12","v":0},{"$f":"SUM(QU21:OFFSET(QU21,0,$J$41))*QU12","v":0},{"$f":"SUM(QV21:OFFSET(QV21,0,$J$41))*QV12","v":0},{"$f":"SUM(QW21:OFFSET(QW21,0,$J$41))*QW12","v":0},{"$f":"SUM(QX21:OFFSET(QX21,0,$J$41))*QX12","v":0},{"$f":"SUM(QY21:OFFSET(QY21,0,$J$41))*QY12","v":0},{"$f":"SUM(QZ21:OFFSET(QZ21,0,$J$41))*QZ12","v":0},{"$f":"SUM(RA21:OFFSET(RA21,0,$J$41))*RA12","v":0},{"$f":"SUM(RB21:OFFSET(RB21,0,$J$41))*RB12","v":0},{"$f":"SUM(RC21:OFFSET(RC21,0,$J$41))*RC12","v":0},{"$f":"SUM(RD21:OFFSET(RD21,0,$J$41))*RD12","v":0},{"$f":"SUM(RE21:OFFSET(RE21,0,$J$41))*RE12","v":0},{"$f":"SUM(RF21:OFFSET(RF21,0,$J$41))*RF12","v":0},{"$f":"SUM(RG21:OFFSET(RG21,0,$J$41))*RG12","v":0},{"$f":"SUM(RH21:OFFSET(RH21,0,$J$41))*RH12","v":0},{"$f":"SUM(RI21:OFFSET(RI21,0,$J$41))*RI12","v":0},{"$f":"SUM(RJ21:OFFSET(RJ21,0,$J$41))*RJ12","v":0},{"$f":"SUM(RK21:OFFSET(RK21,0,$J$41))*RK12","v":0},{"$f":"SUM(RL21:OFFSET(RL21,0,$J$41))*RL12","v":0},{"$f":"SUM(RM21:OFFSET(RM21,0,$J$41))*RM12","v":0},{"$f":"SUM(RN21:OFFSET(RN21,0,$J$41))*RN12","v":0},{"$f":"SUM(RO21:OFFSET(RO21,0,$J$41))*RO12","v":0},{"$f":"SUM(RP21:OFFSET(RP21,0,$J$41))*RP12","v":0},{"$f":"SUM(RQ21:OFFSET(RQ21,0,$J$41))*RQ12","v":0},{"$f":"SUM(RR21:OFFSET(RR21,0,$J$41))*RR12","v":0},{"$f":"SUM(RS21:OFFSET(RS21,0,$J$41))*RS12","v":0},{"$f":"SUM(RT21:OFFSET(RT21,0,$J$41))*RT12","v":0},{"$f":"SUM(RU21:OFFSET(RU21,0,$J$41))*RU12","v":0},{"$f":"SUM(RV21:OFFSET(RV21,0,$J$41))*RV12","v":0},{"$f":"SUM(RW21:OFFSET(RW21,0,$J$41))*RW12","v":0},{"$f":"SUM(RX21:OFFSET(RX21,0,$J$41))*RX12","v":0},{"$f":"SUM(RY21:OFFSET(RY21,0,$J$41))*RY12","v":0},{"$f":"SUM(RZ21:OFFSET(RZ21,0,$J$41))*RZ12","v":0},{"$f":"SUM(SA21:OFFSET(SA21,0,$J$41))*SA12","v":0},{"$f":"SUM(SB21:OFFSET(SB21,0,$J$41))*SB12","v":0},{"$f":"SUM(SC21:OFFSET(SC21,0,$J$41))*SC12","v":0},{"$f":"SUM(SD21:OFFSET(SD21,0,$J$41))*SD12","v":0},{"$f":"SUM(SE21:OFFSET(SE21,0,$J$41))*SE12","v":0},{"$f":"SUM(SF21:OFFSET(SF21,0,$J$41))*SF12","v":0},{"$f":"SUM(SG21:OFFSET(SG21,0,$J$41))*SG12","v":0},{"$f":"SUM(SH21:OFFSET(SH21,0,$J$41))*SH12","v":0},{"$f":"SUM(SI21:OFFSET(SI21,0,$J$41))*SI12","v":0},{"$f":"SUM(SJ21:OFFSET(SJ21,0,$J$41))*SJ12","v":0},{"$f":"SUM(SK21:OFFSET(SK21,0,$J$41))*SK12","v":0},{"$f":"SUM(SL21:OFFSET(SL21,0,$J$41))*SL12","v":0},{"$f":"SUM(SM21:OFFSET(SM21,0,$J$41))*SM12","v":0},{"$f":"SUM(SN21:OFFSET(SN21,0,$J$41))*SN12","v":0},{"$f":"SUM(SO21:OFFSET(SO21,0,$J$41))*SO12","v":0},{"$f":"SUM(SP21:OFFSET(SP21,0,$J$41))*SP12","v":0},{"$f":"SUM(SQ21:OFFSET(SQ21,0,$J$41))*SQ12","v":0},{"$f":"SUM(SR21:OFFSET(SR21,0,$J$41))*SR12","v":0},{"$f":"SUM(SS21:OFFSET(SS21,0,$J$41))*SS12","v":0},{"$f":"SUM(ST21:OFFSET(ST21,0,$J$41))*ST12","v":0},{"$f":"SUM(SU21:OFFSET(SU21,0,$J$41))*SU12","v":0},{"$f":"SUM(SV21:OFFSET(SV21,0,$J$41))*SV12","v":0},{"$f":"SUM(SW21:OFFSET(SW21,0,$J$41))*SW12","v":0},{"$f":"SUM(SX21:OFFSET(SX21,0,$J$41))*SX12","v":0},{"$f":"SUM(SY21:OFFSET(SY21,0,$J$41))*SY12","v":0},{"$f":"SUM(SZ21:OFFSET(SZ21,0,$J$41))*SZ12","v":0},{"$f":"SUM(TA21:OFFSET(TA21,0,$J$41))*TA12","v":0},{"$f":"SUM(TB21:OFFSET(TB21,0,$J$41))*TB12","v":0},{"$f":"SUM(TC21:OFFSET(TC21,0,$J$41))*TC12","v":0},{"$f":"SUM(TD21:OFFSET(TD21,0,$J$41))*TD12","v":0},{"$f":"SUM(TE21:OFFSET(TE21,0,$J$41))*TE12","v":0},{"$f":"SUM(TF21:OFFSET(TF21,0,$J$41))*TF12","v":0},{"$f":"SUM(TG21:OFFSET(TG21,0,$J$41))*TG12","v":0},{"$f":"SUM(TH21:OFFSET(TH21,0,$J$41))*TH12","v":0},{"$f":"SUM(TI21:OFFSET(TI21,0,$J$41))*TI12","v":0},{"$f":"SUM(TJ21:OFFSET(TJ21,0,$J$41))*TJ12","v":0},{"$f":"SUM(TK21:OFFSET(TK21,0,$J$41))*TK12","v":0},{"$f":"SUM(TL21:OFFSET(TL21,0,$J$41))*TL12","v":0},{"$f":"SUM(TM21:OFFSET(TM21,0,$J$41))*TM12","v":0},{"$f":"SUM(TN21:OFFSET(TN21,0,$J$41))*TN12","v":0},{"$f":"SUM(TO21:OFFSET(TO21,0,$J$41))*TO12","v":0},{"$f":"SUM(TP21:OFFSET(TP21,0,$J$41))*TP12","v":0},{"$f":"SUM(TQ21:OFFSET(TQ21,0,$J$41))*TQ12","v":0},{"$f":"SUM(TR21:OFFSET(TR21,0,$J$41))*TR12","v":0},{"$f":"SUM(TS21:OFFSET(TS21,0,$J$41))*TS12","v":0},{"$f":"SUM(TT21:OFFSET(TT21,0,$J$41))*TT12","v":0},{"$f":"SUM(TU21:OFFSET(TU21,0,$J$41))*TU12","v":0},{"$f":"SUM(TV21:OFFSET(TV21,0,$J$41))*TV12","v":0},{"$f":"SUM(TW21:OFFSET(TW21,0,$J$41))*TW12","v":0},{"$f":"SUM(TX21:OFFSET(TX21,0,$J$41))*TX12","v":0},{"$f":"SUM(TY21:OFFSET(TY21,0,$J$41))*TY12","v":0},{"$f":"SUM(TZ21:OFFSET(TZ21,0,$J$41))*TZ12","v":0},{"$f":"SUM(UA21:OFFSET(UA21,0,$J$41))*UA12","v":0},{"$f":"SUM(UB21:OFFSET(UB21,0,$J$41))*UB12","v":0},{"$f":"SUM(UC21:OFFSET(UC21,0,$J$41))*UC12","v":0},{"$f":"SUM(UD21:OFFSET(UD21,0,$J$41))*UD12","v":0},{"$f":"SUM(UE21:OFFSET(UE21,0,$J$41))*UE12","v":0},{"$f":"SUM(UF21:OFFSET(UF21,0,$J$41))*UF12","v":0},{"$f":"SUM(UG21:OFFSET(UG21,0,$J$41))*UG12","v":0},{"$f":"SUM(UH21:OFFSET(UH21,0,$J$41))*UH12","v":0},{"$f":"SUM(UI21:OFFSET(UI21,0,$J$41))*UI12","v":0}]
[null,null,"DSCR",null,null,null,null,"x",null,null,null,null,null,null,{"$f":"IFERROR(O43/O44,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8283602205948146,1.4326835456460936,3.0732757017780017,3.39006364213602,2.4404079116464463,4.0480544752569276,5.4511573109378562,5.1151664001607013,5.5420671038385461,5.5522615015787,5.2688353842874429,4.0922817529763034,2.5484726511227693,2.5333779664225133,2.2332656198200409,2.249668310005196,2.5539130895554436,2.551685354858777,2.2592485162659748,2.276024467652388,2.4548734458597217,2.3202003591922615,2.0206548736043066,2.0359861218258586,2.3493270247121751,2.3453903358980677,2.0408763504916481,2.0565419532459379,2.3755787741049152,2.3716583932182669,2.0617038952419349,2.0777185674283762,2.4026654979380053,2.390743385407132,2.0696136972407411,2.0862072766168374,2.4153556025303207,2.4119041464190261,2.0929492215431886,2.1099504874649755,2.4174994177600637,2.3854946505391492,2.0598073542966535,2.0768050048286999,2.4189626044404129,2.4151744882713353,{"$f":"IFERROR(CA43/CA44,0)","v":2.0830318597402293},2.1004594114415065,2.4497409328118533,2.4459962597145291,2.1070718071399117,2.1249511915702417,2.4816598484899082,2.4740470039625446,2.1255248328263878,2.1442330602562598,2.5080535862546371,2.5049322493828354,2.152962059261339,2.1722104112371983,2.6243867371132099,2.7025860802162769,2.344166105929022,2.3653396663111308,2.7477794317154616,2.7462514183811502,2.3793993529355575,2.4012470701089654,5.4767020080618618,327.09948716066111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(EM43/EM44,0)","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,{"$f":"IFERROR(GY43/GY44,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(JK43/JK44,0)","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,{"$f":"IFERROR(LW43/LW44,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OI43/OI44,0)","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,{"$f":"IFERROR(QU43/QU44,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(TG43/TG44,0)","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]
[]
[null,{"$f":"\"\"","v":""},"Custom"]
[]
[null,null,"Look-back (inc. current)",null,null,null,null,"periods",null,{"$f":"InputC!L364","v":2}]
[null,null,"Look-forward",null,null,null,null,"periods",null,{"$f":"J41","v":1}]
[]
[null,null,"CFADS",null,null,null,null,"$m","Average","Minimum","Min Date",null,null,null,{"$f":"(SUMIFS($O$19:$UI$19,$O$13:$UI$13, \">\"&O$13-$J49,$O$13:$UI$13,\"<=\"&O$13)+SUMIFS($O$19:$UI$19,$O$13:$UI$13, \"<=\"&O$13+$J50,$O$13:$UI$13,\">\"&O$13))*O$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,379.10614541453947,42.823222120699057,60.46393416775885,67.763210744303564,76.445298314224885,82.840243288207503,108.78391808179737,125.00982974095271,131.73417837279041,125.57414929785061,133.18370831311995,101.78136443739575,85.203073930572856,58.429475107282364,55.98571322132959,53.69711086307035,56.014685853618076,58.176419210813329,55.714964644043036,53.408969620818979,53.730099850993767,53.886107800225744,49.413850978832009,47.088002853766177,49.389452944524933,51.535083815618606,49.057413743258614,46.735162958044398,49.035929522000956,51.180832233460528,48.702474908868084,46.379535165258062,48.679611452573546,50.834369949911832,48.365564364749652,46.051873327280845,48.350348819260304,50.492958624623277,48.012260254522218,45.687018188317253,47.589469177371932,49.334257711165279,46.454738634529797,44.12495861219913,46.419032603181378,48.557234974028603,{"$f":"(SUMIFS($O$19:$UI$19,$O$13:$UI$13, \">\"&CA$13-$J49,$O$13:$UI$13,\"<=\"&CA$13)+SUMIFS($O$19:$UI$19,$O$13:$UI$13, \"<=\"&CA$13+$J50,$O$13:$UI$13,\">\"&CA$13))*CA$12","v":46.072152472237732},43.742473098833649,46.035798589741866,48.173251586221014,45.687416499314836,43.356982672437546,45.649552266309726,47.790771411528716,45.308359515984051,42.981084312759648,45.271986832232045,47.407053483200343,44.918786897878114,42.585917779419475,45.888278074117864,49.03946916089302,47.569913683298125,45.246068975899917,47.543067676789072,49.684199813185685,47.202063501225929,44.875339875065627,47.171628497630287,49.319156137204892,46.850599547636342,44.54472408634178,46.861981784330865,49.02341256631145,46.561527362688111,44.255051282223882,46.571584697856117,48.732248825148027,46.269635274394368,43.962429038614836,46.278230901860759,48.438162509723547,45.974813301009704,43.666869580935234,45.981932548792024,48.14112428451611,45.676992370180976,43.368303763266837,45.682620419025824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMIFS($O$19:$UI$19,$O$13:$UI$13, \">\"&EM$13-$J49,$O$13:$UI$13,\"<=\"&EM$13)+SUMIFS($O$19:$UI$19,$O$13:$UI$13, \"<=\"&EM$13+$J50,$O$13:$UI$13,\">\"&EM$13))*EM$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMIFS($O$19:$UI$19,$O$13:$UI$13, \">\"&GY$13-$J49,$O$13:$UI$13,\"<=\"&GY$13)+SUMIFS($O$19:$UI$19,$O$13:$UI$13, \"<=\"&GY$13+$J50,$O$13:$UI$13,\">\"&GY$13))*GY$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMIFS($O$19:$UI$19,$O$13:$UI$13, \">\"&JK$13-$J49,$O$13:$UI$13,\"<=\"&JK$13)+SUMIFS($O$19:$UI$19,$O$13:$UI$13, \"<=\"&JK$13+$J50,$O$13:$UI$13,\">\"&JK$13))*JK$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMIFS($O$19:$UI$19,$O$13:$UI$13, \">\"&LW$13-$J49,$O$13:$UI$13,\"<=\"&LW$13)+SUMIFS($O$19:$UI$19,$O$13:$UI$13, \"<=\"&LW$13+$J50,$O$13:$UI$13,\">\"&LW$13))*LW$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMIFS($O$19:$UI$19,$O$13:$UI$13, \">\"&OI$13-$J49,$O$13:$UI$13,\"<=\"&OI$13)+SUMIFS($O$19:$UI$19,$O$13:$UI$13, \"<=\"&OI$13+$J50,$O$13:$UI$13,\">\"&OI$13))*OI$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMIFS($O$19:$UI$19,$O$13:$UI$13, \">\"&QU$13-$J49,$O$13:$UI$13,\"<=\"&QU$13)+SUMIFS($O$19:$UI$19,$O$13:$UI$13, \"<=\"&QU$13+$J50,$O$13:$UI$13,\">\"&QU$13))*QU$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMIFS($O$19:$UI$19,$O$13:$UI$13, \">\"&TG$13-$J49,$O$13:$UI$13,\"<=\"&TG$13)+SUMIFS($O$19:$UI$19,$O$13:$UI$13, \"<=\"&TG$13+$J50,$O$13:$UI$13,\">\"&TG$13))*TG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Service",null,null,null,null,"$m",{"$f":"AVERAGEIF(O54:UI54,\">0\")","v":9.3908977128503217},{"$f":"MIN(IF(O54:CL54<>0,O54:CL54))","v":1.7461031460460494},{"$f":"INDEX($4:$4,MATCH(J53,$54:$54,0))","v":"2022-12-31"},null,null,null,{"$f":"(SUMIFS($O$21:$UI$21,$O$13:$UI$13, \">\"&O$13-$J49,$O$13:$UI$13,\"<=\"&O$13)+SUMIFS($O$21:$UI$21,$O$13:$UI$13, \"<=\"&O$13+$J50,$O$13:$UI$13,\">\"&O$13))*O$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.381642037833622,24.525024319250434,24.430147369250435,24.335270419250438,24.240393994250432,24.145517044250436,24.050640094250436,23.955763144250433,23.860886194250433,23.766009244250434,23.671132294250434,23.576255344250434,23.481378394250434,23.469355969250437,23.455828094250435,23.440793694250434,23.341398794250434,23.242003894250438,23.142608994250434,23.043214094250434,22.943819194250437,22.844424294250434,22.745029394250434,22.645634494250437,22.546240144250433,22.446845244250436,22.347450344250433,22.248055444250433,22.148660544250436,22.049265644250433,21.949870744250433,21.850475844250436,21.751080944250432,21.704420919250435,21.656255469250432,21.606583469250435,21.502670619250434,21.398757769250437,21.294844919250437,21.190932069250437,21.087019219250436,20.983106369250436,20.879193519250435,20.775280669250435,20.671368394250436,20.567455544250436,{"$f":"(SUMIFS($O$21:$UI$21,$O$13:$UI$13, \">\"&CA$13-$J49,$O$13:$UI$13,\"<=\"&CA$13)+SUMIFS($O$21:$UI$21,$O$13:$UI$13, \"<=\"&CA$13+$J50,$O$13:$UI$13,\">\"&CA$13))*CA$12","v":20.463542694250435},20.359629844250435,20.255716994250434,20.151804144250434,20.047891294250434,19.943978444250433,19.840065594250433,19.758767969250435,19.675964944250438,19.591655344250434,19.483224544250433,19.374793744250436,19.266362944250435,19.157932144250434,19.049501344250434,18.941070544250437,18.832639744250436,18.724208944250435,18.615778744250434,18.507347944250434,18.398917144250436,18.290486344250436,12.260062158401592,6.1632333769847802,0.10254799556796852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMIFS($O$21:$UI$21,$O$13:$UI$13, \">\"&EM$13-$J49,$O$13:$UI$13,\"<=\"&EM$13)+SUMIFS($O$21:$UI$21,$O$13:$UI$13, \"<=\"&EM$13+$J50,$O$13:$UI$13,\">\"&EM$13))*EM$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMIFS($O$21:$UI$21,$O$13:$UI$13, \">\"&GY$13-$J49,$O$13:$UI$13,\"<=\"&GY$13)+SUMIFS($O$21:$UI$21,$O$13:$UI$13, \"<=\"&GY$13+$J50,$O$13:$UI$13,\">\"&GY$13))*GY$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMIFS($O$21:$UI$21,$O$13:$UI$13, \">\"&JK$13-$J49,$O$13:$UI$13,\"<=\"&JK$13)+SUMIFS($O$21:$UI$21,$O$13:$UI$13, \"<=\"&JK$13+$J50,$O$13:$UI$13,\">\"&JK$13))*JK$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMIFS($O$21:$UI$21,$O$13:$UI$13, \">\"&LW$13-$J49,$O$13:$UI$13,\"<=\"&LW$13)+SUMIFS($O$21:$UI$21,$O$13:$UI$13, \"<=\"&LW$13+$J50,$O$13:$UI$13,\">\"&LW$13))*LW$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMIFS($O$21:$UI$21,$O$13:$UI$13, \">\"&OI$13-$J49,$O$13:$UI$13,\"<=\"&OI$13)+SUMIFS($O$21:$UI$21,$O$13:$UI$13, \"<=\"&OI$13+$J50,$O$13:$UI$13,\">\"&OI$13))*OI$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMIFS($O$21:$UI$21,$O$13:$UI$13, \">\"&QU$13-$J49,$O$13:$UI$13,\"<=\"&QU$13)+SUMIFS($O$21:$UI$21,$O$13:$UI$13, \"<=\"&QU$13+$J50,$O$13:$UI$13,\">\"&QU$13))*QU$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUMIFS($O$21:$UI$21,$O$13:$UI$13, \">\"&TG$13-$J49,$O$13:$UI$13,\"<=\"&TG$13)+SUMIFS($O$21:$UI$21,$O$13:$UI$13, \"<=\"&TG$13+$J50,$O$13:$UI$13,\">\"&TG$13))*TG$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DSCR",null,null,null,null,"x",null,null,null,null,null,null,{"$f":"IFERROR(O52/O53,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23.142133403903511,1.7461031460460494,2.4749721421600253,2.784567813583835,3.1536326650613398,3.4308746893425313,4.5231194535983814,5.2183614017304238,5.5209256395738286,5.2837709523415253,5.6264189924480048,4.3171132544684321,3.628538005734594,2.4896070937709878,2.3868572448760816,2.2907548081975224,2.3997998726372769,2.5030724319431381,2.4074625578250446,2.3177743088428437,2.3418115090646356,2.3588297567117062,2.1725120738389996,2.0793412905132547,2.1905848881468537,2.2958720147464318,2.1952130103235752,2.1006403492275623,2.2139455983820286,2.3212034840174574,2.2188046333541735,2.1225869631329797,2.2380318282729421,2.3421205356750612,2.2333299694133912,2.1313815482591174,2.2485741271586179,2.3596210195519194,2.2546423999133878,2.1559702064550712,2.2568134776453985,2.3511417634264995,2.224929741261267,2.123916365544396,2.2455713486337188,2.3608771084764841,{"$f":"IFERROR(CA52/CA53,0)","v":2.2514260194635045},2.1484905881619718,2.2727311308115672,2.3905180519514655,2.2789138183534345,2.173938504478115,2.3008770837702661,2.4187121123089792,2.3027261760406681,2.1938464901268957,2.3236393303074654,2.446841711399824,2.3314616789819693,2.2228869722873568,2.4088965503534281,2.5890547763034943,2.5259291490361098,2.4164475578442763,2.5539123734736564,2.6845661497719222,2.5654805188345731,2.4534798599913703,3.8475847747072351,8.0021561931073837,456.8650931512737,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(EM52/EM53,0)","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,{"$f":"IFERROR(GY52/GY53,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(JK52/JK53,0)","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,{"$f":"IFERROR(LW52/LW53,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OI52/OI53,0)","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,{"$f":"IFERROR(QU52/QU53,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(TG52/TG53,0)","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]
[]
["Loan Life Cover Ratio (LLCR)"]
[]
[null,"Aggregate Debt Repayment Period",null,null,null,null,null,"flag",null,null,null,null,null,null,{"$f":"O12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"CA12","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GY12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JK12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LW12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OI12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QU12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TG12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"COD",null,null,null,null,null,"flag",null,null,null,null,null,null,{"$f":"Time!R74","v":0},{"$f":"Time!S74","v":0},{"$f":"Time!T74","v":0},{"$f":"Time!U74","v":0},{"$f":"Time!V74","v":0},{"$f":"Time!W74","v":0},{"$f":"Time!X74","v":0},{"$f":"Time!Y74","v":0},{"$f":"Time!Z74","v":0},{"$f":"Time!AA74","v":0},{"$f":"Time!AB74","v":0},{"$f":"Time!AC74","v":0},{"$f":"Time!AD74","v":0},{"$f":"Time!AE74","v":0},{"$f":"Time!AF74","v":0},{"$f":"Time!AG74","v":0},{"$f":"Time!AH74","v":0},{"$f":"Time!AI74","v":0},{"$f":"Time!AJ74","v":1},{"$f":"Time!AK74","v":0},{"$f":"Time!AL74","v":0},{"$f":"Time!AM74","v":0},{"$f":"Time!AN74","v":0},{"$f":"Time!AO74","v":0},{"$f":"Time!AP74","v":0},{"$f":"Time!AQ74","v":0},{"$f":"Time!AR74","v":0},{"$f":"Time!AS74","v":0},{"$f":"Time!AT74","v":0},{"$f":"Time!AU74","v":0},{"$f":"Time!AV74","v":0},{"$f":"Time!AW74","v":0},{"$f":"Time!AX74","v":0},{"$f":"Time!AY74","v":0},{"$f":"Time!AZ74","v":0},{"$f":"Time!BA74","v":0},{"$f":"Time!BB74","v":0},{"$f":"Time!BC74","v":0},{"$f":"Time!BD74","v":0},{"$f":"Time!BE74","v":0},{"$f":"Time!BF74","v":0},{"$f":"Time!BG74","v":0},{"$f":"Time!BH74","v":0},{"$f":"Time!BI74","v":0},{"$f":"Time!BJ74","v":0},{"$f":"Time!BK74","v":0},{"$f":"Time!BL74","v":0},{"$f":"Time!BM74","v":0},{"$f":"Time!BN74","v":0},{"$f":"Time!BO74","v":0},{"$f":"Time!BP74","v":0},{"$f":"Time!BQ74","v":0},{"$f":"Time!BR74","v":0},{"$f":"Time!BS74","v":0},{"$f":"Time!BT74","v":0},{"$f":"Time!BU74","v":0},{"$f":"Time!BV74","v":0},{"$f":"Time!BW74","v":0},{"$f":"Time!BX74","v":0},{"$f":"Time!BY74","v":0},{"$f":"Time!BZ74","v":0},{"$f":"Time!CA74","v":0},{"$f":"Time!CB74","v":0},{"$f":"Time!CC74","v":0},{"$f":"Time!CD74","v":0},{"$f":"Time!CE74","v":0},{"$f":"Time!CF74","v":0},{"$f":"Time!CG74","v":0},{"$f":"Time!CH74","v":0},{"$f":"Time!CI74","v":0},{"$f":"Time!CJ74","v":0},{"$f":"Time!CK74","v":0},{"$f":"Time!CL74","v":0},{"$f":"Time!CM74","v":0},{"$f":"Time!CN74","v":0},{"$f":"Time!CO74","v":0},{"$f":"Time!CP74","v":0},{"$f":"Time!CQ74","v":0},{"$f":"Time!CR74","v":0},{"$f":"Time!CS74","v":0},{"$f":"Time!CT74","v":0},{"$f":"Time!CU74","v":0},{"$f":"Time!CV74","v":0},{"$f":"Time!CW74","v":0},{"$f":"Time!CX74","v":0},{"$f":"Time!CY74","v":0},{"$f":"Time!CZ74","v":0},{"$f":"Time!DA74","v":0},{"$f":"Time!DB74","v":0},{"$f":"Time!DC74","v":0},{"$f":"Time!DD74","v":0},{"$f":"Time!DE74","v":0},{"$f":"Time!DF74","v":0},{"$f":"Time!DG74","v":0},{"$f":"Time!DH74","v":0},{"$f":"Time!DI74","v":0},{"$f":"Time!DJ74","v":0},{"$f":"Time!DK74","v":0},{"$f":"Time!DL74","v":0},{"$f":"Time!DM74","v":0},{"$f":"Time!DN74","v":0},{"$f":"Time!DO74","v":0},{"$f":"Time!DP74","v":0},{"$f":"Time!DQ74","v":0},{"$f":"Time!DR74","v":0},{"$f":"Time!DS74","v":0},{"$f":"Time!DT74","v":0},{"$f":"Time!DU74","v":0},{"$f":"Time!DV74","v":0},{"$f":"Time!DW74","v":0},{"$f":"Time!DX74","v":0},{"$f":"Time!DY74","v":0},{"$f":"Time!DZ74","v":0},{"$f":"Time!EA74","v":0},{"$f":"Time!EB74","v":0},{"$f":"Time!EC74","v":0},{"$f":"Time!ED74","v":0},{"$f":"Time!EE74","v":0},{"$f":"Time!EF74","v":0},{"$f":"Time!EG74","v":0},{"$f":"Time!EH74","v":0},{"$f":"Time!EI74","v":0},{"$f":"Time!EJ74","v":0},{"$f":"Time!EK74","v":0},{"$f":"Time!EL74","v":0},{"$f":"Time!EM74","v":0},{"$f":"Time!EN74","v":0},{"$f":"Time!EO74","v":0},{"$f":"Time!EP74","v":0},{"$f":"Time!EQ74","v":0},{"$f":"Time!ER74","v":0},{"$f":"Time!ES74","v":0},{"$f":"Time!ET74","v":0},{"$f":"Time!EU74","v":0},{"$f":"Time!EV74","v":0},{"$f":"Time!EW74","v":0},{"$f":"Time!EX74","v":0},{"$f":"Time!EY74","v":0},{"$f":"Time!EZ74","v":0},{"$f":"Time!FA74","v":0},{"$f":"Time!FB74","v":0},{"$f":"Time!FC74","v":0},{"$f":"Time!FD74","v":0},{"$f":"Time!FE74","v":0},{"$f":"Time!FF74","v":0},{"$f":"Time!FG74","v":0},{"$f":"Time!FH74","v":0},{"$f":"Time!FI74","v":0},{"$f":"Time!FJ74","v":0},{"$f":"Time!FK74","v":0},{"$f":"Time!FL74","v":0},{"$f":"Time!FM74","v":0},{"$f":"Time!FN74","v":0},{"$f":"Time!FO74","v":0},{"$f":"Time!FP74","v":0},{"$f":"Time!FQ74","v":0},{"$f":"Time!FR74","v":0},{"$f":"Time!FS74","v":0},{"$f":"Time!FT74","v":0},{"$f":"Time!FU74","v":0},{"$f":"Time!FV74","v":0},{"$f":"Time!FW74","v":0},{"$f":"Time!FX74","v":0},{"$f":"Time!FY74","v":0},{"$f":"Time!FZ74","v":0},{"$f":"Time!GA74","v":0},{"$f":"Time!GB74","v":0},{"$f":"Time!GC74","v":0},{"$f":"Time!GD74","v":0},{"$f":"Time!GE74","v":0},{"$f":"Time!GF74","v":0},{"$f":"Time!GG74","v":0},{"$f":"Time!GH74","v":0},{"$f":"Time!GI74","v":0},{"$f":"Time!GJ74","v":0},{"$f":"Time!GK74","v":0},{"$f":"Time!GL74","v":0},{"$f":"Time!GM74","v":0},{"$f":"Time!GN74","v":0},{"$f":"Time!GO74","v":0},{"$f":"Time!GP74","v":0},{"$f":"Time!GQ74","v":0},{"$f":"Time!GR74","v":0},{"$f":"Time!GS74","v":0},{"$f":"Time!GT74","v":0},{"$f":"Time!GU74","v":0},{"$f":"Time!GV74","v":0},{"$f":"Time!GW74","v":0},{"$f":"Time!GX74","v":0},{"$f":"Time!GY74","v":0},{"$f":"Time!GZ74","v":0},{"$f":"Time!HA74","v":0},{"$f":"Time!HB74","v":0},{"$f":"Time!HC74","v":0},{"$f":"Time!HD74","v":0},{"$f":"Time!HE74","v":0},{"$f":"Time!HF74","v":0},{"$f":"Time!HG74","v":0},{"$f":"Time!HH74","v":0},{"$f":"Time!HI74","v":0},{"$f":"Time!HJ74","v":0},{"$f":"Time!HK74","v":0},{"$f":"Time!HL74","v":0},{"$f":"Time!HM74","v":0},{"$f":"Time!HN74","v":0},{"$f":"Time!HO74","v":0},{"$f":"Time!HP74","v":0},{"$f":"Time!HQ74","v":0},{"$f":"Time!HR74","v":0},{"$f":"Time!HS74","v":0},{"$f":"Time!HT74","v":0},{"$f":"Time!HU74","v":0},{"$f":"Time!HV74","v":0},{"$f":"Time!HW74","v":0},{"$f":"Time!HX74","v":0},{"$f":"Time!HY74","v":0},{"$f":"Time!HZ74","v":0},{"$f":"Time!IA74","v":0},{"$f":"Time!IB74","v":0},{"$f":"Time!IC74","v":0},{"$f":"Time!ID74","v":0},{"$f":"Time!IE74","v":0},{"$f":"Time!IF74","v":0},{"$f":"Time!IG74","v":0},{"$f":"Time!IH74","v":0},{"$f":"Time!II74","v":0},{"$f":"Time!IJ74","v":0},{"$f":"Time!IK74","v":0},{"$f":"Time!IL74","v":0},{"$f":"Time!IM74","v":0},{"$f":"Time!IN74","v":0},{"$f":"Time!IO74","v":0},{"$f":"Time!IP74","v":0},{"$f":"Time!IQ74","v":0},{"$f":"Time!IR74","v":0},{"$f":"Time!IS74","v":0},{"$f":"Time!IT74","v":0},{"$f":"Time!IU74","v":0},{"$f":"Time!IV74","v":0},{"$f":"Time!IW74","v":0},{"$f":"Time!IX74","v":0},{"$f":"Time!IY74","v":0},{"$f":"Time!IZ74","v":0},{"$f":"Time!JA74","v":0},{"$f":"Time!JB74","v":0},{"$f":"Time!JC74","v":0},{"$f":"Time!JD74","v":0},{"$f":"Time!JE74","v":0},{"$f":"Time!JF74","v":0},{"$f":"Time!JG74","v":0},{"$f":"Time!JH74","v":0},{"$f":"Time!JI74","v":0},{"$f":"Time!JJ74","v":0},{"$f":"Time!JK74","v":0},{"$f":"Time!JL74","v":0},{"$f":"Time!JM74","v":0},{"$f":"Time!JN74","v":0},{"$f":"Time!JO74","v":0},{"$f":"Time!JP74","v":0},{"$f":"Time!JQ74","v":0},{"$f":"Time!JR74","v":0},{"$f":"Time!JS74","v":0},{"$f":"Time!JT74","v":0},{"$f":"Time!JU74","v":0},{"$f":"Time!JV74","v":0},{"$f":"Time!JW74","v":0},{"$f":"Time!JX74","v":0},{"$f":"Time!JY74","v":0},{"$f":"Time!JZ74","v":0},{"$f":"Time!KA74","v":0},{"$f":"Time!KB74","v":0},{"$f":"Time!KC74","v":0},{"$f":"Time!KD74","v":0},{"$f":"Time!KE74","v":0},{"$f":"Time!KF74","v":0},{"$f":"Time!KG74","v":0},{"$f":"Time!KH74","v":0},{"$f":"Time!KI74","v":0},{"$f":"Time!KJ74","v":0},{"$f":"Time!KK74","v":0},{"$f":"Time!KL74","v":0},{"$f":"Time!KM74","v":0},{"$f":"Time!KN74","v":0},{"$f":"Time!KO74","v":0},{"$f":"Time!KP74","v":0},{"$f":"Time!KQ74","v":0},{"$f":"Time!KR74","v":0},{"$f":"Time!KS74","v":0},{"$f":"Time!KT74","v":0},{"$f":"Time!KU74","v":0},{"$f":"Time!KV74","v":0},{"$f":"Time!KW74","v":0},{"$f":"Time!KX74","v":0},{"$f":"Time!KY74","v":0},{"$f":"Time!KZ74","v":0},{"$f":"Time!LA74","v":0},{"$f":"Time!LB74","v":0},{"$f":"Time!LC74","v":0},{"$f":"Time!LD74","v":0},{"$f":"Time!LE74","v":0},{"$f":"Time!LF74","v":0},{"$f":"Time!LG74","v":0},{"$f":"Time!LH74","v":0},{"$f":"Time!LI74","v":0},{"$f":"Time!LJ74","v":0},{"$f":"Time!LK74","v":0},{"$f":"Time!LL74","v":0},{"$f":"Time!LM74","v":0},{"$f":"Time!LN74","v":0},{"$f":"Time!LO74","v":0},{"$f":"Time!LP74","v":0},{"$f":"Time!LQ74","v":0},{"$f":"Time!LR74","v":0},{"$f":"Time!LS74","v":0},{"$f":"Time!LT74","v":0},{"$f":"Time!LU74","v":0},{"$f":"Time!LV74","v":0},{"$f":"Time!LW74","v":0},{"$f":"Time!LX74","v":0},{"$f":"Time!LY74","v":0},{"$f":"Time!LZ74","v":0},{"$f":"Time!MA74","v":0},{"$f":"Time!MB74","v":0},{"$f":"Time!MC74","v":0},{"$f":"Time!MD74","v":0},{"$f":"Time!ME74","v":0},{"$f":"Time!MF74","v":0},{"$f":"Time!MG74","v":0},{"$f":"Time!MH74","v":0},{"$f":"Time!MI74","v":0},{"$f":"Time!MJ74","v":0},{"$f":"Time!MK74","v":0},{"$f":"Time!ML74","v":0},{"$f":"Time!MM74","v":0},{"$f":"Time!MN74","v":0},{"$f":"Time!MO74","v":0},{"$f":"Time!MP74","v":0},{"$f":"Time!MQ74","v":0},{"$f":"Time!MR74","v":0},{"$f":"Time!MS74","v":0},{"$f":"Time!MT74","v":0},{"$f":"Time!MU74","v":0},{"$f":"Time!MV74","v":0},{"$f":"Time!MW74","v":0},{"$f":"Time!MX74","v":0},{"$f":"Time!MY74","v":0},{"$f":"Time!MZ74","v":0},{"$f":"Time!NA74","v":0},{"$f":"Time!NB74","v":0},{"$f":"Time!NC74","v":0},{"$f":"Time!ND74","v":0},{"$f":"Time!NE74","v":0},{"$f":"Time!NF74","v":0},{"$f":"Time!NG74","v":0},{"$f":"Time!NH74","v":0},{"$f":"Time!NI74","v":0},{"$f":"Time!NJ74","v":0},{"$f":"Time!NK74","v":0},{"$f":"Time!NL74","v":0},{"$f":"Time!NM74","v":0},{"$f":"Time!NN74","v":0},{"$f":"Time!NO74","v":0},{"$f":"Time!NP74","v":0},{"$f":"Time!NQ74","v":0},{"$f":"Time!NR74","v":0},{"$f":"Time!NS74","v":0},{"$f":"Time!NT74","v":0},{"$f":"Time!NU74","v":0},{"$f":"Time!NV74","v":0},{"$f":"Time!NW74","v":0},{"$f":"Time!NX74","v":0},{"$f":"Time!NY74","v":0},{"$f":"Time!NZ74","v":0},{"$f":"Time!OA74","v":0},{"$f":"Time!OB74","v":0},{"$f":"Time!OC74","v":0},{"$f":"Time!OD74","v":0},{"$f":"Time!OE74","v":0},{"$f":"Time!OF74","v":0},{"$f":"Time!OG74","v":0},{"$f":"Time!OH74","v":0},{"$f":"Time!OI74","v":0},{"$f":"Time!OJ74","v":0},{"$f":"Time!OK74","v":0},{"$f":"Time!OL74","v":0},{"$f":"Time!OM74","v":0},{"$f":"Time!ON74","v":0},{"$f":"Time!OO74","v":0},{"$f":"Time!OP74","v":0},{"$f":"Time!OQ74","v":0},{"$f":"Time!OR74","v":0},{"$f":"Time!OS74","v":0},{"$f":"Time!OT74","v":0},{"$f":"Time!OU74","v":0},{"$f":"Time!OV74","v":0},{"$f":"Time!OW74","v":0},{"$f":"Time!OX74","v":0},{"$f":"Time!OY74","v":0},{"$f":"Time!OZ74","v":0},{"$f":"Time!PA74","v":0},{"$f":"Time!PB74","v":0},{"$f":"Time!PC74","v":0},{"$f":"Time!PD74","v":0},{"$f":"Time!PE74","v":0},{"$f":"Time!PF74","v":0},{"$f":"Time!PG74","v":0},{"$f":"Time!PH74","v":0},{"$f":"Time!PI74","v":0},{"$f":"Time!PJ74","v":0},{"$f":"Time!PK74","v":0},{"$f":"Time!PL74","v":0},{"$f":"Time!PM74","v":0},{"$f":"Time!PN74","v":0},{"$f":"Time!PO74","v":0},{"$f":"Time!PP74","v":0},{"$f":"Time!PQ74","v":0},{"$f":"Time!PR74","v":0},{"$f":"Time!PS74","v":0},{"$f":"Time!PT74","v":0},{"$f":"Time!PU74","v":0},{"$f":"Time!PV74","v":0},{"$f":"Time!PW74","v":0},{"$f":"Time!PX74","v":0},{"$f":"Time!PY74","v":0},{"$f":"Time!PZ74","v":0},{"$f":"Time!QA74","v":0},{"$f":"Time!QB74","v":0},{"$f":"Time!QC74","v":0},{"$f":"Time!QD74","v":0},{"$f":"Time!QE74","v":0},{"$f":"Time!QF74","v":0},{"$f":"Time!QG74","v":0},{"$f":"Time!QH74","v":0},{"$f":"Time!QI74","v":0},{"$f":"Time!QJ74","v":0},{"$f":"Time!QK74","v":0},{"$f":"Time!QL74","v":0},{"$f":"Time!QM74","v":0},{"$f":"Time!QN74","v":0},{"$f":"Time!QO74","v":0},{"$f":"Time!QP74","v":0},{"$f":"Time!QQ74","v":0},{"$f":"Time!QR74","v":0},{"$f":"Time!QS74","v":0},{"$f":"Time!QT74","v":0},{"$f":"Time!QU74","v":0},{"$f":"Time!QV74","v":0},{"$f":"Time!QW74","v":0},{"$f":"Time!QX74","v":0},{"$f":"Time!QY74","v":0},{"$f":"Time!QZ74","v":0},{"$f":"Time!RA74","v":0},{"$f":"Time!RB74","v":0},{"$f":"Time!RC74","v":0},{"$f":"Time!RD74","v":0},{"$f":"Time!RE74","v":0},{"$f":"Time!RF74","v":0},{"$f":"Time!RG74","v":0},{"$f":"Time!RH74","v":0},{"$f":"Time!RI74","v":0},{"$f":"Time!RJ74","v":0},{"$f":"Time!RK74","v":0},{"$f":"Time!RL74","v":0},{"$f":"Time!RM74","v":0},{"$f":"Time!RN74","v":0},{"$f":"Time!RO74","v":0},{"$f":"Time!RP74","v":0},{"$f":"Time!RQ74","v":0},{"$f":"Time!RR74","v":0},{"$f":"Time!RS74","v":0},{"$f":"Time!RT74","v":0},{"$f":"Time!RU74","v":0},{"$f":"Time!RV74","v":0},{"$f":"Time!RW74","v":0},{"$f":"Time!RX74","v":0},{"$f":"Time!RY74","v":0},{"$f":"Time!RZ74","v":0},{"$f":"Time!SA74","v":0},{"$f":"Time!SB74","v":0},{"$f":"Time!SC74","v":0},{"$f":"Time!SD74","v":0},{"$f":"Time!SE74","v":0},{"$f":"Time!SF74","v":0},{"$f":"Time!SG74","v":0},{"$f":"Time!SH74","v":0},{"$f":"Time!SI74","v":0},{"$f":"Time!SJ74","v":0},{"$f":"Time!SK74","v":0},{"$f":"Time!SL74","v":0},{"$f":"Time!SM74","v":0},{"$f":"Time!SN74","v":0},{"$f":"Time!SO74","v":0},{"$f":"Time!SP74","v":0},{"$f":"Time!SQ74","v":0},{"$f":"Time!SR74","v":0},{"$f":"Time!SS74","v":0},{"$f":"Time!ST74","v":0},{"$f":"Time!SU74","v":0},{"$f":"Time!SV74","v":0},{"$f":"Time!SW74","v":0},{"$f":"Time!SX74","v":0},{"$f":"Time!SY74","v":0},{"$f":"Time!SZ74","v":0},{"$f":"Time!TA74","v":0},{"$f":"Time!TB74","v":0},{"$f":"Time!TC74","v":0},{"$f":"Time!TD74","v":0},{"$f":"Time!TE74","v":0},{"$f":"Time!TF74","v":0},{"$f":"Time!TG74","v":0},{"$f":"Time!TH74","v":0},{"$f":"Time!TI74","v":0},{"$f":"Time!TJ74","v":0},{"$f":"Time!TK74","v":0},{"$f":"Time!TL74","v":0},{"$f":"Time!TM74","v":0},{"$f":"Time!TN74","v":0},{"$f":"Time!TO74","v":0},{"$f":"Time!TP74","v":0},{"$f":"Time!TQ74","v":0},{"$f":"Time!TR74","v":0},{"$f":"Time!TS74","v":0},{"$f":"Time!TT74","v":0},{"$f":"Time!TU74","v":0},{"$f":"Time!TV74","v":0},{"$f":"Time!TW74","v":0},{"$f":"Time!TX74","v":0},{"$f":"Time!TY74","v":0},{"$f":"Time!TZ74","v":0},{"$f":"Time!UA74","v":0},{"$f":"Time!UB74","v":0},{"$f":"Time!UC74","v":0},{"$f":"Time!UD74","v":0},{"$f":"Time!UE74","v":0},{"$f":"Time!UF74","v":0},{"$f":"Time!UG74","v":0},{"$f":"Time!UH74","v":0},{"$f":"Time!UI74","v":0},{"$f":"Time!UJ74","v":0},{"$f":"Time!UK74","v":0},{"$f":"Time!UL74","v":0}]
[]
[null,{"$f":"\"\"","v":""},"Qualifying Debt"]
[]
[null,null,"Debt Outstanding",null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"ROUND(Debt!R27,4)","v":0},{"$f":"ROUND(Debt!S27,4)","v":0},{"$f":"ROUND(Debt!T27,4)","v":0},{"$f":"ROUND(Debt!U27,4)","v":0},{"$f":"ROUND(Debt!V27,4)","v":0},{"$f":"ROUND(Debt!W27,4)","v":0},{"$f":"ROUND(Debt!X27,4)","v":47.154800000000002},{"$f":"ROUND(Debt!Y27,4)","v":112.59139999999999},{"$f":"ROUND(Debt!Z27,4)","v":126.3027},{"$f":"ROUND(Debt!AA27,4)","v":139.8486},{"$f":"ROUND(Debt!AB27,4)","v":153.29810000000001},{"$f":"ROUND(Debt!AC27,4)","v":165.38640000000001},{"$f":"ROUND(Debt!AD27,4)","v":243.90649999999999},{"$f":"ROUND(Debt!AE27,4)","v":323.84930000000003},{"$f":"ROUND(Debt!AF27,4)","v":379.69740000000002},{"$f":"ROUND(Debt!AG27,4)","v":391.43430000000001},{"$f":"ROUND(Debt!AH27,4)","v":403.69229999999999},{"$f":"ROUND(Debt!AI27,4)","v":415.75310000000002},{"$f":"ROUND(Debt!AJ27,4)","v":409.72919999999999},{"$f":"ROUND(Debt!AK27,4)","v":403.70519999999999},{"$f":"ROUND(Debt!AL27,4)","v":397.68130000000002},{"$f":"ROUND(Debt!AM27,4)","v":391.6574},{"$f":"ROUND(Debt!AN27,4)","v":385.63350000000003},{"$f":"ROUND(Debt!AO27,4)","v":379.60950000000003},{"$f":"ROUND(Debt!AP27,4)","v":373.5856},{"$f":"ROUND(Debt!AQ27,4)","v":367.56169999999997},{"$f":"ROUND(Debt!AR27,4)","v":361.53769999999997},{"$f":"ROUND(Debt!AS27,4)","v":355.5138},{"$f":"ROUND(Debt!AT27,4)","v":349.48989999999998},{"$f":"ROUND(Debt!AU27,4)","v":343.46589999999998},{"$f":"ROUND(Debt!AV27,4)","v":337.44200000000001},{"$f":"ROUND(Debt!AW27,4)","v":331.41809999999998},{"$f":"ROUND(Debt!AX27,4)","v":325.39420000000001},{"$f":"ROUND(Debt!AY27,4)","v":319.37020000000001},{"$f":"ROUND(Debt!AZ27,4)","v":313.34629999999999},{"$f":"ROUND(Debt!BA27,4)","v":307.32240000000002},{"$f":"ROUND(Debt!BB27,4)","v":301.29840000000002},{"$f":"ROUND(Debt!BC27,4)","v":295.27449999999999},{"$f":"ROUND(Debt!BD27,4)","v":289.25060000000002},{"$f":"ROUND(Debt!BE27,4)","v":283.22660000000002},{"$f":"ROUND(Debt!BF27,4)","v":277.20269999999999},{"$f":"ROUND(Debt!BG27,4)","v":271.17880000000002},{"$f":"ROUND(Debt!BH27,4)","v":265.1549},{"$f":"ROUND(Debt!BI27,4)","v":259.1309},{"$f":"ROUND(Debt!BJ27,4)","v":253.107},{"$f":"ROUND(Debt!BK27,4)","v":247.0831},{"$f":"ROUND(Debt!BL27,4)","v":241.0591},{"$f":"ROUND(Debt!BM27,4)","v":235.0352},{"$f":"ROUND(Debt!BN27,4)","v":229.01130000000001},{"$f":"ROUND(Debt!BO27,4)","v":222.9873},{"$f":"ROUND(Debt!BP27,4)","v":216.96340000000001},{"$f":"ROUND(Debt!BQ27,4)","v":210.93950000000001},{"$f":"ROUND(Debt!BR27,4)","v":204.91560000000001},{"$f":"ROUND(Debt!BS27,4)","v":198.89160000000001},{"$f":"ROUND(Debt!BT27,4)","v":192.86770000000001},{"$f":"ROUND(Debt!BU27,4)","v":186.84379999999999},{"$f":"ROUND(Debt!BV27,4)","v":180.81979999999999},{"$f":"ROUND(Debt!BW27,4)","v":174.79589999999999},{"$f":"ROUND(Debt!BX27,4)","v":168.77199999999999},{"$f":"ROUND(Debt!BY27,4)","v":162.74799999999999},{"$f":"ROUND(Debt!BZ27,4)","v":156.72409999999999},{"$f":"ROUND(Debt!CA27,4)","v":150.7002},{"$f":"ROUND(Debt!CB27,4)","v":144.6763},{"$f":"ROUND(Debt!CC27,4)","v":138.6523},{"$f":"ROUND(Debt!CD27,4)","v":132.6284},{"$f":"ROUND(Debt!CE27,4)","v":126.6045},{"$f":"ROUND(Debt!CF27,4)","v":120.5805},{"$f":"ROUND(Debt!CG27,4)","v":114.5566},{"$f":"ROUND(Debt!CH27,4)","v":108.53270000000001},{"$f":"ROUND(Debt!CI27,4)","v":102.5087},{"$f":"ROUND(Debt!CJ27,4)","v":96.484800000000007},{"$f":"ROUND(Debt!CK27,4)","v":90.460899999999995},{"$f":"ROUND(Debt!CL27,4)","v":84.436999999999998},{"$f":"ROUND(Debt!CM27,4)","v":78.412999999999997},{"$f":"ROUND(Debt!CN27,4)","v":72.389099999999999},{"$f":"ROUND(Debt!CO27,4)","v":66.365200000000002},{"$f":"ROUND(Debt!CP27,4)","v":60.341200000000001},{"$f":"ROUND(Debt!CQ27,4)","v":54.317300000000003},{"$f":"ROUND(Debt!CR27,4)","v":48.293399999999998},{"$f":"ROUND(Debt!CS27,4)","v":42.269399999999997},{"$f":"ROUND(Debt!CT27,4)","v":36.2455},{"$f":"ROUND(Debt!CU27,4)","v":30.221599999999999},{"$f":"ROUND(Debt!CV27,4)","v":24.197700000000001},{"$f":"ROUND(Debt!CW27,4)","v":18.1737},{"$f":"ROUND(Debt!CX27,4)","v":12.149800000000001},{"$f":"ROUND(Debt!CY27,4)","v":6.1258999999999997},{"$f":"ROUND(Debt!CZ27,4)","v":0.1019},{"$f":"ROUND(Debt!DA27,4)","v":0},{"$f":"ROUND(Debt!DB27,4)","v":0},{"$f":"ROUND(Debt!DC27,4)","v":0},{"$f":"ROUND(Debt!DD27,4)","v":0},{"$f":"ROUND(Debt!DE27,4)","v":0},{"$f":"ROUND(Debt!DF27,4)","v":0},{"$f":"ROUND(Debt!DG27,4)","v":0},{"$f":"ROUND(Debt!DH27,4)","v":0},{"$f":"ROUND(Debt!DI27,4)","v":0},{"$f":"ROUND(Debt!DJ27,4)","v":0},{"$f":"ROUND(Debt!DK27,4)","v":0},{"$f":"ROUND(Debt!DL27,4)","v":0},{"$f":"ROUND(Debt!DM27,4)","v":0},{"$f":"ROUND(Debt!DN27,4)","v":0},{"$f":"ROUND(Debt!DO27,4)","v":0},{"$f":"ROUND(Debt!DP27,4)","v":0},{"$f":"ROUND(Debt!DQ27,4)","v":0},{"$f":"ROUND(Debt!DR27,4)","v":0},{"$f":"ROUND(Debt!DS27,4)","v":0},{"$f":"ROUND(Debt!DT27,4)","v":0},{"$f":"ROUND(Debt!DU27,4)","v":0},{"$f":"ROUND(Debt!DV27,4)","v":0},{"$f":"ROUND(Debt!DW27,4)","v":0},{"$f":"ROUND(Debt!DX27,4)","v":0},{"$f":"ROUND(Debt!DY27,4)","v":0},{"$f":"ROUND(Debt!DZ27,4)","v":0},{"$f":"ROUND(Debt!EA27,4)","v":0},{"$f":"ROUND(Debt!EB27,4)","v":0},{"$f":"ROUND(Debt!EC27,4)","v":0},{"$f":"ROUND(Debt!ED27,4)","v":0},{"$f":"ROUND(Debt!EE27,4)","v":0},{"$f":"ROUND(Debt!EF27,4)","v":0},{"$f":"ROUND(Debt!EG27,4)","v":0},{"$f":"ROUND(Debt!EH27,4)","v":0},{"$f":"ROUND(Debt!EI27,4)","v":0},{"$f":"ROUND(Debt!EJ27,4)","v":0},{"$f":"ROUND(Debt!EK27,4)","v":0},{"$f":"ROUND(Debt!EL27,4)","v":0},{"$f":"ROUND(Debt!EM27,4)","v":0},{"$f":"ROUND(Debt!EN27,4)","v":0},{"$f":"ROUND(Debt!EO27,4)","v":0},{"$f":"ROUND(Debt!EP27,4)","v":0},{"$f":"ROUND(Debt!EQ27,4)","v":0},{"$f":"ROUND(Debt!ER27,4)","v":0},{"$f":"ROUND(Debt!ES27,4)","v":0},{"$f":"ROUND(Debt!ET27,4)","v":0},{"$f":"ROUND(Debt!EU27,4)","v":0},{"$f":"ROUND(Debt!EV27,4)","v":0},{"$f":"ROUND(Debt!EW27,4)","v":0},{"$f":"ROUND(Debt!EX27,4)","v":0},{"$f":"ROUND(Debt!EY27,4)","v":0},{"$f":"ROUND(Debt!EZ27,4)","v":0},{"$f":"ROUND(Debt!FA27,4)","v":0},{"$f":"ROUND(Debt!FB27,4)","v":0},{"$f":"ROUND(Debt!FC27,4)","v":0},{"$f":"ROUND(Debt!FD27,4)","v":0},{"$f":"ROUND(Debt!FE27,4)","v":0},{"$f":"ROUND(Debt!FF27,4)","v":0},{"$f":"ROUND(Debt!FG27,4)","v":0},{"$f":"ROUND(Debt!FH27,4)","v":0},{"$f":"ROUND(Debt!FI27,4)","v":0},{"$f":"ROUND(Debt!FJ27,4)","v":0},{"$f":"ROUND(Debt!FK27,4)","v":0},{"$f":"ROUND(Debt!FL27,4)","v":0},{"$f":"ROUND(Debt!FM27,4)","v":0},{"$f":"ROUND(Debt!FN27,4)","v":0},{"$f":"ROUND(Debt!FO27,4)","v":0},{"$f":"ROUND(Debt!FP27,4)","v":0},{"$f":"ROUND(Debt!FQ27,4)","v":0},{"$f":"ROUND(Debt!FR27,4)","v":0},{"$f":"ROUND(Debt!FS27,4)","v":0},{"$f":"ROUND(Debt!FT27,4)","v":0},{"$f":"ROUND(Debt!FU27,4)","v":0},{"$f":"ROUND(Debt!FV27,4)","v":0},{"$f":"ROUND(Debt!FW27,4)","v":0},{"$f":"ROUND(Debt!FX27,4)","v":0},{"$f":"ROUND(Debt!FY27,4)","v":0},{"$f":"ROUND(Debt!FZ27,4)","v":0},{"$f":"ROUND(Debt!GA27,4)","v":0},{"$f":"ROUND(Debt!GB27,4)","v":0},{"$f":"ROUND(Debt!GC27,4)","v":0},{"$f":"ROUND(Debt!GD27,4)","v":0},{"$f":"ROUND(Debt!GE27,4)","v":0},{"$f":"ROUND(Debt!GF27,4)","v":0},{"$f":"ROUND(Debt!GG27,4)","v":0},{"$f":"ROUND(Debt!GH27,4)","v":0},{"$f":"ROUND(Debt!GI27,4)","v":0},{"$f":"ROUND(Debt!GJ27,4)","v":0},{"$f":"ROUND(Debt!GK27,4)","v":0},{"$f":"ROUND(Debt!GL27,4)","v":0},{"$f":"ROUND(Debt!GM27,4)","v":0},{"$f":"ROUND(Debt!GN27,4)","v":0},{"$f":"ROUND(Debt!GO27,4)","v":0},{"$f":"ROUND(Debt!GP27,4)","v":0},{"$f":"ROUND(Debt!GQ27,4)","v":0},{"$f":"ROUND(Debt!GR27,4)","v":0},{"$f":"ROUND(Debt!GS27,4)","v":0},{"$f":"ROUND(Debt!GT27,4)","v":0},{"$f":"ROUND(Debt!GU27,4)","v":0},{"$f":"ROUND(Debt!GV27,4)","v":0},{"$f":"ROUND(Debt!GW27,4)","v":0},{"$f":"ROUND(Debt!GX27,4)","v":0},{"$f":"ROUND(Debt!GY27,4)","v":0},{"$f":"ROUND(Debt!GZ27,4)","v":0},{"$f":"ROUND(Debt!HA27,4)","v":0},{"$f":"ROUND(Debt!HB27,4)","v":0},{"$f":"ROUND(Debt!HC27,4)","v":0},{"$f":"ROUND(Debt!HD27,4)","v":0},{"$f":"ROUND(Debt!HE27,4)","v":0},{"$f":"ROUND(Debt!HF27,4)","v":0},{"$f":"ROUND(Debt!HG27,4)","v":0},{"$f":"ROUND(Debt!HH27,4)","v":0},{"$f":"ROUND(Debt!HI27,4)","v":0},{"$f":"ROUND(Debt!HJ27,4)","v":0},{"$f":"ROUND(Debt!HK27,4)","v":0},{"$f":"ROUND(Debt!HL27,4)","v":0},{"$f":"ROUND(Debt!HM27,4)","v":0},{"$f":"ROUND(Debt!HN27,4)","v":0},{"$f":"ROUND(Debt!HO27,4)","v":0},{"$f":"ROUND(Debt!HP27,4)","v":0},{"$f":"ROUND(Debt!HQ27,4)","v":0},{"$f":"ROUND(Debt!HR27,4)","v":0},{"$f":"ROUND(Debt!HS27,4)","v":0},{"$f":"ROUND(Debt!HT27,4)","v":0},{"$f":"ROUND(Debt!HU27,4)","v":0},{"$f":"ROUND(Debt!HV27,4)","v":0},{"$f":"ROUND(Debt!HW27,4)","v":0},{"$f":"ROUND(Debt!HX27,4)","v":0},{"$f":"ROUND(Debt!HY27,4)","v":0},{"$f":"ROUND(Debt!HZ27,4)","v":0},{"$f":"ROUND(Debt!IA27,4)","v":0},{"$f":"ROUND(Debt!IB27,4)","v":0},{"$f":"ROUND(Debt!IC27,4)","v":0},{"$f":"ROUND(Debt!ID27,4)","v":0},{"$f":"ROUND(Debt!IE27,4)","v":0},{"$f":"ROUND(Debt!IF27,4)","v":0},{"$f":"ROUND(Debt!IG27,4)","v":0},{"$f":"ROUND(Debt!IH27,4)","v":0},{"$f":"ROUND(Debt!II27,4)","v":0},{"$f":"ROUND(Debt!IJ27,4)","v":0},{"$f":"ROUND(Debt!IK27,4)","v":0},{"$f":"ROUND(Debt!IL27,4)","v":0},{"$f":"ROUND(Debt!IM27,4)","v":0},{"$f":"ROUND(Debt!IN27,4)","v":0},{"$f":"ROUND(Debt!IO27,4)","v":0},{"$f":"ROUND(Debt!IP27,4)","v":0},{"$f":"ROUND(Debt!IQ27,4)","v":0},{"$f":"ROUND(Debt!IR27,4)","v":0},{"$f":"ROUND(Debt!IS27,4)","v":0},{"$f":"ROUND(Debt!IT27,4)","v":0},{"$f":"ROUND(Debt!IU27,4)","v":0},{"$f":"ROUND(Debt!IV27,4)","v":0},{"$f":"ROUND(Debt!IW27,4)","v":0},{"$f":"ROUND(Debt!IX27,4)","v":0},{"$f":"ROUND(Debt!IY27,4)","v":0},{"$f":"ROUND(Debt!IZ27,4)","v":0},{"$f":"ROUND(Debt!JA27,4)","v":0},{"$f":"ROUND(Debt!JB27,4)","v":0},{"$f":"ROUND(Debt!JC27,4)","v":0},{"$f":"ROUND(Debt!JD27,4)","v":0},{"$f":"ROUND(Debt!JE27,4)","v":0},{"$f":"ROUND(Debt!JF27,4)","v":0},{"$f":"ROUND(Debt!JG27,4)","v":0},{"$f":"ROUND(Debt!JH27,4)","v":0},{"$f":"ROUND(Debt!JI27,4)","v":0},{"$f":"ROUND(Debt!JJ27,4)","v":0},{"$f":"ROUND(Debt!JK27,4)","v":0},{"$f":"ROUND(Debt!JL27,4)","v":0},{"$f":"ROUND(Debt!JM27,4)","v":0},{"$f":"ROUND(Debt!JN27,4)","v":0},{"$f":"ROUND(Debt!JO27,4)","v":0},{"$f":"ROUND(Debt!JP27,4)","v":0},{"$f":"ROUND(Debt!JQ27,4)","v":0},{"$f":"ROUND(Debt!JR27,4)","v":0},{"$f":"ROUND(Debt!JS27,4)","v":0},{"$f":"ROUND(Debt!JT27,4)","v":0},{"$f":"ROUND(Debt!JU27,4)","v":0},{"$f":"ROUND(Debt!JV27,4)","v":0},{"$f":"ROUND(Debt!JW27,4)","v":0},{"$f":"ROUND(Debt!JX27,4)","v":0},{"$f":"ROUND(Debt!JY27,4)","v":0},{"$f":"ROUND(Debt!JZ27,4)","v":0},{"$f":"ROUND(Debt!KA27,4)","v":0},{"$f":"ROUND(Debt!KB27,4)","v":0},{"$f":"ROUND(Debt!KC27,4)","v":0},{"$f":"ROUND(Debt!KD27,4)","v":0},{"$f":"ROUND(Debt!KE27,4)","v":0},{"$f":"ROUND(Debt!KF27,4)","v":0},{"$f":"ROUND(Debt!KG27,4)","v":0},{"$f":"ROUND(Debt!KH27,4)","v":0},{"$f":"ROUND(Debt!KI27,4)","v":0},{"$f":"ROUND(Debt!KJ27,4)","v":0},{"$f":"ROUND(Debt!KK27,4)","v":0},{"$f":"ROUND(Debt!KL27,4)","v":0},{"$f":"ROUND(Debt!KM27,4)","v":0},{"$f":"ROUND(Debt!KN27,4)","v":0},{"$f":"ROUND(Debt!KO27,4)","v":0},{"$f":"ROUND(Debt!KP27,4)","v":0},{"$f":"ROUND(Debt!KQ27,4)","v":0},{"$f":"ROUND(Debt!KR27,4)","v":0},{"$f":"ROUND(Debt!KS27,4)","v":0},{"$f":"ROUND(Debt!KT27,4)","v":0},{"$f":"ROUND(Debt!KU27,4)","v":0},{"$f":"ROUND(Debt!KV27,4)","v":0},{"$f":"ROUND(Debt!KW27,4)","v":0},{"$f":"ROUND(Debt!KX27,4)","v":0},{"$f":"ROUND(Debt!KY27,4)","v":0},{"$f":"ROUND(Debt!KZ27,4)","v":0},{"$f":"ROUND(Debt!LA27,4)","v":0},{"$f":"ROUND(Debt!LB27,4)","v":0},{"$f":"ROUND(Debt!LC27,4)","v":0},{"$f":"ROUND(Debt!LD27,4)","v":0},{"$f":"ROUND(Debt!LE27,4)","v":0},{"$f":"ROUND(Debt!LF27,4)","v":0},{"$f":"ROUND(Debt!LG27,4)","v":0},{"$f":"ROUND(Debt!LH27,4)","v":0},{"$f":"ROUND(Debt!LI27,4)","v":0},{"$f":"ROUND(Debt!LJ27,4)","v":0},{"$f":"ROUND(Debt!LK27,4)","v":0},{"$f":"ROUND(Debt!LL27,4)","v":0},{"$f":"ROUND(Debt!LM27,4)","v":0},{"$f":"ROUND(Debt!LN27,4)","v":0},{"$f":"ROUND(Debt!LO27,4)","v":0},{"$f":"ROUND(Debt!LP27,4)","v":0},{"$f":"ROUND(Debt!LQ27,4)","v":0},{"$f":"ROUND(Debt!LR27,4)","v":0},{"$f":"ROUND(Debt!LS27,4)","v":0},{"$f":"ROUND(Debt!LT27,4)","v":0},{"$f":"ROUND(Debt!LU27,4)","v":0},{"$f":"ROUND(Debt!LV27,4)","v":0},{"$f":"ROUND(Debt!LW27,4)","v":0},{"$f":"ROUND(Debt!LX27,4)","v":0},{"$f":"ROUND(Debt!LY27,4)","v":0},{"$f":"ROUND(Debt!LZ27,4)","v":0},{"$f":"ROUND(Debt!MA27,4)","v":0},{"$f":"ROUND(Debt!MB27,4)","v":0},{"$f":"ROUND(Debt!MC27,4)","v":0},{"$f":"ROUND(Debt!MD27,4)","v":0},{"$f":"ROUND(Debt!ME27,4)","v":0},{"$f":"ROUND(Debt!MF27,4)","v":0},{"$f":"ROUND(Debt!MG27,4)","v":0},{"$f":"ROUND(Debt!MH27,4)","v":0},{"$f":"ROUND(Debt!MI27,4)","v":0},{"$f":"ROUND(Debt!MJ27,4)","v":0},{"$f":"ROUND(Debt!MK27,4)","v":0},{"$f":"ROUND(Debt!ML27,4)","v":0},{"$f":"ROUND(Debt!MM27,4)","v":0},{"$f":"ROUND(Debt!MN27,4)","v":0},{"$f":"ROUND(Debt!MO27,4)","v":0},{"$f":"ROUND(Debt!MP27,4)","v":0},{"$f":"ROUND(Debt!MQ27,4)","v":0},{"$f":"ROUND(Debt!MR27,4)","v":0},{"$f":"ROUND(Debt!MS27,4)","v":0},{"$f":"ROUND(Debt!MT27,4)","v":0},{"$f":"ROUND(Debt!MU27,4)","v":0},{"$f":"ROUND(Debt!MV27,4)","v":0},{"$f":"ROUND(Debt!MW27,4)","v":0},{"$f":"ROUND(Debt!MX27,4)","v":0},{"$f":"ROUND(Debt!MY27,4)","v":0},{"$f":"ROUND(Debt!MZ27,4)","v":0},{"$f":"ROUND(Debt!NA27,4)","v":0},{"$f":"ROUND(Debt!NB27,4)","v":0},{"$f":"ROUND(Debt!NC27,4)","v":0},{"$f":"ROUND(Debt!ND27,4)","v":0},{"$f":"ROUND(Debt!NE27,4)","v":0},{"$f":"ROUND(Debt!NF27,4)","v":0},{"$f":"ROUND(Debt!NG27,4)","v":0},{"$f":"ROUND(Debt!NH27,4)","v":0},{"$f":"ROUND(Debt!NI27,4)","v":0},{"$f":"ROUND(Debt!NJ27,4)","v":0},{"$f":"ROUND(Debt!NK27,4)","v":0},{"$f":"ROUND(Debt!NL27,4)","v":0},{"$f":"ROUND(Debt!NM27,4)","v":0},{"$f":"ROUND(Debt!NN27,4)","v":0},{"$f":"ROUND(Debt!NO27,4)","v":0},{"$f":"ROUND(Debt!NP27,4)","v":0},{"$f":"ROUND(Debt!NQ27,4)","v":0},{"$f":"ROUND(Debt!NR27,4)","v":0},{"$f":"ROUND(Debt!NS27,4)","v":0},{"$f":"ROUND(Debt!NT27,4)","v":0},{"$f":"ROUND(Debt!NU27,4)","v":0},{"$f":"ROUND(Debt!NV27,4)","v":0},{"$f":"ROUND(Debt!NW27,4)","v":0},{"$f":"ROUND(Debt!NX27,4)","v":0},{"$f":"ROUND(Debt!NY27,4)","v":0},{"$f":"ROUND(Debt!NZ27,4)","v":0},{"$f":"ROUND(Debt!OA27,4)","v":0},{"$f":"ROUND(Debt!OB27,4)","v":0},{"$f":"ROUND(Debt!OC27,4)","v":0},{"$f":"ROUND(Debt!OD27,4)","v":0},{"$f":"ROUND(Debt!OE27,4)","v":0},{"$f":"ROUND(Debt!OF27,4)","v":0},{"$f":"ROUND(Debt!OG27,4)","v":0},{"$f":"ROUND(Debt!OH27,4)","v":0},{"$f":"ROUND(Debt!OI27,4)","v":0},{"$f":"ROUND(Debt!OJ27,4)","v":0},{"$f":"ROUND(Debt!OK27,4)","v":0},{"$f":"ROUND(Debt!OL27,4)","v":0},{"$f":"ROUND(Debt!OM27,4)","v":0},{"$f":"ROUND(Debt!ON27,4)","v":0},{"$f":"ROUND(Debt!OO27,4)","v":0},{"$f":"ROUND(Debt!OP27,4)","v":0},{"$f":"ROUND(Debt!OQ27,4)","v":0},{"$f":"ROUND(Debt!OR27,4)","v":0},{"$f":"ROUND(Debt!OS27,4)","v":0},{"$f":"ROUND(Debt!OT27,4)","v":0},{"$f":"ROUND(Debt!OU27,4)","v":0},{"$f":"ROUND(Debt!OV27,4)","v":0},{"$f":"ROUND(Debt!OW27,4)","v":0},{"$f":"ROUND(Debt!OX27,4)","v":0},{"$f":"ROUND(Debt!OY27,4)","v":0},{"$f":"ROUND(Debt!OZ27,4)","v":0},{"$f":"ROUND(Debt!PA27,4)","v":0},{"$f":"ROUND(Debt!PB27,4)","v":0},{"$f":"ROUND(Debt!PC27,4)","v":0},{"$f":"ROUND(Debt!PD27,4)","v":0},{"$f":"ROUND(Debt!PE27,4)","v":0},{"$f":"ROUND(Debt!PF27,4)","v":0},{"$f":"ROUND(Debt!PG27,4)","v":0},{"$f":"ROUND(Debt!PH27,4)","v":0},{"$f":"ROUND(Debt!PI27,4)","v":0},{"$f":"ROUND(Debt!PJ27,4)","v":0},{"$f":"ROUND(Debt!PK27,4)","v":0},{"$f":"ROUND(Debt!PL27,4)","v":0},{"$f":"ROUND(Debt!PM27,4)","v":0},{"$f":"ROUND(Debt!PN27,4)","v":0},{"$f":"ROUND(Debt!PO27,4)","v":0},{"$f":"ROUND(Debt!PP27,4)","v":0},{"$f":"ROUND(Debt!PQ27,4)","v":0},{"$f":"ROUND(Debt!PR27,4)","v":0},{"$f":"ROUND(Debt!PS27,4)","v":0},{"$f":"ROUND(Debt!PT27,4)","v":0},{"$f":"ROUND(Debt!PU27,4)","v":0},{"$f":"ROUND(Debt!PV27,4)","v":0},{"$f":"ROUND(Debt!PW27,4)","v":0},{"$f":"ROUND(Debt!PX27,4)","v":0},{"$f":"ROUND(Debt!PY27,4)","v":0},{"$f":"ROUND(Debt!PZ27,4)","v":0},{"$f":"ROUND(Debt!QA27,4)","v":0},{"$f":"ROUND(Debt!QB27,4)","v":0},{"$f":"ROUND(Debt!QC27,4)","v":0},{"$f":"ROUND(Debt!QD27,4)","v":0},{"$f":"ROUND(Debt!QE27,4)","v":0},{"$f":"ROUND(Debt!QF27,4)","v":0},{"$f":"ROUND(Debt!QG27,4)","v":0},{"$f":"ROUND(Debt!QH27,4)","v":0},{"$f":"ROUND(Debt!QI27,4)","v":0},{"$f":"ROUND(Debt!QJ27,4)","v":0},{"$f":"ROUND(Debt!QK27,4)","v":0},{"$f":"ROUND(Debt!QL27,4)","v":0},{"$f":"ROUND(Debt!QM27,4)","v":0},{"$f":"ROUND(Debt!QN27,4)","v":0},{"$f":"ROUND(Debt!QO27,4)","v":0},{"$f":"ROUND(Debt!QP27,4)","v":0},{"$f":"ROUND(Debt!QQ27,4)","v":0},{"$f":"ROUND(Debt!QR27,4)","v":0},{"$f":"ROUND(Debt!QS27,4)","v":0},{"$f":"ROUND(Debt!QT27,4)","v":0},{"$f":"ROUND(Debt!QU27,4)","v":0},{"$f":"ROUND(Debt!QV27,4)","v":0},{"$f":"ROUND(Debt!QW27,4)","v":0},{"$f":"ROUND(Debt!QX27,4)","v":0},{"$f":"ROUND(Debt!QY27,4)","v":0},{"$f":"ROUND(Debt!QZ27,4)","v":0},{"$f":"ROUND(Debt!RA27,4)","v":0},{"$f":"ROUND(Debt!RB27,4)","v":0},{"$f":"ROUND(Debt!RC27,4)","v":0},{"$f":"ROUND(Debt!RD27,4)","v":0},{"$f":"ROUND(Debt!RE27,4)","v":0},{"$f":"ROUND(Debt!RF27,4)","v":0},{"$f":"ROUND(Debt!RG27,4)","v":0},{"$f":"ROUND(Debt!RH27,4)","v":0},{"$f":"ROUND(Debt!RI27,4)","v":0},{"$f":"ROUND(Debt!RJ27,4)","v":0},{"$f":"ROUND(Debt!RK27,4)","v":0},{"$f":"ROUND(Debt!RL27,4)","v":0},{"$f":"ROUND(Debt!RM27,4)","v":0},{"$f":"ROUND(Debt!RN27,4)","v":0},{"$f":"ROUND(Debt!RO27,4)","v":0},{"$f":"ROUND(Debt!RP27,4)","v":0},{"$f":"ROUND(Debt!RQ27,4)","v":0},{"$f":"ROUND(Debt!RR27,4)","v":0},{"$f":"ROUND(Debt!RS27,4)","v":0},{"$f":"ROUND(Debt!RT27,4)","v":0},{"$f":"ROUND(Debt!RU27,4)","v":0},{"$f":"ROUND(Debt!RV27,4)","v":0},{"$f":"ROUND(Debt!RW27,4)","v":0},{"$f":"ROUND(Debt!RX27,4)","v":0},{"$f":"ROUND(Debt!RY27,4)","v":0},{"$f":"ROUND(Debt!RZ27,4)","v":0},{"$f":"ROUND(Debt!SA27,4)","v":0},{"$f":"ROUND(Debt!SB27,4)","v":0},{"$f":"ROUND(Debt!SC27,4)","v":0},{"$f":"ROUND(Debt!SD27,4)","v":0},{"$f":"ROUND(Debt!SE27,4)","v":0},{"$f":"ROUND(Debt!SF27,4)","v":0},{"$f":"ROUND(Debt!SG27,4)","v":0},{"$f":"ROUND(Debt!SH27,4)","v":0},{"$f":"ROUND(Debt!SI27,4)","v":0},{"$f":"ROUND(Debt!SJ27,4)","v":0},{"$f":"ROUND(Debt!SK27,4)","v":0},{"$f":"ROUND(Debt!SL27,4)","v":0},{"$f":"ROUND(Debt!SM27,4)","v":0},{"$f":"ROUND(Debt!SN27,4)","v":0},{"$f":"ROUND(Debt!SO27,4)","v":0},{"$f":"ROUND(Debt!SP27,4)","v":0},{"$f":"ROUND(Debt!SQ27,4)","v":0},{"$f":"ROUND(Debt!SR27,4)","v":0},{"$f":"ROUND(Debt!SS27,4)","v":0},{"$f":"ROUND(Debt!ST27,4)","v":0},{"$f":"ROUND(Debt!SU27,4)","v":0},{"$f":"ROUND(Debt!SV27,4)","v":0},{"$f":"ROUND(Debt!SW27,4)","v":0},{"$f":"ROUND(Debt!SX27,4)","v":0},{"$f":"ROUND(Debt!SY27,4)","v":0},{"$f":"ROUND(Debt!SZ27,4)","v":0},{"$f":"ROUND(Debt!TA27,4)","v":0},{"$f":"ROUND(Debt!TB27,4)","v":0},{"$f":"ROUND(Debt!TC27,4)","v":0},{"$f":"ROUND(Debt!TD27,4)","v":0},{"$f":"ROUND(Debt!TE27,4)","v":0},{"$f":"ROUND(Debt!TF27,4)","v":0},{"$f":"ROUND(Debt!TG27,4)","v":0},{"$f":"ROUND(Debt!TH27,4)","v":0},{"$f":"ROUND(Debt!TI27,4)","v":0},{"$f":"ROUND(Debt!TJ27,4)","v":0},{"$f":"ROUND(Debt!TK27,4)","v":0},{"$f":"ROUND(Debt!TL27,4)","v":0},{"$f":"ROUND(Debt!TM27,4)","v":0},{"$f":"ROUND(Debt!TN27,4)","v":0},{"$f":"ROUND(Debt!TO27,4)","v":0},{"$f":"ROUND(Debt!TP27,4)","v":0},{"$f":"ROUND(Debt!TQ27,4)","v":0},{"$f":"ROUND(Debt!TR27,4)","v":0},{"$f":"ROUND(Debt!TS27,4)","v":0},{"$f":"ROUND(Debt!TT27,4)","v":0},{"$f":"ROUND(Debt!TU27,4)","v":0},{"$f":"ROUND(Debt!TV27,4)","v":0},{"$f":"ROUND(Debt!TW27,4)","v":0},{"$f":"ROUND(Debt!TX27,4)","v":0},{"$f":"ROUND(Debt!TY27,4)","v":0},{"$f":"ROUND(Debt!TZ27,4)","v":0},{"$f":"ROUND(Debt!UA27,4)","v":0},{"$f":"ROUND(Debt!UB27,4)","v":0},{"$f":"ROUND(Debt!UC27,4)","v":0},{"$f":"ROUND(Debt!UD27,4)","v":0},{"$f":"ROUND(Debt!UE27,4)","v":0},{"$f":"ROUND(Debt!UF27,4)","v":0},{"$f":"ROUND(Debt!UG27,4)","v":0},{"$f":"ROUND(Debt!UH27,4)","v":0},{"$f":"ROUND(Debt!UI27,4)","v":0},{"$f":"ROUND(Debt!UJ27,4)","v":0},{"$f":"ROUND(Debt!UK27,4)","v":0},{"$f":"ROUND(Debt!UL27,4)","v":0}]
[null,null,"Total Interest Paid",null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(N64:UQ64)","v":79.864815799999974},null,{"$f":"Debt!R63","v":0},{"$f":"Debt!S63","v":0},{"$f":"Debt!T63","v":0},{"$f":"Debt!U63","v":0},{"$f":"Debt!V63","v":0},{"$f":"Debt!W63","v":0},{"$f":"Debt!X63","v":0},{"$f":"Debt!Y63","v":0},{"$f":"Debt!Z63","v":0},{"$f":"Debt!AA63","v":0},{"$f":"Debt!AB63","v":0},{"$f":"Debt!AC63","v":0},{"$f":"Debt!AD63","v":0},{"$f":"Debt!AE63","v":0},{"$f":"Debt!AF63","v":0},{"$f":"Debt!AG63","v":0},{"$f":"Debt!AH63","v":0},{"$f":"Debt!AI63","v":0},{"$f":"Debt!AJ63","v":2.1827037749999998},{"$f":"Debt!AK63","v":2.1510782999999996},{"$f":"Debt!AL63","v":2.1194522999999998},{"$f":"Debt!AM63","v":2.0878268250000001},{"$f":"Debt!AN63","v":2.0562013499999998},{"$f":"Debt!AO63","v":2.024575875},{"$f":"Debt!AP63","v":1.9929498749999999},{"$f":"Debt!AQ63","v":1.9613243999999999},{"$f":"Debt!AR63","v":1.9296989249999996},{"$f":"Debt!AS63","v":1.8980729249999997},{"$f":"Debt!AT63","v":1.8664474499999999},{"$f":"Debt!AU63","v":1.8348219749999997},{"$f":"Debt!AV63","v":1.8031959749999997},{"$f":"Debt!AW63","v":1.7715704999999999},{"$f":"Debt!AX63","v":1.8227995499999998},{"$f":"Debt!AY63","v":1.7896680999999999},{"$f":"Debt!AZ63","v":1.7565360999999999},{"$f":"Debt!BA63","v":1.7234046499999998},{"$f":"Debt!BB63","v":1.6902732},{"$f":"Debt!BC63","v":1.6571412000000001},{"$f":"Debt!BD63","v":1.6240097499999999},{"$f":"Debt!BE63","v":1.5908783},{"$f":"Debt!BF63","v":1.5577463},{"$f":"Debt!BG63","v":1.5246148499999999},{"$f":"Debt!BH63","v":1.4914834000000001},{"$f":"Debt!BI63","v":1.45835195},{"$f":"Debt!BJ63","v":1.4252199499999998},{"$f":"Debt!BK63","v":1.3920884999999998},{"$f":"Debt!BL63","v":1.3589570499999999},{"$f":"Debt!BM63","v":1.3258250499999999},{"$f":"Debt!BN63","v":1.2926936},{"$f":"Debt!BO63","v":1.25956215},{"$f":"Debt!BP63","v":1.2264301499999999},{"$f":"Debt!BQ63","v":1.1932986999999999},{"$f":"Debt!BR63","v":1.2129021250000001},{"$f":"Debt!BS63","v":1.1782646999999999},{"$f":"Debt!BT63","v":1.1436267},{"$f":"Debt!BU63","v":1.1089892750000001},{"$f":"Debt!BV63","v":1.07435185},{"$f":"Debt!BW63","v":1.0397138499999998},{"$f":"Debt!BX63","v":1.0050764249999999},{"$f":"Debt!BY63","v":0.97043899999999994},{"$f":"Debt!BZ63","v":0.93580099999999988},{"$f":"Debt!CA63","v":0.90116357499999999},{"$f":"Debt!CB63","v":0.86652615},{"$f":"Debt!CC63","v":0.831888725},{"$f":"Debt!CD63","v":0.79725072499999994},{"$f":"Debt!CE63","v":0.76261329999999994},{"$f":"Debt!CF63","v":0.72797587500000005},{"$f":"Debt!CG63","v":0.69333787499999999},{"$f":"Debt!CH63","v":0.65870044999999999},{"$f":"Debt!CI63","v":0.62406302499999999},{"$f":"Debt!CJ63","v":0.58942502500000005},{"$f":"Debt!CK63","v":0.55478760000000005},{"$f":"Debt!CL63","v":0.54276539999999995},{"$f":"Debt!CM63","v":0.50662200000000002},{"$f":"Debt!CN63","v":0.47047800000000001},{"$f":"Debt!CO63","v":0.43433460000000002},{"$f":"Debt!CP63","v":0.39819120000000002},{"$f":"Debt!CQ63","v":0.36204720000000001},{"$f":"Debt!CR63","v":0.32590380000000002},{"$f":"Debt!CS63","v":0.28976039999999997},{"$f":"Debt!CT63","v":0.25361639999999996},{"$f":"Debt!CU63","v":0.217473},{"$f":"Debt!CV63","v":0.18132960000000001},{"$f":"Debt!CW63","v":0.14518620000000002},{"$f":"Debt!CX63","v":0.10904220000000001},{"$f":"Debt!CY63","v":7.28988E-2},{"$f":"Debt!CZ63","v":3.6755400000000001E-2},{"$f":"Debt!DA63","v":6.1140000000000001E-4},{"$f":"Debt!DB63","v":0},{"$f":"Debt!DC63","v":0},{"$f":"Debt!DD63","v":0},{"$f":"Debt!DE63","v":0},{"$f":"Debt!DF63","v":0},{"$f":"Debt!DG63","v":0},{"$f":"Debt!DH63","v":0},{"$f":"Debt!DI63","v":0},{"$f":"Debt!DJ63","v":0},{"$f":"Debt!DK63","v":0},{"$f":"Debt!DL63","v":0},{"$f":"Debt!DM63","v":0},{"$f":"Debt!DN63","v":0},{"$f":"Debt!DO63","v":0},{"$f":"Debt!DP63","v":0},{"$f":"Debt!DQ63","v":0},{"$f":"Debt!DR63","v":0},{"$f":"Debt!DS63","v":0},{"$f":"Debt!DT63","v":0},{"$f":"Debt!DU63","v":0},{"$f":"Debt!DV63","v":0},{"$f":"Debt!DW63","v":0},{"$f":"Debt!DX63","v":0},{"$f":"Debt!DY63","v":0},{"$f":"Debt!DZ63","v":0},{"$f":"Debt!EA63","v":0},{"$f":"Debt!EB63","v":0},{"$f":"Debt!EC63","v":0},{"$f":"Debt!ED63","v":0},{"$f":"Debt!EE63","v":0},{"$f":"Debt!EF63","v":0},{"$f":"Debt!EG63","v":0},{"$f":"Debt!EH63","v":0},{"$f":"Debt!EI63","v":0},{"$f":"Debt!EJ63","v":0},{"$f":"Debt!EK63","v":0},{"$f":"Debt!EL63","v":0},{"$f":"Debt!EM63","v":0},{"$f":"Debt!EN63","v":0},{"$f":"Debt!EO63","v":0},{"$f":"Debt!EP63","v":0},{"$f":"Debt!EQ63","v":0},{"$f":"Debt!ER63","v":0},{"$f":"Debt!ES63","v":0},{"$f":"Debt!ET63","v":0},{"$f":"Debt!EU63","v":0},{"$f":"Debt!EV63","v":0},{"$f":"Debt!EW63","v":0},{"$f":"Debt!EX63","v":0},{"$f":"Debt!EY63","v":0},{"$f":"Debt!EZ63","v":0},{"$f":"Debt!FA63","v":0},{"$f":"Debt!FB63","v":0},{"$f":"Debt!FC63","v":0},{"$f":"Debt!FD63","v":0},{"$f":"Debt!FE63","v":0},{"$f":"Debt!FF63","v":0},{"$f":"Debt!FG63","v":0},{"$f":"Debt!FH63","v":0},{"$f":"Debt!FI63","v":0},{"$f":"Debt!FJ63","v":0},{"$f":"Debt!FK63","v":0},{"$f":"Debt!FL63","v":0},{"$f":"Debt!FM63","v":0},{"$f":"Debt!FN63","v":0},{"$f":"Debt!FO63","v":0},{"$f":"Debt!FP63","v":0},{"$f":"Debt!FQ63","v":0},{"$f":"Debt!FR63","v":0},{"$f":"Debt!FS63","v":0},{"$f":"Debt!FT63","v":0},{"$f":"Debt!FU63","v":0},{"$f":"Debt!FV63","v":0},{"$f":"Debt!FW63","v":0},{"$f":"Debt!FX63","v":0},{"$f":"Debt!FY63","v":0},{"$f":"Debt!FZ63","v":0},{"$f":"Debt!GA63","v":0},{"$f":"Debt!GB63","v":0},{"$f":"Debt!GC63","v":0},{"$f":"Debt!GD63","v":0},{"$f":"Debt!GE63","v":0},{"$f":"Debt!GF63","v":0},{"$f":"Debt!GG63","v":0},{"$f":"Debt!GH63","v":0},{"$f":"Debt!GI63","v":0},{"$f":"Debt!GJ63","v":0},{"$f":"Debt!GK63","v":0},{"$f":"Debt!GL63","v":0},{"$f":"Debt!GM63","v":0},{"$f":"Debt!GN63","v":0},{"$f":"Debt!GO63","v":0},{"$f":"Debt!GP63","v":0},{"$f":"Debt!GQ63","v":0},{"$f":"Debt!GR63","v":0},{"$f":"Debt!GS63","v":0},{"$f":"Debt!GT63","v":0},{"$f":"Debt!GU63","v":0},{"$f":"Debt!GV63","v":0},{"$f":"Debt!GW63","v":0},{"$f":"Debt!GX63","v":0},{"$f":"Debt!GY63","v":0},{"$f":"Debt!GZ63","v":0},{"$f":"Debt!HA63","v":0},{"$f":"Debt!HB63","v":0},{"$f":"Debt!HC63","v":0},{"$f":"Debt!HD63","v":0},{"$f":"Debt!HE63","v":0},{"$f":"Debt!HF63","v":0},{"$f":"Debt!HG63","v":0},{"$f":"Debt!HH63","v":0},{"$f":"Debt!HI63","v":0},{"$f":"Debt!HJ63","v":0},{"$f":"Debt!HK63","v":0},{"$f":"Debt!HL63","v":0},{"$f":"Debt!HM63","v":0},{"$f":"Debt!HN63","v":0},{"$f":"Debt!HO63","v":0},{"$f":"Debt!HP63","v":0},{"$f":"Debt!HQ63","v":0},{"$f":"Debt!HR63","v":0},{"$f":"Debt!HS63","v":0},{"$f":"Debt!HT63","v":0},{"$f":"Debt!HU63","v":0},{"$f":"Debt!HV63","v":0},{"$f":"Debt!HW63","v":0},{"$f":"Debt!HX63","v":0},{"$f":"Debt!HY63","v":0},{"$f":"Debt!HZ63","v":0},{"$f":"Debt!IA63","v":0},{"$f":"Debt!IB63","v":0},{"$f":"Debt!IC63","v":0},{"$f":"Debt!ID63","v":0},{"$f":"Debt!IE63","v":0},{"$f":"Debt!IF63","v":0},{"$f":"Debt!IG63","v":0},{"$f":"Debt!IH63","v":0},{"$f":"Debt!II63","v":0},{"$f":"Debt!IJ63","v":0},{"$f":"Debt!IK63","v":0},{"$f":"Debt!IL63","v":0},{"$f":"Debt!IM63","v":0},{"$f":"Debt!IN63","v":0},{"$f":"Debt!IO63","v":0},{"$f":"Debt!IP63","v":0},{"$f":"Debt!IQ63","v":0},{"$f":"Debt!IR63","v":0},{"$f":"Debt!IS63","v":0},{"$f":"Debt!IT63","v":0},{"$f":"Debt!IU63","v":0},{"$f":"Debt!IV63","v":0},{"$f":"Debt!IW63","v":0},{"$f":"Debt!IX63","v":0},{"$f":"Debt!IY63","v":0},{"$f":"Debt!IZ63","v":0},{"$f":"Debt!JA63","v":0},{"$f":"Debt!JB63","v":0},{"$f":"Debt!JC63","v":0},{"$f":"Debt!JD63","v":0},{"$f":"Debt!JE63","v":0},{"$f":"Debt!JF63","v":0},{"$f":"Debt!JG63","v":0},{"$f":"Debt!JH63","v":0},{"$f":"Debt!JI63","v":0},{"$f":"Debt!JJ63","v":0},{"$f":"Debt!JK63","v":0},{"$f":"Debt!JL63","v":0},{"$f":"Debt!JM63","v":0},{"$f":"Debt!JN63","v":0},{"$f":"Debt!JO63","v":0},{"$f":"Debt!JP63","v":0},{"$f":"Debt!JQ63","v":0},{"$f":"Debt!JR63","v":0},{"$f":"Debt!JS63","v":0},{"$f":"Debt!JT63","v":0},{"$f":"Debt!JU63","v":0},{"$f":"Debt!JV63","v":0},{"$f":"Debt!JW63","v":0},{"$f":"Debt!JX63","v":0},{"$f":"Debt!JY63","v":0},{"$f":"Debt!JZ63","v":0},{"$f":"Debt!KA63","v":0},{"$f":"Debt!KB63","v":0},{"$f":"Debt!KC63","v":0},{"$f":"Debt!KD63","v":0},{"$f":"Debt!KE63","v":0},{"$f":"Debt!KF63","v":0},{"$f":"Debt!KG63","v":0},{"$f":"Debt!KH63","v":0},{"$f":"Debt!KI63","v":0},{"$f":"Debt!KJ63","v":0},{"$f":"Debt!KK63","v":0},{"$f":"Debt!KL63","v":0},{"$f":"Debt!KM63","v":0},{"$f":"Debt!KN63","v":0},{"$f":"Debt!KO63","v":0},{"$f":"Debt!KP63","v":0},{"$f":"Debt!KQ63","v":0},{"$f":"Debt!KR63","v":0},{"$f":"Debt!KS63","v":0},{"$f":"Debt!KT63","v":0},{"$f":"Debt!KU63","v":0},{"$f":"Debt!KV63","v":0},{"$f":"Debt!KW63","v":0},{"$f":"Debt!KX63","v":0},{"$f":"Debt!KY63","v":0},{"$f":"Debt!KZ63","v":0},{"$f":"Debt!LA63","v":0},{"$f":"Debt!LB63","v":0},{"$f":"Debt!LC63","v":0},{"$f":"Debt!LD63","v":0},{"$f":"Debt!LE63","v":0},{"$f":"Debt!LF63","v":0},{"$f":"Debt!LG63","v":0},{"$f":"Debt!LH63","v":0},{"$f":"Debt!LI63","v":0},{"$f":"Debt!LJ63","v":0},{"$f":"Debt!LK63","v":0},{"$f":"Debt!LL63","v":0},{"$f":"Debt!LM63","v":0},{"$f":"Debt!LN63","v":0},{"$f":"Debt!LO63","v":0},{"$f":"Debt!LP63","v":0},{"$f":"Debt!LQ63","v":0},{"$f":"Debt!LR63","v":0},{"$f":"Debt!LS63","v":0},{"$f":"Debt!LT63","v":0},{"$f":"Debt!LU63","v":0},{"$f":"Debt!LV63","v":0},{"$f":"Debt!LW63","v":0},{"$f":"Debt!LX63","v":0},{"$f":"Debt!LY63","v":0},{"$f":"Debt!LZ63","v":0},{"$f":"Debt!MA63","v":0},{"$f":"Debt!MB63","v":0},{"$f":"Debt!MC63","v":0},{"$f":"Debt!MD63","v":0},{"$f":"Debt!ME63","v":0},{"$f":"Debt!MF63","v":0},{"$f":"Debt!MG63","v":0},{"$f":"Debt!MH63","v":0},{"$f":"Debt!MI63","v":0},{"$f":"Debt!MJ63","v":0},{"$f":"Debt!MK63","v":0},{"$f":"Debt!ML63","v":0},{"$f":"Debt!MM63","v":0},{"$f":"Debt!MN63","v":0},{"$f":"Debt!MO63","v":0},{"$f":"Debt!MP63","v":0},{"$f":"Debt!MQ63","v":0},{"$f":"Debt!MR63","v":0},{"$f":"Debt!MS63","v":0},{"$f":"Debt!MT63","v":0},{"$f":"Debt!MU63","v":0},{"$f":"Debt!MV63","v":0},{"$f":"Debt!MW63","v":0},{"$f":"Debt!MX63","v":0},{"$f":"Debt!MY63","v":0},{"$f":"Debt!MZ63","v":0},{"$f":"Debt!NA63","v":0},{"$f":"Debt!NB63","v":0},{"$f":"Debt!NC63","v":0},{"$f":"Debt!ND63","v":0},{"$f":"Debt!NE63","v":0},{"$f":"Debt!NF63","v":0},{"$f":"Debt!NG63","v":0},{"$f":"Debt!NH63","v":0},{"$f":"Debt!NI63","v":0},{"$f":"Debt!NJ63","v":0},{"$f":"Debt!NK63","v":0},{"$f":"Debt!NL63","v":0},{"$f":"Debt!NM63","v":0},{"$f":"Debt!NN63","v":0},{"$f":"Debt!NO63","v":0},{"$f":"Debt!NP63","v":0},{"$f":"Debt!NQ63","v":0},{"$f":"Debt!NR63","v":0},{"$f":"Debt!NS63","v":0},{"$f":"Debt!NT63","v":0},{"$f":"Debt!NU63","v":0},{"$f":"Debt!NV63","v":0},{"$f":"Debt!NW63","v":0},{"$f":"Debt!NX63","v":0},{"$f":"Debt!NY63","v":0},{"$f":"Debt!NZ63","v":0},{"$f":"Debt!OA63","v":0},{"$f":"Debt!OB63","v":0},{"$f":"Debt!OC63","v":0},{"$f":"Debt!OD63","v":0},{"$f":"Debt!OE63","v":0},{"$f":"Debt!OF63","v":0},{"$f":"Debt!OG63","v":0},{"$f":"Debt!OH63","v":0},{"$f":"Debt!OI63","v":0},{"$f":"Debt!OJ63","v":0},{"$f":"Debt!OK63","v":0},{"$f":"Debt!OL63","v":0},{"$f":"Debt!OM63","v":0},{"$f":"Debt!ON63","v":0},{"$f":"Debt!OO63","v":0},{"$f":"Debt!OP63","v":0},{"$f":"Debt!OQ63","v":0},{"$f":"Debt!OR63","v":0},{"$f":"Debt!OS63","v":0},{"$f":"Debt!OT63","v":0},{"$f":"Debt!OU63","v":0},{"$f":"Debt!OV63","v":0},{"$f":"Debt!OW63","v":0},{"$f":"Debt!OX63","v":0},{"$f":"Debt!OY63","v":0},{"$f":"Debt!OZ63","v":0},{"$f":"Debt!PA63","v":0},{"$f":"Debt!PB63","v":0},{"$f":"Debt!PC63","v":0},{"$f":"Debt!PD63","v":0},{"$f":"Debt!PE63","v":0},{"$f":"Debt!PF63","v":0},{"$f":"Debt!PG63","v":0},{"$f":"Debt!PH63","v":0},{"$f":"Debt!PI63","v":0},{"$f":"Debt!PJ63","v":0},{"$f":"Debt!PK63","v":0},{"$f":"Debt!PL63","v":0},{"$f":"Debt!PM63","v":0},{"$f":"Debt!PN63","v":0},{"$f":"Debt!PO63","v":0},{"$f":"Debt!PP63","v":0},{"$f":"Debt!PQ63","v":0},{"$f":"Debt!PR63","v":0},{"$f":"Debt!PS63","v":0},{"$f":"Debt!PT63","v":0},{"$f":"Debt!PU63","v":0},{"$f":"Debt!PV63","v":0},{"$f":"Debt!PW63","v":0},{"$f":"Debt!PX63","v":0},{"$f":"Debt!PY63","v":0},{"$f":"Debt!PZ63","v":0},{"$f":"Debt!QA63","v":0},{"$f":"Debt!QB63","v":0},{"$f":"Debt!QC63","v":0},{"$f":"Debt!QD63","v":0},{"$f":"Debt!QE63","v":0},{"$f":"Debt!QF63","v":0},{"$f":"Debt!QG63","v":0},{"$f":"Debt!QH63","v":0},{"$f":"Debt!QI63","v":0},{"$f":"Debt!QJ63","v":0},{"$f":"Debt!QK63","v":0},{"$f":"Debt!QL63","v":0},{"$f":"Debt!QM63","v":0},{"$f":"Debt!QN63","v":0},{"$f":"Debt!QO63","v":0},{"$f":"Debt!QP63","v":0},{"$f":"Debt!QQ63","v":0},{"$f":"Debt!QR63","v":0},{"$f":"Debt!QS63","v":0},{"$f":"Debt!QT63","v":0},{"$f":"Debt!QU63","v":0},{"$f":"Debt!QV63","v":0},{"$f":"Debt!QW63","v":0},{"$f":"Debt!QX63","v":0},{"$f":"Debt!QY63","v":0},{"$f":"Debt!QZ63","v":0},{"$f":"Debt!RA63","v":0},{"$f":"Debt!RB63","v":0},{"$f":"Debt!RC63","v":0},{"$f":"Debt!RD63","v":0},{"$f":"Debt!RE63","v":0},{"$f":"Debt!RF63","v":0},{"$f":"Debt!RG63","v":0},{"$f":"Debt!RH63","v":0},{"$f":"Debt!RI63","v":0},{"$f":"Debt!RJ63","v":0},{"$f":"Debt!RK63","v":0},{"$f":"Debt!RL63","v":0},{"$f":"Debt!RM63","v":0},{"$f":"Debt!RN63","v":0},{"$f":"Debt!RO63","v":0},{"$f":"Debt!RP63","v":0},{"$f":"Debt!RQ63","v":0},{"$f":"Debt!RR63","v":0},{"$f":"Debt!RS63","v":0},{"$f":"Debt!RT63","v":0},{"$f":"Debt!RU63","v":0},{"$f":"Debt!RV63","v":0},{"$f":"Debt!RW63","v":0},{"$f":"Debt!RX63","v":0},{"$f":"Debt!RY63","v":0},{"$f":"Debt!RZ63","v":0},{"$f":"Debt!SA63","v":0},{"$f":"Debt!SB63","v":0},{"$f":"Debt!SC63","v":0},{"$f":"Debt!SD63","v":0},{"$f":"Debt!SE63","v":0},{"$f":"Debt!SF63","v":0},{"$f":"Debt!SG63","v":0},{"$f":"Debt!SH63","v":0},{"$f":"Debt!SI63","v":0},{"$f":"Debt!SJ63","v":0},{"$f":"Debt!SK63","v":0},{"$f":"Debt!SL63","v":0},{"$f":"Debt!SM63","v":0},{"$f":"Debt!SN63","v":0},{"$f":"Debt!SO63","v":0},{"$f":"Debt!SP63","v":0},{"$f":"Debt!SQ63","v":0},{"$f":"Debt!SR63","v":0},{"$f":"Debt!SS63","v":0},{"$f":"Debt!ST63","v":0},{"$f":"Debt!SU63","v":0},{"$f":"Debt!SV63","v":0},{"$f":"Debt!SW63","v":0},{"$f":"Debt!SX63","v":0},{"$f":"Debt!SY63","v":0},{"$f":"Debt!SZ63","v":0},{"$f":"Debt!TA63","v":0},{"$f":"Debt!TB63","v":0},{"$f":"Debt!TC63","v":0},{"$f":"Debt!TD63","v":0},{"$f":"Debt!TE63","v":0},{"$f":"Debt!TF63","v":0},{"$f":"Debt!TG63","v":0},{"$f":"Debt!TH63","v":0},{"$f":"Debt!TI63","v":0},{"$f":"Debt!TJ63","v":0},{"$f":"Debt!TK63","v":0},{"$f":"Debt!TL63","v":0},{"$f":"Debt!TM63","v":0},{"$f":"Debt!TN63","v":0},{"$f":"Debt!TO63","v":0},{"$f":"Debt!TP63","v":0},{"$f":"Debt!TQ63","v":0},{"$f":"Debt!TR63","v":0},{"$f":"Debt!TS63","v":0},{"$f":"Debt!TT63","v":0},{"$f":"Debt!TU63","v":0},{"$f":"Debt!TV63","v":0},{"$f":"Debt!TW63","v":0},{"$f":"Debt!TX63","v":0},{"$f":"Debt!TY63","v":0},{"$f":"Debt!TZ63","v":0},{"$f":"Debt!UA63","v":0},{"$f":"Debt!UB63","v":0},{"$f":"Debt!UC63","v":0},{"$f":"Debt!UD63","v":0},{"$f":"Debt!UE63","v":0},{"$f":"Debt!UF63","v":0},{"$f":"Debt!UG63","v":0},{"$f":"Debt!UH63","v":0},{"$f":"Debt!UI63","v":0},{"$f":"Debt!UJ63","v":0},{"$f":"Debt!UK63","v":0},{"$f":"Debt!UL63","v":0}]
[null,null,"Cost of Debt",null,null,null,null,"%",null,null,null,null,null,null,{"$f":"IFERROR(O64/O63,0)","v":0},{"$f":"IFERROR(P64/P63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.3271862854783105E-3,5.3283393426688573E-3,5.329524672143246E-3,5.3307478040757047E-3,5.3320091485827854E-3,5.3333119297593974E-3,5.3346538919058972E-3,5.336041268717606E-3,5.3374763544714694E-3,5.338957095336383E-3,5.3404903832700171E-3,5.3420790098813297E-3,5.3437212172758571E-3,5.3454247067375015E-3,5.6018194239479367E-3,5.603741676587233E-3,5.6057342946127017E-3,5.6078068178564257E-3,5.6099640754813168E-3,5.6122055917459859E-3,5.6145423726000907E-3,5.6169805378449619E-3,5.6195206612345405E-3,5.6221756641743371E-3,5.6249513020502359E-3,5.6278581597177333E-3,5.6308989873847812E-3,5.634090312125758E-3,5.6374434734054839E-3,5.6409637790424579E-3,5.6446716821397019E-3,5.6485824529020267E-3,5.652705248903731E-3,5.6570661255952535E-3,5.9190326407555106E-3,5.9241551679407268E-3,5.9295916319839969E-3,5.9353817199179221E-3,5.9415608799478822E-3,5.9481592531632601E-3,5.9552320586353184E-3,5.9628321085358959E-3,5.9710089258767475E-3,5.9798432583367507E-3,5.9894132625730682E-3,5.9998191519361746E-3,6.0111614480759775E-3,{"$f":"IFERROR(CB64/CB63,0)","v":6.0235876291916948E-3},6.0372603779218032E-3,6.0523607980683784E-3,6.0691427560541659E-3,6.0879030267674836E-3,6.1089935927731622E-3,6.1328994073682674E-3,6.428051683503677E-3,6.4609439761264082E-3,6.499293401907193E-3,6.5446137433474169E-3,6.5989937223654817E-3,6.6654123087855986E-3,6.7484128265974238E-3,6.8550866584337605E-3,6.9971830985915487E-3,7.1959459459459462E-3,7.4936708860759496E-3,7.9888080027732383E-3,8.9748144002370408E-3,1.1900096312378591E-2,0.36070068694798824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(EN64/EN63,0)","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,{"$f":"IFERROR(GZ64/GZ63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(JL64/JL63,0)","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,{"$f":"IFERROR(LX64/LX63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OJ64/OJ63,0)","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,{"$f":"IFERROR(QV64/QV63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(TH64/TH63,0)","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]
[]
[null,null,"Cost of Debt (1 + r)",null,null,null,null,"#",null,null,null,null,null,null,{"$f":"1+O65","v":1},{"$f":"1+P65","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0053271862854782,1.0053283393426689,1.0053295246721432,1.0053307478040756,1.0053320091485829,1.0053333119297594,1.0053346538919059,1.0053360412687176,1.0053374763544716,1.0053389570953364,1.0053404903832701,1.0053420790098813,1.0053437212172758,1.0053454247067375,1.005601819423948,1.0056037416765873,1.0056057342946128,1.0056078068178564,1.0056099640754814,1.005612205591746,1.0056145423726002,1.005616980537845,1.0056195206612346,1.0056221756641743,1.0056249513020503,1.0056278581597178,1.0056308989873848,1.0056340903121257,1.0056374434734054,1.0056409637790424,1.0056446716821397,1.005648582452902,1.0056527052489037,1.0056570661255952,1.0059190326407554,1.0059241551679408,1.0059295916319839,1.0059353817199179,1.0059415608799478,1.0059481592531632,1.0059552320586354,1.0059628321085359,1.0059710089258767,1.0059798432583367,1.0059894132625731,1.0059998191519361,1.006011161448076,{"$f":"1+CB65","v":1.0060235876291916},1.0060372603779217,1.0060523607980685,1.0060691427560542,1.0060879030267675,1.0061089935927732,1.0061328994073682,1.0064280516835036,1.0064609439761265,1.0064992934019072,1.0065446137433474,1.0065989937223654,1.0066654123087857,1.0067484128265973,1.0068550866584338,1.0069971830985915,1.0071959459459459,1.007493670886076,1.0079888080027732,1.0089748144002371,1.0119000963123785,1.3607006869479883,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1+EN65","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1+GZ65","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1+JL65","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1+LX65","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1+OJ65","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1+QV65","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1+TH65","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]
[]
[null,null,"CFADS",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N69:UQ69)","v":2204.4803254556227},null,{"$f":"O19","v":-12.152855161803444},-0.52895180043223888,29.130122186529647,30.094040090436053,17.69258184820346,35.843589049770905,38.344163520837746,45.199204124017484,-6.3133877123006332,1.1557634060046755,1.1033799111645681,-0.21416042716161954,66.256943877774376,67.934872549045267,41.569909109462387,-2.359743640396184,-1.8004340833058894,-1.8004340833058894,19.444132469900833,10.507410180097938,12.87167947070029,37.084844516960622,17.806686756642648,21.553767040621619,43.479789490943233,43.750361550232505,37.779678699776973,50.204138122780932,37.590332475292698,45.389237715046335,18.801794247056719,21.012041968469806,18.615638891755843,16.358032361103938,18.723439610210569,20.933213882303569,18.51976571829919,16.261985043440276,18.627218859079516,18.840895948473975,16.417992992672257,14.154962037685777,16.515047823408143,18.71944308343101,16.30059290877945,14.037377751048153,16.39719229821679,18.601359472736018,16.18228046250772,13.918834973624339,16.278419729126004,18.482356749823204,16.073593470962624,13.80961414396382,16.168665712354404,18.37206896294208,15.952223949326795,13.687967342253343,16.046826896737119,17.854674938381471,15.432755876046681,13.167307820101648,15.524894916050801,17.726829867028933,{"$f":"CA19","v":15.305510190948866},13.039812414259936,15.397150493624848,17.598835681857082,15.177265410739084,12.911315406718668,15.268401854979794,17.469835004611266,15.052534551937654,12.785989959435131,15.142559801386867,17.343437071410044,14.921056610403429,12.654293216064636,15.010567952951408,18.223416905101818,15.80548430283979,13.541012475356514,15.899572197703613,18.102483003728945,15.682144611753134,13.417435885743849,15.775759377568642,17.978433234317798,15.564963525318454,13.30720278800009,15.672557773023236,17.882221223307539,15.468633569980675,13.210672569399897,15.57574514284331,17.785166985612911,15.371336696691804,13.113131592089653,15.477960749833377,17.687138559937729,15.273063199952437,13.014611541119539,15.379194839863258,17.588126167809229,15.17380327684362,12.915062925528128,15.279437560895094,17.488119932602601,15.073547026048974,12.814594809503046,15.178678962000557,17.387109878555794,14.972284446867047,12.713078176907507,3.8097975420681496,4.9841567867889927,3.6525356798762019,2.4058983046534701,3.6860554998062445,4.8811087662412369,3.5492300392770795,2.3023339083718737,3.5822322317090687,4.777026394742709,3.4448874618498038,2.1977291267715535,3.4773668310653538,4.6718992899310479,{"$f":"EM19","v":3.3394975392761137},2.0796570691767009,3.3838665640943075,4.5657169652302914,3.2330497587636069,1.9465500884044182,3.3032775498613267,4.4536583757227444,3.1182781255649044,1.8121070379882465,3.2154323707682448,4.3455654909728887,3.0099150086031754,1.6763145070455785,3.1336852671407582,4.2363876171323298,2.9004641900780168,1.5391589500812408,3.0511176218482263,4.1261138635552168,2.7899147521169589,1.4006266856362899,2.9677211986523679,4.0147332302801573,2.6782556672587101,1.2607038949232958,2.8610769889328189,3.924645296643281,2.5654757973531384,1.1193766204478788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GY19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JK19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LW19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OI19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QU19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TG19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Qualifying CFADS",null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(N70:UQ70)","v":1610.2237075018918},null,{"$f":"O69*O58","v":0},{"$f":"P69*P58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.444132469900833,10.507410180097938,12.87167947070029,37.084844516960622,17.806686756642648,21.553767040621619,43.479789490943233,43.750361550232505,37.779678699776973,50.204138122780932,37.590332475292698,45.389237715046335,18.801794247056719,21.012041968469806,18.615638891755843,16.358032361103938,18.723439610210569,20.933213882303569,18.51976571829919,16.261985043440276,18.627218859079516,18.840895948473975,16.417992992672257,14.154962037685777,16.515047823408143,18.71944308343101,16.30059290877945,14.037377751048153,16.39719229821679,18.601359472736018,16.18228046250772,13.918834973624339,16.278419729126004,18.482356749823204,16.073593470962624,13.80961414396382,16.168665712354404,18.37206896294208,15.952223949326795,13.687967342253343,16.046826896737119,17.854674938381471,15.432755876046681,13.167307820101648,15.524894916050801,17.726829867028933,15.305510190948866,{"$f":"CB69*CB58","v":13.039812414259936},15.397150493624848,17.598835681857082,15.177265410739084,12.911315406718668,15.268401854979794,17.469835004611266,15.052534551937654,12.785989959435131,15.142559801386867,17.343437071410044,14.921056610403429,12.654293216064636,15.010567952951408,18.223416905101818,15.80548430283979,13.541012475356514,15.899572197703613,18.102483003728945,15.682144611753134,13.417435885743849,15.775759377568642,17.978433234317798,15.564963525318454,13.30720278800009,15.672557773023236,17.882221223307539,15.468633569980675,13.210672569399897,15.57574514284331,17.785166985612911,15.371336696691804,13.113131592089653,15.477960749833377,17.687138559937729,15.273063199952437,13.014611541119539,15.379194839863258,17.588126167809229,15.17380327684362,12.915062925528128,15.279437560895094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EN69*EN58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GZ69*GZ58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JL69*JL58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LX69*LX58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OJ69*OJ58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QV69*QV58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TH69*TH58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Qualifying CFADS (NPV)",null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"IFERROR((O70+P71)/O67,0)","v":1251.3269791363382},{"$f":"IFERROR((P70+Q71)/P67,0)","v":1251.3269791363382},1251.3269791363382,1251.3269791363382,1251.3269791363382,1251.3269791363382,1251.3269791363382,1251.3269791363382,1251.3269791363382,1251.3269791363382,1251.3269791363382,1251.3269791363382,1251.3269791363382,1251.3269791363382,1251.3269791363382,1251.3269791363382,1251.3269791363382,1251.3269791363382,1251.3269791363382,1238.5488985883414,1234.6408972324111,1228.3492668847482,1197.8124425248714,1186.3925026700576,1171.1661369173034,1133.9341134167346,1096.2344710917005,1064.3059179603322,1019.7840634698542,987.6398779785344,947.52669052495889,933.78821475799555,917.76766738355343,904.2931972376183,893.00259035372915,879.28508598944245,863.28273300719002,849.60595240804469,838.11213064148956,824.19052785288682,809.97909405883865,798.11279532039816,788.44496361782888,776.36488031911779,762.01470866230909,750.00494360490859,740.19316144067125,727.96876624947754,713.47385221942909,701.31889740649149,691.36152005064605,678.99116321480039,664.34990437397812,652.20861967188785,642.26279059272872,629.90248094900767,615.26912365682131,602.97255866325361,592.87116812521651,580.35502661553926,565.96091126421118,553.90751304102037,544.05248532851908,531.78614558363074,517.24993641760875,{"$f":"IFERROR((CB70+CC71)/CB67,0)","v":505.05369910347321},495.05612190321045,482.64775411919948,467.97007678364923,455.63298857447177,445.49552261799079,432.94865005629345,418.13404557103331,405.76929827465869,395.60496101860826,383.0335539301314,368.19692351993569,355.70559609643459,345.42222733889508,332.74271117550927,316.8002743904778,303.21149961323226,291.85238069928175,278.13985418985635,262.2593770791695,248.93096170142371,238.47582823505982,308.71846392236773,290.74003068804996,275.17506716273152,261.86786437473143,246.19530660170818,228.31308537840064,212.84445180841996,199.63377923902007,184.05803409617675,166.27286711056385,150.90153041387205,137.78839882178241,122.31043807194902,104.6232995120113,89.350236312058868,76.335624770939333,60.956429931076073,43.368303763266844,28.194500486423223,15.279437560895094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((EN70+EO71)/EN67,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((GZ70+HA71)/GZ67,0)","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,{"$f":"IFERROR((JL70+JM71)/JL67,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((LX70+LY71)/LX67,0)","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,{"$f":"IFERROR((OJ70+OK71)/OJ67,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((QV70+QW71)/QV67,0)","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,{"$f":"IFERROR((TH70+TI71)/TH67,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt Balance",null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"ROUND(O63,3)","v":0},{"$f":"ROUND(P63,3)","v":0},0,0,0,0,47.155000000000001,112.59099999999999,126.303,139.84899999999999,153.298,165.386,243.90700000000001,323.84899999999999,379.697,391.43400000000003,403.69200000000001,415.75299999999999,409.72899999999998,403.70499999999998,397.68099999999998,391.65699999999998,385.63400000000001,379.61,373.58600000000001,367.56200000000001,361.53800000000001,355.51400000000001,349.49,343.46600000000001,337.44200000000001,331.41800000000001,325.39400000000001,319.37,313.346,307.322,301.298,295.27499999999998,289.25099999999998,283.22699999999998,277.20299999999997,271.17899999999997,265.15499999999997,259.13099999999997,253.107,247.083,241.059,235.035,229.011,222.98699999999999,216.96299999999999,210.94,204.916,198.892,192.86799999999999,186.84399999999999,180.82,174.79599999999999,168.77199999999999,162.74799999999999,156.72399999999999,150.69999999999999,144.67599999999999,138.65199999999999,132.62799999999999,{"$f":"ROUND(CB63,3)","v":126.605},120.581,114.557,108.533,102.509,96.484999999999999,90.460999999999999,84.436999999999998,78.412999999999997,72.388999999999996,66.364999999999995,60.341000000000001,54.317,48.292999999999999,42.268999999999998,36.246000000000002,30.222000000000001,24.198,18.173999999999999,12.15,6.1260000000000003,0.10199999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(EN63,3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(GZ63,3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(JL63,3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(LX63,3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OJ63,3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(QV63,3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(TH63,3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"\"","v":""},"LLCR"]
[null,null,null,null,null,null,null,null,"Avg","Min","Min Date"]
[null,null,"CFADS (NPV)",null,null,null,null,"$m",{"$f":"AVERAGEIF(O79:EF79,\">0\")","v":38.749079644926915},{"$f":"SMALL(O79:UI79,COUNTIF(O79:UI79,0)+1)","v":2.8079690451246702},{"$f":"INDEX($O$4:$UI$4,MATCH(J77,O79:UI79,0))","v":"2025-09-30"},null,null,null,{"$f":"O71","v":1251.3269791363382},{"$f":"P71","v":1251.3269791363382},1251.3269791363382,1251.3269791363382,1251.3269791363382,1251.3269791363382,1251.3269791363382,1251.3269791363382,1251.3269791363382,1251.3269791363382,1251.3269791363382,1251.3269791363382,1251.3269791363382,1251.3269791363382,1251.3269791363382,1251.3269791363382,1251.3269791363382,1251.3269791363382,1251.3269791363382,1238.5488985883414,1234.6408972324111,1228.3492668847482,1197.8124425248714,1186.3925026700576,1171.1661369173034,1133.9341134167346,1096.2344710917005,1064.3059179603322,1019.7840634698542,987.6398779785344,947.52669052495889,933.78821475799555,917.76766738355343,904.2931972376183,893.00259035372915,879.28508598944245,863.28273300719002,849.60595240804469,838.11213064148956,824.19052785288682,809.97909405883865,798.11279532039816,788.44496361782888,776.36488031911779,762.01470866230909,750.00494360490859,740.19316144067125,727.96876624947754,713.47385221942909,701.31889740649149,691.36152005064605,678.99116321480039,664.34990437397812,652.20861967188785,642.26279059272872,629.90248094900767,615.26912365682131,602.97255866325361,592.87116812521651,580.35502661553926,565.96091126421118,553.90751304102037,544.05248532851908,531.78614558363074,517.24993641760875,{"$f":"CB71","v":505.05369910347321},495.05612190321045,482.64775411919948,467.97007678364923,455.63298857447177,445.49552261799079,432.94865005629345,418.13404557103331,405.76929827465869,395.60496101860826,383.0335539301314,368.19692351993569,355.70559609643459,345.42222733889508,332.74271117550927,316.8002743904778,303.21149961323226,291.85238069928175,278.13985418985635,262.2593770791695,248.93096170142371,238.47582823505982,308.71846392236773,290.74003068804996,275.17506716273152,261.86786437473143,246.19530660170818,228.31308537840064,212.84445180841996,199.63377923902007,184.05803409617675,166.27286711056385,150.90153041387205,137.78839882178241,122.31043807194902,104.6232995120113,89.350236312058868,76.335624770939333,60.956429931076073,43.368303763266844,28.194500486423223,15.279437560895094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EN71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GZ71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JL71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LX71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OJ71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QV71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TH71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Balance",null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"O73","v":0},{"$f":"P73","v":0},0,0,0,0,47.155000000000001,112.59099999999999,126.303,139.84899999999999,153.298,165.386,243.90700000000001,323.84899999999999,379.697,391.43400000000003,403.69200000000001,415.75299999999999,409.72899999999998,403.70499999999998,397.68099999999998,391.65699999999998,385.63400000000001,379.61,373.58600000000001,367.56200000000001,361.53800000000001,355.51400000000001,349.49,343.46600000000001,337.44200000000001,331.41800000000001,325.39400000000001,319.37,313.346,307.322,301.298,295.27499999999998,289.25099999999998,283.22699999999998,277.20299999999997,271.17899999999997,265.15499999999997,259.13099999999997,253.107,247.083,241.059,235.035,229.011,222.98699999999999,216.96299999999999,210.94,204.916,198.892,192.86799999999999,186.84399999999999,180.82,174.79599999999999,168.77199999999999,162.74799999999999,156.72399999999999,150.69999999999999,144.67599999999999,138.65199999999999,132.62799999999999,{"$f":"CB73","v":126.605},120.581,114.557,108.533,102.509,96.484999999999999,90.460999999999999,84.436999999999998,78.412999999999997,72.388999999999996,66.364999999999995,60.341000000000001,54.317,48.292999999999999,42.268999999999998,36.246000000000002,30.222000000000001,24.198,18.173999999999999,12.15,6.1260000000000003,0.10199999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EN73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GZ73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JL73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LX73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OJ73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QV73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TH73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"LLCR",null,null,null,null,"x",null,null,null,null,null,null,{"$f":"IFERROR(O77/O78,0)*O58","v":0},{"$f":"IFERROR(P77/P78,0)*P58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0540356653698866,3.0679553104081978,3.1046011683545633,3.1362883004382618,3.106086191894053,3.1252930709677238,3.1349304762954269,3.085014537456904,3.032141769583558,2.9937102841528946,2.9179205799017258,2.8755098844675584,2.8079690451246702,2.8175543113469863,2.8204812239425232,2.8314907387594901,2.8498930586435733,2.8611198872499934,2.8652122915093696,2.8773379134977386,2.8975254386034606,2.9099998511896357,2.9219708807582845,2.9431216846451909,2.9735247821758177,2.9960324327043768,3.0106425688041387,3.0354372563264516,3.0705891978340207,3.0972781341054634,3.1154566908114854,3.145111138346592,3.1865411155388066,3.2188829203318496,3.2420596945771836,3.2792099213235719,3.3300640365054273,3.3712748653904203,3.4026607878377466,3.449578701247475,3.5128526540256475,3.5659733244988527,3.6111949112083104,3.6755641210419405,3.7604888532204312,3.8354019096993248,3.9000055525048167,{"$f":"IFERROR(CB77/CB78,0)*CB58","v":3.989208160052709},4.1055897853161811,4.2131668437476497,4.3117768492868453,4.4448096125654502,4.6172516206456011,4.7860254701616549,4.9520239417676297,5.174770743048458,5.4649872358867819,5.7716198889494681,6.1019360554173065,6.5486973893336264,7.1526355235519663,7.8720270452461447,8.7402823591700542,10.032807213726167,12.061012509268608,15.304272817753734,21.585133915981029,40.635155354460281,2337.9983160299985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(EN77/EN78,0)*EN58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(GZ77/GZ78,0)*GZ58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(JL77/JL78,0)*JL58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(LX77/LX78,0)*LX58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OJ77/OJ78,0)*OJ58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(QV77/QV78,0)*QV58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(TH77/TH78,0)*TH58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"\"\"","v":""},"Covenant"]
[]
[null,null,"Required LLCR",null,null,null,null,"x",null,{"$f":"InputC!L360","v":1.2},null,null,null,null,{"$f":"$J84*O12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,{"$f":"$J84*CA12","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J84*EM12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J84*GY12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J84*JK12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J84*LW12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J84*OI12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J84*QU12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J84*TG12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Actual LLCR",null,null,null,null,"x",null,null,null,null,null,null,{"$f":"O79","v":0},{"$f":"P79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0540356653698866,3.0679553104081978,3.1046011683545633,3.1362883004382618,3.106086191894053,3.1252930709677238,3.1349304762954269,3.085014537456904,3.032141769583558,2.9937102841528946,2.9179205799017258,2.8755098844675584,2.8079690451246702,2.8175543113469863,2.8204812239425232,2.8314907387594901,2.8498930586435733,2.8611198872499934,2.8652122915093696,2.8773379134977386,2.8975254386034606,2.9099998511896357,2.9219708807582845,2.9431216846451909,2.9735247821758177,2.9960324327043768,3.0106425688041387,3.0354372563264516,3.0705891978340207,3.0972781341054634,3.1154566908114854,3.145111138346592,3.1865411155388066,3.2188829203318496,3.2420596945771836,3.2792099213235719,3.3300640365054273,3.3712748653904203,3.4026607878377466,3.449578701247475,3.5128526540256475,3.5659733244988527,3.6111949112083104,3.6755641210419405,3.7604888532204312,3.8354019096993248,3.9000055525048167,{"$f":"CB79","v":3.989208160052709},4.1055897853161811,4.2131668437476497,4.3117768492868453,4.4448096125654502,4.6172516206456011,4.7860254701616549,4.9520239417676297,5.174770743048458,5.4649872358867819,5.7716198889494681,6.1019360554173065,6.5486973893336264,7.1526355235519663,7.8720270452461447,8.7402823591700542,10.032807213726167,12.061012509268608,15.304272817753734,21.585133915981029,40.635155354460281,2337.9983160299985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EN79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GZ79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JL79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LX79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OJ79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QV79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TH79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Covenant Satisfied",null,null,null,null,"check",null,{"$f":"AND(O86:UI86)","v":true},null,null,null,null,{"$f":"IF(O78>0,O85>=O84,TRUE)","v":true},{"$f":"IF(P78>0,P85>=P84,TRUE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF(CB78>0,CB85>=CB84,TRUE)","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,{"$f":"IF(EN78>0,EN85>=EN84,TRUE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF(GZ78>0,GZ85>=GZ84,TRUE)","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,{"$f":"IF(JL78>0,JL85>=JL84,TRUE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF(LX78>0,LX85>=LX84,TRUE)","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,{"$f":"IF(OJ78>0,OJ85>=OJ84,TRUE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF(QV78>0,QV85>=QV84,TRUE)","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,{"$f":"IF(TH78>0,TH85>=TH84,TRUE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[]
["Project Life Cover Ratio"]
[]
[null,"Operating Period",null,null,null,null,null,"flag",null,null,null,null,{"$f":"SUM(N91:UQ91)","v":140},null,{"$f":"Time!R75","v":0},{"$f":"Time!S75","v":0},{"$f":"Time!T75","v":0},{"$f":"Time!U75","v":0},{"$f":"Time!V75","v":0},{"$f":"Time!W75","v":0},{"$f":"Time!X75","v":0},{"$f":"Time!Y75","v":0},{"$f":"Time!Z75","v":0},{"$f":"Time!AA75","v":0},{"$f":"Time!AB75","v":0},{"$f":"Time!AC75","v":0},{"$f":"Time!AD75","v":0},{"$f":"Time!AE75","v":0},{"$f":"Time!AF75","v":0},{"$f":"Time!AG75","v":0},{"$f":"Time!AH75","v":0},{"$f":"Time!AI75","v":0},{"$f":"Time!AJ75","v":1},{"$f":"Time!AK75","v":1},{"$f":"Time!AL75","v":1},{"$f":"Time!AM75","v":1},{"$f":"Time!AN75","v":1},{"$f":"Time!AO75","v":1},{"$f":"Time!AP75","v":1},{"$f":"Time!AQ75","v":1},{"$f":"Time!AR75","v":1},{"$f":"Time!AS75","v":1},{"$f":"Time!AT75","v":1},{"$f":"Time!AU75","v":1},{"$f":"Time!AV75","v":1},{"$f":"Time!AW75","v":1},{"$f":"Time!AX75","v":1},{"$f":"Time!AY75","v":1},{"$f":"Time!AZ75","v":1},{"$f":"Time!BA75","v":1},{"$f":"Time!BB75","v":1},{"$f":"Time!BC75","v":1},{"$f":"Time!BD75","v":1},{"$f":"Time!BE75","v":1},{"$f":"Time!BF75","v":1},{"$f":"Time!BG75","v":1},{"$f":"Time!BH75","v":1},{"$f":"Time!BI75","v":1},{"$f":"Time!BJ75","v":1},{"$f":"Time!BK75","v":1},{"$f":"Time!BL75","v":1},{"$f":"Time!BM75","v":1},{"$f":"Time!BN75","v":1},{"$f":"Time!BO75","v":1},{"$f":"Time!BP75","v":1},{"$f":"Time!BQ75","v":1},{"$f":"Time!BR75","v":1},{"$f":"Time!BS75","v":1},{"$f":"Time!BT75","v":1},{"$f":"Time!BU75","v":1},{"$f":"Time!BV75","v":1},{"$f":"Time!BW75","v":1},{"$f":"Time!BX75","v":1},{"$f":"Time!BY75","v":1},{"$f":"Time!BZ75","v":1},{"$f":"Time!CA75","v":1},{"$f":"Time!CB75","v":1},{"$f":"Time!CC75","v":1},{"$f":"Time!CD75","v":1},{"$f":"Time!CE75","v":1},{"$f":"Time!CF75","v":1},{"$f":"Time!CG75","v":1},{"$f":"Time!CH75","v":1},{"$f":"Time!CI75","v":1},{"$f":"Time!CJ75","v":1},{"$f":"Time!CK75","v":1},{"$f":"Time!CL75","v":1},{"$f":"Time!CM75","v":1},{"$f":"Time!CN75","v":1},{"$f":"Time!CO75","v":1},{"$f":"Time!CP75","v":1},{"$f":"Time!CQ75","v":1},{"$f":"Time!CR75","v":1},{"$f":"Time!CS75","v":1},{"$f":"Time!CT75","v":1},{"$f":"Time!CU75","v":1},{"$f":"Time!CV75","v":1},{"$f":"Time!CW75","v":1},{"$f":"Time!CX75","v":1},{"$f":"Time!CY75","v":1},{"$f":"Time!CZ75","v":1},{"$f":"Time!DA75","v":1},{"$f":"Time!DB75","v":1},{"$f":"Time!DC75","v":1},{"$f":"Time!DD75","v":1},{"$f":"Time!DE75","v":1},{"$f":"Time!DF75","v":1},{"$f":"Time!DG75","v":1},{"$f":"Time!DH75","v":1},{"$f":"Time!DI75","v":1},{"$f":"Time!DJ75","v":1},{"$f":"Time!DK75","v":1},{"$f":"Time!DL75","v":1},{"$f":"Time!DM75","v":1},{"$f":"Time!DN75","v":1},{"$f":"Time!DO75","v":1},{"$f":"Time!DP75","v":1},{"$f":"Time!DQ75","v":1},{"$f":"Time!DR75","v":1},{"$f":"Time!DS75","v":1},{"$f":"Time!DT75","v":1},{"$f":"Time!DU75","v":1},{"$f":"Time!DV75","v":1},{"$f":"Time!DW75","v":1},{"$f":"Time!DX75","v":1},{"$f":"Time!DY75","v":1},{"$f":"Time!DZ75","v":1},{"$f":"Time!EA75","v":1},{"$f":"Time!EB75","v":1},{"$f":"Time!EC75","v":1},{"$f":"Time!ED75","v":1},{"$f":"Time!EE75","v":1},{"$f":"Time!EF75","v":1},{"$f":"Time!EG75","v":1},{"$f":"Time!EH75","v":1},{"$f":"Time!EI75","v":1},{"$f":"Time!EJ75","v":1},{"$f":"Time!EK75","v":1},{"$f":"Time!EL75","v":1},{"$f":"Time!EM75","v":1},{"$f":"Time!EN75","v":1},{"$f":"Time!EO75","v":1},{"$f":"Time!EP75","v":1},{"$f":"Time!EQ75","v":1},{"$f":"Time!ER75","v":1},{"$f":"Time!ES75","v":1},{"$f":"Time!ET75","v":1},{"$f":"Time!EU75","v":1},{"$f":"Time!EV75","v":1},{"$f":"Time!EW75","v":1},{"$f":"Time!EX75","v":1},{"$f":"Time!EY75","v":1},{"$f":"Time!EZ75","v":1},{"$f":"Time!FA75","v":1},{"$f":"Time!FB75","v":1},{"$f":"Time!FC75","v":1},{"$f":"Time!FD75","v":1},{"$f":"Time!FE75","v":1},{"$f":"Time!FF75","v":1},{"$f":"Time!FG75","v":1},{"$f":"Time!FH75","v":1},{"$f":"Time!FI75","v":1},{"$f":"Time!FJ75","v":1},{"$f":"Time!FK75","v":1},{"$f":"Time!FL75","v":1},{"$f":"Time!FM75","v":1},{"$f":"Time!FN75","v":1},{"$f":"Time!FO75","v":1},{"$f":"Time!FP75","v":1},{"$f":"Time!FQ75","v":1},{"$f":"Time!FR75","v":1},{"$f":"Time!FS75","v":1},{"$f":"Time!FT75","v":0},{"$f":"Time!FU75","v":0},{"$f":"Time!FV75","v":0},{"$f":"Time!FW75","v":0},{"$f":"Time!FX75","v":0},{"$f":"Time!FY75","v":0},{"$f":"Time!FZ75","v":0},{"$f":"Time!GA75","v":0},{"$f":"Time!GB75","v":0},{"$f":"Time!GC75","v":0},{"$f":"Time!GD75","v":0},{"$f":"Time!GE75","v":0},{"$f":"Time!GF75","v":0},{"$f":"Time!GG75","v":0},{"$f":"Time!GH75","v":0},{"$f":"Time!GI75","v":0},{"$f":"Time!GJ75","v":0},{"$f":"Time!GK75","v":0},{"$f":"Time!GL75","v":0},{"$f":"Time!GM75","v":0},{"$f":"Time!GN75","v":0},{"$f":"Time!GO75","v":0},{"$f":"Time!GP75","v":0},{"$f":"Time!GQ75","v":0},{"$f":"Time!GR75","v":0},{"$f":"Time!GS75","v":0},{"$f":"Time!GT75","v":0},{"$f":"Time!GU75","v":0},{"$f":"Time!GV75","v":0},{"$f":"Time!GW75","v":0},{"$f":"Time!GX75","v":0},{"$f":"Time!GY75","v":0},{"$f":"Time!GZ75","v":0},{"$f":"Time!HA75","v":0},{"$f":"Time!HB75","v":0},{"$f":"Time!HC75","v":0},{"$f":"Time!HD75","v":0},{"$f":"Time!HE75","v":0},{"$f":"Time!HF75","v":0},{"$f":"Time!HG75","v":0},{"$f":"Time!HH75","v":0},{"$f":"Time!HI75","v":0},{"$f":"Time!HJ75","v":0},{"$f":"Time!HK75","v":0},{"$f":"Time!HL75","v":0},{"$f":"Time!HM75","v":0},{"$f":"Time!HN75","v":0},{"$f":"Time!HO75","v":0},{"$f":"Time!HP75","v":0},{"$f":"Time!HQ75","v":0},{"$f":"Time!HR75","v":0},{"$f":"Time!HS75","v":0},{"$f":"Time!HT75","v":0},{"$f":"Time!HU75","v":0},{"$f":"Time!HV75","v":0},{"$f":"Time!HW75","v":0},{"$f":"Time!HX75","v":0},{"$f":"Time!HY75","v":0},{"$f":"Time!HZ75","v":0},{"$f":"Time!IA75","v":0},{"$f":"Time!IB75","v":0},{"$f":"Time!IC75","v":0},{"$f":"Time!ID75","v":0},{"$f":"Time!IE75","v":0},{"$f":"Time!IF75","v":0},{"$f":"Time!IG75","v":0},{"$f":"Time!IH75","v":0},{"$f":"Time!II75","v":0},{"$f":"Time!IJ75","v":0},{"$f":"Time!IK75","v":0},{"$f":"Time!IL75","v":0},{"$f":"Time!IM75","v":0},{"$f":"Time!IN75","v":0},{"$f":"Time!IO75","v":0},{"$f":"Time!IP75","v":0},{"$f":"Time!IQ75","v":0},{"$f":"Time!IR75","v":0},{"$f":"Time!IS75","v":0},{"$f":"Time!IT75","v":0},{"$f":"Time!IU75","v":0},{"$f":"Time!IV75","v":0},{"$f":"Time!IW75","v":0},{"$f":"Time!IX75","v":0},{"$f":"Time!IY75","v":0},{"$f":"Time!IZ75","v":0},{"$f":"Time!JA75","v":0},{"$f":"Time!JB75","v":0},{"$f":"Time!JC75","v":0},{"$f":"Time!JD75","v":0},{"$f":"Time!JE75","v":0},{"$f":"Time!JF75","v":0},{"$f":"Time!JG75","v":0},{"$f":"Time!JH75","v":0},{"$f":"Time!JI75","v":0},{"$f":"Time!JJ75","v":0},{"$f":"Time!JK75","v":0},{"$f":"Time!JL75","v":0},{"$f":"Time!JM75","v":0},{"$f":"Time!JN75","v":0},{"$f":"Time!JO75","v":0},{"$f":"Time!JP75","v":0},{"$f":"Time!JQ75","v":0},{"$f":"Time!JR75","v":0},{"$f":"Time!JS75","v":0},{"$f":"Time!JT75","v":0},{"$f":"Time!JU75","v":0},{"$f":"Time!JV75","v":0},{"$f":"Time!JW75","v":0},{"$f":"Time!JX75","v":0},{"$f":"Time!JY75","v":0},{"$f":"Time!JZ75","v":0},{"$f":"Time!KA75","v":0},{"$f":"Time!KB75","v":0},{"$f":"Time!KC75","v":0},{"$f":"Time!KD75","v":0},{"$f":"Time!KE75","v":0},{"$f":"Time!KF75","v":0},{"$f":"Time!KG75","v":0},{"$f":"Time!KH75","v":0},{"$f":"Time!KI75","v":0},{"$f":"Time!KJ75","v":0},{"$f":"Time!KK75","v":0},{"$f":"Time!KL75","v":0},{"$f":"Time!KM75","v":0},{"$f":"Time!KN75","v":0},{"$f":"Time!KO75","v":0},{"$f":"Time!KP75","v":0},{"$f":"Time!KQ75","v":0},{"$f":"Time!KR75","v":0},{"$f":"Time!KS75","v":0},{"$f":"Time!KT75","v":0},{"$f":"Time!KU75","v":0},{"$f":"Time!KV75","v":0},{"$f":"Time!KW75","v":0},{"$f":"Time!KX75","v":0},{"$f":"Time!KY75","v":0},{"$f":"Time!KZ75","v":0},{"$f":"Time!LA75","v":0},{"$f":"Time!LB75","v":0},{"$f":"Time!LC75","v":0},{"$f":"Time!LD75","v":0},{"$f":"Time!LE75","v":0},{"$f":"Time!LF75","v":0},{"$f":"Time!LG75","v":0},{"$f":"Time!LH75","v":0},{"$f":"Time!LI75","v":0},{"$f":"Time!LJ75","v":0},{"$f":"Time!LK75","v":0},{"$f":"Time!LL75","v":0},{"$f":"Time!LM75","v":0},{"$f":"Time!LN75","v":0},{"$f":"Time!LO75","v":0},{"$f":"Time!LP75","v":0},{"$f":"Time!LQ75","v":0},{"$f":"Time!LR75","v":0},{"$f":"Time!LS75","v":0},{"$f":"Time!LT75","v":0},{"$f":"Time!LU75","v":0},{"$f":"Time!LV75","v":0},{"$f":"Time!LW75","v":0},{"$f":"Time!LX75","v":0},{"$f":"Time!LY75","v":0},{"$f":"Time!LZ75","v":0},{"$f":"Time!MA75","v":0},{"$f":"Time!MB75","v":0},{"$f":"Time!MC75","v":0},{"$f":"Time!MD75","v":0},{"$f":"Time!ME75","v":0},{"$f":"Time!MF75","v":0},{"$f":"Time!MG75","v":0},{"$f":"Time!MH75","v":0},{"$f":"Time!MI75","v":0},{"$f":"Time!MJ75","v":0},{"$f":"Time!MK75","v":0},{"$f":"Time!ML75","v":0},{"$f":"Time!MM75","v":0},{"$f":"Time!MN75","v":0},{"$f":"Time!MO75","v":0},{"$f":"Time!MP75","v":0},{"$f":"Time!MQ75","v":0},{"$f":"Time!MR75","v":0},{"$f":"Time!MS75","v":0},{"$f":"Time!MT75","v":0},{"$f":"Time!MU75","v":0},{"$f":"Time!MV75","v":0},{"$f":"Time!MW75","v":0},{"$f":"Time!MX75","v":0},{"$f":"Time!MY75","v":0},{"$f":"Time!MZ75","v":0},{"$f":"Time!NA75","v":0},{"$f":"Time!NB75","v":0},{"$f":"Time!NC75","v":0},{"$f":"Time!ND75","v":0},{"$f":"Time!NE75","v":0},{"$f":"Time!NF75","v":0},{"$f":"Time!NG75","v":0},{"$f":"Time!NH75","v":0},{"$f":"Time!NI75","v":0},{"$f":"Time!NJ75","v":0},{"$f":"Time!NK75","v":0},{"$f":"Time!NL75","v":0},{"$f":"Time!NM75","v":0},{"$f":"Time!NN75","v":0},{"$f":"Time!NO75","v":0},{"$f":"Time!NP75","v":0},{"$f":"Time!NQ75","v":0},{"$f":"Time!NR75","v":0},{"$f":"Time!NS75","v":0},{"$f":"Time!NT75","v":0},{"$f":"Time!NU75","v":0},{"$f":"Time!NV75","v":0},{"$f":"Time!NW75","v":0},{"$f":"Time!NX75","v":0},{"$f":"Time!NY75","v":0},{"$f":"Time!NZ75","v":0},{"$f":"Time!OA75","v":0},{"$f":"Time!OB75","v":0},{"$f":"Time!OC75","v":0},{"$f":"Time!OD75","v":0},{"$f":"Time!OE75","v":0},{"$f":"Time!OF75","v":0},{"$f":"Time!OG75","v":0},{"$f":"Time!OH75","v":0},{"$f":"Time!OI75","v":0},{"$f":"Time!OJ75","v":0},{"$f":"Time!OK75","v":0},{"$f":"Time!OL75","v":0},{"$f":"Time!OM75","v":0},{"$f":"Time!ON75","v":0},{"$f":"Time!OO75","v":0},{"$f":"Time!OP75","v":0},{"$f":"Time!OQ75","v":0},{"$f":"Time!OR75","v":0},{"$f":"Time!OS75","v":0},{"$f":"Time!OT75","v":0},{"$f":"Time!OU75","v":0},{"$f":"Time!OV75","v":0},{"$f":"Time!OW75","v":0},{"$f":"Time!OX75","v":0},{"$f":"Time!OY75","v":0},{"$f":"Time!OZ75","v":0},{"$f":"Time!PA75","v":0},{"$f":"Time!PB75","v":0},{"$f":"Time!PC75","v":0},{"$f":"Time!PD75","v":0},{"$f":"Time!PE75","v":0},{"$f":"Time!PF75","v":0},{"$f":"Time!PG75","v":0},{"$f":"Time!PH75","v":0},{"$f":"Time!PI75","v":0},{"$f":"Time!PJ75","v":0},{"$f":"Time!PK75","v":0},{"$f":"Time!PL75","v":0},{"$f":"Time!PM75","v":0},{"$f":"Time!PN75","v":0},{"$f":"Time!PO75","v":0},{"$f":"Time!PP75","v":0},{"$f":"Time!PQ75","v":0},{"$f":"Time!PR75","v":0},{"$f":"Time!PS75","v":0},{"$f":"Time!PT75","v":0},{"$f":"Time!PU75","v":0},{"$f":"Time!PV75","v":0},{"$f":"Time!PW75","v":0},{"$f":"Time!PX75","v":0},{"$f":"Time!PY75","v":0},{"$f":"Time!PZ75","v":0},{"$f":"Time!QA75","v":0},{"$f":"Time!QB75","v":0},{"$f":"Time!QC75","v":0},{"$f":"Time!QD75","v":0},{"$f":"Time!QE75","v":0},{"$f":"Time!QF75","v":0},{"$f":"Time!QG75","v":0},{"$f":"Time!QH75","v":0},{"$f":"Time!QI75","v":0},{"$f":"Time!QJ75","v":0},{"$f":"Time!QK75","v":0},{"$f":"Time!QL75","v":0},{"$f":"Time!QM75","v":0},{"$f":"Time!QN75","v":0},{"$f":"Time!QO75","v":0},{"$f":"Time!QP75","v":0},{"$f":"Time!QQ75","v":0},{"$f":"Time!QR75","v":0},{"$f":"Time!QS75","v":0},{"$f":"Time!QT75","v":0},{"$f":"Time!QU75","v":0},{"$f":"Time!QV75","v":0},{"$f":"Time!QW75","v":0},{"$f":"Time!QX75","v":0},{"$f":"Time!QY75","v":0},{"$f":"Time!QZ75","v":0},{"$f":"Time!RA75","v":0},{"$f":"Time!RB75","v":0},{"$f":"Time!RC75","v":0},{"$f":"Time!RD75","v":0},{"$f":"Time!RE75","v":0},{"$f":"Time!RF75","v":0},{"$f":"Time!RG75","v":0},{"$f":"Time!RH75","v":0},{"$f":"Time!RI75","v":0},{"$f":"Time!RJ75","v":0},{"$f":"Time!RK75","v":0},{"$f":"Time!RL75","v":0},{"$f":"Time!RM75","v":0},{"$f":"Time!RN75","v":0},{"$f":"Time!RO75","v":0},{"$f":"Time!RP75","v":0},{"$f":"Time!RQ75","v":0},{"$f":"Time!RR75","v":0},{"$f":"Time!RS75","v":0},{"$f":"Time!RT75","v":0},{"$f":"Time!RU75","v":0},{"$f":"Time!RV75","v":0},{"$f":"Time!RW75","v":0},{"$f":"Time!RX75","v":0},{"$f":"Time!RY75","v":0},{"$f":"Time!RZ75","v":0},{"$f":"Time!SA75","v":0},{"$f":"Time!SB75","v":0},{"$f":"Time!SC75","v":0},{"$f":"Time!SD75","v":0},{"$f":"Time!SE75","v":0},{"$f":"Time!SF75","v":0},{"$f":"Time!SG75","v":0},{"$f":"Time!SH75","v":0},{"$f":"Time!SI75","v":0},{"$f":"Time!SJ75","v":0},{"$f":"Time!SK75","v":0},{"$f":"Time!SL75","v":0},{"$f":"Time!SM75","v":0},{"$f":"Time!SN75","v":0},{"$f":"Time!SO75","v":0},{"$f":"Time!SP75","v":0},{"$f":"Time!SQ75","v":0},{"$f":"Time!SR75","v":0},{"$f":"Time!SS75","v":0},{"$f":"Time!ST75","v":0},{"$f":"Time!SU75","v":0},{"$f":"Time!SV75","v":0},{"$f":"Time!SW75","v":0},{"$f":"Time!SX75","v":0},{"$f":"Time!SY75","v":0},{"$f":"Time!SZ75","v":0},{"$f":"Time!TA75","v":0},{"$f":"Time!TB75","v":0},{"$f":"Time!TC75","v":0},{"$f":"Time!TD75","v":0},{"$f":"Time!TE75","v":0},{"$f":"Time!TF75","v":0},{"$f":"Time!TG75","v":0},{"$f":"Time!TH75","v":0},{"$f":"Time!TI75","v":0},{"$f":"Time!TJ75","v":0},{"$f":"Time!TK75","v":0},{"$f":"Time!TL75","v":0},{"$f":"Time!TM75","v":0},{"$f":"Time!TN75","v":0},{"$f":"Time!TO75","v":0},{"$f":"Time!TP75","v":0},{"$f":"Time!TQ75","v":0},{"$f":"Time!TR75","v":0},{"$f":"Time!TS75","v":0},{"$f":"Time!TT75","v":0},{"$f":"Time!TU75","v":0},{"$f":"Time!TV75","v":0},{"$f":"Time!TW75","v":0},{"$f":"Time!TX75","v":0},{"$f":"Time!TY75","v":0},{"$f":"Time!TZ75","v":0},{"$f":"Time!UA75","v":0},{"$f":"Time!UB75","v":0},{"$f":"Time!UC75","v":0},{"$f":"Time!UD75","v":0},{"$f":"Time!UE75","v":0},{"$f":"Time!UF75","v":0},{"$f":"Time!UG75","v":0},{"$f":"Time!UH75","v":0},{"$f":"Time!UI75","v":0},{"$f":"Time!UJ75","v":0},{"$f":"Time!UK75","v":0},{"$f":"Time!UL75","v":0}]
[null,"Debt Repayment",null,null,null,null,null,"flag",null,null,null,null,89,null,{"$f":"O58","v":0},{"$f":"P58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"CB58","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EN58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GZ58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JL58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LX58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OJ58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QV58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TH58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"COD",null,null,null,null,null,"flag",null,null,null,null,1,null,{"$f":"O59","v":0},{"$f":"P59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CB59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EN59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GZ59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LX59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OJ59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QV59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TH59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"\"","v":""},"Cost of Debt"]
[]
[null,null,"Debt Outstanding",null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"O63","v":0},{"$f":"P63","v":0},0,0,0,0,47.154800000000002,112.59139999999999,126.3027,139.8486,153.29810000000001,165.38640000000001,243.90649999999999,323.84930000000003,379.69740000000002,391.43430000000001,403.69229999999999,415.75310000000002,409.72919999999999,403.70519999999999,397.68130000000002,391.6574,385.63350000000003,379.60950000000003,373.5856,367.56169999999997,361.53769999999997,355.5138,349.48989999999998,343.46589999999998,337.44200000000001,331.41809999999998,325.39420000000001,319.37020000000001,313.34629999999999,307.32240000000002,301.29840000000002,295.27449999999999,289.25060000000002,283.22660000000002,277.20269999999999,271.17880000000002,265.1549,259.1309,253.107,247.0831,241.0591,235.0352,229.01130000000001,222.9873,216.96340000000001,210.93950000000001,204.91560000000001,198.89160000000001,192.86770000000001,186.84379999999999,180.81979999999999,174.79589999999999,168.77199999999999,162.74799999999999,156.72409999999999,150.7002,144.6763,138.6523,132.6284,{"$f":"CB63","v":126.6045},120.5805,114.5566,108.53270000000001,102.5087,96.484800000000007,90.460899999999995,84.436999999999998,78.412999999999997,72.389099999999999,66.365200000000002,60.341200000000001,54.317300000000003,48.293399999999998,42.269399999999997,36.2455,30.221599999999999,24.197700000000001,18.1737,12.149800000000001,6.1258999999999997,0.1019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EN63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GZ63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JL63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LX63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OJ63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QV63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TH63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Interest Paid",null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(N98:UQ98)","v":79.864815799999974},null,{"$f":"O64","v":0},{"$f":"P64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1827037749999998,2.1510782999999996,2.1194522999999998,2.0878268250000001,2.0562013499999998,2.024575875,1.9929498749999999,1.9613243999999999,1.9296989249999996,1.8980729249999997,1.8664474499999999,1.8348219749999997,1.8031959749999997,1.7715704999999999,1.8227995499999998,1.7896680999999999,1.7565360999999999,1.7234046499999998,1.6902732,1.6571412000000001,1.6240097499999999,1.5908783,1.5577463,1.5246148499999999,1.4914834000000001,1.45835195,1.4252199499999998,1.3920884999999998,1.3589570499999999,1.3258250499999999,1.2926936,1.25956215,1.2264301499999999,1.1932986999999999,1.2129021250000001,1.1782646999999999,1.1436267,1.1089892750000001,1.07435185,1.0397138499999998,1.0050764249999999,0.97043899999999994,0.93580099999999988,0.90116357499999999,0.86652615,0.831888725,0.79725072499999994,{"$f":"CB64","v":0.76261329999999994},0.72797587500000005,0.69333787499999999,0.65870044999999999,0.62406302499999999,0.58942502500000005,0.55478760000000005,0.54276539999999995,0.50662200000000002,0.47047800000000001,0.43433460000000002,0.39819120000000002,0.36204720000000001,0.32590380000000002,0.28976039999999997,0.25361639999999996,0.217473,0.18132960000000001,0.14518620000000002,0.10904220000000001,7.28988E-2,3.6755400000000001E-2,6.1140000000000001E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EN64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GZ64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JL64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LX64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OJ64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QV64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TH64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cost of Debt",null,null,null,null,"%",null,null,null,null,null,null,{"$f":"IFERROR(O98/O97,0)","v":0},{"$f":"IFERROR(P98/P97,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.3271862854783105E-3,5.3283393426688573E-3,5.329524672143246E-3,5.3307478040757047E-3,5.3320091485827854E-3,5.3333119297593974E-3,5.3346538919058972E-3,5.336041268717606E-3,5.3374763544714694E-3,5.338957095336383E-3,5.3404903832700171E-3,5.3420790098813297E-3,5.3437212172758571E-3,5.3454247067375015E-3,5.6018194239479367E-3,5.603741676587233E-3,5.6057342946127017E-3,5.6078068178564257E-3,5.6099640754813168E-3,5.6122055917459859E-3,5.6145423726000907E-3,5.6169805378449619E-3,5.6195206612345405E-3,5.6221756641743371E-3,5.6249513020502359E-3,5.6278581597177333E-3,5.6308989873847812E-3,5.634090312125758E-3,5.6374434734054839E-3,5.6409637790424579E-3,5.6446716821397019E-3,5.6485824529020267E-3,5.652705248903731E-3,5.6570661255952535E-3,5.9190326407555106E-3,5.9241551679407268E-3,5.9295916319839969E-3,5.9353817199179221E-3,5.9415608799478822E-3,5.9481592531632601E-3,5.9552320586353184E-3,5.9628321085358959E-3,5.9710089258767475E-3,5.9798432583367507E-3,5.9894132625730682E-3,5.9998191519361746E-3,6.0111614480759775E-3,{"$f":"IFERROR(CB98/CB97,0)","v":6.0235876291916948E-3},6.0372603779218032E-3,6.0523607980683784E-3,6.0691427560541659E-3,6.0879030267674836E-3,6.1089935927731622E-3,6.1328994073682674E-3,6.428051683503677E-3,6.4609439761264082E-3,6.499293401907193E-3,6.5446137433474169E-3,6.5989937223654817E-3,6.6654123087855986E-3,6.7484128265974238E-3,6.8550866584337605E-3,6.9971830985915487E-3,7.1959459459459462E-3,7.4936708860759496E-3,7.9888080027732383E-3,8.9748144002370408E-3,1.1900096312378591E-2,0.36070068694798824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(EN98/EN97,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(GZ98/GZ97,0)","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,{"$f":"IFERROR(JL98/JL97,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(LX98/LX97,0)","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,{"$f":"IFERROR(OJ98/OJ97,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(QV98/QV97,0)","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,{"$f":"IFERROR(TH98/TH97,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cost of Debt (1 + r)",null,null,null,null,"#",null,null,null,null,null,null,{"$f":"1+O99","v":1},{"$f":"1+P99","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0053271862854782,1.0053283393426689,1.0053295246721432,1.0053307478040756,1.0053320091485829,1.0053333119297594,1.0053346538919059,1.0053360412687176,1.0053374763544716,1.0053389570953364,1.0053404903832701,1.0053420790098813,1.0053437212172758,1.0053454247067375,1.005601819423948,1.0056037416765873,1.0056057342946128,1.0056078068178564,1.0056099640754814,1.005612205591746,1.0056145423726002,1.005616980537845,1.0056195206612346,1.0056221756641743,1.0056249513020503,1.0056278581597178,1.0056308989873848,1.0056340903121257,1.0056374434734054,1.0056409637790424,1.0056446716821397,1.005648582452902,1.0056527052489037,1.0056570661255952,1.0059190326407554,1.0059241551679408,1.0059295916319839,1.0059353817199179,1.0059415608799478,1.0059481592531632,1.0059552320586354,1.0059628321085359,1.0059710089258767,1.0059798432583367,1.0059894132625731,1.0059998191519361,1.006011161448076,{"$f":"1+CB99","v":1.0060235876291916},1.0060372603779217,1.0060523607980685,1.0060691427560542,1.0060879030267675,1.0061089935927732,1.0061328994073682,1.0064280516835036,1.0064609439761265,1.0064992934019072,1.0065446137433474,1.0065989937223654,1.0066654123087857,1.0067484128265973,1.0068550866584338,1.0069971830985915,1.0071959459459459,1.007493670886076,1.0079888080027732,1.0089748144002371,1.0119000963123785,1.3607006869479883,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1+EN99","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1+GZ99","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1+JL99","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1+LX99","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1+OJ99","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1+QV99","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1+TH99","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"CFADS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O19","v":-12.152855161803444},{"$f":"P19","v":-0.52895180043223888},29.130122186529647,30.094040090436053,17.69258184820346,35.843589049770905,38.344163520837746,45.199204124017484,-6.3133877123006332,1.1557634060046755,1.1033799111645681,-0.21416042716161954,66.256943877774376,67.934872549045267,41.569909109462387,-2.359743640396184,-1.8004340833058894,-1.8004340833058894,19.444132469900833,10.507410180097938,12.87167947070029,37.084844516960622,17.806686756642648,21.553767040621619,43.479789490943233,43.750361550232505,37.779678699776973,50.204138122780932,37.590332475292698,45.389237715046335,18.801794247056719,21.012041968469806,18.615638891755843,16.358032361103938,18.723439610210569,20.933213882303569,18.51976571829919,16.261985043440276,18.627218859079516,18.840895948473975,16.417992992672257,14.154962037685777,16.515047823408143,18.71944308343101,16.30059290877945,14.037377751048153,16.39719229821679,18.601359472736018,16.18228046250772,13.918834973624339,16.278419729126004,18.482356749823204,16.073593470962624,13.80961414396382,16.168665712354404,18.37206896294208,15.952223949326795,13.687967342253343,16.046826896737119,17.854674938381471,15.432755876046681,13.167307820101648,15.524894916050801,17.726829867028933,15.305510190948866,{"$f":"CB19","v":13.039812414259936},15.397150493624848,17.598835681857082,15.177265410739084,12.911315406718668,15.268401854979794,17.469835004611266,15.052534551937654,12.785989959435131,15.142559801386867,17.343437071410044,14.921056610403429,12.654293216064636,15.010567952951408,18.223416905101818,15.80548430283979,13.541012475356514,15.899572197703613,18.102483003728945,15.682144611753134,13.417435885743849,15.775759377568642,17.978433234317798,15.564963525318454,13.30720278800009,15.672557773023236,17.882221223307539,15.468633569980675,13.210672569399897,15.57574514284331,17.785166985612911,15.371336696691804,13.113131592089653,15.477960749833377,17.687138559937729,15.273063199952437,13.014611541119539,15.379194839863258,17.588126167809229,15.17380327684362,12.915062925528128,15.279437560895094,17.488119932602601,15.073547026048974,12.814594809503046,15.178678962000557,17.387109878555794,14.972284446867047,12.713078176907507,3.8097975420681496,4.9841567867889927,3.6525356798762019,2.4058983046534701,3.6860554998062445,4.8811087662412369,3.5492300392770795,2.3023339083718737,3.5822322317090687,4.777026394742709,3.4448874618498038,2.1977291267715535,3.4773668310653538,4.6718992899310479,3.3394975392761137,{"$f":"EN19","v":2.0796570691767009},3.3838665640943075,4.5657169652302914,3.2330497587636069,1.9465500884044182,3.3032775498613267,4.4536583757227444,3.1182781255649044,1.8121070379882465,3.2154323707682448,4.3455654909728887,3.0099150086031754,1.6763145070455785,3.1336852671407582,4.2363876171323298,2.9004641900780168,1.5391589500812408,3.0511176218482263,4.1261138635552168,2.7899147521169589,1.4006266856362899,2.9677211986523679,4.0147332302801573,2.6782556672587101,1.2607038949232958,2.8610769889328189,3.924645296643281,2.5654757973531384,1.1193766204478788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GZ19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JL19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LX19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OJ19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QV19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TH19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Qualifying CFADS",null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(N104:UQ104)","v":1855.3257226910828},null,{"$f":"O103*O91","v":0},{"$f":"P103*P91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.444132469900833,10.507410180097938,12.87167947070029,37.084844516960622,17.806686756642648,21.553767040621619,43.479789490943233,43.750361550232505,37.779678699776973,50.204138122780932,37.590332475292698,45.389237715046335,18.801794247056719,21.012041968469806,18.615638891755843,16.358032361103938,18.723439610210569,20.933213882303569,18.51976571829919,16.261985043440276,18.627218859079516,18.840895948473975,16.417992992672257,14.154962037685777,16.515047823408143,18.71944308343101,16.30059290877945,14.037377751048153,16.39719229821679,18.601359472736018,16.18228046250772,13.918834973624339,16.278419729126004,18.482356749823204,16.073593470962624,13.80961414396382,16.168665712354404,18.37206896294208,15.952223949326795,13.687967342253343,16.046826896737119,17.854674938381471,15.432755876046681,13.167307820101648,15.524894916050801,17.726829867028933,15.305510190948866,{"$f":"CB103*CB91","v":13.039812414259936},15.397150493624848,17.598835681857082,15.177265410739084,12.911315406718668,15.268401854979794,17.469835004611266,15.052534551937654,12.785989959435131,15.142559801386867,17.343437071410044,14.921056610403429,12.654293216064636,15.010567952951408,18.223416905101818,15.80548430283979,13.541012475356514,15.899572197703613,18.102483003728945,15.682144611753134,13.417435885743849,15.775759377568642,17.978433234317798,15.564963525318454,13.30720278800009,15.672557773023236,17.882221223307539,15.468633569980675,13.210672569399897,15.57574514284331,17.785166985612911,15.371336696691804,13.113131592089653,15.477960749833377,17.687138559937729,15.273063199952437,13.014611541119539,15.379194839863258,17.588126167809229,15.17380327684362,12.915062925528128,15.279437560895094,17.488119932602601,15.073547026048974,12.814594809503046,15.178678962000557,17.387109878555794,14.972284446867047,12.713078176907507,3.8097975420681496,4.9841567867889927,3.6525356798762019,2.4058983046534701,3.6860554998062445,4.8811087662412369,3.5492300392770795,2.3023339083718737,3.5822322317090687,4.777026394742709,3.4448874618498038,2.1977291267715535,3.4773668310653538,4.6718992899310479,3.3394975392761137,{"$f":"EN103*EN91","v":2.0796570691767009},3.3838665640943075,4.5657169652302914,3.2330497587636069,1.9465500884044182,3.3032775498613267,4.4536583757227444,3.1182781255649044,1.8121070379882465,3.2154323707682448,4.3455654909728887,3.0099150086031754,1.6763145070455785,3.1336852671407582,4.2363876171323298,2.9004641900780168,1.5391589500812408,3.0511176218482263,4.1261138635552168,2.7899147521169589,1.4006266856362899,2.9677211986523679,4.0147332302801573,2.6782556672587101,1.2607038949232958,2.8610769889328189,3.924645296643281,2.5654757973531384,1.1193766204478788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GZ103*GZ91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JL103*JL91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LX103*LX91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OJ103*OJ91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QV103*QV91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TH103*TH91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Qualifying CFADS (NPV)",null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"IFERROR((O104+P105)/O101,0)","v":1370.956113161918},{"$f":"IFERROR((P104+Q105)/P101,0)","v":1370.956113161918},1370.956113161918,1370.956113161918,1370.956113161918,1370.956113161918,1370.956113161918,1370.956113161918,1370.956113161918,1370.956113161918,1370.956113161918,1370.956113161918,1370.956113161918,1370.956113161918,1370.956113161918,1370.956113161918,1370.956113161918,1370.956113161918,1370.956113161918,1358.815319296046,1355.5481382411745,1349.9008860175084,1320.0120226844053,1309.2436521089553,1294.6724898570883,1258.0993300029047,1221.0622383977136,1189.7999505227226,1145.9481032878159,1114.4776956378585,1075.0420858276598,1061.9850167841048,1046.6497357625378,1033.8972396906465,1023.3329003809057,1010.3459931051658,995.07860437139129,982.14119387589585,971.39118713260996,958.2178852540568,944.75928051806977,933.65038182216199,924.74456624000379,913.43116156853125,899.85237950107421,888.61876444482311,879.58794506570666,868.14938008768672,854.44521982282345,843.08600209658925,833.92940792069498,822.36494533293751,808.53476145823424,797.24691163152841,788.16031189923137,776.6651149769765,762.9028499399667,751.48345971904382,742.26543567131739,730.63897169310701,717.14097427488491,705.9902735573454,697.04467691502691,685.69467063149693,672.08188478170337,{"$f":"IFERROR((CB104+CC105)/CB101,0)","v":660.8163673065045},651.75704018751935,640.29471664865014,626.57117560904771,615.19666010990863,606.0306023123303,594.4644375239011,580.64039311588169,569.3202450204227,560.21260126853917,548.71102753024229,534.95869219073302,523.56782463182105,514.40332683854149,502.86416489447163,488.08792541714234,475.69768169665804,465.57976402540243,453.16909335052213,438.68689122636135,426.94188004318181,418.60509364973979,553.82047911155928,535.8420458772415,520.27708235192301,506.96987956392292,491.29732179089967,473.41510056759216,457.94646699761148,444.73579442821159,429.1600492853683,411.37488229975537,396.00354560306357,382.89041401097393,367.41245326114057,349.72531470120282,334.45225150125037,321.43763996013081,306.05844512026755,288.47031895245834,273.29651567561473,260.38145275008662,245.10201518919155,227.61389525658893,212.54034823053996,199.72575342103693,184.54707445903637,167.15996458048056,152.18768013361353,139.47460195670601,135.66480441463787,130.68064762784888,127.02811194797269,124.62221364331921,120.93615814351297,116.05504937727173,112.50581933799465,110.20348542962277,106.6212531979137,101.844226803171,98.399339341321195,96.201610214549646,92.724243383484293,88.052344093553245,{"$f":"IFERROR((EN104+EO105)/EN101,0)","v":84.712846554277135},82.633189485100431,79.249322921006126,74.683605955775832,71.450556197012219,69.504006108607797,66.200728558746476,61.74707018302373,58.628792057458824,56.816685019470576,53.601252648702328,49.25568715772944,46.245772149126267,44.569457642080685,41.43577237493993,37.1993847578076,34.298920567729581,32.759761617648344,29.708643995800116,25.582530132244898,22.792615380127938,21.391988694491648,18.424267495839281,14.409534265559124,11.731278598300413,10.470574703377117,7.6094977144442986,3.6848524178010171,1.1193766204478788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((GZ104+HA105)/GZ101,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((JL104+JM105)/JL101,0)","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,{"$f":"IFERROR((LX104+LY105)/LX101,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((OJ104+OK105)/OJ101,0)","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,{"$f":"IFERROR((QV104+QW105)/QV101,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((TH104+TI105)/TH101,0)","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]
[]
[null,null,"Debt Balance",null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"O73","v":0},{"$f":"P73","v":0},0,0,0,0,47.155000000000001,112.59099999999999,126.303,139.84899999999999,153.298,165.386,243.90700000000001,323.84899999999999,379.697,391.43400000000003,403.69200000000001,415.75299999999999,409.72899999999998,403.70499999999998,397.68099999999998,391.65699999999998,385.63400000000001,379.61,373.58600000000001,367.56200000000001,361.53800000000001,355.51400000000001,349.49,343.46600000000001,337.44200000000001,331.41800000000001,325.39400000000001,319.37,313.346,307.322,301.298,295.27499999999998,289.25099999999998,283.22699999999998,277.20299999999997,271.17899999999997,265.15499999999997,259.13099999999997,253.107,247.083,241.059,235.035,229.011,222.98699999999999,216.96299999999999,210.94,204.916,198.892,192.86799999999999,186.84399999999999,180.82,174.79599999999999,168.77199999999999,162.74799999999999,156.72399999999999,150.69999999999999,144.67599999999999,138.65199999999999,132.62799999999999,{"$f":"CB73","v":126.605},120.581,114.557,108.533,102.509,96.484999999999999,90.460999999999999,84.436999999999998,78.412999999999997,72.388999999999996,66.364999999999995,60.341000000000001,54.317,48.292999999999999,42.268999999999998,36.246000000000002,30.222000000000001,24.198,18.173999999999999,12.15,6.1260000000000003,0.10199999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EN73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GZ73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JL73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LX73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OJ73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QV73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TH73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"\"","v":""},"LLCR"]
[null,null,null,null,null,null,null,null,"Avg","Min","Min Date"]
[null,null,"CFADS (NPV)",null,null,null,null,"$m",{"$f":"AVERAGEIF(O113:EF113,\">0\")","v":66.22956997759276},{"$f":"SMALL(O113:UI113,COUNTIF(O113:UI113,0)+1)","v":3.1858573794241964},{"$f":"INDEX($O$4:$UI$4,MATCH(J111,O113:UI113,0))","v":"2025-09-30"},null,null,null,{"$f":"O105","v":1370.956113161918},{"$f":"P105","v":1370.956113161918},1370.956113161918,1370.956113161918,1370.956113161918,1370.956113161918,1370.956113161918,1370.956113161918,1370.956113161918,1370.956113161918,1370.956113161918,1370.956113161918,1370.956113161918,1370.956113161918,1370.956113161918,1370.956113161918,1370.956113161918,1370.956113161918,1370.956113161918,1358.815319296046,1355.5481382411745,1349.9008860175084,1320.0120226844053,1309.2436521089553,1294.6724898570883,1258.0993300029047,1221.0622383977136,1189.7999505227226,1145.9481032878159,1114.4776956378585,1075.0420858276598,1061.9850167841048,1046.6497357625378,1033.8972396906465,1023.3329003809057,1010.3459931051658,995.07860437139129,982.14119387589585,971.39118713260996,958.2178852540568,944.75928051806977,933.65038182216199,924.74456624000379,913.43116156853125,899.85237950107421,888.61876444482311,879.58794506570666,868.14938008768672,854.44521982282345,843.08600209658925,833.92940792069498,822.36494533293751,808.53476145823424,797.24691163152841,788.16031189923137,776.6651149769765,762.9028499399667,751.48345971904382,742.26543567131739,730.63897169310701,717.14097427488491,705.9902735573454,697.04467691502691,685.69467063149693,672.08188478170337,{"$f":"CB105","v":660.8163673065045},651.75704018751935,640.29471664865014,626.57117560904771,615.19666010990863,606.0306023123303,594.4644375239011,580.64039311588169,569.3202450204227,560.21260126853917,548.71102753024229,534.95869219073302,523.56782463182105,514.40332683854149,502.86416489447163,488.08792541714234,475.69768169665804,465.57976402540243,453.16909335052213,438.68689122636135,426.94188004318181,418.60509364973979,553.82047911155928,535.8420458772415,520.27708235192301,506.96987956392292,491.29732179089967,473.41510056759216,457.94646699761148,444.73579442821159,429.1600492853683,411.37488229975537,396.00354560306357,382.89041401097393,367.41245326114057,349.72531470120282,334.45225150125037,321.43763996013081,306.05844512026755,288.47031895245834,273.29651567561473,260.38145275008662,245.10201518919155,227.61389525658893,212.54034823053996,199.72575342103693,184.54707445903637,167.15996458048056,152.18768013361353,139.47460195670601,135.66480441463787,130.68064762784888,127.02811194797269,124.62221364331921,120.93615814351297,116.05504937727173,112.50581933799465,110.20348542962277,106.6212531979137,101.844226803171,98.399339341321195,96.201610214549646,92.724243383484293,88.052344093553245,{"$f":"EN105","v":84.712846554277135},82.633189485100431,79.249322921006126,74.683605955775832,71.450556197012219,69.504006108607797,66.200728558746476,61.74707018302373,58.628792057458824,56.816685019470576,53.601252648702328,49.25568715772944,46.245772149126267,44.569457642080685,41.43577237493993,37.1993847578076,34.298920567729581,32.759761617648344,29.708643995800116,25.582530132244898,22.792615380127938,21.391988694491648,18.424267495839281,14.409534265559124,11.731278598300413,10.470574703377117,7.6094977144442986,3.6848524178010171,1.1193766204478788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GZ105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JL105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LX105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OJ105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QV105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TH105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Balance",null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"O107","v":0},{"$f":"P107","v":0},0,0,0,0,47.155000000000001,112.59099999999999,126.303,139.84899999999999,153.298,165.386,243.90700000000001,323.84899999999999,379.697,391.43400000000003,403.69200000000001,415.75299999999999,409.72899999999998,403.70499999999998,397.68099999999998,391.65699999999998,385.63400000000001,379.61,373.58600000000001,367.56200000000001,361.53800000000001,355.51400000000001,349.49,343.46600000000001,337.44200000000001,331.41800000000001,325.39400000000001,319.37,313.346,307.322,301.298,295.27499999999998,289.25099999999998,283.22699999999998,277.20299999999997,271.17899999999997,265.15499999999997,259.13099999999997,253.107,247.083,241.059,235.035,229.011,222.98699999999999,216.96299999999999,210.94,204.916,198.892,192.86799999999999,186.84399999999999,180.82,174.79599999999999,168.77199999999999,162.74799999999999,156.72399999999999,150.69999999999999,144.67599999999999,138.65199999999999,132.62799999999999,{"$f":"CB107","v":126.605},120.581,114.557,108.533,102.509,96.484999999999999,90.460999999999999,84.436999999999998,78.412999999999997,72.388999999999996,66.364999999999995,60.341000000000001,54.317,48.292999999999999,42.268999999999998,36.246000000000002,30.222000000000001,24.198,18.173999999999999,12.15,6.1260000000000003,0.10199999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EN107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GZ107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JL107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LX107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OJ107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QV107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TH107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"LLCR",null,null,null,null,"x",null,null,null,null,null,null,{"$f":"IFERROR(O111/O112,0)*O92","v":0},{"$f":"IFERROR(P111/P112,0)*P92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3460070269908111,3.3658620014516689,3.4086318889792939,3.4466405196830605,3.4229658761530501,3.4489177105686237,3.4655273213051032,3.4228220817247283,3.3774105029007009,3.3467035068175166,3.2789152859532917,3.2447977256492884,3.1858573794241964,3.2043673451173587,3.2165612634607208,3.2373023129619143,3.2658240423713902,3.2875810814232818,3.3026392620309171,3.3261914956426923,3.3582984575078738,3.383215178122343,3.4081856275656102,3.4429302483679121,3.4875622418585501,3.5249783374761465,3.5552251794737963,3.5964382998620832,3.6488492239066233,3.6937025553117055,3.731022613860572,3.7808751276827315,3.8436480317874246,3.8985727947896915,3.9456887771488525,4.0084413230875473,4.0865271164694574,4.1567570538897503,4.2191286911844195,4.2992028405629643,4.3980366155008976,4.4893883285392571,4.5758210246987376,4.6847397050918742,4.8179703400358527,4.9454365651523018,5.0674207918516707,{"$f":"IFERROR(CB111/CB112,0)*CB92","v":5.2195123992457209},5.4051387879310946,5.5893111433491631,5.7730936729754792,6.001391683753706,6.2810862031645369,6.5714997349565127,6.8766108828580093,7.2605339040774197,7.7389189140413492,8.2680784680214323,8.8655920881445951,9.639115279411989,10.651716125288168,11.896760389279889,13.465980395551021,15.740112556967045,19.240423341821739,24.935022193822061,36.105916973363072,69.693418224482826,4103.9715063699978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(EN111/EN112,0)*EN92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(GZ111/GZ112,0)*GZ92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(JL111/JL112,0)*JL92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(LX111/LX112,0)*LX92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OJ111/OJ112,0)*OJ92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(QV111/QV112,0)*QV92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(TH111/TH112,0)*TH92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"\"\"","v":""},"Covenant"]
[]
[null,null,"Required PLCR",null,null,null,null,"x",null,{"$f":"InputC!L361","v":1.2},null,null,null,null,{"$f":"$J118*O12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,{"$f":"$J118*CA12","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J118*EM12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J118*GY12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J118*JK12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J118*LW12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J118*OI12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J118*QU12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J118*TG12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Actual PLCR",null,null,null,null,"x",null,null,null,null,null,null,{"$f":"O113","v":0},{"$f":"P113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3460070269908111,3.3658620014516689,3.4086318889792939,3.4466405196830605,3.4229658761530501,3.4489177105686237,3.4655273213051032,3.4228220817247283,3.3774105029007009,3.3467035068175166,3.2789152859532917,3.2447977256492884,3.1858573794241964,3.2043673451173587,3.2165612634607208,3.2373023129619143,3.2658240423713902,3.2875810814232818,3.3026392620309171,3.3261914956426923,3.3582984575078738,3.383215178122343,3.4081856275656102,3.4429302483679121,3.4875622418585501,3.5249783374761465,3.5552251794737963,3.5964382998620832,3.6488492239066233,3.6937025553117055,3.731022613860572,3.7808751276827315,3.8436480317874246,3.8985727947896915,3.9456887771488525,4.0084413230875473,4.0865271164694574,4.1567570538897503,4.2191286911844195,4.2992028405629643,4.3980366155008976,4.4893883285392571,4.5758210246987376,4.6847397050918742,4.8179703400358527,4.9454365651523018,5.0674207918516707,{"$f":"CB113","v":5.2195123992457209},5.4051387879310946,5.5893111433491631,5.7730936729754792,6.001391683753706,6.2810862031645369,6.5714997349565127,6.8766108828580093,7.2605339040774197,7.7389189140413492,8.2680784680214323,8.8655920881445951,9.639115279411989,10.651716125288168,11.896760389279889,13.465980395551021,15.740112556967045,19.240423341821739,24.935022193822061,36.105916973363072,69.693418224482826,4103.9715063699978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EN113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GZ113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JL113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LX113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OJ113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QV113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TH113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Covenant Satisfied",null,null,null,null,"check",null,{"$f":"AND(O120:UI120)","v":true},null,null,null,null,{"$f":"IF(O112>0,O119>=O118,TRUE)","v":true},{"$f":"IF(P112>0,P119>=P118,TRUE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF(CB112>0,CB119>=CB118,TRUE)","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,{"$f":"IF(EN112>0,EN119>=EN118,TRUE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF(GZ112>0,GZ119>=GZ118,TRUE)","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,{"$f":"IF(JL112>0,JL119>=JL118,TRUE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF(LX112>0,LX119>=LX118,TRUE)","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,{"$f":"IF(OJ112>0,OJ119>=OJ118,TRUE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF(QV112>0,QV119>=QV118,TRUE)","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":"IF(TH112>0,TH119>=TH118,TRUE)","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]
[]
[]
["END SHEET"]

{"sheet":"Val","index":20,"n_rows":130,"n_cols":238,"rows_kept":130,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period Start:",null,{"$f":"Time!R17","v":"2021-01-01"},{"$f":"Time!S17","v":"2021-02-01"},{"$f":"Time!T17","v":"2021-03-01"},{"$f":"Time!U17","v":"2021-04-01"},{"$f":"Time!V17","v":"2021-05-01"},{"$f":"Time!W17","v":"2021-06-01"},{"$f":"Time!X17","v":"2021-07-01"},{"$f":"Time!Y17","v":"2021-08-01"},{"$f":"Time!Z17","v":"2021-09-01"},{"$f":"Time!AA17","v":"2021-10-01"},{"$f":"Time!AB17","v":"2021-11-01"},{"$f":"Time!AC17","v":"2021-12-01"},{"$f":"Time!AD17","v":"2022-01-01"},{"$f":"Time!AE17","v":"2022-02-01"},{"$f":"Time!AF17","v":"2022-03-01"},{"$f":"Time!AG17","v":"2022-04-01"},{"$f":"Time!AH17","v":"2022-05-01"},{"$f":"Time!AI17","v":"2022-06-01"},{"$f":"Time!AJ17","v":"2022-07-01"},{"$f":"Time!AK17","v":"2022-10-01"},{"$f":"Time!AL17","v":"2023-01-01"},{"$f":"Time!AM17","v":"2023-04-01"},{"$f":"Time!AN17","v":"2023-07-01"},{"$f":"Time!AO17","v":"2023-10-01"},{"$f":"Time!AP17","v":"2024-01-01"},{"$f":"Time!AQ17","v":"2024-04-01"},{"$f":"Time!AR17","v":"2024-07-01"},{"$f":"Time!AS17","v":"2024-10-01"},{"$f":"Time!AT17","v":"2025-01-01"},{"$f":"Time!AU17","v":"2025-04-01"},{"$f":"Time!AV17","v":"2025-07-01"},{"$f":"Time!AW17","v":"2025-10-01"},{"$f":"Time!AX17","v":"2026-01-01"},{"$f":"Time!AY17","v":"2026-04-01"},{"$f":"Time!AZ17","v":"2026-07-01"},{"$f":"Time!BA17","v":"2026-10-01"},{"$f":"Time!BB17","v":"2027-01-01"},{"$f":"Time!BC17","v":"2027-04-01"},{"$f":"Time!BD17","v":"2027-07-01"},{"$f":"Time!BE17","v":"2027-10-01"},{"$f":"Time!BF17","v":"2028-01-01"},{"$f":"Time!BG17","v":"2028-04-01"},{"$f":"Time!BH17","v":"2028-07-01"},{"$f":"Time!BI17","v":"2028-10-01"},{"$f":"Time!BJ17","v":"2029-01-01"},{"$f":"Time!BK17","v":"2029-04-01"},{"$f":"Time!BL17","v":"2029-07-01"},{"$f":"Time!BM17","v":"2029-10-01"},{"$f":"Time!BN17","v":"2030-01-01"},{"$f":"Time!BO17","v":"2030-04-01"},{"$f":"Time!BP17","v":"2030-07-01"},{"$f":"Time!BQ17","v":"2030-10-01"},{"$f":"Time!BR17","v":"2031-01-01"},{"$f":"Time!BS17","v":"2031-04-01"},{"$f":"Time!BT17","v":"2031-07-01"},{"$f":"Time!BU17","v":"2031-10-01"},{"$f":"Time!BV17","v":"2032-01-01"},{"$f":"Time!BW17","v":"2032-04-01"},{"$f":"Time!BX17","v":"2032-07-01"},{"$f":"Time!BY17","v":"2032-10-01"},{"$f":"Time!BZ17","v":"2033-01-01"},{"$f":"Time!CA17","v":"2033-04-01"},{"$f":"Time!CB17","v":"2033-07-01"},{"$f":"Time!CC17","v":"2033-10-01"},{"$f":"Time!CD17","v":"2034-01-01"},{"$f":"Time!CE17","v":"2034-04-01"},{"$f":"Time!CF17","v":"2034-07-01"},{"$f":"Time!CG17","v":"2034-10-01"},{"$f":"Time!CH17","v":"2035-01-01"},{"$f":"Time!CI17","v":"2035-04-01"},{"$f":"Time!CJ17","v":"2035-07-01"},{"$f":"Time!CK17","v":"2035-10-01"},{"$f":"Time!CL17","v":"2036-01-01"},{"$f":"Time!CM17","v":"2036-04-01"},{"$f":"Time!CN17","v":"2036-07-01"},{"$f":"Time!CO17","v":"2036-10-01"},{"$f":"Time!CP17","v":"2037-01-01"},{"$f":"Time!CQ17","v":"2037-04-01"},{"$f":"Time!CR17","v":"2037-07-01"},{"$f":"Time!CS17","v":"2037-10-01"},{"$f":"Time!CT17","v":"2038-01-01"},{"$f":"Time!CU17","v":"2038-04-01"},{"$f":"Time!CV17","v":"2038-07-01"},{"$f":"Time!CW17","v":"2038-10-01"},{"$f":"Time!CX17","v":"2039-01-01"},{"$f":"Time!CY17","v":"2039-04-01"},{"$f":"Time!CZ17","v":"2039-07-01"},{"$f":"Time!DA17","v":"2039-10-01"},{"$f":"Time!DB17","v":"2040-01-01"},{"$f":"Time!DC17","v":"2040-04-01"},{"$f":"Time!DD17","v":"2040-07-01"},{"$f":"Time!DE17","v":"2040-10-01"},{"$f":"Time!DF17","v":"2041-01-01"},{"$f":"Time!DG17","v":"2041-04-01"},{"$f":"Time!DH17","v":"2041-07-01"},{"$f":"Time!DI17","v":"2041-10-01"},{"$f":"Time!DJ17","v":"2042-01-01"},{"$f":"Time!DK17","v":"2042-04-01"},{"$f":"Time!DL17","v":"2042-07-01"},{"$f":"Time!DM17","v":"2042-10-01"},{"$f":"Time!DN17","v":"2043-01-01"},{"$f":"Time!DO17","v":"2043-04-01"},{"$f":"Time!DP17","v":"2043-07-01"},{"$f":"Time!DQ17","v":"2043-10-01"},{"$f":"Time!DR17","v":"2044-01-01"},{"$f":"Time!DS17","v":"2044-04-01"},{"$f":"Time!DT17","v":"2044-07-01"},{"$f":"Time!DU17","v":"2044-10-01"},{"$f":"Time!DV17","v":"2045-01-01"},{"$f":"Time!DW17","v":"2045-04-01"},{"$f":"Time!DX17","v":"2045-07-01"},{"$f":"Time!DY17","v":"2045-10-01"},{"$f":"Time!DZ17","v":"2046-01-01"},{"$f":"Time!EA17","v":"2046-04-01"},{"$f":"Time!EB17","v":"2046-07-01"},{"$f":"Time!EC17","v":"2046-10-01"},{"$f":"Time!ED17","v":"2047-01-01"},{"$f":"Time!EE17","v":"2047-04-01"},{"$f":"Time!EF17","v":"2047-07-01"},{"$f":"Time!EG17","v":"2047-10-01"},{"$f":"Time!EH17","v":"2048-01-01"},{"$f":"Time!EI17","v":"2048-04-01"},{"$f":"Time!EJ17","v":"2048-07-01"},{"$f":"Time!EK17","v":"2048-10-01"},{"$f":"Time!EL17","v":"2049-01-01"},{"$f":"Time!EM17","v":"2049-04-01"},{"$f":"Time!EN17","v":"2049-07-01"},{"$f":"Time!EO17","v":"2049-10-01"},{"$f":"Time!EP17","v":"2050-01-01"},{"$f":"Time!EQ17","v":"2050-04-01"},{"$f":"Time!ER17","v":"2050-07-01"},{"$f":"Time!ES17","v":"2050-10-01"},{"$f":"Time!ET17","v":"2051-01-01"},{"$f":"Time!EU17","v":"2051-04-01"},{"$f":"Time!EV17","v":"2051-07-01"},{"$f":"Time!EW17","v":"2051-10-01"},{"$f":"Time!EX17","v":"2052-01-01"},{"$f":"Time!EY17","v":"2052-04-01"},{"$f":"Time!EZ17","v":"2052-07-01"},{"$f":"Time!FA17","v":"2052-10-01"},{"$f":"Time!FB17","v":"2053-01-01"},{"$f":"Time!FC17","v":"2053-04-01"},{"$f":"Time!FD17","v":"2053-07-01"},{"$f":"Time!FE17","v":"2053-10-01"},{"$f":"Time!FF17","v":"2054-01-01"},{"$f":"Time!FG17","v":"2054-04-01"},{"$f":"Time!FH17","v":"2054-07-01"},{"$f":"Time!FI17","v":"2054-10-01"},{"$f":"Time!FJ17","v":"2055-01-01"},{"$f":"Time!FK17","v":"2055-04-01"},{"$f":"Time!FL17","v":"2055-07-01"},{"$f":"Time!FM17","v":"2055-10-01"},{"$f":"Time!FN17","v":"2056-01-01"},{"$f":"Time!FO17","v":"2056-04-01"},{"$f":"Time!FP17","v":"2056-07-01"},{"$f":"Time!FQ17","v":"2056-10-01"},{"$f":"Time!FR17","v":"2057-01-01"},{"$f":"Time!FS17","v":"2057-04-01"},{"$f":"Time!FT17","v":"2057-07-01"},{"$f":"Time!FU17","v":"2057-10-01"},{"$f":"Time!FV17","v":"2058-01-01"},{"$f":"Time!FW17","v":"2058-04-01"},{"$f":"Time!FX17","v":"2058-07-01"},{"$f":"Time!FY17","v":"2058-10-01"},{"$f":"Time!FZ17","v":"2059-01-01"},{"$f":"Time!GA17","v":"2059-04-01"},{"$f":"Time!GB17","v":"2059-07-01"},{"$f":"Time!GC17","v":"2059-10-01"},{"$f":"Time!GD17","v":"2060-01-01"},{"$f":"Time!GE17","v":"2060-04-01"},{"$f":"Time!GF17","v":"2060-07-01"},{"$f":"Time!GG17","v":"2060-10-01"},{"$f":"Time!GH17","v":"2061-01-01"},{"$f":"Time!GI17","v":"2061-04-01"},{"$f":"Time!GJ17","v":"2061-07-01"},{"$f":"Time!GK17","v":"2061-10-01"},{"$f":"Time!GL17","v":"2062-01-01"},{"$f":"Time!GM17","v":"2062-04-01"},{"$f":"Time!GN17","v":"2062-07-01"},{"$f":"Time!GO17","v":"2062-10-01"},{"$f":"Time!GP17","v":"2063-01-01"},{"$f":"Time!GQ17","v":"2063-04-01"},{"$f":"Time!GR17","v":"2063-07-01"},{"$f":"Time!GS17","v":"2063-10-01"},{"$f":"Time!GT17","v":"2064-01-01"},{"$f":"Time!GU17","v":"2064-04-01"},{"$f":"Time!GV17","v":"2064-07-01"},{"$f":"Time!GW17","v":"2064-10-01"},{"$f":"Time!GX17","v":"2065-01-01"},{"$f":"Time!GY17","v":"2065-04-01"},{"$f":"Time!GZ17","v":"2065-07-01"},{"$f":"Time!HA17","v":"2065-10-01"},{"$f":"Time!HB17","v":"2066-01-01"},{"$f":"Time!HC17","v":"2066-04-01"},{"$f":"Time!HD17","v":"2066-07-01"},{"$f":"Time!HE17","v":"2066-10-01"},{"$f":"Time!HF17","v":"2067-01-01"},{"$f":"Time!HG17","v":"2067-04-01"},{"$f":"Time!HH17","v":"2067-07-01"},{"$f":"Time!HI17","v":"2067-10-01"},{"$f":"Time!HJ17","v":"2068-01-01"},{"$f":"Time!HK17","v":"2068-04-01"},{"$f":"Time!HL17","v":"2068-07-01"},{"$f":"Time!HM17","v":"2068-10-01"},{"$f":"Time!HN17","v":"2069-01-01"},{"$f":"Time!HO17","v":"2069-04-01"},{"$f":"Time!HP17","v":"2069-07-01"},{"$f":"Time!HQ17","v":"2069-10-01"},{"$f":"Time!HR17","v":"2070-01-01"},{"$f":"Time!HS17","v":"2070-04-01"},{"$f":"Time!HT17","v":"2070-07-01"},{"$f":"Time!HU17","v":"2070-10-01"},{"$f":"Time!HV17","v":"2071-01-01"},{"$f":"Time!HW17","v":"2071-04-01"},{"$f":"Time!HX17","v":"2071-07-01"},{"$f":"Time!HY17","v":"2071-10-01"},{"$f":"Time!HZ17","v":"2072-01-01"},{"$f":"Time!IA17","v":"2072-04-01"},{"$f":"Time!IB17","v":"2072-07-01"},{"$f":"Time!IC17","v":"2072-10-01"},{"$f":"Time!ID17","v":"2073-01-01"},{"$f":"Time!IE17","v":"2073-04-01"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period End:",null,{"$f":"Time!R18","v":"2021-01-31"},{"$f":"Time!S18","v":"2021-02-28"},{"$f":"Time!T18","v":"2021-03-31"},{"$f":"Time!U18","v":"2021-04-30"},{"$f":"Time!V18","v":"2021-05-31"},{"$f":"Time!W18","v":"2021-06-30"},{"$f":"Time!X18","v":"2021-07-31"},{"$f":"Time!Y18","v":"2021-08-31"},{"$f":"Time!Z18","v":"2021-09-30"},{"$f":"Time!AA18","v":"2021-10-31"},{"$f":"Time!AB18","v":"2021-11-30"},{"$f":"Time!AC18","v":"2021-12-31"},{"$f":"Time!AD18","v":"2022-01-31"},{"$f":"Time!AE18","v":"2022-02-28"},{"$f":"Time!AF18","v":"2022-03-31"},{"$f":"Time!AG18","v":"2022-04-30"},{"$f":"Time!AH18","v":"2022-05-31"},{"$f":"Time!AI18","v":"2022-06-30"},{"$f":"Time!AJ18","v":"2022-09-30"},{"$f":"Time!AK18","v":"2022-12-31"},{"$f":"Time!AL18","v":"2023-03-31"},{"$f":"Time!AM18","v":"2023-06-30"},{"$f":"Time!AN18","v":"2023-09-30"},{"$f":"Time!AO18","v":"2023-12-31"},{"$f":"Time!AP18","v":"2024-03-31"},{"$f":"Time!AQ18","v":"2024-06-30"},{"$f":"Time!AR18","v":"2024-09-30"},{"$f":"Time!AS18","v":"2024-12-31"},{"$f":"Time!AT18","v":"2025-03-31"},{"$f":"Time!AU18","v":"2025-06-30"},{"$f":"Time!AV18","v":"2025-09-30"},{"$f":"Time!AW18","v":"2025-12-31"},{"$f":"Time!AX18","v":"2026-03-31"},{"$f":"Time!AY18","v":"2026-06-30"},{"$f":"Time!AZ18","v":"2026-09-30"},{"$f":"Time!BA18","v":"2026-12-31"},{"$f":"Time!BB18","v":"2027-03-31"},{"$f":"Time!BC18","v":"2027-06-30"},{"$f":"Time!BD18","v":"2027-09-30"},{"$f":"Time!BE18","v":"2027-12-31"},{"$f":"Time!BF18","v":"2028-03-31"},{"$f":"Time!BG18","v":"2028-06-30"},{"$f":"Time!BH18","v":"2028-09-30"},{"$f":"Time!BI18","v":"2028-12-31"},{"$f":"Time!BJ18","v":"2029-03-31"},{"$f":"Time!BK18","v":"2029-06-30"},{"$f":"Time!BL18","v":"2029-09-30"},{"$f":"Time!BM18","v":"2029-12-31"},{"$f":"Time!BN18","v":"2030-03-31"},{"$f":"Time!BO18","v":"2030-06-30"},{"$f":"Time!BP18","v":"2030-09-30"},{"$f":"Time!BQ18","v":"2030-12-31"},{"$f":"Time!BR18","v":"2031-03-31"},{"$f":"Time!BS18","v":"2031-06-30"},{"$f":"Time!BT18","v":"2031-09-30"},{"$f":"Time!BU18","v":"2031-12-31"},{"$f":"Time!BV18","v":"2032-03-31"},{"$f":"Time!BW18","v":"2032-06-30"},{"$f":"Time!BX18","v":"2032-09-30"},{"$f":"Time!BY18","v":"2032-12-31"},{"$f":"Time!BZ18","v":"2033-03-31"},{"$f":"Time!CA18","v":"2033-06-30"},{"$f":"Time!CB18","v":"2033-09-30"},{"$f":"Time!CC18","v":"2033-12-31"},{"$f":"Time!CD18","v":"2034-03-31"},{"$f":"Time!CE18","v":"2034-06-30"},{"$f":"Time!CF18","v":"2034-09-30"},{"$f":"Time!CG18","v":"2034-12-31"},{"$f":"Time!CH18","v":"2035-03-31"},{"$f":"Time!CI18","v":"2035-06-30"},{"$f":"Time!CJ18","v":"2035-09-30"},{"$f":"Time!CK18","v":"2035-12-31"},{"$f":"Time!CL18","v":"2036-03-31"},{"$f":"Time!CM18","v":"2036-06-30"},{"$f":"Time!CN18","v":"2036-09-30"},{"$f":"Time!CO18","v":"2036-12-31"},{"$f":"Time!CP18","v":"2037-03-31"},{"$f":"Time!CQ18","v":"2037-06-30"},{"$f":"Time!CR18","v":"2037-09-30"},{"$f":"Time!CS18","v":"2037-12-31"},{"$f":"Time!CT18","v":"2038-03-31"},{"$f":"Time!CU18","v":"2038-06-30"},{"$f":"Time!CV18","v":"2038-09-30"},{"$f":"Time!CW18","v":"2038-12-31"},{"$f":"Time!CX18","v":"2039-03-31"},{"$f":"Time!CY18","v":"2039-06-30"},{"$f":"Time!CZ18","v":"2039-09-30"},{"$f":"Time!DA18","v":"2039-12-31"},{"$f":"Time!DB18","v":"2040-03-31"},{"$f":"Time!DC18","v":"2040-06-30"},{"$f":"Time!DD18","v":"2040-09-30"},{"$f":"Time!DE18","v":"2040-12-31"},{"$f":"Time!DF18","v":"2041-03-31"},{"$f":"Time!DG18","v":"2041-06-30"},{"$f":"Time!DH18","v":"2041-09-30"},{"$f":"Time!DI18","v":"2041-12-31"},{"$f":"Time!DJ18","v":"2042-03-31"},{"$f":"Time!DK18","v":"2042-06-30"},{"$f":"Time!DL18","v":"2042-09-30"},{"$f":"Time!DM18","v":"2042-12-31"},{"$f":"Time!DN18","v":"2043-03-31"},{"$f":"Time!DO18","v":"2043-06-30"},{"$f":"Time!DP18","v":"2043-09-30"},{"$f":"Time!DQ18","v":"2043-12-31"},{"$f":"Time!DR18","v":"2044-03-31"},{"$f":"Time!DS18","v":"2044-06-30"},{"$f":"Time!DT18","v":"2044-09-30"},{"$f":"Time!DU18","v":"2044-12-31"},{"$f":"Time!DV18","v":"2045-03-31"},{"$f":"Time!DW18","v":"2045-06-30"},{"$f":"Time!DX18","v":"2045-09-30"},{"$f":"Time!DY18","v":"2045-12-31"},{"$f":"Time!DZ18","v":"2046-03-31"},{"$f":"Time!EA18","v":"2046-06-30"},{"$f":"Time!EB18","v":"2046-09-30"},{"$f":"Time!EC18","v":"2046-12-31"},{"$f":"Time!ED18","v":"2047-03-31"},{"$f":"Time!EE18","v":"2047-06-30"},{"$f":"Time!EF18","v":"2047-09-30"},{"$f":"Time!EG18","v":"2047-12-31"},{"$f":"Time!EH18","v":"2048-03-31"},{"$f":"Time!EI18","v":"2048-06-30"},{"$f":"Time!EJ18","v":"2048-09-30"},{"$f":"Time!EK18","v":"2048-12-31"},{"$f":"Time!EL18","v":"2049-03-31"},{"$f":"Time!EM18","v":"2049-06-30"},{"$f":"Time!EN18","v":"2049-09-30"},{"$f":"Time!EO18","v":"2049-12-31"},{"$f":"Time!EP18","v":"2050-03-31"},{"$f":"Time!EQ18","v":"2050-06-30"},{"$f":"Time!ER18","v":"2050-09-30"},{"$f":"Time!ES18","v":"2050-12-31"},{"$f":"Time!ET18","v":"2051-03-31"},{"$f":"Time!EU18","v":"2051-06-30"},{"$f":"Time!EV18","v":"2051-09-30"},{"$f":"Time!EW18","v":"2051-12-31"},{"$f":"Time!EX18","v":"2052-03-31"},{"$f":"Time!EY18","v":"2052-06-30"},{"$f":"Time!EZ18","v":"2052-09-30"},{"$f":"Time!FA18","v":"2052-12-31"},{"$f":"Time!FB18","v":"2053-03-31"},{"$f":"Time!FC18","v":"2053-06-30"},{"$f":"Time!FD18","v":"2053-09-30"},{"$f":"Time!FE18","v":"2053-12-31"},{"$f":"Time!FF18","v":"2054-03-31"},{"$f":"Time!FG18","v":"2054-06-30"},{"$f":"Time!FH18","v":"2054-09-30"},{"$f":"Time!FI18","v":"2054-12-31"},{"$f":"Time!FJ18","v":"2055-03-31"},{"$f":"Time!FK18","v":"2055-06-30"},{"$f":"Time!FL18","v":"2055-09-30"},{"$f":"Time!FM18","v":"2055-12-31"},{"$f":"Time!FN18","v":"2056-03-31"},{"$f":"Time!FO18","v":"2056-06-30"},{"$f":"Time!FP18","v":"2056-09-30"},{"$f":"Time!FQ18","v":"2056-12-31"},{"$f":"Time!FR18","v":"2057-03-31"},{"$f":"Time!FS18","v":"2057-06-30"},{"$f":"Time!FT18","v":"2057-09-30"},{"$f":"Time!FU18","v":"2057-12-31"},{"$f":"Time!FV18","v":"2058-03-31"},{"$f":"Time!FW18","v":"2058-06-30"},{"$f":"Time!FX18","v":"2058-09-30"},{"$f":"Time!FY18","v":"2058-12-31"},{"$f":"Time!FZ18","v":"2059-03-31"},{"$f":"Time!GA18","v":"2059-06-30"},{"$f":"Time!GB18","v":"2059-09-30"},{"$f":"Time!GC18","v":"2059-12-31"},{"$f":"Time!GD18","v":"2060-03-31"},{"$f":"Time!GE18","v":"2060-06-30"},{"$f":"Time!GF18","v":"2060-09-30"},{"$f":"Time!GG18","v":"2060-12-31"},{"$f":"Time!GH18","v":"2061-03-31"},{"$f":"Time!GI18","v":"2061-06-30"},{"$f":"Time!GJ18","v":"2061-09-30"},{"$f":"Time!GK18","v":"2061-12-31"},{"$f":"Time!GL18","v":"2062-03-31"},{"$f":"Time!GM18","v":"2062-06-30"},{"$f":"Time!GN18","v":"2062-09-30"},{"$f":"Time!GO18","v":"2062-12-31"},{"$f":"Time!GP18","v":"2063-03-31"},{"$f":"Time!GQ18","v":"2063-06-30"},{"$f":"Time!GR18","v":"2063-09-30"},{"$f":"Time!GS18","v":"2063-12-31"},{"$f":"Time!GT18","v":"2064-03-31"},{"$f":"Time!GU18","v":"2064-06-30"},{"$f":"Time!GV18","v":"2064-09-30"},{"$f":"Time!GW18","v":"2064-12-31"},{"$f":"Time!GX18","v":"2065-03-31"},{"$f":"Time!GY18","v":"2065-06-30"},{"$f":"Time!GZ18","v":"2065-09-30"},{"$f":"Time!HA18","v":"2065-12-31"},{"$f":"Time!HB18","v":"2066-03-31"},{"$f":"Time!HC18","v":"2066-06-30"},{"$f":"Time!HD18","v":"2066-09-30"},{"$f":"Time!HE18","v":"2066-12-31"},{"$f":"Time!HF18","v":"2067-03-31"},{"$f":"Time!HG18","v":"2067-06-30"},{"$f":"Time!HH18","v":"2067-09-30"},{"$f":"Time!HI18","v":"2067-12-31"},{"$f":"Time!HJ18","v":"2068-03-31"},{"$f":"Time!HK18","v":"2068-06-30"},{"$f":"Time!HL18","v":"2068-09-30"},{"$f":"Time!HM18","v":"2068-12-31"},{"$f":"Time!HN18","v":"2069-03-31"},{"$f":"Time!HO18","v":"2069-06-30"},{"$f":"Time!HP18","v":"2069-09-30"},{"$f":"Time!HQ18","v":"2069-12-31"},{"$f":"Time!HR18","v":"2070-03-31"},{"$f":"Time!HS18","v":"2070-06-30"},{"$f":"Time!HT18","v":"2070-09-30"},{"$f":"Time!HU18","v":"2070-12-31"},{"$f":"Time!HV18","v":"2071-03-31"},{"$f":"Time!HW18","v":"2071-06-30"},{"$f":"Time!HX18","v":"2071-09-30"},{"$f":"Time!HY18","v":"2071-12-31"},{"$f":"Time!HZ18","v":"2072-03-31"},{"$f":"Time!IA18","v":"2072-06-30"},{"$f":"Time!IB18","v":"2072-09-30"},{"$f":"Time!IC18","v":"2072-12-31"},{"$f":"Time!ID18","v":"2073-03-31"},{"$f":"Time!IE18","v":"2073-06-30"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year:",null,{"$f":"Time!R19","v":2021},{"$f":"Time!S19","v":2021},{"$f":"Time!T19","v":2021},{"$f":"Time!U19","v":2021},{"$f":"Time!V19","v":2021},{"$f":"Time!W19","v":2021},{"$f":"Time!X19","v":2021},{"$f":"Time!Y19","v":2021},{"$f":"Time!Z19","v":2021},{"$f":"Time!AA19","v":2021},{"$f":"Time!AB19","v":2021},{"$f":"Time!AC19","v":2021},{"$f":"Time!AD19","v":2022},{"$f":"Time!AE19","v":2022},{"$f":"Time!AF19","v":2022},{"$f":"Time!AG19","v":2022},{"$f":"Time!AH19","v":2022},{"$f":"Time!AI19","v":2022},{"$f":"Time!AJ19","v":2022},{"$f":"Time!AK19","v":2022},{"$f":"Time!AL19","v":2023},{"$f":"Time!AM19","v":2023},{"$f":"Time!AN19","v":2023},{"$f":"Time!AO19","v":2023},{"$f":"Time!AP19","v":2024},{"$f":"Time!AQ19","v":2024},{"$f":"Time!AR19","v":2024},{"$f":"Time!AS19","v":2024},{"$f":"Time!AT19","v":2025},{"$f":"Time!AU19","v":2025},{"$f":"Time!AV19","v":2025},{"$f":"Time!AW19","v":2025},{"$f":"Time!AX19","v":2026},{"$f":"Time!AY19","v":2026},{"$f":"Time!AZ19","v":2026},{"$f":"Time!BA19","v":2026},{"$f":"Time!BB19","v":2027},{"$f":"Time!BC19","v":2027},{"$f":"Time!BD19","v":2027},{"$f":"Time!BE19","v":2027},{"$f":"Time!BF19","v":2028},{"$f":"Time!BG19","v":2028},{"$f":"Time!BH19","v":2028},{"$f":"Time!BI19","v":2028},{"$f":"Time!BJ19","v":2029},{"$f":"Time!BK19","v":2029},{"$f":"Time!BL19","v":2029},{"$f":"Time!BM19","v":2029},{"$f":"Time!BN19","v":2030},{"$f":"Time!BO19","v":2030},{"$f":"Time!BP19","v":2030},{"$f":"Time!BQ19","v":2030},{"$f":"Time!BR19","v":2031},{"$f":"Time!BS19","v":2031},{"$f":"Time!BT19","v":2031},{"$f":"Time!BU19","v":2031},{"$f":"Time!BV19","v":2032},{"$f":"Time!BW19","v":2032},{"$f":"Time!BX19","v":2032},{"$f":"Time!BY19","v":2032},{"$f":"Time!BZ19","v":2033},{"$f":"Time!CA19","v":2033},{"$f":"Time!CB19","v":2033},{"$f":"Time!CC19","v":2033},{"$f":"Time!CD19","v":2034},{"$f":"Time!CE19","v":2034},{"$f":"Time!CF19","v":2034},{"$f":"Time!CG19","v":2034},{"$f":"Time!CH19","v":2035},{"$f":"Time!CI19","v":2035},{"$f":"Time!CJ19","v":2035},{"$f":"Time!CK19","v":2035},{"$f":"Time!CL19","v":2036},{"$f":"Time!CM19","v":2036},{"$f":"Time!CN19","v":2036},{"$f":"Time!CO19","v":2036},{"$f":"Time!CP19","v":2037},{"$f":"Time!CQ19","v":2037},{"$f":"Time!CR19","v":2037},{"$f":"Time!CS19","v":2037},{"$f":"Time!CT19","v":2038},{"$f":"Time!CU19","v":2038},{"$f":"Time!CV19","v":2038},{"$f":"Time!CW19","v":2038},{"$f":"Time!CX19","v":2039},{"$f":"Time!CY19","v":2039},{"$f":"Time!CZ19","v":2039},{"$f":"Time!DA19","v":2039},{"$f":"Time!DB19","v":2040},{"$f":"Time!DC19","v":2040},{"$f":"Time!DD19","v":2040},{"$f":"Time!DE19","v":2040},{"$f":"Time!DF19","v":2041},{"$f":"Time!DG19","v":2041},{"$f":"Time!DH19","v":2041},{"$f":"Time!DI19","v":2041},{"$f":"Time!DJ19","v":2042},{"$f":"Time!DK19","v":2042},{"$f":"Time!DL19","v":2042},{"$f":"Time!DM19","v":2042},{"$f":"Time!DN19","v":2043},{"$f":"Time!DO19","v":2043},{"$f":"Time!DP19","v":2043},{"$f":"Time!DQ19","v":2043},{"$f":"Time!DR19","v":2044},{"$f":"Time!DS19","v":2044},{"$f":"Time!DT19","v":2044},{"$f":"Time!DU19","v":2044},{"$f":"Time!DV19","v":2045},{"$f":"Time!DW19","v":2045},{"$f":"Time!DX19","v":2045},{"$f":"Time!DY19","v":2045},{"$f":"Time!DZ19","v":2046},{"$f":"Time!EA19","v":2046},{"$f":"Time!EB19","v":2046},{"$f":"Time!EC19","v":2046},{"$f":"Time!ED19","v":2047},{"$f":"Time!EE19","v":2047},{"$f":"Time!EF19","v":2047},{"$f":"Time!EG19","v":2047},{"$f":"Time!EH19","v":2048},{"$f":"Time!EI19","v":2048},{"$f":"Time!EJ19","v":2048},{"$f":"Time!EK19","v":2048},{"$f":"Time!EL19","v":2049},{"$f":"Time!EM19","v":2049},{"$f":"Time!EN19","v":2049},{"$f":"Time!EO19","v":2049},{"$f":"Time!EP19","v":2050},{"$f":"Time!EQ19","v":2050},{"$f":"Time!ER19","v":2050},{"$f":"Time!ES19","v":2050},{"$f":"Time!ET19","v":2051},{"$f":"Time!EU19","v":2051},{"$f":"Time!EV19","v":2051},{"$f":"Time!EW19","v":2051},{"$f":"Time!EX19","v":2052},{"$f":"Time!EY19","v":2052},{"$f":"Time!EZ19","v":2052},{"$f":"Time!FA19","v":2052},{"$f":"Time!FB19","v":2053},{"$f":"Time!FC19","v":2053},{"$f":"Time!FD19","v":2053},{"$f":"Time!FE19","v":2053},{"$f":"Time!FF19","v":2054},{"$f":"Time!FG19","v":2054},{"$f":"Time!FH19","v":2054},{"$f":"Time!FI19","v":2054},{"$f":"Time!FJ19","v":2055},{"$f":"Time!FK19","v":2055},{"$f":"Time!FL19","v":2055},{"$f":"Time!FM19","v":2055},{"$f":"Time!FN19","v":2056},{"$f":"Time!FO19","v":2056},{"$f":"Time!FP19","v":2056},{"$f":"Time!FQ19","v":2056},{"$f":"Time!FR19","v":2057},{"$f":"Time!FS19","v":2057},{"$f":"Time!FT19","v":2057},{"$f":"Time!FU19","v":2057},{"$f":"Time!FV19","v":2058},{"$f":"Time!FW19","v":2058},{"$f":"Time!FX19","v":2058},{"$f":"Time!FY19","v":2058},{"$f":"Time!FZ19","v":2059},{"$f":"Time!GA19","v":2059},{"$f":"Time!GB19","v":2059},{"$f":"Time!GC19","v":2059},{"$f":"Time!GD19","v":2060},{"$f":"Time!GE19","v":2060},{"$f":"Time!GF19","v":2060},{"$f":"Time!GG19","v":2060},{"$f":"Time!GH19","v":2061},{"$f":"Time!GI19","v":2061},{"$f":"Time!GJ19","v":2061},{"$f":"Time!GK19","v":2061},{"$f":"Time!GL19","v":2062},{"$f":"Time!GM19","v":2062},{"$f":"Time!GN19","v":2062},{"$f":"Time!GO19","v":2062},{"$f":"Time!GP19","v":2063},{"$f":"Time!GQ19","v":2063},{"$f":"Time!GR19","v":2063},{"$f":"Time!GS19","v":2063},{"$f":"Time!GT19","v":2064},{"$f":"Time!GU19","v":2064},{"$f":"Time!GV19","v":2064},{"$f":"Time!GW19","v":2064},{"$f":"Time!GX19","v":2065},{"$f":"Time!GY19","v":2065},{"$f":"Time!GZ19","v":2065},{"$f":"Time!HA19","v":2065},{"$f":"Time!HB19","v":2066},{"$f":"Time!HC19","v":2066},{"$f":"Time!HD19","v":2066},{"$f":"Time!HE19","v":2066},{"$f":"Time!HF19","v":2067},{"$f":"Time!HG19","v":2067},{"$f":"Time!HH19","v":2067},{"$f":"Time!HI19","v":2067},{"$f":"Time!HJ19","v":2068},{"$f":"Time!HK19","v":2068},{"$f":"Time!HL19","v":2068},{"$f":"Time!HM19","v":2068},{"$f":"Time!HN19","v":2069},{"$f":"Time!HO19","v":2069},{"$f":"Time!HP19","v":2069},{"$f":"Time!HQ19","v":2069},{"$f":"Time!HR19","v":2070},{"$f":"Time!HS19","v":2070},{"$f":"Time!HT19","v":2070},{"$f":"Time!HU19","v":2070},{"$f":"Time!HV19","v":2071},{"$f":"Time!HW19","v":2071},{"$f":"Time!HX19","v":2071},{"$f":"Time!HY19","v":2071},{"$f":"Time!HZ19","v":2072},{"$f":"Time!IA19","v":2072},{"$f":"Time!IB19","v":2072},{"$f":"Time!IC19","v":2072},{"$f":"Time!ID19","v":2073},{"$f":"Time!IE19","v":2073}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year #:",null,{"$f":"Time!R21","v":1},{"$f":"Time!S21","v":1},{"$f":"Time!T21","v":1},{"$f":"Time!U21","v":1},{"$f":"Time!V21","v":1},{"$f":"Time!W21","v":1},{"$f":"Time!X21","v":1},{"$f":"Time!Y21","v":1},{"$f":"Time!Z21","v":1},{"$f":"Time!AA21","v":1},{"$f":"Time!AB21","v":1},{"$f":"Time!AC21","v":1},{"$f":"Time!AD21","v":2},{"$f":"Time!AE21","v":2},{"$f":"Time!AF21","v":2},{"$f":"Time!AG21","v":2},{"$f":"Time!AH21","v":2},{"$f":"Time!AI21","v":2},{"$f":"Time!AJ21","v":2},{"$f":"Time!AK21","v":2},{"$f":"Time!AL21","v":3},{"$f":"Time!AM21","v":3},{"$f":"Time!AN21","v":3},{"$f":"Time!AO21","v":3},{"$f":"Time!AP21","v":4},{"$f":"Time!AQ21","v":4},{"$f":"Time!AR21","v":4},{"$f":"Time!AS21","v":4},{"$f":"Time!AT21","v":5},{"$f":"Time!AU21","v":5},{"$f":"Time!AV21","v":5},{"$f":"Time!AW21","v":5},{"$f":"Time!AX21","v":6},{"$f":"Time!AY21","v":6},{"$f":"Time!AZ21","v":6},{"$f":"Time!BA21","v":6},{"$f":"Time!BB21","v":7},{"$f":"Time!BC21","v":7},{"$f":"Time!BD21","v":7},{"$f":"Time!BE21","v":7},{"$f":"Time!BF21","v":8},{"$f":"Time!BG21","v":8},{"$f":"Time!BH21","v":8},{"$f":"Time!BI21","v":8},{"$f":"Time!BJ21","v":9},{"$f":"Time!BK21","v":9},{"$f":"Time!BL21","v":9},{"$f":"Time!BM21","v":9},{"$f":"Time!BN21","v":10},{"$f":"Time!BO21","v":10},{"$f":"Time!BP21","v":10},{"$f":"Time!BQ21","v":10},{"$f":"Time!BR21","v":11},{"$f":"Time!BS21","v":11},{"$f":"Time!BT21","v":11},{"$f":"Time!BU21","v":11},{"$f":"Time!BV21","v":12},{"$f":"Time!BW21","v":12},{"$f":"Time!BX21","v":12},{"$f":"Time!BY21","v":12},{"$f":"Time!BZ21","v":13},{"$f":"Time!CA21","v":13},{"$f":"Time!CB21","v":13},{"$f":"Time!CC21","v":13},{"$f":"Time!CD21","v":14},{"$f":"Time!CE21","v":14},{"$f":"Time!CF21","v":14},{"$f":"Time!CG21","v":14},{"$f":"Time!CH21","v":15},{"$f":"Time!CI21","v":15},{"$f":"Time!CJ21","v":15},{"$f":"Time!CK21","v":15},{"$f":"Time!CL21","v":16},{"$f":"Time!CM21","v":16},{"$f":"Time!CN21","v":16},{"$f":"Time!CO21","v":16},{"$f":"Time!CP21","v":17},{"$f":"Time!CQ21","v":17},{"$f":"Time!CR21","v":17},{"$f":"Time!CS21","v":17},{"$f":"Time!CT21","v":18},{"$f":"Time!CU21","v":18},{"$f":"Time!CV21","v":18},{"$f":"Time!CW21","v":18},{"$f":"Time!CX21","v":19},{"$f":"Time!CY21","v":19},{"$f":"Time!CZ21","v":19},{"$f":"Time!DA21","v":19},{"$f":"Time!DB21","v":20},{"$f":"Time!DC21","v":20},{"$f":"Time!DD21","v":20},{"$f":"Time!DE21","v":20},{"$f":"Time!DF21","v":21},{"$f":"Time!DG21","v":21},{"$f":"Time!DH21","v":21},{"$f":"Time!DI21","v":21},{"$f":"Time!DJ21","v":22},{"$f":"Time!DK21","v":22},{"$f":"Time!DL21","v":22},{"$f":"Time!DM21","v":22},{"$f":"Time!DN21","v":23},{"$f":"Time!DO21","v":23},{"$f":"Time!DP21","v":23},{"$f":"Time!DQ21","v":23},{"$f":"Time!DR21","v":24},{"$f":"Time!DS21","v":24},{"$f":"Time!DT21","v":24},{"$f":"Time!DU21","v":24},{"$f":"Time!DV21","v":25},{"$f":"Time!DW21","v":25},{"$f":"Time!DX21","v":25},{"$f":"Time!DY21","v":25},{"$f":"Time!DZ21","v":26},{"$f":"Time!EA21","v":26},{"$f":"Time!EB21","v":26},{"$f":"Time!EC21","v":26},{"$f":"Time!ED21","v":27},{"$f":"Time!EE21","v":27},{"$f":"Time!EF21","v":27},{"$f":"Time!EG21","v":27},{"$f":"Time!EH21","v":28},{"$f":"Time!EI21","v":28},{"$f":"Time!EJ21","v":28},{"$f":"Time!EK21","v":28},{"$f":"Time!EL21","v":29},{"$f":"Time!EM21","v":29},{"$f":"Time!EN21","v":29},{"$f":"Time!EO21","v":29},{"$f":"Time!EP21","v":30},{"$f":"Time!EQ21","v":30},{"$f":"Time!ER21","v":30},{"$f":"Time!ES21","v":30},{"$f":"Time!ET21","v":31},{"$f":"Time!EU21","v":31},{"$f":"Time!EV21","v":31},{"$f":"Time!EW21","v":31},{"$f":"Time!EX21","v":32},{"$f":"Time!EY21","v":32},{"$f":"Time!EZ21","v":32},{"$f":"Time!FA21","v":32},{"$f":"Time!FB21","v":33},{"$f":"Time!FC21","v":33},{"$f":"Time!FD21","v":33},{"$f":"Time!FE21","v":33},{"$f":"Time!FF21","v":34},{"$f":"Time!FG21","v":34},{"$f":"Time!FH21","v":34},{"$f":"Time!FI21","v":34},{"$f":"Time!FJ21","v":35},{"$f":"Time!FK21","v":35},{"$f":"Time!FL21","v":35},{"$f":"Time!FM21","v":35},{"$f":"Time!FN21","v":36},{"$f":"Time!FO21","v":36},{"$f":"Time!FP21","v":36},{"$f":"Time!FQ21","v":36},{"$f":"Time!FR21","v":37},{"$f":"Time!FS21","v":37},{"$f":"Time!FT21","v":37},{"$f":"Time!FU21","v":37},{"$f":"Time!FV21","v":38},{"$f":"Time!FW21","v":38},{"$f":"Time!FX21","v":38},{"$f":"Time!FY21","v":38},{"$f":"Time!FZ21","v":39},{"$f":"Time!GA21","v":39},{"$f":"Time!GB21","v":39},{"$f":"Time!GC21","v":39},{"$f":"Time!GD21","v":40},{"$f":"Time!GE21","v":40},{"$f":"Time!GF21","v":40},{"$f":"Time!GG21","v":40},{"$f":"Time!GH21","v":41},{"$f":"Time!GI21","v":41},{"$f":"Time!GJ21","v":41},{"$f":"Time!GK21","v":41},{"$f":"Time!GL21","v":42},{"$f":"Time!GM21","v":42},{"$f":"Time!GN21","v":42},{"$f":"Time!GO21","v":42},{"$f":"Time!GP21","v":43},{"$f":"Time!GQ21","v":43},{"$f":"Time!GR21","v":43},{"$f":"Time!GS21","v":43},{"$f":"Time!GT21","v":44},{"$f":"Time!GU21","v":44},{"$f":"Time!GV21","v":44},{"$f":"Time!GW21","v":44},{"$f":"Time!GX21","v":45},{"$f":"Time!GY21","v":45},{"$f":"Time!GZ21","v":45},{"$f":"Time!HA21","v":45},{"$f":"Time!HB21","v":46},{"$f":"Time!HC21","v":46},{"$f":"Time!HD21","v":46},{"$f":"Time!HE21","v":46},{"$f":"Time!HF21","v":47},{"$f":"Time!HG21","v":47},{"$f":"Time!HH21","v":47},{"$f":"Time!HI21","v":47},{"$f":"Time!HJ21","v":48},{"$f":"Time!HK21","v":48},{"$f":"Time!HL21","v":48},{"$f":"Time!HM21","v":48},{"$f":"Time!HN21","v":49},{"$f":"Time!HO21","v":49},{"$f":"Time!HP21","v":49},{"$f":"Time!HQ21","v":49},{"$f":"Time!HR21","v":50},{"$f":"Time!HS21","v":50},{"$f":"Time!HT21","v":50},{"$f":"Time!HU21","v":50},{"$f":"Time!HV21","v":51},{"$f":"Time!HW21","v":51},{"$f":"Time!HX21","v":51},{"$f":"Time!HY21","v":51},{"$f":"Time!HZ21","v":52},{"$f":"Time!IA21","v":52},{"$f":"Time!IB21","v":52},{"$f":"Time!IC21","v":52},{"$f":"Time!ID21","v":53},{"$f":"Time!IE21","v":53}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Phase:",null,{"$f":"Time!R26","v":"Const"},{"$f":"Time!S26","v":"Const"},{"$f":"Time!T26","v":"Const"},{"$f":"Time!U26","v":"Const"},{"$f":"Time!V26","v":"Const"},{"$f":"Time!W26","v":"Const"},{"$f":"Time!X26","v":"Const"},{"$f":"Time!Y26","v":"Const"},{"$f":"Time!Z26","v":"Const"},{"$f":"Time!AA26","v":"Const"},{"$f":"Time!AB26","v":"Const"},{"$f":"Time!AC26","v":"Const"},{"$f":"Time!AD26","v":"Const"},{"$f":"Time!AE26","v":"Const"},{"$f":"Time!AF26","v":"Const"},{"$f":"Time!AG26","v":"Const"},{"$f":"Time!AH26","v":"Const"},{"$f":"Time!AI26","v":"Const"},{"$f":"Time!AJ26","v":"Ops"},{"$f":"Time!AK26","v":"Ops"},{"$f":"Time!AL26","v":"Ops"},{"$f":"Time!AM26","v":"Ops"},{"$f":"Time!AN26","v":"Ops"},{"$f":"Time!AO26","v":"Ops"},{"$f":"Time!AP26","v":"Ops"},{"$f":"Time!AQ26","v":"Ops"},{"$f":"Time!AR26","v":"Ops"},{"$f":"Time!AS26","v":"Ops"},{"$f":"Time!AT26","v":"Ops"},{"$f":"Time!AU26","v":"Ops"},{"$f":"Time!AV26","v":"Ops"},{"$f":"Time!AW26","v":"Ops"},{"$f":"Time!AX26","v":"Ops"},{"$f":"Time!AY26","v":"Ops"},{"$f":"Time!AZ26","v":"Ops"},{"$f":"Time!BA26","v":"Ops"},{"$f":"Time!BB26","v":"Ops"},{"$f":"Time!BC26","v":"Ops"},{"$f":"Time!BD26","v":"Ops"},{"$f":"Time!BE26","v":"Ops"},{"$f":"Time!BF26","v":"Ops"},{"$f":"Time!BG26","v":"Ops"},{"$f":"Time!BH26","v":"Ops"},{"$f":"Time!BI26","v":"Ops"},{"$f":"Time!BJ26","v":"Ops"},{"$f":"Time!BK26","v":"Ops"},{"$f":"Time!BL26","v":"Ops"},{"$f":"Time!BM26","v":"Ops"},{"$f":"Time!BN26","v":"Ops"},{"$f":"Time!BO26","v":"Ops"},{"$f":"Time!BP26","v":"Ops"},{"$f":"Time!BQ26","v":"Ops"},{"$f":"Time!BR26","v":"Ops"},{"$f":"Time!BS26","v":"Ops"},{"$f":"Time!BT26","v":"Ops"},{"$f":"Time!BU26","v":"Ops"},{"$f":"Time!BV26","v":"Ops"},{"$f":"Time!BW26","v":"Ops"},{"$f":"Time!BX26","v":"Ops"},{"$f":"Time!BY26","v":"Ops"},{"$f":"Time!BZ26","v":"Ops"},{"$f":"Time!CA26","v":"Ops"},{"$f":"Time!CB26","v":"Ops"},{"$f":"Time!CC26","v":"Ops"},{"$f":"Time!CD26","v":"Ops"},{"$f":"Time!CE26","v":"Ops"},{"$f":"Time!CF26","v":"Ops"},{"$f":"Time!CG26","v":"Ops"},{"$f":"Time!CH26","v":"Ops"},{"$f":"Time!CI26","v":"Ops"},{"$f":"Time!CJ26","v":"Ops"},{"$f":"Time!CK26","v":"Ops"},{"$f":"Time!CL26","v":"Ops"},{"$f":"Time!CM26","v":"Ops"},{"$f":"Time!CN26","v":"Ops"},{"$f":"Time!CO26","v":"Ops"},{"$f":"Time!CP26","v":"Ops"},{"$f":"Time!CQ26","v":"Ops"},{"$f":"Time!CR26","v":"Ops"},{"$f":"Time!CS26","v":"Ops"},{"$f":"Time!CT26","v":"Ops"},{"$f":"Time!CU26","v":"Ops"},{"$f":"Time!CV26","v":"Ops"},{"$f":"Time!CW26","v":"Ops"},{"$f":"Time!CX26","v":"Ops"},{"$f":"Time!CY26","v":"Ops"},{"$f":"Time!CZ26","v":"Ops"},{"$f":"Time!DA26","v":"Ops"},{"$f":"Time!DB26","v":"Ops"},{"$f":"Time!DC26","v":"Ops"},{"$f":"Time!DD26","v":"Ops"},{"$f":"Time!DE26","v":"Ops"},{"$f":"Time!DF26","v":"Ops"},{"$f":"Time!DG26","v":"Ops"},{"$f":"Time!DH26","v":"Ops"},{"$f":"Time!DI26","v":"Ops"},{"$f":"Time!DJ26","v":"Ops"},{"$f":"Time!DK26","v":"Ops"},{"$f":"Time!DL26","v":"Ops"},{"$f":"Time!DM26","v":"Ops"},{"$f":"Time!DN26","v":"Ops"},{"$f":"Time!DO26","v":"Ops"},{"$f":"Time!DP26","v":"Ops"},{"$f":"Time!DQ26","v":"Ops"},{"$f":"Time!DR26","v":"Ops"},{"$f":"Time!DS26","v":"Ops"},{"$f":"Time!DT26","v":"Ops"},{"$f":"Time!DU26","v":"Ops"},{"$f":"Time!DV26","v":"Ops"},{"$f":"Time!DW26","v":"Ops"},{"$f":"Time!DX26","v":"Ops"},{"$f":"Time!DY26","v":"Ops"},{"$f":"Time!DZ26","v":"Ops"},{"$f":"Time!EA26","v":"Ops"},{"$f":"Time!EB26","v":"Ops"},{"$f":"Time!EC26","v":"Ops"},{"$f":"Time!ED26","v":"Ops"},{"$f":"Time!EE26","v":"Ops"},{"$f":"Time!EF26","v":"Ops"},{"$f":"Time!EG26","v":"Ops"},{"$f":"Time!EH26","v":"Ops"},{"$f":"Time!EI26","v":"Ops"},{"$f":"Time!EJ26","v":"Ops"},{"$f":"Time!EK26","v":"Ops"},{"$f":"Time!EL26","v":"Ops"},{"$f":"Time!EM26","v":"Ops"},{"$f":"Time!EN26","v":"Ops"},{"$f":"Time!EO26","v":"Ops"},{"$f":"Time!EP26","v":"Ops"},{"$f":"Time!EQ26","v":"Ops"},{"$f":"Time!ER26","v":"Ops"},{"$f":"Time!ES26","v":"Ops"},{"$f":"Time!ET26","v":"Ops"},{"$f":"Time!EU26","v":"Ops"},{"$f":"Time!EV26","v":"Ops"},{"$f":"Time!EW26","v":"Ops"},{"$f":"Time!EX26","v":"Ops"},{"$f":"Time!EY26","v":"Ops"},{"$f":"Time!EZ26","v":"Ops"},{"$f":"Time!FA26","v":"Ops"},{"$f":"Time!FB26","v":"Ops"},{"$f":"Time!FC26","v":"Ops"},{"$f":"Time!FD26","v":"Ops"},{"$f":"Time!FE26","v":"Ops"},{"$f":"Time!FF26","v":"Ops"},{"$f":"Time!FG26","v":"Ops"},{"$f":"Time!FH26","v":"Ops"},{"$f":"Time!FI26","v":"Ops"},{"$f":"Time!FJ26","v":"Ops"},{"$f":"Time!FK26","v":"Ops"},{"$f":"Time!FL26","v":"Ops"},{"$f":"Time!FM26","v":"Ops"},{"$f":"Time!FN26","v":"Ops"},{"$f":"Time!FO26","v":"Ops"},{"$f":"Time!FP26","v":"Ops"},{"$f":"Time!FQ26","v":"Ops"},{"$f":"Time!FR26","v":"Ops"},{"$f":"Time!FS26","v":"Ops"},{"$f":"Time!FT26","v":""},{"$f":"Time!FU26","v":""},{"$f":"Time!FV26","v":""},{"$f":"Time!FW26","v":""},{"$f":"Time!FX26","v":""},{"$f":"Time!FY26","v":""},{"$f":"Time!FZ26","v":""},{"$f":"Time!GA26","v":""},{"$f":"Time!GB26","v":""},{"$f":"Time!GC26","v":""},{"$f":"Time!GD26","v":""},{"$f":"Time!GE26","v":""},{"$f":"Time!GF26","v":""},{"$f":"Time!GG26","v":""},{"$f":"Time!GH26","v":""},{"$f":"Time!GI26","v":""},{"$f":"Time!GJ26","v":""},{"$f":"Time!GK26","v":""},{"$f":"Time!GL26","v":""},{"$f":"Time!GM26","v":""},{"$f":"Time!GN26","v":""},{"$f":"Time!GO26","v":""},{"$f":"Time!GP26","v":""},{"$f":"Time!GQ26","v":""},{"$f":"Time!GR26","v":""},{"$f":"Time!GS26","v":""},{"$f":"Time!GT26","v":""},{"$f":"Time!GU26","v":""},{"$f":"Time!GV26","v":""},{"$f":"Time!GW26","v":""},{"$f":"Time!GX26","v":""},{"$f":"Time!GY26","v":""},{"$f":"Time!GZ26","v":""},{"$f":"Time!HA26","v":""},{"$f":"Time!HB26","v":""},{"$f":"Time!HC26","v":""},{"$f":"Time!HD26","v":""},{"$f":"Time!HE26","v":""},{"$f":"Time!HF26","v":""},{"$f":"Time!HG26","v":""},{"$f":"Time!HH26","v":""},{"$f":"Time!HI26","v":""},{"$f":"Time!HJ26","v":""},{"$f":"Time!HK26","v":""},{"$f":"Time!HL26","v":""},{"$f":"Time!HM26","v":""},{"$f":"Time!HN26","v":""},{"$f":"Time!HO26","v":""},{"$f":"Time!HP26","v":""},{"$f":"Time!HQ26","v":""},{"$f":"Time!HR26","v":""},{"$f":"Time!HS26","v":""},{"$f":"Time!HT26","v":""},{"$f":"Time!HU26","v":""},{"$f":"Time!HV26","v":""},{"$f":"Time!HW26","v":""},{"$f":"Time!HX26","v":""},{"$f":"Time!HY26","v":""},{"$f":"Time!HZ26","v":""},{"$f":"Time!IA26","v":""},{"$f":"Time!IB26","v":""},{"$f":"Time!IC26","v":""},{"$f":"Time!ID26","v":""},{"$f":"Time!IE26","v":""}]
[]
["Flags & Counters"]
[]
[null,"Days in Period",null,null,null,null,null,null,null,"#",null,null,null,null,{"$f":"SUM(Q11:ID11)","v":19174},null,{"$f":"Time!R23","v":31},{"$f":"Time!S23","v":28},{"$f":"Time!T23","v":31},{"$f":"Time!U23","v":30},{"$f":"Time!V23","v":31},{"$f":"Time!W23","v":30},{"$f":"Time!X23","v":31},{"$f":"Time!Y23","v":31},{"$f":"Time!Z23","v":30},{"$f":"Time!AA23","v":31},{"$f":"Time!AB23","v":30},{"$f":"Time!AC23","v":31},{"$f":"Time!AD23","v":31},{"$f":"Time!AE23","v":28},{"$f":"Time!AF23","v":31},{"$f":"Time!AG23","v":30},{"$f":"Time!AH23","v":31},{"$f":"Time!AI23","v":30},{"$f":"Time!AJ23","v":92},{"$f":"Time!AK23","v":92},{"$f":"Time!AL23","v":90},{"$f":"Time!AM23","v":91},{"$f":"Time!AN23","v":92},{"$f":"Time!AO23","v":92},{"$f":"Time!AP23","v":91},{"$f":"Time!AQ23","v":91},{"$f":"Time!AR23","v":92},{"$f":"Time!AS23","v":92},{"$f":"Time!AT23","v":90},{"$f":"Time!AU23","v":91},{"$f":"Time!AV23","v":92},{"$f":"Time!AW23","v":92},{"$f":"Time!AX23","v":90},{"$f":"Time!AY23","v":91},{"$f":"Time!AZ23","v":92},{"$f":"Time!BA23","v":92},{"$f":"Time!BB23","v":90},{"$f":"Time!BC23","v":91},{"$f":"Time!BD23","v":92},{"$f":"Time!BE23","v":92},{"$f":"Time!BF23","v":91},{"$f":"Time!BG23","v":91},{"$f":"Time!BH23","v":92},{"$f":"Time!BI23","v":92},{"$f":"Time!BJ23","v":90},{"$f":"Time!BK23","v":91},{"$f":"Time!BL23","v":92},{"$f":"Time!BM23","v":92},{"$f":"Time!BN23","v":90},{"$f":"Time!BO23","v":91},{"$f":"Time!BP23","v":92},{"$f":"Time!BQ23","v":92},{"$f":"Time!BR23","v":90},{"$f":"Time!BS23","v":91},{"$f":"Time!BT23","v":92},{"$f":"Time!BU23","v":92},{"$f":"Time!BV23","v":91},{"$f":"Time!BW23","v":91},{"$f":"Time!BX23","v":92},{"$f":"Time!BY23","v":92},{"$f":"Time!BZ23","v":90},{"$f":"Time!CA23","v":91},{"$f":"Time!CB23","v":92},{"$f":"Time!CC23","v":92},{"$f":"Time!CD23","v":90},{"$f":"Time!CE23","v":91},{"$f":"Time!CF23","v":92},{"$f":"Time!CG23","v":92},{"$f":"Time!CH23","v":90},{"$f":"Time!CI23","v":91},{"$f":"Time!CJ23","v":92},{"$f":"Time!CK23","v":92},{"$f":"Time!CL23","v":91},{"$f":"Time!CM23","v":91},{"$f":"Time!CN23","v":92},{"$f":"Time!CO23","v":92},{"$f":"Time!CP23","v":90},{"$f":"Time!CQ23","v":91},{"$f":"Time!CR23","v":92},{"$f":"Time!CS23","v":92},{"$f":"Time!CT23","v":90},{"$f":"Time!CU23","v":91},{"$f":"Time!CV23","v":92},{"$f":"Time!CW23","v":92},{"$f":"Time!CX23","v":90},{"$f":"Time!CY23","v":91},{"$f":"Time!CZ23","v":92},{"$f":"Time!DA23","v":92},{"$f":"Time!DB23","v":91},{"$f":"Time!DC23","v":91},{"$f":"Time!DD23","v":92},{"$f":"Time!DE23","v":92},{"$f":"Time!DF23","v":90},{"$f":"Time!DG23","v":91},{"$f":"Time!DH23","v":92},{"$f":"Time!DI23","v":92},{"$f":"Time!DJ23","v":90},{"$f":"Time!DK23","v":91},{"$f":"Time!DL23","v":92},{"$f":"Time!DM23","v":92},{"$f":"Time!DN23","v":90},{"$f":"Time!DO23","v":91},{"$f":"Time!DP23","v":92},{"$f":"Time!DQ23","v":92},{"$f":"Time!DR23","v":91},{"$f":"Time!DS23","v":91},{"$f":"Time!DT23","v":92},{"$f":"Time!DU23","v":92},{"$f":"Time!DV23","v":90},{"$f":"Time!DW23","v":91},{"$f":"Time!DX23","v":92},{"$f":"Time!DY23","v":92},{"$f":"Time!DZ23","v":90},{"$f":"Time!EA23","v":91},{"$f":"Time!EB23","v":92},{"$f":"Time!EC23","v":92},{"$f":"Time!ED23","v":90},{"$f":"Time!EE23","v":91},{"$f":"Time!EF23","v":92},{"$f":"Time!EG23","v":92},{"$f":"Time!EH23","v":91},{"$f":"Time!EI23","v":91},{"$f":"Time!EJ23","v":92},{"$f":"Time!EK23","v":92},{"$f":"Time!EL23","v":90},{"$f":"Time!EM23","v":91},{"$f":"Time!EN23","v":92},{"$f":"Time!EO23","v":92},{"$f":"Time!EP23","v":90},{"$f":"Time!EQ23","v":91},{"$f":"Time!ER23","v":92},{"$f":"Time!ES23","v":92},{"$f":"Time!ET23","v":90},{"$f":"Time!EU23","v":91},{"$f":"Time!EV23","v":92},{"$f":"Time!EW23","v":92},{"$f":"Time!EX23","v":91},{"$f":"Time!EY23","v":91},{"$f":"Time!EZ23","v":92},{"$f":"Time!FA23","v":92},{"$f":"Time!FB23","v":90},{"$f":"Time!FC23","v":91},{"$f":"Time!FD23","v":92},{"$f":"Time!FE23","v":92},{"$f":"Time!FF23","v":90},{"$f":"Time!FG23","v":91},{"$f":"Time!FH23","v":92},{"$f":"Time!FI23","v":92},{"$f":"Time!FJ23","v":90},{"$f":"Time!FK23","v":91},{"$f":"Time!FL23","v":92},{"$f":"Time!FM23","v":92},{"$f":"Time!FN23","v":91},{"$f":"Time!FO23","v":91},{"$f":"Time!FP23","v":92},{"$f":"Time!FQ23","v":92},{"$f":"Time!FR23","v":90},{"$f":"Time!FS23","v":91},{"$f":"Time!FT23","v":92},{"$f":"Time!FU23","v":92},{"$f":"Time!FV23","v":90},{"$f":"Time!FW23","v":91},{"$f":"Time!FX23","v":92},{"$f":"Time!FY23","v":92},{"$f":"Time!FZ23","v":90},{"$f":"Time!GA23","v":91},{"$f":"Time!GB23","v":92},{"$f":"Time!GC23","v":92},{"$f":"Time!GD23","v":91},{"$f":"Time!GE23","v":91},{"$f":"Time!GF23","v":92},{"$f":"Time!GG23","v":92},{"$f":"Time!GH23","v":90},{"$f":"Time!GI23","v":91},{"$f":"Time!GJ23","v":92},{"$f":"Time!GK23","v":92},{"$f":"Time!GL23","v":90},{"$f":"Time!GM23","v":91},{"$f":"Time!GN23","v":92},{"$f":"Time!GO23","v":92},{"$f":"Time!GP23","v":90},{"$f":"Time!GQ23","v":91},{"$f":"Time!GR23","v":92},{"$f":"Time!GS23","v":92},{"$f":"Time!GT23","v":91},{"$f":"Time!GU23","v":91},{"$f":"Time!GV23","v":92},{"$f":"Time!GW23","v":92},{"$f":"Time!GX23","v":90},{"$f":"Time!GY23","v":91},{"$f":"Time!GZ23","v":92},{"$f":"Time!HA23","v":92},{"$f":"Time!HB23","v":90},{"$f":"Time!HC23","v":91},{"$f":"Time!HD23","v":92},{"$f":"Time!HE23","v":92},{"$f":"Time!HF23","v":90},{"$f":"Time!HG23","v":91},{"$f":"Time!HH23","v":92},{"$f":"Time!HI23","v":92},{"$f":"Time!HJ23","v":91},{"$f":"Time!HK23","v":91},{"$f":"Time!HL23","v":92},{"$f":"Time!HM23","v":92},{"$f":"Time!HN23","v":90},{"$f":"Time!HO23","v":91},{"$f":"Time!HP23","v":92},{"$f":"Time!HQ23","v":92},{"$f":"Time!HR23","v":90},{"$f":"Time!HS23","v":91},{"$f":"Time!HT23","v":92},{"$f":"Time!HU23","v":92},{"$f":"Time!HV23","v":90},{"$f":"Time!HW23","v":91},{"$f":"Time!HX23","v":92},{"$f":"Time!HY23","v":92},{"$f":"Time!HZ23","v":91},{"$f":"Time!IA23","v":91},{"$f":"Time!IB23","v":92},{"$f":"Time!IC23","v":92},{"$f":"Time!ID23","v":90},{"$f":"Time!IE23","v":91}]
[null,"Periods in Year",null,null,null,null,null,null,null,"#",null,null,null,null,null,null,{"$f":"Time!R25","v":12},{"$f":"Time!S25","v":12},{"$f":"Time!T25","v":12},{"$f":"Time!U25","v":12},{"$f":"Time!V25","v":12},{"$f":"Time!W25","v":12},{"$f":"Time!X25","v":12},{"$f":"Time!Y25","v":12},{"$f":"Time!Z25","v":12},{"$f":"Time!AA25","v":12},{"$f":"Time!AB25","v":12},{"$f":"Time!AC25","v":12},{"$f":"Time!AD25","v":12},{"$f":"Time!AE25","v":12},{"$f":"Time!AF25","v":12},{"$f":"Time!AG25","v":12},{"$f":"Time!AH25","v":12},{"$f":"Time!AI25","v":12},{"$f":"Time!AJ25","v":4},{"$f":"Time!AK25","v":4},{"$f":"Time!AL25","v":4},{"$f":"Time!AM25","v":4},{"$f":"Time!AN25","v":4},{"$f":"Time!AO25","v":4},{"$f":"Time!AP25","v":4},{"$f":"Time!AQ25","v":4},{"$f":"Time!AR25","v":4},{"$f":"Time!AS25","v":4},{"$f":"Time!AT25","v":4},{"$f":"Time!AU25","v":4},{"$f":"Time!AV25","v":4},{"$f":"Time!AW25","v":4},{"$f":"Time!AX25","v":4},{"$f":"Time!AY25","v":4},{"$f":"Time!AZ25","v":4},{"$f":"Time!BA25","v":4},{"$f":"Time!BB25","v":4},{"$f":"Time!BC25","v":4},{"$f":"Time!BD25","v":4},{"$f":"Time!BE25","v":4},{"$f":"Time!BF25","v":4},{"$f":"Time!BG25","v":4},{"$f":"Time!BH25","v":4},{"$f":"Time!BI25","v":4},{"$f":"Time!BJ25","v":4},{"$f":"Time!BK25","v":4},{"$f":"Time!BL25","v":4},{"$f":"Time!BM25","v":4},{"$f":"Time!BN25","v":4},{"$f":"Time!BO25","v":4},{"$f":"Time!BP25","v":4},{"$f":"Time!BQ25","v":4},{"$f":"Time!BR25","v":4},{"$f":"Time!BS25","v":4},{"$f":"Time!BT25","v":4},{"$f":"Time!BU25","v":4},{"$f":"Time!BV25","v":4},{"$f":"Time!BW25","v":4},{"$f":"Time!BX25","v":4},{"$f":"Time!BY25","v":4},{"$f":"Time!BZ25","v":4},{"$f":"Time!CA25","v":4},{"$f":"Time!CB25","v":4},{"$f":"Time!CC25","v":4},{"$f":"Time!CD25","v":4},{"$f":"Time!CE25","v":4},{"$f":"Time!CF25","v":4},{"$f":"Time!CG25","v":4},{"$f":"Time!CH25","v":4},{"$f":"Time!CI25","v":4},{"$f":"Time!CJ25","v":4},{"$f":"Time!CK25","v":4},{"$f":"Time!CL25","v":4},{"$f":"Time!CM25","v":4},{"$f":"Time!CN25","v":4},{"$f":"Time!CO25","v":4},{"$f":"Time!CP25","v":4},{"$f":"Time!CQ25","v":4},{"$f":"Time!CR25","v":4},{"$f":"Time!CS25","v":4},{"$f":"Time!CT25","v":4},{"$f":"Time!CU25","v":4},{"$f":"Time!CV25","v":4},{"$f":"Time!CW25","v":4},{"$f":"Time!CX25","v":4},{"$f":"Time!CY25","v":4},{"$f":"Time!CZ25","v":4},{"$f":"Time!DA25","v":4},{"$f":"Time!DB25","v":4},{"$f":"Time!DC25","v":4},{"$f":"Time!DD25","v":4},{"$f":"Time!DE25","v":4},{"$f":"Time!DF25","v":4},{"$f":"Time!DG25","v":4},{"$f":"Time!DH25","v":4},{"$f":"Time!DI25","v":4},{"$f":"Time!DJ25","v":4},{"$f":"Time!DK25","v":4},{"$f":"Time!DL25","v":4},{"$f":"Time!DM25","v":4},{"$f":"Time!DN25","v":4},{"$f":"Time!DO25","v":4},{"$f":"Time!DP25","v":4},{"$f":"Time!DQ25","v":4},{"$f":"Time!DR25","v":4},{"$f":"Time!DS25","v":4},{"$f":"Time!DT25","v":4},{"$f":"Time!DU25","v":4},{"$f":"Time!DV25","v":4},{"$f":"Time!DW25","v":4},{"$f":"Time!DX25","v":4},{"$f":"Time!DY25","v":4},{"$f":"Time!DZ25","v":4},{"$f":"Time!EA25","v":4},{"$f":"Time!EB25","v":4},{"$f":"Time!EC25","v":4},{"$f":"Time!ED25","v":4},{"$f":"Time!EE25","v":4},{"$f":"Time!EF25","v":4},{"$f":"Time!EG25","v":4},{"$f":"Time!EH25","v":4},{"$f":"Time!EI25","v":4},{"$f":"Time!EJ25","v":4},{"$f":"Time!EK25","v":4},{"$f":"Time!EL25","v":4},{"$f":"Time!EM25","v":4},{"$f":"Time!EN25","v":4},{"$f":"Time!EO25","v":4},{"$f":"Time!EP25","v":4},{"$f":"Time!EQ25","v":4},{"$f":"Time!ER25","v":4},{"$f":"Time!ES25","v":4},{"$f":"Time!ET25","v":4},{"$f":"Time!EU25","v":4},{"$f":"Time!EV25","v":4},{"$f":"Time!EW25","v":4},{"$f":"Time!EX25","v":4},{"$f":"Time!EY25","v":4},{"$f":"Time!EZ25","v":4},{"$f":"Time!FA25","v":4},{"$f":"Time!FB25","v":4},{"$f":"Time!FC25","v":4},{"$f":"Time!FD25","v":4},{"$f":"Time!FE25","v":4},{"$f":"Time!FF25","v":4},{"$f":"Time!FG25","v":4},{"$f":"Time!FH25","v":4},{"$f":"Time!FI25","v":4},{"$f":"Time!FJ25","v":4},{"$f":"Time!FK25","v":4},{"$f":"Time!FL25","v":4},{"$f":"Time!FM25","v":4},{"$f":"Time!FN25","v":4},{"$f":"Time!FO25","v":4},{"$f":"Time!FP25","v":4},{"$f":"Time!FQ25","v":4},{"$f":"Time!FR25","v":4},{"$f":"Time!FS25","v":4},{"$f":"Time!FT25","v":4},{"$f":"Time!FU25","v":4},{"$f":"Time!FV25","v":4},{"$f":"Time!FW25","v":4},{"$f":"Time!FX25","v":4},{"$f":"Time!FY25","v":4},{"$f":"Time!FZ25","v":4},{"$f":"Time!GA25","v":4},{"$f":"Time!GB25","v":4},{"$f":"Time!GC25","v":4},{"$f":"Time!GD25","v":4},{"$f":"Time!GE25","v":4},{"$f":"Time!GF25","v":4},{"$f":"Time!GG25","v":4},{"$f":"Time!GH25","v":4},{"$f":"Time!GI25","v":4},{"$f":"Time!GJ25","v":4},{"$f":"Time!GK25","v":4},{"$f":"Time!GL25","v":4},{"$f":"Time!GM25","v":4},{"$f":"Time!GN25","v":4},{"$f":"Time!GO25","v":4},{"$f":"Time!GP25","v":4},{"$f":"Time!GQ25","v":4},{"$f":"Time!GR25","v":4},{"$f":"Time!GS25","v":4},{"$f":"Time!GT25","v":4},{"$f":"Time!GU25","v":4},{"$f":"Time!GV25","v":4},{"$f":"Time!GW25","v":4},{"$f":"Time!GX25","v":4},{"$f":"Time!GY25","v":4},{"$f":"Time!GZ25","v":4},{"$f":"Time!HA25","v":4},{"$f":"Time!HB25","v":4},{"$f":"Time!HC25","v":4},{"$f":"Time!HD25","v":4},{"$f":"Time!HE25","v":4},{"$f":"Time!HF25","v":4},{"$f":"Time!HG25","v":4},{"$f":"Time!HH25","v":4},{"$f":"Time!HI25","v":4},{"$f":"Time!HJ25","v":4},{"$f":"Time!HK25","v":4},{"$f":"Time!HL25","v":4},{"$f":"Time!HM25","v":4},{"$f":"Time!HN25","v":4},{"$f":"Time!HO25","v":4},{"$f":"Time!HP25","v":4},{"$f":"Time!HQ25","v":4},{"$f":"Time!HR25","v":4},{"$f":"Time!HS25","v":4},{"$f":"Time!HT25","v":4},{"$f":"Time!HU25","v":4},{"$f":"Time!HV25","v":4},{"$f":"Time!HW25","v":4},{"$f":"Time!HX25","v":4},{"$f":"Time!HY25","v":4},{"$f":"Time!HZ25","v":4},{"$f":"Time!IA25","v":4},{"$f":"Time!IB25","v":4},{"$f":"Time!IC25","v":4},{"$f":"Time!ID25","v":4},{"$f":"Time!IE25","v":4}]
[]
[null,"Construction Period",null,null,null,null,null,null,null,"flag",null,null,null,null,null,null,{"$f":"Time!R65","v":1},{"$f":"Time!S65","v":1},{"$f":"Time!T65","v":1},{"$f":"Time!U65","v":1},{"$f":"Time!V65","v":1},{"$f":"Time!W65","v":1},{"$f":"Time!X65","v":1},{"$f":"Time!Y65","v":1},{"$f":"Time!Z65","v":1},{"$f":"Time!AA65","v":1},{"$f":"Time!AB65","v":1},{"$f":"Time!AC65","v":1},{"$f":"Time!AD65","v":1},{"$f":"Time!AE65","v":1},{"$f":"Time!AF65","v":1},{"$f":"Time!AG65","v":1},{"$f":"Time!AH65","v":1},{"$f":"Time!AI65","v":1},{"$f":"Time!AJ65","v":0},{"$f":"Time!AK65","v":0},{"$f":"Time!AL65","v":0},{"$f":"Time!AM65","v":0},{"$f":"Time!AN65","v":0},{"$f":"Time!AO65","v":0},{"$f":"Time!AP65","v":0},{"$f":"Time!AQ65","v":0},{"$f":"Time!AR65","v":0},{"$f":"Time!AS65","v":0},{"$f":"Time!AT65","v":0},{"$f":"Time!AU65","v":0},{"$f":"Time!AV65","v":0},{"$f":"Time!AW65","v":0},{"$f":"Time!AX65","v":0},{"$f":"Time!AY65","v":0},{"$f":"Time!AZ65","v":0},{"$f":"Time!BA65","v":0},{"$f":"Time!BB65","v":0},{"$f":"Time!BC65","v":0},{"$f":"Time!BD65","v":0},{"$f":"Time!BE65","v":0},{"$f":"Time!BF65","v":0},{"$f":"Time!BG65","v":0},{"$f":"Time!BH65","v":0},{"$f":"Time!BI65","v":0},{"$f":"Time!BJ65","v":0},{"$f":"Time!BK65","v":0},{"$f":"Time!BL65","v":0},{"$f":"Time!BM65","v":0},{"$f":"Time!BN65","v":0},{"$f":"Time!BO65","v":0},{"$f":"Time!BP65","v":0},{"$f":"Time!BQ65","v":0},{"$f":"Time!BR65","v":0},{"$f":"Time!BS65","v":0},{"$f":"Time!BT65","v":0},{"$f":"Time!BU65","v":0},{"$f":"Time!BV65","v":0},{"$f":"Time!BW65","v":0},{"$f":"Time!BX65","v":0},{"$f":"Time!BY65","v":0},{"$f":"Time!BZ65","v":0},{"$f":"Time!CA65","v":0},{"$f":"Time!CB65","v":0},{"$f":"Time!CC65","v":0},{"$f":"Time!CD65","v":0},{"$f":"Time!CE65","v":0},{"$f":"Time!CF65","v":0},{"$f":"Time!CG65","v":0},{"$f":"Time!CH65","v":0},{"$f":"Time!CI65","v":0},{"$f":"Time!CJ65","v":0},{"$f":"Time!CK65","v":0},{"$f":"Time!CL65","v":0},{"$f":"Time!CM65","v":0},{"$f":"Time!CN65","v":0},{"$f":"Time!CO65","v":0},{"$f":"Time!CP65","v":0},{"$f":"Time!CQ65","v":0},{"$f":"Time!CR65","v":0},{"$f":"Time!CS65","v":0},{"$f":"Time!CT65","v":0},{"$f":"Time!CU65","v":0},{"$f":"Time!CV65","v":0},{"$f":"Time!CW65","v":0},{"$f":"Time!CX65","v":0},{"$f":"Time!CY65","v":0},{"$f":"Time!CZ65","v":0},{"$f":"Time!DA65","v":0},{"$f":"Time!DB65","v":0},{"$f":"Time!DC65","v":0},{"$f":"Time!DD65","v":0},{"$f":"Time!DE65","v":0},{"$f":"Time!DF65","v":0},{"$f":"Time!DG65","v":0},{"$f":"Time!DH65","v":0},{"$f":"Time!DI65","v":0},{"$f":"Time!DJ65","v":0},{"$f":"Time!DK65","v":0},{"$f":"Time!DL65","v":0},{"$f":"Time!DM65","v":0},{"$f":"Time!DN65","v":0},{"$f":"Time!DO65","v":0},{"$f":"Time!DP65","v":0},{"$f":"Time!DQ65","v":0},{"$f":"Time!DR65","v":0},{"$f":"Time!DS65","v":0},{"$f":"Time!DT65","v":0},{"$f":"Time!DU65","v":0},{"$f":"Time!DV65","v":0},{"$f":"Time!DW65","v":0},{"$f":"Time!DX65","v":0},{"$f":"Time!DY65","v":0},{"$f":"Time!DZ65","v":0},{"$f":"Time!EA65","v":0},{"$f":"Time!EB65","v":0},{"$f":"Time!EC65","v":0},{"$f":"Time!ED65","v":0},{"$f":"Time!EE65","v":0},{"$f":"Time!EF65","v":0},{"$f":"Time!EG65","v":0},{"$f":"Time!EH65","v":0},{"$f":"Time!EI65","v":0},{"$f":"Time!EJ65","v":0},{"$f":"Time!EK65","v":0},{"$f":"Time!EL65","v":0},{"$f":"Time!EM65","v":0},{"$f":"Time!EN65","v":0},{"$f":"Time!EO65","v":0},{"$f":"Time!EP65","v":0},{"$f":"Time!EQ65","v":0},{"$f":"Time!ER65","v":0},{"$f":"Time!ES65","v":0},{"$f":"Time!ET65","v":0},{"$f":"Time!EU65","v":0},{"$f":"Time!EV65","v":0},{"$f":"Time!EW65","v":0},{"$f":"Time!EX65","v":0},{"$f":"Time!EY65","v":0},{"$f":"Time!EZ65","v":0},{"$f":"Time!FA65","v":0},{"$f":"Time!FB65","v":0},{"$f":"Time!FC65","v":0},{"$f":"Time!FD65","v":0},{"$f":"Time!FE65","v":0},{"$f":"Time!FF65","v":0},{"$f":"Time!FG65","v":0},{"$f":"Time!FH65","v":0},{"$f":"Time!FI65","v":0},{"$f":"Time!FJ65","v":0},{"$f":"Time!FK65","v":0},{"$f":"Time!FL65","v":0},{"$f":"Time!FM65","v":0},{"$f":"Time!FN65","v":0},{"$f":"Time!FO65","v":0},{"$f":"Time!FP65","v":0},{"$f":"Time!FQ65","v":0},{"$f":"Time!FR65","v":0},{"$f":"Time!FS65","v":0},{"$f":"Time!FT65","v":0},{"$f":"Time!FU65","v":0},{"$f":"Time!FV65","v":0},{"$f":"Time!FW65","v":0},{"$f":"Time!FX65","v":0},{"$f":"Time!FY65","v":0},{"$f":"Time!FZ65","v":0},{"$f":"Time!GA65","v":0},{"$f":"Time!GB65","v":0},{"$f":"Time!GC65","v":0},{"$f":"Time!GD65","v":0},{"$f":"Time!GE65","v":0},{"$f":"Time!GF65","v":0},{"$f":"Time!GG65","v":0},{"$f":"Time!GH65","v":0},{"$f":"Time!GI65","v":0},{"$f":"Time!GJ65","v":0},{"$f":"Time!GK65","v":0},{"$f":"Time!GL65","v":0},{"$f":"Time!GM65","v":0},{"$f":"Time!GN65","v":0},{"$f":"Time!GO65","v":0},{"$f":"Time!GP65","v":0},{"$f":"Time!GQ65","v":0},{"$f":"Time!GR65","v":0},{"$f":"Time!GS65","v":0},{"$f":"Time!GT65","v":0},{"$f":"Time!GU65","v":0},{"$f":"Time!GV65","v":0},{"$f":"Time!GW65","v":0},{"$f":"Time!GX65","v":0},{"$f":"Time!GY65","v":0},{"$f":"Time!GZ65","v":0},{"$f":"Time!HA65","v":0},{"$f":"Time!HB65","v":0},{"$f":"Time!HC65","v":0},{"$f":"Time!HD65","v":0},{"$f":"Time!HE65","v":0},{"$f":"Time!HF65","v":0},{"$f":"Time!HG65","v":0},{"$f":"Time!HH65","v":0},{"$f":"Time!HI65","v":0},{"$f":"Time!HJ65","v":0},{"$f":"Time!HK65","v":0},{"$f":"Time!HL65","v":0},{"$f":"Time!HM65","v":0},{"$f":"Time!HN65","v":0},{"$f":"Time!HO65","v":0},{"$f":"Time!HP65","v":0},{"$f":"Time!HQ65","v":0},{"$f":"Time!HR65","v":0},{"$f":"Time!HS65","v":0},{"$f":"Time!HT65","v":0},{"$f":"Time!HU65","v":0},{"$f":"Time!HV65","v":0},{"$f":"Time!HW65","v":0},{"$f":"Time!HX65","v":0},{"$f":"Time!HY65","v":0},{"$f":"Time!HZ65","v":0},{"$f":"Time!IA65","v":0},{"$f":"Time!IB65","v":0},{"$f":"Time!IC65","v":0},{"$f":"Time!ID65","v":0},{"$f":"Time!IE65","v":0}]
[]
["Returns"]
["Project"]
[]
[null,"Add: EBITDA",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q19:ID19)","v":1920.4846926144219},null,{"$f":"CF!Q18","v":0},{"$f":"CF!R18","v":0},{"$f":"CF!S18","v":0},{"$f":"CF!T18","v":0},{"$f":"CF!U18","v":0},{"$f":"CF!V18","v":0},{"$f":"CF!W18","v":0},{"$f":"CF!X18","v":0},{"$f":"CF!Y18","v":0},{"$f":"CF!Z18","v":0},{"$f":"CF!AA18","v":0},{"$f":"CF!AB18","v":0},{"$f":"CF!AC18","v":0},{"$f":"CF!AD18","v":0},{"$f":"CF!AE18","v":0},{"$f":"CF!AF18","v":0},{"$f":"CF!AG18","v":0},{"$f":"CF!AH18","v":0.15742897999719466},{"$f":"CF!AI18","v":-2.6766636340505423},{"$f":"CF!AJ18","v":1.3988325450101264},{"$f":"CF!AK18","v":3.7888500229694984},{"$f":"CF!AL18","v":5.6472336486634216},{"$f":"CF!AM18","v":10.416756521423316},{"$f":"CF!AN18","v":15.674031359735839},{"$f":"CF!AO18","v":16.794297263485237},{"$f":"CF!AP18","v":17.045218065932495},{"$f":"CF!AQ18","v":22.568125718185392},{"$f":"CF!AR18","v":25.333009503372622},{"$f":"CF!AS18","v":22.319234466335047},{"$f":"CF!AT18","v":19.511784999074095},{"$f":"CF!AU18","v":22.482887939832793},{"$f":"CF!AV18","v":25.24755863057414},{"$f":"CF!AW18","v":22.233569966354573},{"$f":"CF!AX18","v":19.425906337843664},{"$f":"CF!AY18","v":22.39679458194929},{"$f":"CF!AZ18","v":25.161250039295929},{"$f":"CF!BA18","v":22.147045603598158},{"$f":"CF!BB18","v":19.339165664180367},{"$f":"CF!BC18","v":22.309837056601829},{"$f":"CF!BD18","v":22.579171120928905},{"$f":"CF!BE18","v":19.55851148793522},{"$f":"CF!BF18","v":16.744160213228263},{"$f":"CF!BG18","v":19.708344092022354},{"$f":"CF!BH18","v":22.466078423144175},{"$f":"CF!BI18","v":19.445136058406025},{"$f":"CF!BJ18","v":16.630501345125253},{"$f":"CF!BK18","v":19.594401076749079},{"$f":"CF!BL18","v":22.351850550332721},{"$f":"CF!BM18","v":19.330622615912542},{"$f":"CF!BN18","v":16.515701619025535},{"$f":"CF!BO18","v":19.479314351334118},{"$f":"CF!BP18","v":22.236476108104213},{"$f":"CF!BQ18","v":19.214959737578464},{"$f":"CF!BR18","v":16.399749583495623},{"$f":"CF!BS18","v":19.363072435715374},{"$f":"CF!BT18","v":22.119943587696433},{"$f":"CF!BU18","v":19.098135885869663},{"$f":"CF!BV18","v":16.282633672157552},{"$f":"CF!BW18","v":19.245663734598956},{"$f":"CF!BX18","v":21.508090990643996},{"$f":"CF!BY18","v":18.484753657324596},{"$f":"CF!BZ18","v":15.667717988041121},{"$f":"CF!CA18","v":18.629210761272233},{"$f":"CF!CB18","v":21.384247259067184},{"$f":"CF!CC18","v":18.360600316418843},{"$f":"CF!CD18","v":15.543254263783103},{"$f":"CF!CE18","v":18.504435877703578},{"$f":"CF!CF18","v":21.259160438289605},{"$f":"CF!CG18","v":18.23520077858932},{"$f":"CF!CH18","v":15.417541227109002},{"$f":"CF!CI18","v":18.378408558437791},{"$f":"CF!CJ18","v":21.13281805072565},{"$f":"CF!CK18","v":18.108542535056454},{"$f":"CF!CL18","v":15.290566337967309},{"$f":"CF!CM18","v":18.251116232073244},{"$f":"CF!CN18","v":21.005207493545193},{"$f":"CF!CO18","v":17.980612951483046},{"$f":"CF!CP18","v":15.162316930434963},{"$f":"CF!CQ18","v":18.122546201022068},{"$f":"CF!CR18","v":22.141602191351655},{"$f":"CF!CS18","v":19.119848636034028},{"$f":"CF!CT18","v":16.304400704197324},{"$f":"CF!CU18","v":19.267485184218835},{"$f":"CF!CV18","v":22.024117368071138},{"$f":"CF!CW18","v":19.002070100695313},{"$f":"CF!CX18","v":16.186327722520264},{"$f":"CF!CY18","v":19.14911702008758},{"$f":"CF!CZ18","v":21.905453283529564},{"$f":"CF!DA18","v":18.883109355942377},{"$f":"CF!DB18","v":16.067069575905446},{"$f":"CF!DC18","v":19.029560728106222},{"$f":"CF!DD18","v":21.785598100818255},{"$f":"CF!DE18","v":18.762954535274297},{"$f":"CF!DF18","v":15.946614368185692},{"$f":"CF!DG18","v":18.908804382367173},{"$f":"CF!DH18","v":21.664539864214856},{"$f":"CF!DI18","v":18.641593653079386},{"$f":"CF!DJ18","v":15.824950083785295},{"$f":"CF!DK18","v":18.786835937255773},{"$f":"CF!DL18","v":21.542266497990674},{"$f":"CF!DM18","v":18.519014603439643},{"$f":"CF!DN18","v":15.702064586521455},{"$f":"CF!DO18","v":18.663643226248769},{"$f":"CF!DP18","v":21.418765805206153},{"$f":"CF!DQ18","v":18.395205158923165},{"$f":"CF!DR18","v":15.577945618393688},{"$f":"CF!DS18","v":18.539213960700685},{"$f":"CF!DT18","v":21.294025466494194},{"$f":"CF!DU18","v":18.270152969364428},{"$f":"CF!DV18","v":15.452580798361051},{"$f":"CF!DW18","v":18.413535728617969},{"$f":"CF!DX18","v":21.168033038831275},{"$f":"CF!DY18","v":18.143845560632347},{"$f":"CF!DZ18","v":15.32595762110714},{"$f":"CF!EA18","v":4.2027066805457771},{"$f":"CF!EB18","v":5.6935477329572155},{"$f":"CF!EC18","v":4.0259616803970513},{"$f":"CF!ED18","v":2.471093711267617},{"$f":"CF!EE18","v":4.0744927798179997},{"$f":"CF!EF18","v":5.5650132974776181},{"$f":"CF!EG18","v":3.8971059088287578},{"$f":"CF!EH18","v":2.3419158002704012},{"$f":"CF!EI18","v":3.9449919240432934},{"$f":"CF!EJ18","v":5.4351886895634731},{"$f":"CF!EK18","v":3.7669567393948267},{"$f":"CF!EL18","v":2.2114412579128846},{"$f":"CF!EM18","v":3.8141911953298813},{"$f":"CF!EN18","v":5.3040609590282788},{"$f":"CF!EO18","v":3.6355011895332936},{"$f":"CF!EP18","v":2.0796570691767009},{"$f":"CF!EQ18","v":3.6820775461218567},{"$f":"CF!ER18","v":5.171617025697234},{"$f":"CF!ES18","v":3.5027261463689232},{"$f":"CF!ET18","v":1.9465500884044182},{"$f":"CF!EU18","v":3.5486377978976424},{"$f":"CF!EV18","v":5.0378436781024618},{"$f":"CF!EW18","v":3.3686183654051618},{"$f":"CF!EX18","v":1.8121070379882465},{"$f":"CF!EY18","v":3.4138586398554303},{"$f":"CF!EZ18","v":4.9027275721651424},{"$f":"CF!FA18","v":3.2331644692030004},{"$f":"CF!FB18","v":1.6763145070455785},{"$f":"CF!FC18","v":3.2777266275854053},{"$f":"CF!FD18","v":4.7662552298644432},{"$f":"CF!FE18","v":3.0963509460465524},{"$f":"CF!FF18","v":1.5391589500812408},{"$f":"CF!FG18","v":3.1402281817286557},{"$f":"CF!FH18","v":4.6284130378930524},{"$f":"CF!FI18","v":2.9581641485952304},{"$f":"CF!FJ18","v":1.4006266856362899},{"$f":"CF!FK18","v":3.0013495866225952},{"$f":"CF!FL18","v":4.4891872462992275},{"$f":"CF!FM18","v":2.8185902925224191},{"$f":"CF!FN18","v":1.2607038949232958},{"$f":"CF!FO18","v":2.8610769889328189},{"$f":"CF!FP18","v":4.3485639671152239},{"$f":"CF!FQ18","v":2.6776154551404545},{"$f":"CF!FR18","v":1.1193766204478788},{"$f":"CF!FS18","v":0},{"$f":"CF!FT18","v":0},{"$f":"CF!FU18","v":0},{"$f":"CF!FV18","v":0},{"$f":"CF!FW18","v":0},{"$f":"CF!FX18","v":0},{"$f":"CF!FY18","v":0},{"$f":"CF!FZ18","v":0},{"$f":"CF!GA18","v":0},{"$f":"CF!GB18","v":0},{"$f":"CF!GC18","v":0},{"$f":"CF!GD18","v":0},{"$f":"CF!GE18","v":0},{"$f":"CF!GF18","v":0},{"$f":"CF!GG18","v":0},{"$f":"CF!GH18","v":0},{"$f":"CF!GI18","v":0},{"$f":"CF!GJ18","v":0},{"$f":"CF!GK18","v":0},{"$f":"CF!GL18","v":0},{"$f":"CF!GM18","v":0},{"$f":"CF!GN18","v":0},{"$f":"CF!GO18","v":0},{"$f":"CF!GP18","v":0},{"$f":"CF!GQ18","v":0},{"$f":"CF!GR18","v":0},{"$f":"CF!GS18","v":0},{"$f":"CF!GT18","v":0},{"$f":"CF!GU18","v":0},{"$f":"CF!GV18","v":0},{"$f":"CF!GW18","v":0},{"$f":"CF!GX18","v":0},{"$f":"CF!GY18","v":0},{"$f":"CF!GZ18","v":0},{"$f":"CF!HA18","v":0},{"$f":"CF!HB18","v":0},{"$f":"CF!HC18","v":0},{"$f":"CF!HD18","v":0},{"$f":"CF!HE18","v":0},{"$f":"CF!HF18","v":0},{"$f":"CF!HG18","v":0},{"$f":"CF!HH18","v":0},{"$f":"CF!HI18","v":0},{"$f":"CF!HJ18","v":0},{"$f":"CF!HK18","v":0},{"$f":"CF!HL18","v":0},{"$f":"CF!HM18","v":0},{"$f":"CF!HN18","v":0},{"$f":"CF!HO18","v":0},{"$f":"CF!HP18","v":0},{"$f":"CF!HQ18","v":0},{"$f":"CF!HR18","v":0},{"$f":"CF!HS18","v":0},{"$f":"CF!HT18","v":0},{"$f":"CF!HU18","v":0},{"$f":"CF!HV18","v":0},{"$f":"CF!HW18","v":0},{"$f":"CF!HX18","v":0},{"$f":"CF!HY18","v":0},{"$f":"CF!HZ18","v":0},{"$f":"CF!IA18","v":0},{"$f":"CF!IB18","v":0},{"$f":"CF!IC18","v":0},{"$f":"CF!ID18","v":0}]
[null,"Less: CAPEX",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q20:ID20)","v":253.00000000000009},null,{"$f":"CAPEX!Q60","v":15.18},{"$f":"CAPEX!R60","v":15.18},{"$f":"CAPEX!S60","v":15.18},{"$f":"CAPEX!T60","v":17.71},{"$f":"CAPEX!U60","v":17.71},{"$f":"CAPEX!V60","v":17.71},{"$f":"CAPEX!W60","v":17.71},{"$f":"CAPEX!X60","v":17.71},{"$f":"CAPEX!Y60","v":17.71},{"$f":"CAPEX!Z60","v":10.120000000000001},{"$f":"CAPEX!AA60","v":10.120000000000001},{"$f":"CAPEX!AB60","v":10.120000000000001},{"$f":"CAPEX!AC60","v":10.120000000000001},{"$f":"CAPEX!AD60","v":10.120000000000001},{"$f":"CAPEX!AE60","v":12.65},{"$f":"CAPEX!AF60","v":12.65},{"$f":"CAPEX!AG60","v":12.65},{"$f":"CAPEX!AH60","v":12.65},{"$f":"CAPEX!AI60","v":0},{"$f":"CAPEX!AJ60","v":0},{"$f":"CAPEX!AK60","v":0},{"$f":"CAPEX!AL60","v":0},{"$f":"CAPEX!AM60","v":0},{"$f":"CAPEX!AN60","v":0},{"$f":"CAPEX!AO60","v":0},{"$f":"CAPEX!AP60","v":0},{"$f":"CAPEX!AQ60","v":0},{"$f":"CAPEX!AR60","v":0},{"$f":"CAPEX!AS60","v":0},{"$f":"CAPEX!AT60","v":0},{"$f":"CAPEX!AU60","v":0},{"$f":"CAPEX!AV60","v":0},{"$f":"CAPEX!AW60","v":0},{"$f":"CAPEX!AX60","v":0},{"$f":"CAPEX!AY60","v":0},{"$f":"CAPEX!AZ60","v":0},{"$f":"CAPEX!BA60","v":0},{"$f":"CAPEX!BB60","v":0},{"$f":"CAPEX!BC60","v":0},{"$f":"CAPEX!BD60","v":0},{"$f":"CAPEX!BE60","v":0},{"$f":"CAPEX!BF60","v":0},{"$f":"CAPEX!BG60","v":0},{"$f":"CAPEX!BH60","v":0},{"$f":"CAPEX!BI60","v":0},{"$f":"CAPEX!BJ60","v":0},{"$f":"CAPEX!BK60","v":0},{"$f":"CAPEX!BL60","v":0},{"$f":"CAPEX!BM60","v":0},{"$f":"CAPEX!BN60","v":0},{"$f":"CAPEX!BO60","v":0},{"$f":"CAPEX!BP60","v":0},{"$f":"CAPEX!BQ60","v":0},{"$f":"CAPEX!BR60","v":0},{"$f":"CAPEX!BS60","v":0},{"$f":"CAPEX!BT60","v":0},{"$f":"CAPEX!BU60","v":0},{"$f":"CAPEX!BV60","v":0},{"$f":"CAPEX!BW60","v":0},{"$f":"CAPEX!BX60","v":0},{"$f":"CAPEX!BY60","v":0},{"$f":"CAPEX!BZ60","v":0},{"$f":"CAPEX!CA60","v":0},{"$f":"CAPEX!CB60","v":0},{"$f":"CAPEX!CC60","v":0},{"$f":"CAPEX!CD60","v":0},{"$f":"CAPEX!CE60","v":0},{"$f":"CAPEX!CF60","v":0},{"$f":"CAPEX!CG60","v":0},{"$f":"CAPEX!CH60","v":0},{"$f":"CAPEX!CI60","v":0},{"$f":"CAPEX!CJ60","v":0},{"$f":"CAPEX!CK60","v":0},{"$f":"CAPEX!CL60","v":0},{"$f":"CAPEX!CM60","v":0},{"$f":"CAPEX!CN60","v":0},{"$f":"CAPEX!CO60","v":0},{"$f":"CAPEX!CP60","v":0},{"$f":"CAPEX!CQ60","v":0},{"$f":"CAPEX!CR60","v":0},{"$f":"CAPEX!CS60","v":0},{"$f":"CAPEX!CT60","v":0},{"$f":"CAPEX!CU60","v":0},{"$f":"CAPEX!CV60","v":0},{"$f":"CAPEX!CW60","v":0},{"$f":"CAPEX!CX60","v":0},{"$f":"CAPEX!CY60","v":0},{"$f":"CAPEX!CZ60","v":0},{"$f":"CAPEX!DA60","v":0},{"$f":"CAPEX!DB60","v":0},{"$f":"CAPEX!DC60","v":0},{"$f":"CAPEX!DD60","v":0},{"$f":"CAPEX!DE60","v":0},{"$f":"CAPEX!DF60","v":0},{"$f":"CAPEX!DG60","v":0},{"$f":"CAPEX!DH60","v":0},{"$f":"CAPEX!DI60","v":0},{"$f":"CAPEX!DJ60","v":0},{"$f":"CAPEX!DK60","v":0},{"$f":"CAPEX!DL60","v":0},{"$f":"CAPEX!DM60","v":0},{"$f":"CAPEX!DN60","v":0},{"$f":"CAPEX!DO60","v":0},{"$f":"CAPEX!DP60","v":0},{"$f":"CAPEX!DQ60","v":0},{"$f":"CAPEX!DR60","v":0},{"$f":"CAPEX!DS60","v":0},{"$f":"CAPEX!DT60","v":0},{"$f":"CAPEX!DU60","v":0},{"$f":"CAPEX!DV60","v":0},{"$f":"CAPEX!DW60","v":0},{"$f":"CAPEX!DX60","v":0},{"$f":"CAPEX!DY60","v":0},{"$f":"CAPEX!DZ60","v":0},{"$f":"CAPEX!EA60","v":0},{"$f":"CAPEX!EB60","v":0},{"$f":"CAPEX!EC60","v":0},{"$f":"CAPEX!ED60","v":0},{"$f":"CAPEX!EE60","v":0},{"$f":"CAPEX!EF60","v":0},{"$f":"CAPEX!EG60","v":0},{"$f":"CAPEX!EH60","v":0},{"$f":"CAPEX!EI60","v":0},{"$f":"CAPEX!EJ60","v":0},{"$f":"CAPEX!EK60","v":0},{"$f":"CAPEX!EL60","v":0},{"$f":"CAPEX!EM60","v":0},{"$f":"CAPEX!EN60","v":0},{"$f":"CAPEX!EO60","v":0},{"$f":"CAPEX!EP60","v":0},{"$f":"CAPEX!EQ60","v":0},{"$f":"CAPEX!ER60","v":0},{"$f":"CAPEX!ES60","v":0},{"$f":"CAPEX!ET60","v":0},{"$f":"CAPEX!EU60","v":0},{"$f":"CAPEX!EV60","v":0},{"$f":"CAPEX!EW60","v":0},{"$f":"CAPEX!EX60","v":0},{"$f":"CAPEX!EY60","v":0},{"$f":"CAPEX!EZ60","v":0},{"$f":"CAPEX!FA60","v":0},{"$f":"CAPEX!FB60","v":0},{"$f":"CAPEX!FC60","v":0},{"$f":"CAPEX!FD60","v":0},{"$f":"CAPEX!FE60","v":0},{"$f":"CAPEX!FF60","v":0},{"$f":"CAPEX!FG60","v":0},{"$f":"CAPEX!FH60","v":0},{"$f":"CAPEX!FI60","v":0},{"$f":"CAPEX!FJ60","v":0},{"$f":"CAPEX!FK60","v":0},{"$f":"CAPEX!FL60","v":0},{"$f":"CAPEX!FM60","v":0},{"$f":"CAPEX!FN60","v":0},{"$f":"CAPEX!FO60","v":0},{"$f":"CAPEX!FP60","v":0},{"$f":"CAPEX!FQ60","v":0},{"$f":"CAPEX!FR60","v":0},{"$f":"CAPEX!FS60","v":0},{"$f":"CAPEX!FT60","v":0},{"$f":"CAPEX!FU60","v":0},{"$f":"CAPEX!FV60","v":0},{"$f":"CAPEX!FW60","v":0},{"$f":"CAPEX!FX60","v":0},{"$f":"CAPEX!FY60","v":0},{"$f":"CAPEX!FZ60","v":0},{"$f":"CAPEX!GA60","v":0},{"$f":"CAPEX!GB60","v":0},{"$f":"CAPEX!GC60","v":0},{"$f":"CAPEX!GD60","v":0},{"$f":"CAPEX!GE60","v":0},{"$f":"CAPEX!GF60","v":0},{"$f":"CAPEX!GG60","v":0},{"$f":"CAPEX!GH60","v":0},{"$f":"CAPEX!GI60","v":0},{"$f":"CAPEX!GJ60","v":0},{"$f":"CAPEX!GK60","v":0},{"$f":"CAPEX!GL60","v":0},{"$f":"CAPEX!GM60","v":0},{"$f":"CAPEX!GN60","v":0},{"$f":"CAPEX!GO60","v":0},{"$f":"CAPEX!GP60","v":0},{"$f":"CAPEX!GQ60","v":0},{"$f":"CAPEX!GR60","v":0},{"$f":"CAPEX!GS60","v":0},{"$f":"CAPEX!GT60","v":0},{"$f":"CAPEX!GU60","v":0},{"$f":"CAPEX!GV60","v":0},{"$f":"CAPEX!GW60","v":0},{"$f":"CAPEX!GX60","v":0},{"$f":"CAPEX!GY60","v":0},{"$f":"CAPEX!GZ60","v":0},{"$f":"CAPEX!HA60","v":0},{"$f":"CAPEX!HB60","v":0},{"$f":"CAPEX!HC60","v":0},{"$f":"CAPEX!HD60","v":0},{"$f":"CAPEX!HE60","v":0},{"$f":"CAPEX!HF60","v":0},{"$f":"CAPEX!HG60","v":0},{"$f":"CAPEX!HH60","v":0},{"$f":"CAPEX!HI60","v":0},{"$f":"CAPEX!HJ60","v":0},{"$f":"CAPEX!HK60","v":0},{"$f":"CAPEX!HL60","v":0},{"$f":"CAPEX!HM60","v":0},{"$f":"CAPEX!HN60","v":0},{"$f":"CAPEX!HO60","v":0},{"$f":"CAPEX!HP60","v":0},{"$f":"CAPEX!HQ60","v":0},{"$f":"CAPEX!HR60","v":0},{"$f":"CAPEX!HS60","v":0},{"$f":"CAPEX!HT60","v":0},{"$f":"CAPEX!HU60","v":0},{"$f":"CAPEX!HV60","v":0},{"$f":"CAPEX!HW60","v":0},{"$f":"CAPEX!HX60","v":0},{"$f":"CAPEX!HY60","v":0},{"$f":"CAPEX!HZ60","v":0},{"$f":"CAPEX!IA60","v":0},{"$f":"CAPEX!IB60","v":0},{"$f":"CAPEX!IC60","v":0},{"$f":"CAPEX!ID60","v":0}]
[null,"Less: IDC",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q21:ID21)","v":4.352533167556933},null,{"$f":"CF!Q22","v":0},{"$f":"CF!R22","v":0},{"$f":"CF!S22","v":0},{"$f":"CF!T22","v":0},{"$f":"CF!U22","v":0},{"$f":"CF!V22","v":0},{"$f":"CF!W22","v":0},{"$f":"CF!X22","v":8.2520829800319995E-2},{"$f":"CF!Y22","v":0.19703487979352791},{"$f":"CF!Z22","v":0.22102972341070118},{"$f":"CF!AA22","v":0.2447350982431529},{"$f":"CF!AB22","v":0.26827175949142901},{"$f":"CF!AC22","v":0.28942623099857734},{"$f":"CF!AD22","v":0.42683638300696547},{"$f":"CF!AE22","v":0.56673632719605038},{"$f":"CF!AF22","v":0.66447041054725076},{"$f":"CF!AG22","v":0.68500996581530726},{"$f":"CF!AH22","v":0.70646155925365051},{"$f":"CF!AI22","v":0},{"$f":"CF!AJ22","v":0},{"$f":"CF!AK22","v":0},{"$f":"CF!AL22","v":0},{"$f":"CF!AM22","v":0},{"$f":"CF!AN22","v":0},{"$f":"CF!AO22","v":0},{"$f":"CF!AP22","v":0},{"$f":"CF!AQ22","v":0},{"$f":"CF!AR22","v":0},{"$f":"CF!AS22","v":0},{"$f":"CF!AT22","v":0},{"$f":"CF!AU22","v":0},{"$f":"CF!AV22","v":0},{"$f":"CF!AW22","v":0},{"$f":"CF!AX22","v":0},{"$f":"CF!AY22","v":0},{"$f":"CF!AZ22","v":0},{"$f":"CF!BA22","v":0},{"$f":"CF!BB22","v":0},{"$f":"CF!BC22","v":0},{"$f":"CF!BD22","v":0},{"$f":"CF!BE22","v":0},{"$f":"CF!BF22","v":0},{"$f":"CF!BG22","v":0},{"$f":"CF!BH22","v":0},{"$f":"CF!BI22","v":0},{"$f":"CF!BJ22","v":0},{"$f":"CF!BK22","v":0},{"$f":"CF!BL22","v":0},{"$f":"CF!BM22","v":0},{"$f":"CF!BN22","v":0},{"$f":"CF!BO22","v":0},{"$f":"CF!BP22","v":0},{"$f":"CF!BQ22","v":0},{"$f":"CF!BR22","v":0},{"$f":"CF!BS22","v":0},{"$f":"CF!BT22","v":0},{"$f":"CF!BU22","v":0},{"$f":"CF!BV22","v":0},{"$f":"CF!BW22","v":0},{"$f":"CF!BX22","v":0},{"$f":"CF!BY22","v":0},{"$f":"CF!BZ22","v":0},{"$f":"CF!CA22","v":0},{"$f":"CF!CB22","v":0},{"$f":"CF!CC22","v":0},{"$f":"CF!CD22","v":0},{"$f":"CF!CE22","v":0},{"$f":"CF!CF22","v":0},{"$f":"CF!CG22","v":0},{"$f":"CF!CH22","v":0},{"$f":"CF!CI22","v":0},{"$f":"CF!CJ22","v":0},{"$f":"CF!CK22","v":0},{"$f":"CF!CL22","v":0},{"$f":"CF!CM22","v":0},{"$f":"CF!CN22","v":0},{"$f":"CF!CO22","v":0},{"$f":"CF!CP22","v":0},{"$f":"CF!CQ22","v":0},{"$f":"CF!CR22","v":0},{"$f":"CF!CS22","v":0},{"$f":"CF!CT22","v":0},{"$f":"CF!CU22","v":0},{"$f":"CF!CV22","v":0},{"$f":"CF!CW22","v":0},{"$f":"CF!CX22","v":0},{"$f":"CF!CY22","v":0},{"$f":"CF!CZ22","v":0},{"$f":"CF!DA22","v":0},{"$f":"CF!DB22","v":0},{"$f":"CF!DC22","v":0},{"$f":"CF!DD22","v":0},{"$f":"CF!DE22","v":0},{"$f":"CF!DF22","v":0},{"$f":"CF!DG22","v":0},{"$f":"CF!DH22","v":0},{"$f":"CF!DI22","v":0},{"$f":"CF!DJ22","v":0},{"$f":"CF!DK22","v":0},{"$f":"CF!DL22","v":0},{"$f":"CF!DM22","v":0},{"$f":"CF!DN22","v":0},{"$f":"CF!DO22","v":0},{"$f":"CF!DP22","v":0},{"$f":"CF!DQ22","v":0},{"$f":"CF!DR22","v":0},{"$f":"CF!DS22","v":0},{"$f":"CF!DT22","v":0},{"$f":"CF!DU22","v":0},{"$f":"CF!DV22","v":0},{"$f":"CF!DW22","v":0},{"$f":"CF!DX22","v":0},{"$f":"CF!DY22","v":0},{"$f":"CF!DZ22","v":0},{"$f":"CF!EA22","v":0},{"$f":"CF!EB22","v":0},{"$f":"CF!EC22","v":0},{"$f":"CF!ED22","v":0},{"$f":"CF!EE22","v":0},{"$f":"CF!EF22","v":0},{"$f":"CF!EG22","v":0},{"$f":"CF!EH22","v":0},{"$f":"CF!EI22","v":0},{"$f":"CF!EJ22","v":0},{"$f":"CF!EK22","v":0},{"$f":"CF!EL22","v":0},{"$f":"CF!EM22","v":0},{"$f":"CF!EN22","v":0},{"$f":"CF!EO22","v":0},{"$f":"CF!EP22","v":0},{"$f":"CF!EQ22","v":0},{"$f":"CF!ER22","v":0},{"$f":"CF!ES22","v":0},{"$f":"CF!ET22","v":0},{"$f":"CF!EU22","v":0},{"$f":"CF!EV22","v":0},{"$f":"CF!EW22","v":0},{"$f":"CF!EX22","v":0},{"$f":"CF!EY22","v":0},{"$f":"CF!EZ22","v":0},{"$f":"CF!FA22","v":0},{"$f":"CF!FB22","v":0},{"$f":"CF!FC22","v":0},{"$f":"CF!FD22","v":0},{"$f":"CF!FE22","v":0},{"$f":"CF!FF22","v":0},{"$f":"CF!FG22","v":0},{"$f":"CF!FH22","v":0},{"$f":"CF!FI22","v":0},{"$f":"CF!FJ22","v":0},{"$f":"CF!FK22","v":0},{"$f":"CF!FL22","v":0},{"$f":"CF!FM22","v":0},{"$f":"CF!FN22","v":0},{"$f":"CF!FO22","v":0},{"$f":"CF!FP22","v":0},{"$f":"CF!FQ22","v":0},{"$f":"CF!FR22","v":0},{"$f":"CF!FS22","v":0},{"$f":"CF!FT22","v":0},{"$f":"CF!FU22","v":0},{"$f":"CF!FV22","v":0},{"$f":"CF!FW22","v":0},{"$f":"CF!FX22","v":0},{"$f":"CF!FY22","v":0},{"$f":"CF!FZ22","v":0},{"$f":"CF!GA22","v":0},{"$f":"CF!GB22","v":0},{"$f":"CF!GC22","v":0},{"$f":"CF!GD22","v":0},{"$f":"CF!GE22","v":0},{"$f":"CF!GF22","v":0},{"$f":"CF!GG22","v":0},{"$f":"CF!GH22","v":0},{"$f":"CF!GI22","v":0},{"$f":"CF!GJ22","v":0},{"$f":"CF!GK22","v":0},{"$f":"CF!GL22","v":0},{"$f":"CF!GM22","v":0},{"$f":"CF!GN22","v":0},{"$f":"CF!GO22","v":0},{"$f":"CF!GP22","v":0},{"$f":"CF!GQ22","v":0},{"$f":"CF!GR22","v":0},{"$f":"CF!GS22","v":0},{"$f":"CF!GT22","v":0},{"$f":"CF!GU22","v":0},{"$f":"CF!GV22","v":0},{"$f":"CF!GW22","v":0},{"$f":"CF!GX22","v":0},{"$f":"CF!GY22","v":0},{"$f":"CF!GZ22","v":0},{"$f":"CF!HA22","v":0},{"$f":"CF!HB22","v":0},{"$f":"CF!HC22","v":0},{"$f":"CF!HD22","v":0},{"$f":"CF!HE22","v":0},{"$f":"CF!HF22","v":0},{"$f":"CF!HG22","v":0},{"$f":"CF!HH22","v":0},{"$f":"CF!HI22","v":0},{"$f":"CF!HJ22","v":0},{"$f":"CF!HK22","v":0},{"$f":"CF!HL22","v":0},{"$f":"CF!HM22","v":0},{"$f":"CF!HN22","v":0},{"$f":"CF!HO22","v":0},{"$f":"CF!HP22","v":0},{"$f":"CF!HQ22","v":0},{"$f":"CF!HR22","v":0},{"$f":"CF!HS22","v":0},{"$f":"CF!HT22","v":0},{"$f":"CF!HU22","v":0},{"$f":"CF!HV22","v":0},{"$f":"CF!HW22","v":0},{"$f":"CF!HX22","v":0},{"$f":"CF!HY22","v":0},{"$f":"CF!HZ22","v":0},{"$f":"CF!IA22","v":0},{"$f":"CF!IB22","v":0},{"$f":"CF!IC22","v":0},{"$f":"CF!ID22","v":0}]
[null,"Less: Fees",null,null,null,null,null,null,null,"$m",null,null,null,null,39.015870100986,null,{"$f":"CF!Q23","v":5.8806488417304816},{"$f":"CF!R23","v":2.6806488417304815},{"$f":"CF!S23","v":2.6806488417304815},{"$f":"CF!T23","v":2.6806488417304815},{"$f":"CF!U23","v":2.6806488417304815},{"$f":"CF!V23","v":2.6806488417304815},{"$f":"CF!W23","v":2.6806488417304815},{"$f":"CF!X23","v":2.4448750423009957},{"$f":"CF!Y23","v":2.1176920423204018},{"$f":"CF!Z23","v":2.0491353462713353},{"$f":"CF!AA23","v":1.9814057038929016},{"$f":"CF!AB23","v":1.9141581003263985},{"$f":"CF!AC23","v":1.8537167531631176},{"$f":"CF!AD23","v":1.4611163188534371},{"$f":"CF!AE23","v":1.0614021925989088},{"$f":"CF!AF23","v":0.78216195445262204},{"$f":"CF!AG23","v":0.72347751082960343},{"$f":"CF!AH23","v":0.66218724386290828},{"$f":"CF!AI23","v":0},{"$f":"CF!AJ23","v":0},{"$f":"CF!AK23","v":0},{"$f":"CF!AL23","v":0},{"$f":"CF!AM23","v":0},{"$f":"CF!AN23","v":0},{"$f":"CF!AO23","v":0},{"$f":"CF!AP23","v":0},{"$f":"CF!AQ23","v":0},{"$f":"CF!AR23","v":0},{"$f":"CF!AS23","v":0},{"$f":"CF!AT23","v":0},{"$f":"CF!AU23","v":0},{"$f":"CF!AV23","v":0},{"$f":"CF!AW23","v":0},{"$f":"CF!AX23","v":0},{"$f":"CF!AY23","v":0},{"$f":"CF!AZ23","v":0},{"$f":"CF!BA23","v":0},{"$f":"CF!BB23","v":0},{"$f":"CF!BC23","v":0},{"$f":"CF!BD23","v":0},{"$f":"CF!BE23","v":0},{"$f":"CF!BF23","v":0},{"$f":"CF!BG23","v":0},{"$f":"CF!BH23","v":0},{"$f":"CF!BI23","v":0},{"$f":"CF!BJ23","v":0},{"$f":"CF!BK23","v":0},{"$f":"CF!BL23","v":0},{"$f":"CF!BM23","v":0},{"$f":"CF!BN23","v":0},{"$f":"CF!BO23","v":0},{"$f":"CF!BP23","v":0},{"$f":"CF!BQ23","v":0},{"$f":"CF!BR23","v":0},{"$f":"CF!BS23","v":0},{"$f":"CF!BT23","v":0},{"$f":"CF!BU23","v":0},{"$f":"CF!BV23","v":0},{"$f":"CF!BW23","v":0},{"$f":"CF!BX23","v":0},{"$f":"CF!BY23","v":0},{"$f":"CF!BZ23","v":0},{"$f":"CF!CA23","v":0},{"$f":"CF!CB23","v":0},{"$f":"CF!CC23","v":0},{"$f":"CF!CD23","v":0},{"$f":"CF!CE23","v":0},{"$f":"CF!CF23","v":0},{"$f":"CF!CG23","v":0},{"$f":"CF!CH23","v":0},{"$f":"CF!CI23","v":0},{"$f":"CF!CJ23","v":0},{"$f":"CF!CK23","v":0},{"$f":"CF!CL23","v":0},{"$f":"CF!CM23","v":0},{"$f":"CF!CN23","v":0},{"$f":"CF!CO23","v":0},{"$f":"CF!CP23","v":0},{"$f":"CF!CQ23","v":0},{"$f":"CF!CR23","v":0},{"$f":"CF!CS23","v":0},{"$f":"CF!CT23","v":0},{"$f":"CF!CU23","v":0},{"$f":"CF!CV23","v":0},{"$f":"CF!CW23","v":0},{"$f":"CF!CX23","v":0},{"$f":"CF!CY23","v":0},{"$f":"CF!CZ23","v":0},{"$f":"CF!DA23","v":0},{"$f":"CF!DB23","v":0},{"$f":"CF!DC23","v":0},{"$f":"CF!DD23","v":0},{"$f":"CF!DE23","v":0},{"$f":"CF!DF23","v":0},{"$f":"CF!DG23","v":0},{"$f":"CF!DH23","v":0},{"$f":"CF!DI23","v":0},{"$f":"CF!DJ23","v":0},{"$f":"CF!DK23","v":0},{"$f":"CF!DL23","v":0},{"$f":"CF!DM23","v":0},{"$f":"CF!DN23","v":0},{"$f":"CF!DO23","v":0},{"$f":"CF!DP23","v":0},{"$f":"CF!DQ23","v":0},{"$f":"CF!DR23","v":0},{"$f":"CF!DS23","v":0},{"$f":"CF!DT23","v":0},{"$f":"CF!DU23","v":0},{"$f":"CF!DV23","v":0},{"$f":"CF!DW23","v":0},{"$f":"CF!DX23","v":0},{"$f":"CF!DY23","v":0},{"$f":"CF!DZ23","v":0},{"$f":"CF!EA23","v":0},{"$f":"CF!EB23","v":0},{"$f":"CF!EC23","v":0},{"$f":"CF!ED23","v":0},{"$f":"CF!EE23","v":0},{"$f":"CF!EF23","v":0},{"$f":"CF!EG23","v":0},{"$f":"CF!EH23","v":0},{"$f":"CF!EI23","v":0},{"$f":"CF!EJ23","v":0},{"$f":"CF!EK23","v":0},{"$f":"CF!EL23","v":0},{"$f":"CF!EM23","v":0},{"$f":"CF!EN23","v":0},{"$f":"CF!EO23","v":0},{"$f":"CF!EP23","v":0},{"$f":"CF!EQ23","v":0},{"$f":"CF!ER23","v":0},{"$f":"CF!ES23","v":0},{"$f":"CF!ET23","v":0},{"$f":"CF!EU23","v":0},{"$f":"CF!EV23","v":0},{"$f":"CF!EW23","v":0},{"$f":"CF!EX23","v":0},{"$f":"CF!EY23","v":0},{"$f":"CF!EZ23","v":0},{"$f":"CF!FA23","v":0},{"$f":"CF!FB23","v":0},{"$f":"CF!FC23","v":0},{"$f":"CF!FD23","v":0},{"$f":"CF!FE23","v":0},{"$f":"CF!FF23","v":0},{"$f":"CF!FG23","v":0},{"$f":"CF!FH23","v":0},{"$f":"CF!FI23","v":0},{"$f":"CF!FJ23","v":0},{"$f":"CF!FK23","v":0},{"$f":"CF!FL23","v":0},{"$f":"CF!FM23","v":0},{"$f":"CF!FN23","v":0},{"$f":"CF!FO23","v":0},{"$f":"CF!FP23","v":0},{"$f":"CF!FQ23","v":0},{"$f":"CF!FR23","v":0},{"$f":"CF!FS23","v":0},{"$f":"CF!FT23","v":0},{"$f":"CF!FU23","v":0},{"$f":"CF!FV23","v":0},{"$f":"CF!FW23","v":0},{"$f":"CF!FX23","v":0},{"$f":"CF!FY23","v":0},{"$f":"CF!FZ23","v":0},{"$f":"CF!GA23","v":0},{"$f":"CF!GB23","v":0},{"$f":"CF!GC23","v":0},{"$f":"CF!GD23","v":0},{"$f":"CF!GE23","v":0},{"$f":"CF!GF23","v":0},{"$f":"CF!GG23","v":0},{"$f":"CF!GH23","v":0},{"$f":"CF!GI23","v":0},{"$f":"CF!GJ23","v":0},{"$f":"CF!GK23","v":0},{"$f":"CF!GL23","v":0},{"$f":"CF!GM23","v":0},{"$f":"CF!GN23","v":0},{"$f":"CF!GO23","v":0},{"$f":"CF!GP23","v":0},{"$f":"CF!GQ23","v":0},{"$f":"CF!GR23","v":0},{"$f":"CF!GS23","v":0},{"$f":"CF!GT23","v":0},{"$f":"CF!GU23","v":0},{"$f":"CF!GV23","v":0},{"$f":"CF!GW23","v":0},{"$f":"CF!GX23","v":0},{"$f":"CF!GY23","v":0},{"$f":"CF!GZ23","v":0},{"$f":"CF!HA23","v":0},{"$f":"CF!HB23","v":0},{"$f":"CF!HC23","v":0},{"$f":"CF!HD23","v":0},{"$f":"CF!HE23","v":0},{"$f":"CF!HF23","v":0},{"$f":"CF!HG23","v":0},{"$f":"CF!HH23","v":0},{"$f":"CF!HI23","v":0},{"$f":"CF!HJ23","v":0},{"$f":"CF!HK23","v":0},{"$f":"CF!HL23","v":0},{"$f":"CF!HM23","v":0},{"$f":"CF!HN23","v":0},{"$f":"CF!HO23","v":0},{"$f":"CF!HP23","v":0},{"$f":"CF!HQ23","v":0},{"$f":"CF!HR23","v":0},{"$f":"CF!HS23","v":0},{"$f":"CF!HT23","v":0},{"$f":"CF!HU23","v":0},{"$f":"CF!HV23","v":0},{"$f":"CF!HW23","v":0},{"$f":"CF!HX23","v":0},{"$f":"CF!HY23","v":0},{"$f":"CF!HZ23","v":0},{"$f":"CF!IA23","v":0},{"$f":"CF!IB23","v":0},{"$f":"CF!IC23","v":0},{"$f":"CF!ID23","v":0}]
[null,"Less: WC Changes",null,null,null,null,null,null,null,"$m",null,null,null,null,0,null,{"$f":"CF!Q26","v":0},{"$f":"CF!R26","v":0},{"$f":"CF!S26","v":0},{"$f":"CF!T26","v":0},{"$f":"CF!U26","v":0},{"$f":"CF!V26","v":0},{"$f":"CF!W26","v":0},{"$f":"CF!X26","v":0},{"$f":"CF!Y26","v":0},{"$f":"CF!Z26","v":0},{"$f":"CF!AA26","v":0},{"$f":"CF!AB26","v":0},{"$f":"CF!AC26","v":0},{"$f":"CF!AD26","v":0},{"$f":"CF!AE26","v":0},{"$f":"CF!AF26","v":0},{"$f":"CF!AG26","v":0},{"$f":"CF!AH26","v":0},{"$f":"CF!AI26","v":-3.3618048975118207},{"$f":"CF!AJ26","v":4.550393794002531},{"$f":"CF!AK26","v":2.8090784002855003},{"$f":"CF!AL26","v":2.1816885775948425},{"$f":"CF!AM26","v":5.5920817010082917},{"$f":"CF!AN26","v":6.1704411839054956},{"$f":"CF!AO26","v":1.340999370859798},{"$f":"CF!AP26","v":0.29387808921408975},{"$f":"CF!AQ26","v":6.4547457010560194},{"$f":"CF!AR26","v":3.2445793510652763},{"$f":"CF!AS26","v":-3.4631158251470922},{"$f":"CF!AT26","v":-3.3406319108249889},{"$f":"CF!AU26","v":3.4544741571476365},{"$f":"CF!AV26","v":3.244317615495877},{"$f":"CF!AW26","v":-3.4638127451277718},{"$f":"CF!AX26","v":-3.3406758413378093},{"$f":"CF!AY26","v":3.4544258683519224},{"$f":"CF!AZ26","v":3.2440532527393344},{"$f":"CF!BA26","v":-3.4645166604863604},{"$f":"CF!BB26","v":-3.3407202128058699},{"$f":"CF!BC26","v":3.4543770948543866},{"$f":"CF!BD26","v":0.17939328087833672},{"$f":"CF!BE26","v":-3.5168894435086315},{"$f":"CF!BF26","v":-3.3107337949343716},{"$f":"CF!BG26","v":3.4529179467224793},{"$f":"CF!BH26","v":3.235797956397974},{"$f":"CF!BI26","v":-3.4864979333412691},{"$f":"CF!BJ26","v":-3.3421058074444332},{"$f":"CF!BK26","v":3.4528540373672918},{"$f":"CF!BL26","v":3.2354480770304299},{"$f":"CF!BM26","v":-3.4874295526952537},{"$f":"CF!BN26","v":-3.3421645322867342},{"$f":"CF!BO26","v":3.4527894865179611},{"$f":"CF!BP26","v":3.2350946857268426},{"$f":"CF!BQ26","v":-3.4883705232367639},{"$f":"CF!BR26","v":-3.3422238465833161},{"$f":"CF!BS26","v":3.4527242877354389},{"$f":"CF!BT26","v":3.234737747235954},{"$f":"CF!BU26","v":-3.5194543598313857},{"$f":"CF!BV26","v":-3.3121503352484041},{"$f":"CF!BW26","v":3.4526584345160671},{"$f":"CF!BX26","v":2.6274316576623562},{"$f":"CF!BY26","v":-3.4943110844664815},{"$f":"CF!BZ26","v":-3.3425983112398576},{"$f":"CF!CA26","v":3.4523126729796338},{"$f":"CF!CB26","v":3.232484313289973},{"$f":"CF!CC26","v":-3.4953211288135151},{"$f":"CF!CD26","v":-3.3426619796198054},{"$f":"CF!CE26","v":3.4522426881514079},{"$f":"CF!CF26","v":3.2321011730224924},{"$f":"CF!CG26","v":-3.4963413115438264},{"$f":"CF!CH26","v":-3.34272628707512},{"$f":"CF!CI26","v":3.4521720008460832},{"$f":"CF!CJ26","v":3.2317141869606161},{"$f":"CF!CK26","v":-3.5249677365763361},{"$f":"CF!CL26","v":-3.3151952378662948},{"$f":"CF!CM26","v":3.4521006040125179},{"$f":"CF!CN26","v":3.2313233165019426},{"$f":"CF!CO26","v":-3.4984125002344939},{"$f":"CF!CP26","v":-3.3428568449351594},{"$f":"CF!CQ26","v":3.4520284905287646},{"$f":"CF!CR26","v":4.7850299943379575},{"$f":"CF!CS26","v":-3.489144295652018},{"$f":"CF!CT26","v":-3.3422726215071812},{"$f":"CF!CU26","v":3.4526706739216166},{"$f":"CF!CV26","v":3.2344442320343454},{"$f":"CF!CW26","v":-3.4901024780331902},{"$f":"CF!CX26","v":-3.3423330207560795},{"$f":"CF!CY26","v":3.452604282550233},{"$f":"CF!CZ26","v":3.2340807645738323},{"$f":"CF!DA26","v":-3.5206523491556538},{"$f":"CF!DB26","v":-3.3128119553404929},{"$f":"CF!DC26","v":3.4525372247713051},{"$f":"CF!DD26","v":3.233713648785951},{"$f":"CF!DE26","v":-3.4920477927816762},{"$f":"CF!DF26","v":-3.3424556441229711},{"$f":"CF!DG26","v":3.4524694938957268},{"$f":"CF!DH26","v":3.2333428480503983},{"$f":"CF!DI26","v":-3.4930351191968754},{"$f":"CF!DJ26","v":-3.3425178804728155},{"$f":"CF!DK26","v":3.4524010831672491},{"$f":"CF!DL26","v":3.2329683253792645},{"$f":"CF!DM26","v":-3.4940323559627231},{"$f":"CF!DN26","v":-3.3425807415238999},{"$f":"CF!DO26","v":3.452331985761802},{"$f":"CF!DP26","v":3.2325900434134098},{"$f":"CF!DQ26","v":-3.5233706370780737},{"$f":"CF!DR26","v":-3.3143131990236192},{"$f":"CF!DS26","v":3.452262194786833},{"$f":"CF!DT26","v":3.2322079644186452},{"$f":"CF!DU26","v":-3.4960569594478628},{"$f":"CF!DV26","v":-3.3427083628747098},{"$f":"CF!DW26","v":3.4521917032805902},{"$f":"CF!DX26","v":3.2318220502820907},{"$f":"CF!DY26","v":-3.4970845281242049},{"$f":"CF!DZ26","v":-3.3427731359048281},{"$f":"CF!EA26","v":-13.081140863076772},{"$f":"CF!EB26","v":1.7483822395289241},{"$f":"CF!EC26","v":-1.9592856565603505},{"$f":"CF!ED26","v":-1.8300426339511642},{"$f":"CF!EE26","v":1.8834659337843362},{"$f":"CF!EF26","v":1.74798853923593},{"$f":"CF!EG26","v":-1.9600314703717299},{"$f":"CF!EH26","v":-1.8304112007989453},{"$f":"CF!EI26","v":1.8833932982114678},{"$f":"CF!EJ26","v":1.7475908871516204},{"$f":"CF!EK26","v":-1.9613927804975901},{"$f":"CF!EL26","v":-1.8301754569978321},{"$f":"CF!EM26","v":1.8833199335544961},{"$f":"CF!EN26","v":1.7471892436096503},{"$f":"CF!EO26","v":-1.9624622316622151},{"$f":"CF!EP26","v":-1.8302428701003066},{"$f":"CF!EQ26","v":1.8832458324951951},{"$f":"CF!ER26","v":1.7467835685455064},{"$f":"CF!ES26","v":-1.9635424175097818},{"$f":"CF!ET26","v":-1.8303109598660434},{"$f":"CF!EU26","v":-1.5528669281191689},{"$f":"CF!EV26","v":0},{"$f":"CF!EW26","v":0},{"$f":"CF!EX26","v":0},{"$f":"CF!EY26","v":0},{"$f":"CF!EZ26","v":0},{"$f":"CF!FA26","v":0},{"$f":"CF!FB26","v":0},{"$f":"CF!FC26","v":0},{"$f":"CF!FD26","v":0},{"$f":"CF!FE26","v":0},{"$f":"CF!FF26","v":0},{"$f":"CF!FG26","v":0},{"$f":"CF!FH26","v":0},{"$f":"CF!FI26","v":0},{"$f":"CF!FJ26","v":0},{"$f":"CF!FK26","v":0},{"$f":"CF!FL26","v":0},{"$f":"CF!FM26","v":0},{"$f":"CF!FN26","v":0},{"$f":"CF!FO26","v":0},{"$f":"CF!FP26","v":0},{"$f":"CF!FQ26","v":0},{"$f":"CF!FR26","v":0},{"$f":"CF!FS26","v":0},{"$f":"CF!FT26","v":0},{"$f":"CF!FU26","v":0},{"$f":"CF!FV26","v":0},{"$f":"CF!FW26","v":0},{"$f":"CF!FX26","v":0},{"$f":"CF!FY26","v":0},{"$f":"CF!FZ26","v":0},{"$f":"CF!GA26","v":0},{"$f":"CF!GB26","v":0},{"$f":"CF!GC26","v":0},{"$f":"CF!GD26","v":0},{"$f":"CF!GE26","v":0},{"$f":"CF!GF26","v":0},{"$f":"CF!GG26","v":0},{"$f":"CF!GH26","v":0},{"$f":"CF!GI26","v":0},{"$f":"CF!GJ26","v":0},{"$f":"CF!GK26","v":0},{"$f":"CF!GL26","v":0},{"$f":"CF!GM26","v":0},{"$f":"CF!GN26","v":0},{"$f":"CF!GO26","v":0},{"$f":"CF!GP26","v":0},{"$f":"CF!GQ26","v":0},{"$f":"CF!GR26","v":0},{"$f":"CF!GS26","v":0},{"$f":"CF!GT26","v":0},{"$f":"CF!GU26","v":0},{"$f":"CF!GV26","v":0},{"$f":"CF!GW26","v":0},{"$f":"CF!GX26","v":0},{"$f":"CF!GY26","v":0},{"$f":"CF!GZ26","v":0},{"$f":"CF!HA26","v":0},{"$f":"CF!HB26","v":0},{"$f":"CF!HC26","v":0},{"$f":"CF!HD26","v":0},{"$f":"CF!HE26","v":0},{"$f":"CF!HF26","v":0},{"$f":"CF!HG26","v":0},{"$f":"CF!HH26","v":0},{"$f":"CF!HI26","v":0},{"$f":"CF!HJ26","v":0},{"$f":"CF!HK26","v":0},{"$f":"CF!HL26","v":0},{"$f":"CF!HM26","v":0},{"$f":"CF!HN26","v":0},{"$f":"CF!HO26","v":0},{"$f":"CF!HP26","v":0},{"$f":"CF!HQ26","v":0},{"$f":"CF!HR26","v":0},{"$f":"CF!HS26","v":0},{"$f":"CF!HT26","v":0},{"$f":"CF!HU26","v":0},{"$f":"CF!HV26","v":0},{"$f":"CF!HW26","v":0},{"$f":"CF!HX26","v":0},{"$f":"CF!HY26","v":0},{"$f":"CF!HZ26","v":0},{"$f":"CF!IA26","v":0},{"$f":"CF!IB26","v":0},{"$f":"CF!IC26","v":0},{"$f":"CF!ID26","v":0}]
[null,"Less: Tax Paid",null,null,null,null,null,null,null,"$m",null,null,null,null,305.75486700887797,null,{"$f":"IS!Q26","v":0},{"$f":"IS!R26","v":0},{"$f":"IS!S26","v":0},{"$f":"IS!T26","v":0},{"$f":"IS!U26","v":0},{"$f":"IS!V26","v":0},{"$f":"IS!W26","v":0},{"$f":"IS!X26","v":0},{"$f":"IS!Y26","v":0},{"$f":"IS!Z26","v":0},{"$f":"IS!AA26","v":0},{"$f":"IS!AB26","v":0},{"$f":"IS!AC26","v":0},{"$f":"IS!AD26","v":0},{"$f":"IS!AE26","v":0},{"$f":"IS!AF26","v":0},{"$f":"IS!AG26","v":0},{"$f":"IS!AH26","v":0},{"$f":"IS!AI26","v":0},{"$f":"IS!AJ26","v":0},{"$f":"IS!AK26","v":0},{"$f":"IS!AL26","v":0},{"$f":"IS!AM26","v":0},{"$f":"IS!AN26","v":1.4954913017013625},{"$f":"IS!AO26","v":2.488232448144855},{"$f":"IS!AP26","v":2.5193293384666844},{"$f":"IS!AQ26","v":3.6797067124230303},{"$f":"IS!AR26","v":4.2271597797451683},{"$f":"IS!AS26","v":3.6261874562461625},{"$f":"IS!AT26","v":3.0758710199491777},{"$f":"IS!AU26","v":3.6810936927760722},{"$f":"IS!AV26","v":4.2355166621043354},{"$f":"IS!AW26","v":3.6179310745987276},{"$f":"IS!AX26","v":3.0678739767397243},{"$f":"IS!AY26","v":3.6733549717387231},{"$f":"IS!AZ26","v":4.2280361569923581},{"$f":"IS!BA26","v":3.6272798852989681},{"$f":"IS!BB26","v":3.0771806207400911},{"$f":"IS!BC26","v":3.6826181975223116},{"$f":"IS!BD26","v":3.738275172454931},{"$f":"IS!BE26","v":3.1405184952629641},{"$f":"IS!BF26","v":2.5891981755424851},{"$f":"IS!BG26","v":3.1932962686142115},{"$f":"IS!BH26","v":3.7466353397131642},{"$f":"IS!BI26","v":3.1445431496265766},{"$f":"IS!BJ26","v":2.5931235940771002},{"$f":"IS!BK26","v":3.1972087785322878},{"$f":"IS!BL26","v":3.7504910775967013},{"$f":"IS!BM26","v":3.1483421534048235},{"$f":"IS!BN26","v":2.5968666454011955},{"$f":"IS!BO26","v":3.2008946222081129},{"$f":"IS!BP26","v":3.7541193582810077},{"$f":"IS!BQ26","v":3.1413662666158402},{"$f":"IS!BR26","v":2.590135439531803},{"$f":"IS!BS26","v":3.1944067233609701},{"$f":"IS!BT26","v":3.7478746247543522},{"$f":"IS!BU26","v":3.145911936542868},{"$f":"IS!BV26","v":2.5946663299042094},{"$f":"IS!BW26","v":3.1988368378618381},{"$f":"IS!BX26","v":3.6534160522625236},{"$f":"IS!BY26","v":3.0519977812779162},{"$f":"IS!BZ26","v":2.5004101679394743},{"$f":"IS!CA26","v":3.1043158452214326},{"$f":"IS!CB26","v":3.6574173920382513},{"$f":"IS!CC26","v":3.0550901254699774},{"$f":"IS!CD26","v":2.5034418495231683},{"$f":"IS!CE26","v":3.1072853840787307},{"$f":"IS!CF26","v":3.6603247564325248},{"$f":"IS!CG26","v":3.0579353678502357},{"$f":"IS!CH26","v":2.5062258203903336},{"$f":"IS!CI26","v":3.1100067034579961},{"$f":"IS!CJ26","v":3.6629830461143835},{"$f":"IS!CK26","v":3.0560079831187998},{"$f":"IS!CL26","v":2.5045763785321777},{"$f":"IS!CM26","v":3.1085564306863773},{"$f":"IS!CN26","v":3.6617704221351497},{"$f":"IS!CO26","v":3.0595563410796176},{"$f":"IS!CP26","v":2.5080237143703292},{"$f":"IS!CQ26","v":3.1119782480706597},{"$f":"IS!CR26","v":3.918185286249837},{"$f":"IS!CS26","v":3.3143643331942378},{"$f":"IS!CT26","v":2.7633882288408103},{"$f":"IS!CU26","v":3.367912986515222},{"$f":"IS!CV26","v":3.9216343643421925},{"$f":"IS!CW26","v":3.3199254889421796},{"$f":"IS!CX26","v":2.7688918367764161},{"$f":"IS!CY26","v":3.373357642518938},{"$f":"IS!CZ26","v":3.9270200492117646},{"$f":"IS!DA26","v":3.3181458306239238},{"$f":"IS!DB26","v":2.7598667879053553},{"$f":"IS!DC26","v":3.3570029550829874},{"$f":"IS!DD26","v":3.9033768775107145},{"$f":"IS!DE26","v":3.2943209652936218},{"$f":"IS!DF26","v":2.7359417987857952},{"$f":"IS!DG26","v":3.3330592395238634},{"$f":"IS!DH26","v":3.8793728786019468},{"$f":"IS!DI26","v":3.2702569563875823},{"$f":"IS!DJ26","v":2.7118184916956394},{"$f":"IS!DK26","v":3.3088751874223967},{"$f":"IS!DL26","v":3.8551279380529433},{"$f":"IS!DM26","v":3.2459514034872061},{"$f":"IS!DN26","v":2.6874530454019161},{"$f":"IS!DO26","v":3.2844483863855118},{"$f":"IS!DP26","v":3.8306396373969225},{"$f":"IS!DQ26","v":3.221401882079546},{"$f":"IS!DR26","v":2.6628826928655602},{"$f":"IS!DS26","v":3.2597763998055926},{"$f":"IS!DT26","v":3.8059055338915928},{"$f":"IS!DU26","v":3.1966059433154532},{"$f":"IS!DV26","v":2.6379859888580048},{"$f":"IS!DW26","v":3.2348567666174128},{"$f":"IS!DX26","v":3.7809231602754814},{"$f":"IS!DY26","v":3.1715611137653008},{"$f":"IS!DZ26","v":2.6128794441996335},{"$f":"IS!EA26","v":0.39290913847762754},{"$f":"IS!EB26","v":0.70939094616822285},{"$f":"IS!EC26","v":0.37342600052084945},{"$f":"IS!ED26","v":6.5195406614147008E-2},{"$f":"IS!EE26","v":0.3884372800117552},{"$f":"IS!EF26","v":0.68390453123638095},{"$f":"IS!EG26","v":0.34787586955167854},{"$f":"IS!EH26","v":3.9581891898527538E-2},{"$f":"IS!EI26","v":0.36275969233422461},{"$f":"IS!EJ26","v":0.65816229482076449},{"$f":"IS!EK26","v":0.3220692775450229},{"$f":"IS!EL26","v":1.3712131141331123E-2},{"$f":"IS!EM26","v":0.33682436426452744},{"$f":"IS!EN26","v":0.63216166909723071},{"$f":"IS!EO26","v":0.29600365025718006},{"$f":"IS!EP26","v":0},{"$f":"IS!EQ26","v":0.29821098202754898},{"$f":"IS!ER26","v":0.60590006046694256},{"$f":"IS!ES26","v":0.26967638760531654},{"$f":"IS!ET26","v":0},{"$f":"IS!EU26","v":0.24536024803631593},{"$f":"IS!EV26","v":0.58418530237971733},{"$f":"IS!EW26","v":0.25034023984025738},{"$f":"IS!EX26","v":0},{"$f":"IS!EY26","v":0.19842626908718533},{"$f":"IS!EZ26","v":0.55716208119225363},{"$f":"IS!FA26","v":0.22324946059982517},{"$f":"IS!FB26","v":0},{"$f":"IS!FC26","v":0.14404136044464694},{"$f":"IS!FD26","v":0.52986761273211369},{"$f":"IS!FE26","v":0.19588675596853566},{"$f":"IS!FF26","v":0},{"$f":"IS!FG26","v":8.9110559880429471E-2},{"$f":"IS!FH26","v":0.50229917433783555},{"$f":"IS!FI26","v":0.16824939647827125},{"$f":"IS!FJ26","v":0},{"$f":"IS!FK26","v":3.3628387970227269E-2},{"$f":"IS!FL26","v":0.47445401601907061},{"$f":"IS!FM26","v":0.14033462526370891},{"$f":"IS!FN26","v":0},{"$f":"IS!FO26","v":0},{"$f":"IS!FP26","v":0.42391867047194298},{"$f":"IS!FQ26","v":0.11213965778731599},{"$f":"IS!FR26","v":0},{"$f":"IS!FS26","v":0},{"$f":"IS!FT26","v":0},{"$f":"IS!FU26","v":0},{"$f":"IS!FV26","v":0},{"$f":"IS!FW26","v":0},{"$f":"IS!FX26","v":0},{"$f":"IS!FY26","v":0},{"$f":"IS!FZ26","v":0},{"$f":"IS!GA26","v":0},{"$f":"IS!GB26","v":0},{"$f":"IS!GC26","v":0},{"$f":"IS!GD26","v":0},{"$f":"IS!GE26","v":0},{"$f":"IS!GF26","v":0},{"$f":"IS!GG26","v":0},{"$f":"IS!GH26","v":0},{"$f":"IS!GI26","v":0},{"$f":"IS!GJ26","v":0},{"$f":"IS!GK26","v":0},{"$f":"IS!GL26","v":0},{"$f":"IS!GM26","v":0},{"$f":"IS!GN26","v":0},{"$f":"IS!GO26","v":0},{"$f":"IS!GP26","v":0},{"$f":"IS!GQ26","v":0},{"$f":"IS!GR26","v":0},{"$f":"IS!GS26","v":0},{"$f":"IS!GT26","v":0},{"$f":"IS!GU26","v":0},{"$f":"IS!GV26","v":0},{"$f":"IS!GW26","v":0},{"$f":"IS!GX26","v":0},{"$f":"IS!GY26","v":0},{"$f":"IS!GZ26","v":0},{"$f":"IS!HA26","v":0},{"$f":"IS!HB26","v":0},{"$f":"IS!HC26","v":0},{"$f":"IS!HD26","v":0},{"$f":"IS!HE26","v":0},{"$f":"IS!HF26","v":0},{"$f":"IS!HG26","v":0},{"$f":"IS!HH26","v":0},{"$f":"IS!HI26","v":0},{"$f":"IS!HJ26","v":0},{"$f":"IS!HK26","v":0},{"$f":"IS!HL26","v":0},{"$f":"IS!HM26","v":0},{"$f":"IS!HN26","v":0},{"$f":"IS!HO26","v":0},{"$f":"IS!HP26","v":0},{"$f":"IS!HQ26","v":0},{"$f":"IS!HR26","v":0},{"$f":"IS!HS26","v":0},{"$f":"IS!HT26","v":0},{"$f":"IS!HU26","v":0},{"$f":"IS!HV26","v":0},{"$f":"IS!HW26","v":0},{"$f":"IS!HX26","v":0},{"$f":"IS!HY26","v":0},{"$f":"IS!HZ26","v":0},{"$f":"IS!IA26","v":0},{"$f":"IS!IB26","v":0},{"$f":"IS!IC26","v":0},{"$f":"IS!ID26","v":0}]
[null,"Net Project Cash Flows",null,null,null,null,null,null,null,"$m",null,null,null,null,1318.3614223370016,null,{"$f":"Q19-SUM(Q20:Q24)","v":-21.060648841730483},{"$f":"R19-SUM(R20:R24)","v":-17.86064884173048},-17.86064884173048,-20.390648841730481,-20.390648841730481,-20.390648841730481,-20.390648841730481,-20.237395872101317,-20.024726922113931,-12.390165069682038,-12.346140802136055,-12.302429859817828,-12.263142984161696,-12.007952701860402,-14.278138519794959,-14.096632364999873,-14.058487476644911,-13.861219823119365,0.68514126346127835,-3.1515612489924045,0.97977162268399809,3.4655450710685791,4.8246748204150247,8.0080988741289811,12.965065444480585,14.232010638251721,12.433673304706343,17.861270372562178,22.156162835235975,19.776545889949908,15.347320089909084,17.767724352973929,22.079451636883618,19.69870820244175,15.269013741858645,17.689160629564235,21.984282378785551,19.602705256246146,15.172841764225131,18.661502667595638,19.934882436180889,17.465695832620149,13.062129876685663,15.483645127033038,19.787090842120719,17.379483558492588,12.9443382608495,15.36591139570559,19.669710015202973,17.260999505911073,12.825630242608044,15.247262064096363,19.561963994199388,17.151837990547136,12.715941424618965,15.137331215706126,19.471678309158179,17.000117677501745,12.594168462221051,15.227243280719117,18.927066960513162,16.509906131341502,12.072582243071167,14.49434555373896,18.800831319762381,{"$f":"CD19-SUM(CD20:CD24)","v":16.38247439387974},11.94490780547344,14.366734508834588,18.673606722282912,16.254041693793788,11.816229854133711,14.23812081765065,18.57750228851399,16.101185197301426,11.690459197374349,14.112113754908101,18.419469110637923,15.997150060999793,11.558539462422644,13.43838691076386,19.294628598491808,16.883285096863695,12.446901523781996,14.8680387716946,19.172247089786325,16.759768906499929,12.323155095018409,14.744352469743967,19.085615874474108,16.620014743340583,12.220020548251931,14.64850757452159,18.960681362762351,16.553128213522868,12.123275648947583,14.551824137562511,18.864371815888681,16.45564947256247,12.025559666666128,14.454170234558466,18.767095555915162,16.357192282643439,11.926862854101456,14.355536124395821,18.697173913921691,16.229376124551749,11.827175366108261,14.255911968183955,18.569603985496837,16.157303172377755,11.726487258719967,14.155287828273703,18.469368974991252,16.055851312812333,16.890938405144922,3.2357745472600685,5.6118213364365523,4.2359409386046343,1.8025895660219082,3.1331202270053069,5.5092615096488089,4.1327451091708189,1.6988389334976008,3.0294355075910882,5.4062802423473943,4.0279045837693861,1.5940468975108577,2.9247100463213975,5.3019597709383284,{"$f":"EP19-SUM(EP20:EP24)","v":3.9098999392770075},1.5006207315991125,2.8189333966847849,5.1965921762733887,3.7768610482704617,4.8561444779804956,4.4536583757227444,3.1182781255649044,1.8121070379882465,3.2154323707682448,4.3455654909728887,3.0099150086031754,1.6763145070455785,3.1336852671407582,4.2363876171323298,2.9004641900780168,1.5391589500812408,3.0511176218482263,4.1261138635552168,2.7899147521169589,1.4006266856362899,2.9677211986523679,4.0147332302801573,2.6782556672587101,1.2607038949232958,2.8610769889328189,3.924645296643281,2.5654757973531384,1.1193766204478788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB19-SUM(HB20:HB24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IRR",null,null,null,null,null,null,null,"%",null,{"$f":"XIRR(Q25:ID25,Q4:ID4)","v":0.16906372904777534}]
[]
[]
["Equity"]
[]
[]
[null,"Less: Minimum Equity Injection",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q33:ID33)","v":2},null,{"$f":"Accounts!R26","v":2},{"$f":"Accounts!S26","v":0},{"$f":"Accounts!T26","v":0},{"$f":"Accounts!U26","v":0},{"$f":"Accounts!V26","v":0},{"$f":"Accounts!W26","v":0},{"$f":"Accounts!X26","v":0},{"$f":"Accounts!Y26","v":0},{"$f":"Accounts!Z26","v":0},{"$f":"Accounts!AA26","v":0},{"$f":"Accounts!AB26","v":0},{"$f":"Accounts!AC26","v":0},{"$f":"Accounts!AD26","v":0},{"$f":"Accounts!AE26","v":0},{"$f":"Accounts!AF26","v":0},{"$f":"Accounts!AG26","v":0},{"$f":"Accounts!AH26","v":0},{"$f":"Accounts!AI26","v":0},{"$f":"Accounts!AJ26","v":0},{"$f":"Accounts!AK26","v":0},{"$f":"Accounts!AL26","v":0},{"$f":"Accounts!AM26","v":0},{"$f":"Accounts!AN26","v":0},{"$f":"Accounts!AO26","v":0},{"$f":"Accounts!AP26","v":0},{"$f":"Accounts!AQ26","v":0},{"$f":"Accounts!AR26","v":0},{"$f":"Accounts!AS26","v":0},{"$f":"Accounts!AT26","v":0},{"$f":"Accounts!AU26","v":0},{"$f":"Accounts!AV26","v":0},{"$f":"Accounts!AW26","v":0},{"$f":"Accounts!AX26","v":0},{"$f":"Accounts!AY26","v":0},{"$f":"Accounts!AZ26","v":0},{"$f":"Accounts!BA26","v":0},{"$f":"Accounts!BB26","v":0},{"$f":"Accounts!BC26","v":0},{"$f":"Accounts!BD26","v":0},{"$f":"Accounts!BE26","v":0},{"$f":"Accounts!BF26","v":0},{"$f":"Accounts!BG26","v":0},{"$f":"Accounts!BH26","v":0},{"$f":"Accounts!BI26","v":0},{"$f":"Accounts!BJ26","v":0},{"$f":"Accounts!BK26","v":0},{"$f":"Accounts!BL26","v":0},{"$f":"Accounts!BM26","v":0},{"$f":"Accounts!BN26","v":0},{"$f":"Accounts!BO26","v":0},{"$f":"Accounts!BP26","v":0},{"$f":"Accounts!BQ26","v":0},{"$f":"Accounts!BR26","v":0},{"$f":"Accounts!BS26","v":0},{"$f":"Accounts!BT26","v":0},{"$f":"Accounts!BU26","v":0},{"$f":"Accounts!BV26","v":0},{"$f":"Accounts!BW26","v":0},{"$f":"Accounts!BX26","v":0},{"$f":"Accounts!BY26","v":0},{"$f":"Accounts!BZ26","v":0},{"$f":"Accounts!CA26","v":0},{"$f":"Accounts!CB26","v":0},{"$f":"Accounts!CC26","v":0},{"$f":"Accounts!CD26","v":0},{"$f":"Accounts!CE26","v":0},{"$f":"Accounts!CF26","v":0},{"$f":"Accounts!CG26","v":0},{"$f":"Accounts!CH26","v":0},{"$f":"Accounts!CI26","v":0},{"$f":"Accounts!CJ26","v":0},{"$f":"Accounts!CK26","v":0},{"$f":"Accounts!CL26","v":0},{"$f":"Accounts!CM26","v":0},{"$f":"Accounts!CN26","v":0},{"$f":"Accounts!CO26","v":0},{"$f":"Accounts!CP26","v":0},{"$f":"Accounts!CQ26","v":0},{"$f":"Accounts!CR26","v":0},{"$f":"Accounts!CS26","v":0},{"$f":"Accounts!CT26","v":0},{"$f":"Accounts!CU26","v":0},{"$f":"Accounts!CV26","v":0},{"$f":"Accounts!CW26","v":0},{"$f":"Accounts!CX26","v":0},{"$f":"Accounts!CY26","v":0},{"$f":"Accounts!CZ26","v":0},{"$f":"Accounts!DA26","v":0},{"$f":"Accounts!DB26","v":0},{"$f":"Accounts!DC26","v":0},{"$f":"Accounts!DD26","v":0},{"$f":"Accounts!DE26","v":0},{"$f":"Accounts!DF26","v":0},{"$f":"Accounts!DG26","v":0},{"$f":"Accounts!DH26","v":0},{"$f":"Accounts!DI26","v":0},{"$f":"Accounts!DJ26","v":0},{"$f":"Accounts!DK26","v":0},{"$f":"Accounts!DL26","v":0},{"$f":"Accounts!DM26","v":0},{"$f":"Accounts!DN26","v":0},{"$f":"Accounts!DO26","v":0},{"$f":"Accounts!DP26","v":0},{"$f":"Accounts!DQ26","v":0},{"$f":"Accounts!DR26","v":0},{"$f":"Accounts!DS26","v":0},{"$f":"Accounts!DT26","v":0},{"$f":"Accounts!DU26","v":0},{"$f":"Accounts!DV26","v":0},{"$f":"Accounts!DW26","v":0},{"$f":"Accounts!DX26","v":0},{"$f":"Accounts!DY26","v":0},{"$f":"Accounts!DZ26","v":0},{"$f":"Accounts!EA26","v":0},{"$f":"Accounts!EB26","v":0},{"$f":"Accounts!EC26","v":0},{"$f":"Accounts!ED26","v":0},{"$f":"Accounts!EE26","v":0},{"$f":"Accounts!EF26","v":0},{"$f":"Accounts!EG26","v":0},{"$f":"Accounts!EH26","v":0},{"$f":"Accounts!EI26","v":0},{"$f":"Accounts!EJ26","v":0},{"$f":"Accounts!EK26","v":0},{"$f":"Accounts!EL26","v":0},{"$f":"Accounts!EM26","v":0},{"$f":"Accounts!EN26","v":0},{"$f":"Accounts!EO26","v":0},{"$f":"Accounts!EP26","v":0},{"$f":"Accounts!EQ26","v":0},{"$f":"Accounts!ER26","v":0},{"$f":"Accounts!ES26","v":0},{"$f":"Accounts!ET26","v":0},{"$f":"Accounts!EU26","v":0},{"$f":"Accounts!EV26","v":0},{"$f":"Accounts!EW26","v":0},{"$f":"Accounts!EX26","v":0},{"$f":"Accounts!EY26","v":0},{"$f":"Accounts!EZ26","v":0},{"$f":"Accounts!FA26","v":0},{"$f":"Accounts!FB26","v":0},{"$f":"Accounts!FC26","v":0},{"$f":"Accounts!FD26","v":0},{"$f":"Accounts!FE26","v":0},{"$f":"Accounts!FF26","v":0},{"$f":"Accounts!FG26","v":0},{"$f":"Accounts!FH26","v":0},{"$f":"Accounts!FI26","v":0},{"$f":"Accounts!FJ26","v":0},{"$f":"Accounts!FK26","v":0},{"$f":"Accounts!FL26","v":0},{"$f":"Accounts!FM26","v":0},{"$f":"Accounts!FN26","v":0},{"$f":"Accounts!FO26","v":0},{"$f":"Accounts!FP26","v":0},{"$f":"Accounts!FQ26","v":0},{"$f":"Accounts!FR26","v":0},{"$f":"Accounts!FS26","v":0},{"$f":"Accounts!FT26","v":0},{"$f":"Accounts!FU26","v":0},{"$f":"Accounts!FV26","v":0},{"$f":"Accounts!FW26","v":0},{"$f":"Accounts!FX26","v":0},{"$f":"Accounts!FY26","v":0},{"$f":"Accounts!FZ26","v":0},{"$f":"Accounts!GA26","v":0},{"$f":"Accounts!GB26","v":0},{"$f":"Accounts!GC26","v":0},{"$f":"Accounts!GD26","v":0},{"$f":"Accounts!GE26","v":0},{"$f":"Accounts!GF26","v":0},{"$f":"Accounts!GG26","v":0},{"$f":"Accounts!GH26","v":0},{"$f":"Accounts!GI26","v":0},{"$f":"Accounts!GJ26","v":0},{"$f":"Accounts!GK26","v":0},{"$f":"Accounts!GL26","v":0},{"$f":"Accounts!GM26","v":0},{"$f":"Accounts!GN26","v":0},{"$f":"Accounts!GO26","v":0},{"$f":"Accounts!GP26","v":0},{"$f":"Accounts!GQ26","v":0},{"$f":"Accounts!GR26","v":0},{"$f":"Accounts!GS26","v":0},{"$f":"Accounts!GT26","v":0},{"$f":"Accounts!GU26","v":0},{"$f":"Accounts!GV26","v":0},{"$f":"Accounts!GW26","v":0},{"$f":"Accounts!GX26","v":0},{"$f":"Accounts!GY26","v":0},{"$f":"Accounts!GZ26","v":0},{"$f":"Accounts!HA26","v":0},{"$f":"Accounts!HB26","v":0},{"$f":"Accounts!HC26","v":0},{"$f":"Accounts!HD26","v":0},{"$f":"Accounts!HE26","v":0},{"$f":"Accounts!HF26","v":0},{"$f":"Accounts!HG26","v":0},{"$f":"Accounts!HH26","v":0},{"$f":"Accounts!HI26","v":0},{"$f":"Accounts!HJ26","v":0},{"$f":"Accounts!HK26","v":0},{"$f":"Accounts!HL26","v":0},{"$f":"Accounts!HM26","v":0},{"$f":"Accounts!HN26","v":0},{"$f":"Accounts!HO26","v":0},{"$f":"Accounts!HP26","v":0},{"$f":"Accounts!HQ26","v":0},{"$f":"Accounts!HR26","v":0},{"$f":"Accounts!HS26","v":0},{"$f":"Accounts!HT26","v":0},{"$f":"Accounts!HU26","v":0},{"$f":"Accounts!HV26","v":0},{"$f":"Accounts!HW26","v":0},{"$f":"Accounts!HX26","v":0},{"$f":"Accounts!HY26","v":0},{"$f":"Accounts!HZ26","v":0},{"$f":"Accounts!IA26","v":0},{"$f":"Accounts!IB26","v":0},{"$f":"Accounts!IC26","v":0},{"$f":"Accounts!ID26","v":0},{"$f":"Accounts!IE26","v":0}]
[null,"Less: Initial Equity Drawdown",null,null,null,null,null,null,null,"$m",null,null,null,null,347.9891347725266,null,{"$f":"Accounts!R27","v":6.907793679927039},{"$f":"Accounts!S27","v":17.331697041298241},{"$f":"Accounts!T27","v":46.990771028260127},{"$f":"Accounts!U27","v":50.484688932166534},{"$f":"Accounts!V27","v":38.083230689933941},{"$f":"Accounts!W27","v":56.234237891501387},{"$f":"Accounts!X27","v":11.580052476671085},{"$f":"Accounts!Y27","v":0},{"$f":"Accounts!Z27","v":0},{"$f":"Accounts!AA27","v":0},{"$f":"Accounts!AB27","v":0},{"$f":"Accounts!AC27","v":0},{"$f":"Accounts!AD27","v":0},{"$f":"Accounts!AE27","v":0},{"$f":"Accounts!AF27","v":0},{"$f":"Accounts!AG27","v":0},{"$f":"Accounts!AH27","v":0},{"$f":"Accounts!AI27","v":0},{"$f":"Accounts!AJ27","v":11.060398051975687},{"$f":"Accounts!AK27","v":4.554288817543906},{"$f":"Accounts!AL27","v":4.5414147238653957},{"$f":"Accounts!AM27","v":15.718805434148601},{"$f":"Accounts!AN27","v":3.694965117609665},{"$f":"Accounts!AO27","v":3.6876134912935705},{"$f":"Accounts!AP27","v":14.586862337801424},{"$f":"Accounts!AQ27","v":14.612236411383348},{"$f":"Accounts!AR27","v":9.4456298470073055},{"$f":"Accounts!AS27","v":14.549144199576739},{"$f":"Accounts!AT27","v":9.4486427326019058},{"$f":"Accounts!AU27","v":14.476661867960706},{"$f":"Accounts!AV27","v":0},{"$f":"Accounts!AW27","v":0},{"$f":"Accounts!AX27","v":0},{"$f":"Accounts!AY27","v":0},{"$f":"Accounts!AZ27","v":0},{"$f":"Accounts!BA27","v":0},{"$f":"Accounts!BB27","v":0},{"$f":"Accounts!BC27","v":0},{"$f":"Accounts!BD27","v":0},{"$f":"Accounts!BE27","v":0},{"$f":"Accounts!BF27","v":0},{"$f":"Accounts!BG27","v":0},{"$f":"Accounts!BH27","v":0},{"$f":"Accounts!BI27","v":0},{"$f":"Accounts!BJ27","v":0},{"$f":"Accounts!BK27","v":0},{"$f":"Accounts!BL27","v":0},{"$f":"Accounts!BM27","v":0},{"$f":"Accounts!BN27","v":0},{"$f":"Accounts!BO27","v":0},{"$f":"Accounts!BP27","v":0},{"$f":"Accounts!BQ27","v":0},{"$f":"Accounts!BR27","v":0},{"$f":"Accounts!BS27","v":0},{"$f":"Accounts!BT27","v":0},{"$f":"Accounts!BU27","v":0},{"$f":"Accounts!BV27","v":0},{"$f":"Accounts!BW27","v":0},{"$f":"Accounts!BX27","v":0},{"$f":"Accounts!BY27","v":0},{"$f":"Accounts!BZ27","v":0},{"$f":"Accounts!CA27","v":0},{"$f":"Accounts!CB27","v":0},{"$f":"Accounts!CC27","v":0},{"$f":"Accounts!CD27","v":0},{"$f":"Accounts!CE27","v":0},{"$f":"Accounts!CF27","v":0},{"$f":"Accounts!CG27","v":0},{"$f":"Accounts!CH27","v":0},{"$f":"Accounts!CI27","v":0},{"$f":"Accounts!CJ27","v":0},{"$f":"Accounts!CK27","v":0},{"$f":"Accounts!CL27","v":0},{"$f":"Accounts!CM27","v":0},{"$f":"Accounts!CN27","v":0},{"$f":"Accounts!CO27","v":0},{"$f":"Accounts!CP27","v":0},{"$f":"Accounts!CQ27","v":0},{"$f":"Accounts!CR27","v":0},{"$f":"Accounts!CS27","v":0},{"$f":"Accounts!CT27","v":0},{"$f":"Accounts!CU27","v":0},{"$f":"Accounts!CV27","v":0},{"$f":"Accounts!CW27","v":0},{"$f":"Accounts!CX27","v":0},{"$f":"Accounts!CY27","v":0},{"$f":"Accounts!CZ27","v":0},{"$f":"Accounts!DA27","v":0},{"$f":"Accounts!DB27","v":0},{"$f":"Accounts!DC27","v":0},{"$f":"Accounts!DD27","v":0},{"$f":"Accounts!DE27","v":0},{"$f":"Accounts!DF27","v":0},{"$f":"Accounts!DG27","v":0},{"$f":"Accounts!DH27","v":0},{"$f":"Accounts!DI27","v":0},{"$f":"Accounts!DJ27","v":0},{"$f":"Accounts!DK27","v":0},{"$f":"Accounts!DL27","v":0},{"$f":"Accounts!DM27","v":0},{"$f":"Accounts!DN27","v":0},{"$f":"Accounts!DO27","v":0},{"$f":"Accounts!DP27","v":0},{"$f":"Accounts!DQ27","v":0},{"$f":"Accounts!DR27","v":0},{"$f":"Accounts!DS27","v":0},{"$f":"Accounts!DT27","v":0},{"$f":"Accounts!DU27","v":0},{"$f":"Accounts!DV27","v":0},{"$f":"Accounts!DW27","v":0},{"$f":"Accounts!DX27","v":0},{"$f":"Accounts!DY27","v":0},{"$f":"Accounts!DZ27","v":0},{"$f":"Accounts!EA27","v":0},{"$f":"Accounts!EB27","v":0},{"$f":"Accounts!EC27","v":0},{"$f":"Accounts!ED27","v":0},{"$f":"Accounts!EE27","v":0},{"$f":"Accounts!EF27","v":0},{"$f":"Accounts!EG27","v":0},{"$f":"Accounts!EH27","v":0},{"$f":"Accounts!EI27","v":0},{"$f":"Accounts!EJ27","v":0},{"$f":"Accounts!EK27","v":0},{"$f":"Accounts!EL27","v":0},{"$f":"Accounts!EM27","v":0},{"$f":"Accounts!EN27","v":0},{"$f":"Accounts!EO27","v":0},{"$f":"Accounts!EP27","v":0},{"$f":"Accounts!EQ27","v":0},{"$f":"Accounts!ER27","v":0},{"$f":"Accounts!ES27","v":0},{"$f":"Accounts!ET27","v":0},{"$f":"Accounts!EU27","v":0},{"$f":"Accounts!EV27","v":0},{"$f":"Accounts!EW27","v":0},{"$f":"Accounts!EX27","v":0},{"$f":"Accounts!EY27","v":0},{"$f":"Accounts!EZ27","v":0},{"$f":"Accounts!FA27","v":0},{"$f":"Accounts!FB27","v":0},{"$f":"Accounts!FC27","v":0},{"$f":"Accounts!FD27","v":0},{"$f":"Accounts!FE27","v":0},{"$f":"Accounts!FF27","v":0},{"$f":"Accounts!FG27","v":0},{"$f":"Accounts!FH27","v":0},{"$f":"Accounts!FI27","v":0},{"$f":"Accounts!FJ27","v":0},{"$f":"Accounts!FK27","v":0},{"$f":"Accounts!FL27","v":0},{"$f":"Accounts!FM27","v":0},{"$f":"Accounts!FN27","v":0},{"$f":"Accounts!FO27","v":0},{"$f":"Accounts!FP27","v":0},{"$f":"Accounts!FQ27","v":0},{"$f":"Accounts!FR27","v":0},{"$f":"Accounts!FS27","v":0},{"$f":"Accounts!FT27","v":0},{"$f":"Accounts!FU27","v":0},{"$f":"Accounts!FV27","v":0},{"$f":"Accounts!FW27","v":0},{"$f":"Accounts!FX27","v":0},{"$f":"Accounts!FY27","v":0},{"$f":"Accounts!FZ27","v":0},{"$f":"Accounts!GA27","v":0},{"$f":"Accounts!GB27","v":0},{"$f":"Accounts!GC27","v":0},{"$f":"Accounts!GD27","v":0},{"$f":"Accounts!GE27","v":0},{"$f":"Accounts!GF27","v":0},{"$f":"Accounts!GG27","v":0},{"$f":"Accounts!GH27","v":0},{"$f":"Accounts!GI27","v":0},{"$f":"Accounts!GJ27","v":0},{"$f":"Accounts!GK27","v":0},{"$f":"Accounts!GL27","v":0},{"$f":"Accounts!GM27","v":0},{"$f":"Accounts!GN27","v":0},{"$f":"Accounts!GO27","v":0},{"$f":"Accounts!GP27","v":0},{"$f":"Accounts!GQ27","v":0},{"$f":"Accounts!GR27","v":0},{"$f":"Accounts!GS27","v":0},{"$f":"Accounts!GT27","v":0},{"$f":"Accounts!GU27","v":0},{"$f":"Accounts!GV27","v":0},{"$f":"Accounts!GW27","v":0},{"$f":"Accounts!GX27","v":0},{"$f":"Accounts!GY27","v":0},{"$f":"Accounts!GZ27","v":0},{"$f":"Accounts!HA27","v":0},{"$f":"Accounts!HB27","v":0},{"$f":"Accounts!HC27","v":0},{"$f":"Accounts!HD27","v":0},{"$f":"Accounts!HE27","v":0},{"$f":"Accounts!HF27","v":0},{"$f":"Accounts!HG27","v":0},{"$f":"Accounts!HH27","v":0},{"$f":"Accounts!HI27","v":0},{"$f":"Accounts!HJ27","v":0},{"$f":"Accounts!HK27","v":0},{"$f":"Accounts!HL27","v":0},{"$f":"Accounts!HM27","v":0},{"$f":"Accounts!HN27","v":0},{"$f":"Accounts!HO27","v":0},{"$f":"Accounts!HP27","v":0},{"$f":"Accounts!HQ27","v":0},{"$f":"Accounts!HR27","v":0},{"$f":"Accounts!HS27","v":0},{"$f":"Accounts!HT27","v":0},{"$f":"Accounts!HU27","v":0},{"$f":"Accounts!HV27","v":0},{"$f":"Accounts!HW27","v":0},{"$f":"Accounts!HX27","v":0},{"$f":"Accounts!HY27","v":0},{"$f":"Accounts!HZ27","v":0},{"$f":"Accounts!IA27","v":0},{"$f":"Accounts!IB27","v":0},{"$f":"Accounts!IC27","v":0},{"$f":"Accounts!ID27","v":0},{"$f":"Accounts!IE27","v":0}]
[null,"Less:  Standby Equity",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q35:ID35)","v":120.37666303276826},null,{"$f":"Accounts!R28","v":0},{"$f":"Accounts!S28","v":0},{"$f":"Accounts!T28","v":0},{"$f":"Accounts!U28","v":0},{"$f":"Accounts!V28","v":0},{"$f":"Accounts!W28","v":0},{"$f":"Accounts!X28","v":0},{"$f":"Accounts!Y28","v":0},{"$f":"Accounts!Z28","v":0},{"$f":"Accounts!AA28","v":0},{"$f":"Accounts!AB28","v":0},{"$f":"Accounts!AC28","v":0},{"$f":"Accounts!AD28","v":0},{"$f":"Accounts!AE28","v":0},{"$f":"Accounts!AF28","v":0},{"$f":"Accounts!AG28","v":0},{"$f":"Accounts!AH28","v":0},{"$f":"Accounts!AI28","v":0},{"$f":"Accounts!AJ28","v":11.060398051975687},{"$f":"Accounts!AK28","v":4.554288817543906},{"$f":"Accounts!AL28","v":4.5414147238653957},{"$f":"Accounts!AM28","v":15.718805434148601},{"$f":"Accounts!AN28","v":3.694965117609665},{"$f":"Accounts!AO28","v":3.6876134912935705},{"$f":"Accounts!AP28","v":14.586862337801424},{"$f":"Accounts!AQ28","v":14.612236411383348},{"$f":"Accounts!AR28","v":9.4456298470073055},{"$f":"Accounts!AS28","v":14.549144199576739},{"$f":"Accounts!AT28","v":9.4486427326019058},{"$f":"Accounts!AU28","v":14.476661867960706},{"$f":"Accounts!AV28","v":0},{"$f":"Accounts!AW28","v":0},{"$f":"Accounts!AX28","v":0},{"$f":"Accounts!AY28","v":0},{"$f":"Accounts!AZ28","v":0},{"$f":"Accounts!BA28","v":0},{"$f":"Accounts!BB28","v":0},{"$f":"Accounts!BC28","v":0},{"$f":"Accounts!BD28","v":0},{"$f":"Accounts!BE28","v":0},{"$f":"Accounts!BF28","v":0},{"$f":"Accounts!BG28","v":0},{"$f":"Accounts!BH28","v":0},{"$f":"Accounts!BI28","v":0},{"$f":"Accounts!BJ28","v":0},{"$f":"Accounts!BK28","v":0},{"$f":"Accounts!BL28","v":0},{"$f":"Accounts!BM28","v":0},{"$f":"Accounts!BN28","v":0},{"$f":"Accounts!BO28","v":0},{"$f":"Accounts!BP28","v":0},{"$f":"Accounts!BQ28","v":0},{"$f":"Accounts!BR28","v":0},{"$f":"Accounts!BS28","v":0},{"$f":"Accounts!BT28","v":0},{"$f":"Accounts!BU28","v":0},{"$f":"Accounts!BV28","v":0},{"$f":"Accounts!BW28","v":0},{"$f":"Accounts!BX28","v":0},{"$f":"Accounts!BY28","v":0},{"$f":"Accounts!BZ28","v":0},{"$f":"Accounts!CA28","v":0},{"$f":"Accounts!CB28","v":0},{"$f":"Accounts!CC28","v":0},{"$f":"Accounts!CD28","v":0},{"$f":"Accounts!CE28","v":0},{"$f":"Accounts!CF28","v":0},{"$f":"Accounts!CG28","v":0},{"$f":"Accounts!CH28","v":0},{"$f":"Accounts!CI28","v":0},{"$f":"Accounts!CJ28","v":0},{"$f":"Accounts!CK28","v":0},{"$f":"Accounts!CL28","v":0},{"$f":"Accounts!CM28","v":0},{"$f":"Accounts!CN28","v":0},{"$f":"Accounts!CO28","v":0},{"$f":"Accounts!CP28","v":0},{"$f":"Accounts!CQ28","v":0},{"$f":"Accounts!CR28","v":0},{"$f":"Accounts!CS28","v":0},{"$f":"Accounts!CT28","v":0},{"$f":"Accounts!CU28","v":0},{"$f":"Accounts!CV28","v":0},{"$f":"Accounts!CW28","v":0},{"$f":"Accounts!CX28","v":0},{"$f":"Accounts!CY28","v":0},{"$f":"Accounts!CZ28","v":0},{"$f":"Accounts!DA28","v":0},{"$f":"Accounts!DB28","v":0},{"$f":"Accounts!DC28","v":0},{"$f":"Accounts!DD28","v":0},{"$f":"Accounts!DE28","v":0},{"$f":"Accounts!DF28","v":0},{"$f":"Accounts!DG28","v":0},{"$f":"Accounts!DH28","v":0},{"$f":"Accounts!DI28","v":0},{"$f":"Accounts!DJ28","v":0},{"$f":"Accounts!DK28","v":0},{"$f":"Accounts!DL28","v":0},{"$f":"Accounts!DM28","v":0},{"$f":"Accounts!DN28","v":0},{"$f":"Accounts!DO28","v":0},{"$f":"Accounts!DP28","v":0},{"$f":"Accounts!DQ28","v":0},{"$f":"Accounts!DR28","v":0},{"$f":"Accounts!DS28","v":0},{"$f":"Accounts!DT28","v":0},{"$f":"Accounts!DU28","v":0},{"$f":"Accounts!DV28","v":0},{"$f":"Accounts!DW28","v":0},{"$f":"Accounts!DX28","v":0},{"$f":"Accounts!DY28","v":0},{"$f":"Accounts!DZ28","v":0},{"$f":"Accounts!EA28","v":0},{"$f":"Accounts!EB28","v":0},{"$f":"Accounts!EC28","v":0},{"$f":"Accounts!ED28","v":0},{"$f":"Accounts!EE28","v":0},{"$f":"Accounts!EF28","v":0},{"$f":"Accounts!EG28","v":0},{"$f":"Accounts!EH28","v":0},{"$f":"Accounts!EI28","v":0},{"$f":"Accounts!EJ28","v":0},{"$f":"Accounts!EK28","v":0},{"$f":"Accounts!EL28","v":0},{"$f":"Accounts!EM28","v":0},{"$f":"Accounts!EN28","v":0},{"$f":"Accounts!EO28","v":0},{"$f":"Accounts!EP28","v":0},{"$f":"Accounts!EQ28","v":0},{"$f":"Accounts!ER28","v":0},{"$f":"Accounts!ES28","v":0},{"$f":"Accounts!ET28","v":0},{"$f":"Accounts!EU28","v":0},{"$f":"Accounts!EV28","v":0},{"$f":"Accounts!EW28","v":0},{"$f":"Accounts!EX28","v":0},{"$f":"Accounts!EY28","v":0},{"$f":"Accounts!EZ28","v":0},{"$f":"Accounts!FA28","v":0},{"$f":"Accounts!FB28","v":0},{"$f":"Accounts!FC28","v":0},{"$f":"Accounts!FD28","v":0},{"$f":"Accounts!FE28","v":0},{"$f":"Accounts!FF28","v":0},{"$f":"Accounts!FG28","v":0},{"$f":"Accounts!FH28","v":0},{"$f":"Accounts!FI28","v":0},{"$f":"Accounts!FJ28","v":0},{"$f":"Accounts!FK28","v":0},{"$f":"Accounts!FL28","v":0},{"$f":"Accounts!FM28","v":0},{"$f":"Accounts!FN28","v":0},{"$f":"Accounts!FO28","v":0},{"$f":"Accounts!FP28","v":0},{"$f":"Accounts!FQ28","v":0},{"$f":"Accounts!FR28","v":0},{"$f":"Accounts!FS28","v":0},{"$f":"Accounts!FT28","v":0},{"$f":"Accounts!FU28","v":0},{"$f":"Accounts!FV28","v":0},{"$f":"Accounts!FW28","v":0},{"$f":"Accounts!FX28","v":0},{"$f":"Accounts!FY28","v":0},{"$f":"Accounts!FZ28","v":0},{"$f":"Accounts!GA28","v":0},{"$f":"Accounts!GB28","v":0},{"$f":"Accounts!GC28","v":0},{"$f":"Accounts!GD28","v":0},{"$f":"Accounts!GE28","v":0},{"$f":"Accounts!GF28","v":0},{"$f":"Accounts!GG28","v":0},{"$f":"Accounts!GH28","v":0},{"$f":"Accounts!GI28","v":0},{"$f":"Accounts!GJ28","v":0},{"$f":"Accounts!GK28","v":0},{"$f":"Accounts!GL28","v":0},{"$f":"Accounts!GM28","v":0},{"$f":"Accounts!GN28","v":0},{"$f":"Accounts!GO28","v":0},{"$f":"Accounts!GP28","v":0},{"$f":"Accounts!GQ28","v":0},{"$f":"Accounts!GR28","v":0},{"$f":"Accounts!GS28","v":0},{"$f":"Accounts!GT28","v":0},{"$f":"Accounts!GU28","v":0},{"$f":"Accounts!GV28","v":0},{"$f":"Accounts!GW28","v":0},{"$f":"Accounts!GX28","v":0},{"$f":"Accounts!GY28","v":0},{"$f":"Accounts!GZ28","v":0},{"$f":"Accounts!HA28","v":0},{"$f":"Accounts!HB28","v":0},{"$f":"Accounts!HC28","v":0},{"$f":"Accounts!HD28","v":0},{"$f":"Accounts!HE28","v":0},{"$f":"Accounts!HF28","v":0},{"$f":"Accounts!HG28","v":0},{"$f":"Accounts!HH28","v":0},{"$f":"Accounts!HI28","v":0},{"$f":"Accounts!HJ28","v":0},{"$f":"Accounts!HK28","v":0},{"$f":"Accounts!HL28","v":0},{"$f":"Accounts!HM28","v":0},{"$f":"Accounts!HN28","v":0},{"$f":"Accounts!HO28","v":0},{"$f":"Accounts!HP28","v":0},{"$f":"Accounts!HQ28","v":0},{"$f":"Accounts!HR28","v":0},{"$f":"Accounts!HS28","v":0},{"$f":"Accounts!HT28","v":0},{"$f":"Accounts!HU28","v":0},{"$f":"Accounts!HV28","v":0},{"$f":"Accounts!HW28","v":0},{"$f":"Accounts!HX28","v":0},{"$f":"Accounts!HY28","v":0},{"$f":"Accounts!HZ28","v":0},{"$f":"Accounts!IA28","v":0},{"$f":"Accounts!IB28","v":0},{"$f":"Accounts!IC28","v":0},{"$f":"Accounts!ID28","v":0},{"$f":"Accounts!IE28","v":0}]
[null,"Less: Shortfall Equity Injection",null,null,null,null,null,null,null,"$m",null,null,null,null,123.25462302681345,null,{"$f":"Accounts!R29","v":0},{"$f":"Accounts!S29","v":0},{"$f":"Accounts!T29","v":0},{"$f":"Accounts!U29","v":0},{"$f":"Accounts!V29","v":15.342064152535812},{"$f":"Accounts!W29","v":0},{"$f":"Accounts!X29","v":0},{"$f":"Accounts!Y29","v":0},{"$f":"Accounts!Z29","v":45.652728325889115},{"$f":"Accounts!AA29","v":0},{"$f":"Accounts!AB29","v":0},{"$f":"Accounts!AC29","v":0},{"$f":"Accounts!AD29","v":0},{"$f":"Accounts!AE29","v":0},{"$f":"Accounts!AF29","v":0},{"$f":"Accounts!AG29","v":29.070520582973263},{"$f":"Accounts!AH29","v":0},{"$f":"Accounts!AI29","v":0},{"$f":"Accounts!AJ29","v":0},{"$f":"Accounts!AK29","v":0},{"$f":"Accounts!AL29","v":0},{"$f":"Accounts!AM29","v":0},{"$f":"Accounts!AN29","v":33.189309965415269},{"$f":"Accounts!AO29","v":0},{"$f":"Accounts!AP29","v":0},{"$f":"Accounts!AQ29","v":0},{"$f":"Accounts!AR29","v":0},{"$f":"Accounts!AS29","v":0},{"$f":"Accounts!AT29","v":0},{"$f":"Accounts!AU29","v":0},{"$f":"Accounts!AV29","v":0},{"$f":"Accounts!AW29","v":0},{"$f":"Accounts!AX29","v":0},{"$f":"Accounts!AY29","v":0},{"$f":"Accounts!AZ29","v":0},{"$f":"Accounts!BA29","v":0},{"$f":"Accounts!BB29","v":0},{"$f":"Accounts!BC29","v":0},{"$f":"Accounts!BD29","v":0},{"$f":"Accounts!BE29","v":0},{"$f":"Accounts!BF29","v":0},{"$f":"Accounts!BG29","v":0},{"$f":"Accounts!BH29","v":0},{"$f":"Accounts!BI29","v":0},{"$f":"Accounts!BJ29","v":0},{"$f":"Accounts!BK29","v":0},{"$f":"Accounts!BL29","v":0},{"$f":"Accounts!BM29","v":0},{"$f":"Accounts!BN29","v":0},{"$f":"Accounts!BO29","v":0},{"$f":"Accounts!BP29","v":0},{"$f":"Accounts!BQ29","v":0},{"$f":"Accounts!BR29","v":0},{"$f":"Accounts!BS29","v":0},{"$f":"Accounts!BT29","v":0},{"$f":"Accounts!BU29","v":0},{"$f":"Accounts!BV29","v":0},{"$f":"Accounts!BW29","v":0},{"$f":"Accounts!BX29","v":0},{"$f":"Accounts!BY29","v":0},{"$f":"Accounts!BZ29","v":0},{"$f":"Accounts!CA29","v":0},{"$f":"Accounts!CB29","v":0},{"$f":"Accounts!CC29","v":0},{"$f":"Accounts!CD29","v":0},{"$f":"Accounts!CE29","v":0},{"$f":"Accounts!CF29","v":0},{"$f":"Accounts!CG29","v":0},{"$f":"Accounts!CH29","v":0},{"$f":"Accounts!CI29","v":0},{"$f":"Accounts!CJ29","v":0},{"$f":"Accounts!CK29","v":0},{"$f":"Accounts!CL29","v":0},{"$f":"Accounts!CM29","v":0},{"$f":"Accounts!CN29","v":0},{"$f":"Accounts!CO29","v":0},{"$f":"Accounts!CP29","v":0},{"$f":"Accounts!CQ29","v":0},{"$f":"Accounts!CR29","v":0},{"$f":"Accounts!CS29","v":0},{"$f":"Accounts!CT29","v":0},{"$f":"Accounts!CU29","v":0},{"$f":"Accounts!CV29","v":0},{"$f":"Accounts!CW29","v":0},{"$f":"Accounts!CX29","v":0},{"$f":"Accounts!CY29","v":0},{"$f":"Accounts!CZ29","v":0},{"$f":"Accounts!DA29","v":0},{"$f":"Accounts!DB29","v":0},{"$f":"Accounts!DC29","v":0},{"$f":"Accounts!DD29","v":0},{"$f":"Accounts!DE29","v":0},{"$f":"Accounts!DF29","v":0},{"$f":"Accounts!DG29","v":0},{"$f":"Accounts!DH29","v":0},{"$f":"Accounts!DI29","v":0},{"$f":"Accounts!DJ29","v":0},{"$f":"Accounts!DK29","v":0},{"$f":"Accounts!DL29","v":0},{"$f":"Accounts!DM29","v":0},{"$f":"Accounts!DN29","v":0},{"$f":"Accounts!DO29","v":0},{"$f":"Accounts!DP29","v":0},{"$f":"Accounts!DQ29","v":0},{"$f":"Accounts!DR29","v":0},{"$f":"Accounts!DS29","v":0},{"$f":"Accounts!DT29","v":0},{"$f":"Accounts!DU29","v":0},{"$f":"Accounts!DV29","v":0},{"$f":"Accounts!DW29","v":0},{"$f":"Accounts!DX29","v":0},{"$f":"Accounts!DY29","v":0},{"$f":"Accounts!DZ29","v":0},{"$f":"Accounts!EA29","v":0},{"$f":"Accounts!EB29","v":0},{"$f":"Accounts!EC29","v":0},{"$f":"Accounts!ED29","v":0},{"$f":"Accounts!EE29","v":0},{"$f":"Accounts!EF29","v":0},{"$f":"Accounts!EG29","v":0},{"$f":"Accounts!EH29","v":0},{"$f":"Accounts!EI29","v":0},{"$f":"Accounts!EJ29","v":0},{"$f":"Accounts!EK29","v":0},{"$f":"Accounts!EL29","v":0},{"$f":"Accounts!EM29","v":0},{"$f":"Accounts!EN29","v":0},{"$f":"Accounts!EO29","v":0},{"$f":"Accounts!EP29","v":0},{"$f":"Accounts!EQ29","v":0},{"$f":"Accounts!ER29","v":0},{"$f":"Accounts!ES29","v":0},{"$f":"Accounts!ET29","v":0},{"$f":"Accounts!EU29","v":0},{"$f":"Accounts!EV29","v":0},{"$f":"Accounts!EW29","v":0},{"$f":"Accounts!EX29","v":0},{"$f":"Accounts!EY29","v":0},{"$f":"Accounts!EZ29","v":0},{"$f":"Accounts!FA29","v":0},{"$f":"Accounts!FB29","v":0},{"$f":"Accounts!FC29","v":0},{"$f":"Accounts!FD29","v":0},{"$f":"Accounts!FE29","v":0},{"$f":"Accounts!FF29","v":0},{"$f":"Accounts!FG29","v":0},{"$f":"Accounts!FH29","v":0},{"$f":"Accounts!FI29","v":0},{"$f":"Accounts!FJ29","v":0},{"$f":"Accounts!FK29","v":0},{"$f":"Accounts!FL29","v":0},{"$f":"Accounts!FM29","v":0},{"$f":"Accounts!FN29","v":0},{"$f":"Accounts!FO29","v":0},{"$f":"Accounts!FP29","v":0},{"$f":"Accounts!FQ29","v":0},{"$f":"Accounts!FR29","v":0},{"$f":"Accounts!FS29","v":0},{"$f":"Accounts!FT29","v":0},{"$f":"Accounts!FU29","v":0},{"$f":"Accounts!FV29","v":0},{"$f":"Accounts!FW29","v":0},{"$f":"Accounts!FX29","v":0},{"$f":"Accounts!FY29","v":0},{"$f":"Accounts!FZ29","v":0},{"$f":"Accounts!GA29","v":0},{"$f":"Accounts!GB29","v":0},{"$f":"Accounts!GC29","v":0},{"$f":"Accounts!GD29","v":0},{"$f":"Accounts!GE29","v":0},{"$f":"Accounts!GF29","v":0},{"$f":"Accounts!GG29","v":0},{"$f":"Accounts!GH29","v":0},{"$f":"Accounts!GI29","v":0},{"$f":"Accounts!GJ29","v":0},{"$f":"Accounts!GK29","v":0},{"$f":"Accounts!GL29","v":0},{"$f":"Accounts!GM29","v":0},{"$f":"Accounts!GN29","v":0},{"$f":"Accounts!GO29","v":0},{"$f":"Accounts!GP29","v":0},{"$f":"Accounts!GQ29","v":0},{"$f":"Accounts!GR29","v":0},{"$f":"Accounts!GS29","v":0},{"$f":"Accounts!GT29","v":0},{"$f":"Accounts!GU29","v":0},{"$f":"Accounts!GV29","v":0},{"$f":"Accounts!GW29","v":0},{"$f":"Accounts!GX29","v":0},{"$f":"Accounts!GY29","v":0},{"$f":"Accounts!GZ29","v":0},{"$f":"Accounts!HA29","v":0},{"$f":"Accounts!HB29","v":0},{"$f":"Accounts!HC29","v":0},{"$f":"Accounts!HD29","v":0},{"$f":"Accounts!HE29","v":0},{"$f":"Accounts!HF29","v":0},{"$f":"Accounts!HG29","v":0},{"$f":"Accounts!HH29","v":0},{"$f":"Accounts!HI29","v":0},{"$f":"Accounts!HJ29","v":0},{"$f":"Accounts!HK29","v":0},{"$f":"Accounts!HL29","v":0},{"$f":"Accounts!HM29","v":0},{"$f":"Accounts!HN29","v":0},{"$f":"Accounts!HO29","v":0},{"$f":"Accounts!HP29","v":0},{"$f":"Accounts!HQ29","v":0},{"$f":"Accounts!HR29","v":0},{"$f":"Accounts!HS29","v":0},{"$f":"Accounts!HT29","v":0},{"$f":"Accounts!HU29","v":0},{"$f":"Accounts!HV29","v":0},{"$f":"Accounts!HW29","v":0},{"$f":"Accounts!HX29","v":0},{"$f":"Accounts!HY29","v":0},{"$f":"Accounts!HZ29","v":0},{"$f":"Accounts!IA29","v":0},{"$f":"Accounts!IB29","v":0},{"$f":"Accounts!IC29","v":0},{"$f":"Accounts!ID29","v":0},{"$f":"Accounts!IE29","v":0}]
[null,"Add: Dividend Distribution",null,null,null,null,null,null,null,"$m",null,null,null,null,1223.0194680355114,null,{"$f":"IS!Q30","v":0},{"$f":"IS!R30","v":0},{"$f":"IS!S30","v":41.81192914876533},{"$f":"IS!T30","v":55.094040090436053},{"$f":"IS!U30","v":-15.342064152535812},{"$f":"IS!V30","v":68.514621126038804},{"$f":"IS!W30","v":72.714519499282929},{"$f":"IS!X30","v":33.025952901287852},{"$f":"IS!Y30","v":-45.652728325889115},{"$f":"IS!Z30","v":47.964255137898462},{"$f":"IS!AA30","v":47.859488148218247},{"$f":"IS!AB30","v":0},{"$f":"IS!AC30","v":70.903883459160681},{"$f":"IS!AD30","v":77.228751711817878},{"$f":"IS!AE30","v":60.15766743500761},{"$f":"IS!AF30","v":-29.070520582973263},{"$f":"IS!AG30","v":29.070520582973263},{"$f":"IS!AH30","v":29.070520582973263},{"$f":"IS!AI30","v":0},{"$f":"IS!AJ30","v":0},{"$f":"IS!AK30","v":0},{"$f":"IS!AL30","v":0},{"$f":"IS!AM30","v":0},{"$f":"IS!AN30","v":0},{"$f":"IS!AO30","v":0},{"$f":"IS!AP30","v":0},{"$f":"IS!AQ30","v":0},{"$f":"IS!AR30","v":0},{"$f":"IS!AS30","v":0},{"$f":"IS!AT30","v":0},{"$f":"IS!AU30","v":0},{"$f":"IS!AV30","v":0},{"$f":"IS!AW30","v":0},{"$f":"IS!AX30","v":0},{"$f":"IS!AY30","v":0},{"$f":"IS!AZ30","v":0},{"$f":"IS!BA30","v":0},{"$f":"IS!BB30","v":0},{"$f":"IS!BC30","v":0},{"$f":"IS!BD30","v":0},{"$f":"IS!BE30","v":0},{"$f":"IS!BF30","v":0},{"$f":"IS!BG30","v":0},{"$f":"IS!BH30","v":0},{"$f":"IS!BI30","v":0},{"$f":"IS!BJ30","v":0},{"$f":"IS!BK30","v":0},{"$f":"IS!BL30","v":0},{"$f":"IS!BM30","v":0},{"$f":"IS!BN30","v":0},{"$f":"IS!BO30","v":0},{"$f":"IS!BP30","v":0},{"$f":"IS!BQ30","v":0},{"$f":"IS!BR30","v":0},{"$f":"IS!BS30","v":0},{"$f":"IS!BT30","v":0},{"$f":"IS!BU30","v":0},{"$f":"IS!BV30","v":0},{"$f":"IS!BW30","v":0},{"$f":"IS!BX30","v":0},{"$f":"IS!BY30","v":0},{"$f":"IS!BZ30","v":0},{"$f":"IS!CA30","v":0},{"$f":"IS!CB30","v":0},{"$f":"IS!CC30","v":2.378049832276643},{"$f":"IS!CD30","v":10.013767398092671},{"$f":"IS!CE30","v":12.429141536314923},{"$f":"IS!CF30","v":14.641299025730097},{"$f":"IS!CG30","v":12.231741471400941},{"$f":"IS!CH30","v":10.024903281561333},{"$f":"IS!CI30","v":12.440026813831984},{"$f":"IS!CJ30","v":14.651932184457532},{"$f":"IS!CK30","v":12.224031932475198},{"$f":"IS!CL30","v":10.018305514128709},{"$f":"IS!CM30","v":12.434225722745509},{"$f":"IS!CN30","v":14.647081688540599},{"$f":"IS!CO30","v":12.23822536431847},{"$f":"IS!CP30","v":10.032094857481315},{"$f":"IS!CQ30","v":12.447912992282637},{"$f":"IS!CR30","v":15.672741144999346},{"$f":"IS!CS30","v":13.257457332776951},{"$f":"IS!CT30","v":11.053552915363239},{"$f":"IS!CU30","v":13.471651946060888},{"$f":"IS!CV30","v":15.686537457368768},{"$f":"IS!CW30","v":13.279701955768719},{"$f":"IS!CX30","v":11.075567347105665},{"$f":"IS!CY30","v":13.49343057007575},{"$f":"IS!CZ30","v":15.708080196847058},{"$f":"IS!DA30","v":13.272583322495695},{"$f":"IS!DB30","v":11.03946715162142},{"$f":"IS!DC30","v":13.42801182033195},{"$f":"IS!DD30","v":15.613507510042856},{"$f":"IS!DE30","v":13.177283861174487},{"$f":"IS!DF30","v":10.943767195143181},{"$f":"IS!DG30","v":13.332236958095454},{"$f":"IS!DH30","v":15.517491514407785},{"$f":"IS!DI30","v":13.081027825550327},{"$f":"IS!DJ30","v":10.847273966782556},{"$f":"IS!DK30","v":13.235500749689587},{"$f":"IS!DL30","v":15.420511752211771},{"$f":"IS!DM30","v":12.983805613948823},{"$f":"IS!DN30","v":10.749812181607663},{"$f":"IS!DO30","v":13.137793545542047},{"$f":"IS!DP30","v":15.322558549587688},{"$f":"IS!DQ30","v":12.885607528318184},{"$f":"IS!DR30","v":10.651530771462239},{"$f":"IS!DS30","v":13.039105599222371},{"$f":"IS!DT30","v":15.223622135566369},{"$f":"IS!DU30","v":12.786423773261813},{"$f":"IS!DV30","v":10.551943955432019},{"$f":"IS!DW30","v":12.939427066469651},{"$f":"IS!DX30","v":15.123692641101925},{"$f":"IS!DY30","v":12.686244455061203},{"$f":"IS!DZ30","v":10.451517776798534},{"$f":"IS!EA30","v":1.5716365539105102},{"$f":"IS!EB30","v":2.8375637846728909},{"$f":"IS!EC30","v":1.4937040020833978},{"$f":"IS!ED30","v":0.26078162645658803},{"$f":"IS!EE30","v":1.5537491200470206},{"$f":"IS!EF30","v":2.7356181249455238},{"$f":"IS!EG30","v":1.3915034782067139},{"$f":"IS!EH30","v":0.15832756759411015},{"$f":"IS!EI30","v":1.4510387693368982},{"$f":"IS!EJ30","v":2.6326491792830575},{"$f":"IS!EK30","v":1.2882771101800916},{"$f":"IS!EL30","v":5.4848524565324484E-2},{"$f":"IS!EM30","v":1.3472974570581098},{"$f":"IS!EN30","v":2.5286466763889228},{"$f":"IS!EO30","v":1.1840146010287202},{"$f":"IS!EP30","v":0},{"$f":"IS!EQ30","v":1.1928439281101959},{"$f":"IS!ER30","v":2.4236002418677698},{"$f":"IS!ES30","v":1.0787055504212661},{"$f":"IS!ET30","v":0},{"$f":"IS!EU30","v":0.98144099214526359},{"$f":"IS!EV30","v":2.3367412095188693},{"$f":"IS!EW30","v":1.0013609593610293},{"$f":"IS!EX30","v":0},{"$f":"IS!EY30","v":0.79370507634874121},{"$f":"IS!EZ30","v":2.2286483247690141},{"$f":"IS!FA30","v":0.89299784239930058},{"$f":"IS!FB30","v":0},{"$f":"IS!FC30","v":0.57616544177858775},{"$f":"IS!FD30","v":2.1194704509284548},{"$f":"IS!FE30","v":0.78354702387414255},{"$f":"IS!FF30","v":0},{"$f":"IS!FG30","v":0.35644223952171783},{"$f":"IS!FH30","v":2.0091966973513422},{"$f":"IS!FI30","v":0.67299758591308501},{"$f":"IS!FJ30","v":0},{"$f":"IS!FK30","v":0.13451355188090908},{"$f":"IS!FL30","v":1.8978160640762822},{"$f":"IS!FM30","v":0.56133850105483563},{"$f":"IS!FN30","v":0},{"$f":"IS!FO30","v":0},{"$f":"IS!FP30","v":1.6956746818877719},{"$f":"IS!FQ30","v":0.44855863114926392},{"$f":"IS!FR30","v":0},{"$f":"IS!FS30","v":0},{"$f":"IS!FT30","v":0},{"$f":"IS!FU30","v":0},{"$f":"IS!FV30","v":0},{"$f":"IS!FW30","v":0},{"$f":"IS!FX30","v":0},{"$f":"IS!FY30","v":0},{"$f":"IS!FZ30","v":0},{"$f":"IS!GA30","v":0},{"$f":"IS!GB30","v":0},{"$f":"IS!GC30","v":0},{"$f":"IS!GD30","v":0},{"$f":"IS!GE30","v":0},{"$f":"IS!GF30","v":0},{"$f":"IS!GG30","v":0},{"$f":"IS!GH30","v":0},{"$f":"IS!GI30","v":0},{"$f":"IS!GJ30","v":0},{"$f":"IS!GK30","v":0},{"$f":"IS!GL30","v":0},{"$f":"IS!GM30","v":0},{"$f":"IS!GN30","v":0},{"$f":"IS!GO30","v":0},{"$f":"IS!GP30","v":0},{"$f":"IS!GQ30","v":0},{"$f":"IS!GR30","v":0},{"$f":"IS!GS30","v":0},{"$f":"IS!GT30","v":0},{"$f":"IS!GU30","v":0},{"$f":"IS!GV30","v":0},{"$f":"IS!GW30","v":0},{"$f":"IS!GX30","v":0},{"$f":"IS!GY30","v":0},{"$f":"IS!GZ30","v":0},{"$f":"IS!HA30","v":0},{"$f":"IS!HB30","v":0},{"$f":"IS!HC30","v":0},{"$f":"IS!HD30","v":0},{"$f":"IS!HE30","v":0},{"$f":"IS!HF30","v":0},{"$f":"IS!HG30","v":0},{"$f":"IS!HH30","v":0},{"$f":"IS!HI30","v":0},{"$f":"IS!HJ30","v":0},{"$f":"IS!HK30","v":0},{"$f":"IS!HL30","v":0},{"$f":"IS!HM30","v":0},{"$f":"IS!HN30","v":0},{"$f":"IS!HO30","v":0},{"$f":"IS!HP30","v":0},{"$f":"IS!HQ30","v":0},{"$f":"IS!HR30","v":0},{"$f":"IS!HS30","v":0},{"$f":"IS!HT30","v":0},{"$f":"IS!HU30","v":0},{"$f":"IS!HV30","v":0},{"$f":"IS!HW30","v":0},{"$f":"IS!HX30","v":0},{"$f":"IS!HY30","v":0},{"$f":"IS!HZ30","v":0},{"$f":"IS!IA30","v":0},{"$f":"IS!IB30","v":0},{"$f":"IS!IC30","v":0},{"$f":"IS!ID30","v":0}]
[null,"Net Cash Flow To Equity",null,null,null,null,null,null,null,"$m",null,null,null,null,629.39904720340189,null,{"$f":"-SUM(Q33:Q36)+SUM(Q37:Q37)","v":-8.907793679927039},{"$f":"-SUM(R33:R36)+SUM(R37:R37)","v":-17.331697041298241},-5.1788418794947972,4.6093511582695186,-68.767358995005566,12.280383234537418,61.134467022611844,33.025952901287852,-91.305456651778229,47.964255137898462,47.859488148218247,0,70.903883459160681,77.228751711817878,60.15766743500761,-58.141041165946525,29.070520582973263,29.070520582973263,-22.120796103951374,-9.108577635087812,-9.0828294477307914,-31.437610868297202,-40.579240200634601,-7.375226982587141,-29.173724675602848,-29.224472822766696,-18.891259694014611,-29.098288399153478,-18.897285465203812,-28.953323735921412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.378049832276643,{"$f":"-SUM(CD33:CD36)+SUM(CD37:CD37)","v":10.013767398092671},12.429141536314923,14.641299025730097,12.231741471400941,10.024903281561333,12.440026813831984,14.651932184457532,12.224031932475198,10.018305514128709,12.434225722745509,14.647081688540599,12.23822536431847,10.032094857481315,12.447912992282637,15.672741144999346,13.257457332776951,11.053552915363239,13.471651946060888,15.686537457368768,13.279701955768719,11.075567347105665,13.49343057007575,15.708080196847058,13.272583322495695,11.03946715162142,13.42801182033195,15.613507510042856,13.177283861174487,10.943767195143181,13.332236958095454,15.517491514407785,13.081027825550327,10.847273966782556,13.235500749689587,15.420511752211771,12.983805613948823,10.749812181607663,13.137793545542047,15.322558549587688,12.885607528318184,10.651530771462239,13.039105599222371,15.223622135566369,12.786423773261813,10.551943955432019,12.939427066469651,15.123692641101925,12.686244455061203,10.451517776798534,1.5716365539105102,2.8375637846728909,1.4937040020833978,0.26078162645658803,1.5537491200470206,2.7356181249455238,1.3915034782067139,0.15832756759411015,1.4510387693368982,2.6326491792830575,1.2882771101800916,5.4848524565324484E-2,1.3472974570581098,2.5286466763889228,1.1840146010287202,{"$f":"-SUM(EP33:EP36)+SUM(EP37:EP37)","v":0},1.1928439281101959,2.4236002418677698,1.0787055504212661,0,0.98144099214526359,2.3367412095188693,1.0013609593610293,0,0.79370507634874121,2.2286483247690141,0.89299784239930058,0,0.57616544177858775,2.1194704509284548,0.78354702387414255,0,0.35644223952171783,2.0091966973513422,0.67299758591308501,0,0.13451355188090908,1.8978160640762822,0.56133850105483563,0,0,1.6956746818877719,0.44855863114926392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(HB33:HB36)+SUM(HB37:HB37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IRR",null,null,null,null,null,null,null,"%",null,{"$f":"XIRR(Q38:ID38,$Q$3:$ID$3)","v":5.1904432773590088}]
[]
[]
["Debt"]
[]
[]
[null,"Less: Drawdown",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q46:ID46)","v":415.75310531332809},null,{"$f":"Debt!R24","v":0},{"$f":"Debt!S24","v":0},{"$f":"Debt!T24","v":0},{"$f":"Debt!U24","v":0},{"$f":"Debt!V24","v":0},{"$f":"Debt!W24","v":0},{"$f":"Debt!X24","v":47.154759885897143},{"$f":"Debt!Y24","v":65.436599996118801},{"$f":"Debt!Z24","v":13.711339209813298},{"$f":"Debt!AA24","v":13.545928475686713},{"$f":"Debt!AB24","v":13.449520713300624},{"$f":"Debt!AC24","v":12.088269432656208},{"$f":"Debt!AD24","v":78.520086861936065},{"$f":"Debt!AE24","v":79.94282525090567},{"$f":"Debt!AF24","v":55.848047629257344},{"$f":"Debt!AG24","v":11.736888724603689},{"$f":"Debt!AH24","v":12.258053393339022},{"$f":"Debt!AI24","v":12.060785739813475},{"$f":"Debt!AJ24","v":0},{"$f":"Debt!AK24","v":0},{"$f":"Debt!AL24","v":0},{"$f":"Debt!AM24","v":0},{"$f":"Debt!AN24","v":0},{"$f":"Debt!AO24","v":0},{"$f":"Debt!AP24","v":0},{"$f":"Debt!AQ24","v":0},{"$f":"Debt!AR24","v":0},{"$f":"Debt!AS24","v":0},{"$f":"Debt!AT24","v":0},{"$f":"Debt!AU24","v":0},{"$f":"Debt!AV24","v":0},{"$f":"Debt!AW24","v":0},{"$f":"Debt!AX24","v":0},{"$f":"Debt!AY24","v":0},{"$f":"Debt!AZ24","v":0},{"$f":"Debt!BA24","v":0},{"$f":"Debt!BB24","v":0},{"$f":"Debt!BC24","v":0},{"$f":"Debt!BD24","v":0},{"$f":"Debt!BE24","v":0},{"$f":"Debt!BF24","v":0},{"$f":"Debt!BG24","v":0},{"$f":"Debt!BH24","v":0},{"$f":"Debt!BI24","v":0},{"$f":"Debt!BJ24","v":0},{"$f":"Debt!BK24","v":0},{"$f":"Debt!BL24","v":0},{"$f":"Debt!BM24","v":0},{"$f":"Debt!BN24","v":0},{"$f":"Debt!BO24","v":0},{"$f":"Debt!BP24","v":0},{"$f":"Debt!BQ24","v":0},{"$f":"Debt!BR24","v":0},{"$f":"Debt!BS24","v":0},{"$f":"Debt!BT24","v":0},{"$f":"Debt!BU24","v":0},{"$f":"Debt!BV24","v":0},{"$f":"Debt!BW24","v":0},{"$f":"Debt!BX24","v":0},{"$f":"Debt!BY24","v":0},{"$f":"Debt!BZ24","v":0},{"$f":"Debt!CA24","v":0},{"$f":"Debt!CB24","v":0},{"$f":"Debt!CC24","v":0},{"$f":"Debt!CD24","v":0},{"$f":"Debt!CE24","v":0},{"$f":"Debt!CF24","v":0},{"$f":"Debt!CG24","v":0},{"$f":"Debt!CH24","v":0},{"$f":"Debt!CI24","v":0},{"$f":"Debt!CJ24","v":0},{"$f":"Debt!CK24","v":0},{"$f":"Debt!CL24","v":0},{"$f":"Debt!CM24","v":0},{"$f":"Debt!CN24","v":0},{"$f":"Debt!CO24","v":0},{"$f":"Debt!CP24","v":0},{"$f":"Debt!CQ24","v":0},{"$f":"Debt!CR24","v":0},{"$f":"Debt!CS24","v":0},{"$f":"Debt!CT24","v":0},{"$f":"Debt!CU24","v":0},{"$f":"Debt!CV24","v":0},{"$f":"Debt!CW24","v":0},{"$f":"Debt!CX24","v":0},{"$f":"Debt!CY24","v":0},{"$f":"Debt!CZ24","v":0},{"$f":"Debt!DA24","v":0},{"$f":"Debt!DB24","v":0},{"$f":"Debt!DC24","v":0},{"$f":"Debt!DD24","v":0},{"$f":"Debt!DE24","v":0},{"$f":"Debt!DF24","v":0},{"$f":"Debt!DG24","v":0},{"$f":"Debt!DH24","v":0},{"$f":"Debt!DI24","v":0},{"$f":"Debt!DJ24","v":0},{"$f":"Debt!DK24","v":0},{"$f":"Debt!DL24","v":0},{"$f":"Debt!DM24","v":0},{"$f":"Debt!DN24","v":0},{"$f":"Debt!DO24","v":0},{"$f":"Debt!DP24","v":0},{"$f":"Debt!DQ24","v":0},{"$f":"Debt!DR24","v":0},{"$f":"Debt!DS24","v":0},{"$f":"Debt!DT24","v":0},{"$f":"Debt!DU24","v":0},{"$f":"Debt!DV24","v":0},{"$f":"Debt!DW24","v":0},{"$f":"Debt!DX24","v":0},{"$f":"Debt!DY24","v":0},{"$f":"Debt!DZ24","v":0},{"$f":"Debt!EA24","v":0},{"$f":"Debt!EB24","v":0},{"$f":"Debt!EC24","v":0},{"$f":"Debt!ED24","v":0},{"$f":"Debt!EE24","v":0},{"$f":"Debt!EF24","v":0},{"$f":"Debt!EG24","v":0},{"$f":"Debt!EH24","v":0},{"$f":"Debt!EI24","v":0},{"$f":"Debt!EJ24","v":0},{"$f":"Debt!EK24","v":0},{"$f":"Debt!EL24","v":0},{"$f":"Debt!EM24","v":0},{"$f":"Debt!EN24","v":0},{"$f":"Debt!EO24","v":0},{"$f":"Debt!EP24","v":0},{"$f":"Debt!EQ24","v":0},{"$f":"Debt!ER24","v":0},{"$f":"Debt!ES24","v":0},{"$f":"Debt!ET24","v":0},{"$f":"Debt!EU24","v":0},{"$f":"Debt!EV24","v":0},{"$f":"Debt!EW24","v":0},{"$f":"Debt!EX24","v":0},{"$f":"Debt!EY24","v":0},{"$f":"Debt!EZ24","v":0},{"$f":"Debt!FA24","v":0},{"$f":"Debt!FB24","v":0},{"$f":"Debt!FC24","v":0},{"$f":"Debt!FD24","v":0},{"$f":"Debt!FE24","v":0},{"$f":"Debt!FF24","v":0},{"$f":"Debt!FG24","v":0},{"$f":"Debt!FH24","v":0},{"$f":"Debt!FI24","v":0},{"$f":"Debt!FJ24","v":0},{"$f":"Debt!FK24","v":0},{"$f":"Debt!FL24","v":0},{"$f":"Debt!FM24","v":0},{"$f":"Debt!FN24","v":0},{"$f":"Debt!FO24","v":0},{"$f":"Debt!FP24","v":0},{"$f":"Debt!FQ24","v":0},{"$f":"Debt!FR24","v":0},{"$f":"Debt!FS24","v":0},{"$f":"Debt!FT24","v":0},{"$f":"Debt!FU24","v":0},{"$f":"Debt!FV24","v":0},{"$f":"Debt!FW24","v":0},{"$f":"Debt!FX24","v":0},{"$f":"Debt!FY24","v":0},{"$f":"Debt!FZ24","v":0},{"$f":"Debt!GA24","v":0},{"$f":"Debt!GB24","v":0},{"$f":"Debt!GC24","v":0},{"$f":"Debt!GD24","v":0},{"$f":"Debt!GE24","v":0},{"$f":"Debt!GF24","v":0},{"$f":"Debt!GG24","v":0},{"$f":"Debt!GH24","v":0},{"$f":"Debt!GI24","v":0},{"$f":"Debt!GJ24","v":0},{"$f":"Debt!GK24","v":0},{"$f":"Debt!GL24","v":0},{"$f":"Debt!GM24","v":0},{"$f":"Debt!GN24","v":0},{"$f":"Debt!GO24","v":0},{"$f":"Debt!GP24","v":0},{"$f":"Debt!GQ24","v":0},{"$f":"Debt!GR24","v":0},{"$f":"Debt!GS24","v":0},{"$f":"Debt!GT24","v":0},{"$f":"Debt!GU24","v":0},{"$f":"Debt!GV24","v":0},{"$f":"Debt!GW24","v":0},{"$f":"Debt!GX24","v":0},{"$f":"Debt!GY24","v":0},{"$f":"Debt!GZ24","v":0},{"$f":"Debt!HA24","v":0},{"$f":"Debt!HB24","v":0},{"$f":"Debt!HC24","v":0},{"$f":"Debt!HD24","v":0},{"$f":"Debt!HE24","v":0},{"$f":"Debt!HF24","v":0},{"$f":"Debt!HG24","v":0},{"$f":"Debt!HH24","v":0},{"$f":"Debt!HI24","v":0},{"$f":"Debt!HJ24","v":0},{"$f":"Debt!HK24","v":0},{"$f":"Debt!HL24","v":0},{"$f":"Debt!HM24","v":0},{"$f":"Debt!HN24","v":0},{"$f":"Debt!HO24","v":0},{"$f":"Debt!HP24","v":0},{"$f":"Debt!HQ24","v":0},{"$f":"Debt!HR24","v":0},{"$f":"Debt!HS24","v":0},{"$f":"Debt!HT24","v":0},{"$f":"Debt!HU24","v":0},{"$f":"Debt!HV24","v":0},{"$f":"Debt!HW24","v":0},{"$f":"Debt!HX24","v":0},{"$f":"Debt!HY24","v":0},{"$f":"Debt!HZ24","v":0},{"$f":"Debt!IA24","v":0},{"$f":"Debt!IB24","v":0},{"$f":"Debt!IC24","v":0},{"$f":"Debt!ID24","v":0},{"$f":"Debt!IE24","v":0}]
[null,"Add: Repayment",null,null,null,null,null,null,null,"$m",null,null,null,null,415.75310531332804,null,{"$f":"Debt!R25","v":0},{"$f":"Debt!S25","v":0},{"$f":"Debt!T25","v":0},{"$f":"Debt!U25","v":0},{"$f":"Debt!V25","v":0},{"$f":"Debt!W25","v":0},{"$f":"Debt!X25","v":0},{"$f":"Debt!Y25","v":0},{"$f":"Debt!Z25","v":0},{"$f":"Debt!AA25","v":0},{"$f":"Debt!AB25","v":0},{"$f":"Debt!AC25","v":0},{"$f":"Debt!AD25","v":0},{"$f":"Debt!AE25","v":0},{"$f":"Debt!AF25","v":0},{"$f":"Debt!AG25","v":0},{"$f":"Debt!AH25","v":0},{"$f":"Debt!AI25","v":0},{"$f":"Debt!AJ25","v":6.0239299814168117},{"$f":"Debt!AK25","v":6.0239299814168117},{"$f":"Debt!AL25","v":6.0239299814168117},{"$f":"Debt!AM25","v":6.0239299814168117},{"$f":"Debt!AN25","v":6.0239299814168117},{"$f":"Debt!AO25","v":6.0239299814168117},{"$f":"Debt!AP25","v":6.0239299814168117},{"$f":"Debt!AQ25","v":6.0239299814168117},{"$f":"Debt!AR25","v":6.0239299814168117},{"$f":"Debt!AS25","v":6.0239299814168117},{"$f":"Debt!AT25","v":6.0239299814168117},{"$f":"Debt!AU25","v":6.0239299814168117},{"$f":"Debt!AV25","v":6.0239299814168117},{"$f":"Debt!AW25","v":6.0239299814168117},{"$f":"Debt!AX25","v":6.0239299814168117},{"$f":"Debt!AY25","v":6.0239299814168117},{"$f":"Debt!AZ25","v":6.0239299814168117},{"$f":"Debt!BA25","v":6.0239299814168117},{"$f":"Debt!BB25","v":6.0239299814168117},{"$f":"Debt!BC25","v":6.0239299814168117},{"$f":"Debt!BD25","v":6.0239299814168117},{"$f":"Debt!BE25","v":6.0239299814168117},{"$f":"Debt!BF25","v":6.0239299814168117},{"$f":"Debt!BG25","v":6.0239299814168117},{"$f":"Debt!BH25","v":6.0239299814168117},{"$f":"Debt!BI25","v":6.0239299814168117},{"$f":"Debt!BJ25","v":6.0239299814168117},{"$f":"Debt!BK25","v":6.0239299814168117},{"$f":"Debt!BL25","v":6.0239299814168117},{"$f":"Debt!BM25","v":6.0239299814168117},{"$f":"Debt!BN25","v":6.0239299814168117},{"$f":"Debt!BO25","v":6.0239299814168117},{"$f":"Debt!BP25","v":6.0239299814168117},{"$f":"Debt!BQ25","v":6.0239299814168117},{"$f":"Debt!BR25","v":6.0239299814168117},{"$f":"Debt!BS25","v":6.0239299814168117},{"$f":"Debt!BT25","v":6.0239299814168117},{"$f":"Debt!BU25","v":6.0239299814168117},{"$f":"Debt!BV25","v":6.0239299814168117},{"$f":"Debt!BW25","v":6.0239299814168117},{"$f":"Debt!BX25","v":6.0239299814168117},{"$f":"Debt!BY25","v":6.0239299814168117},{"$f":"Debt!BZ25","v":6.0239299814168117},{"$f":"Debt!CA25","v":6.0239299814168117},{"$f":"Debt!CB25","v":6.0239299814168117},{"$f":"Debt!CC25","v":6.0239299814168117},{"$f":"Debt!CD25","v":6.0239299814168117},{"$f":"Debt!CE25","v":6.0239299814168117},{"$f":"Debt!CF25","v":6.0239299814168117},{"$f":"Debt!CG25","v":6.0239299814168117},{"$f":"Debt!CH25","v":6.0239299814168117},{"$f":"Debt!CI25","v":6.0239299814168117},{"$f":"Debt!CJ25","v":6.0239299814168117},{"$f":"Debt!CK25","v":6.0239299814168117},{"$f":"Debt!CL25","v":6.0239299814168117},{"$f":"Debt!CM25","v":6.0239299814168117},{"$f":"Debt!CN25","v":6.0239299814168117},{"$f":"Debt!CO25","v":6.0239299814168117},{"$f":"Debt!CP25","v":6.0239299814168117},{"$f":"Debt!CQ25","v":6.0239299814168117},{"$f":"Debt!CR25","v":6.0239299814168117},{"$f":"Debt!CS25","v":6.0239299814168117},{"$f":"Debt!CT25","v":6.0239299814168117},{"$f":"Debt!CU25","v":6.0239299814168117},{"$f":"Debt!CV25","v":6.0239299814168117},{"$f":"Debt!CW25","v":6.0239299814168117},{"$f":"Debt!CX25","v":6.0239299814168117},{"$f":"Debt!CY25","v":6.0239299814168117},{"$f":"Debt!CZ25","v":6.0239299814168117},{"$f":"Debt!DA25","v":0.10193659556796852},{"$f":"Debt!DB25","v":0},{"$f":"Debt!DC25","v":0},{"$f":"Debt!DD25","v":0},{"$f":"Debt!DE25","v":0},{"$f":"Debt!DF25","v":0},{"$f":"Debt!DG25","v":0},{"$f":"Debt!DH25","v":0},{"$f":"Debt!DI25","v":0},{"$f":"Debt!DJ25","v":0},{"$f":"Debt!DK25","v":0},{"$f":"Debt!DL25","v":0},{"$f":"Debt!DM25","v":0},{"$f":"Debt!DN25","v":0},{"$f":"Debt!DO25","v":0},{"$f":"Debt!DP25","v":0},{"$f":"Debt!DQ25","v":0},{"$f":"Debt!DR25","v":0},{"$f":"Debt!DS25","v":0},{"$f":"Debt!DT25","v":0},{"$f":"Debt!DU25","v":0},{"$f":"Debt!DV25","v":0},{"$f":"Debt!DW25","v":0},{"$f":"Debt!DX25","v":0},{"$f":"Debt!DY25","v":0},{"$f":"Debt!DZ25","v":0},{"$f":"Debt!EA25","v":0},{"$f":"Debt!EB25","v":0},{"$f":"Debt!EC25","v":0},{"$f":"Debt!ED25","v":0},{"$f":"Debt!EE25","v":0},{"$f":"Debt!EF25","v":0},{"$f":"Debt!EG25","v":0},{"$f":"Debt!EH25","v":0},{"$f":"Debt!EI25","v":0},{"$f":"Debt!EJ25","v":0},{"$f":"Debt!EK25","v":0},{"$f":"Debt!EL25","v":0},{"$f":"Debt!EM25","v":0},{"$f":"Debt!EN25","v":0},{"$f":"Debt!EO25","v":0},{"$f":"Debt!EP25","v":0},{"$f":"Debt!EQ25","v":0},{"$f":"Debt!ER25","v":0},{"$f":"Debt!ES25","v":0},{"$f":"Debt!ET25","v":0},{"$f":"Debt!EU25","v":0},{"$f":"Debt!EV25","v":0},{"$f":"Debt!EW25","v":0},{"$f":"Debt!EX25","v":0},{"$f":"Debt!EY25","v":0},{"$f":"Debt!EZ25","v":0},{"$f":"Debt!FA25","v":0},{"$f":"Debt!FB25","v":0},{"$f":"Debt!FC25","v":0},{"$f":"Debt!FD25","v":0},{"$f":"Debt!FE25","v":0},{"$f":"Debt!FF25","v":0},{"$f":"Debt!FG25","v":0},{"$f":"Debt!FH25","v":0},{"$f":"Debt!FI25","v":0},{"$f":"Debt!FJ25","v":0},{"$f":"Debt!FK25","v":0},{"$f":"Debt!FL25","v":0},{"$f":"Debt!FM25","v":0},{"$f":"Debt!FN25","v":0},{"$f":"Debt!FO25","v":0},{"$f":"Debt!FP25","v":0},{"$f":"Debt!FQ25","v":0},{"$f":"Debt!FR25","v":0},{"$f":"Debt!FS25","v":0},{"$f":"Debt!FT25","v":0},{"$f":"Debt!FU25","v":0},{"$f":"Debt!FV25","v":0},{"$f":"Debt!FW25","v":0},{"$f":"Debt!FX25","v":0},{"$f":"Debt!FY25","v":0},{"$f":"Debt!FZ25","v":0},{"$f":"Debt!GA25","v":0},{"$f":"Debt!GB25","v":0},{"$f":"Debt!GC25","v":0},{"$f":"Debt!GD25","v":0},{"$f":"Debt!GE25","v":0},{"$f":"Debt!GF25","v":0},{"$f":"Debt!GG25","v":0},{"$f":"Debt!GH25","v":0},{"$f":"Debt!GI25","v":0},{"$f":"Debt!GJ25","v":0},{"$f":"Debt!GK25","v":0},{"$f":"Debt!GL25","v":0},{"$f":"Debt!GM25","v":0},{"$f":"Debt!GN25","v":0},{"$f":"Debt!GO25","v":0},{"$f":"Debt!GP25","v":0},{"$f":"Debt!GQ25","v":0},{"$f":"Debt!GR25","v":0},{"$f":"Debt!GS25","v":0},{"$f":"Debt!GT25","v":0},{"$f":"Debt!GU25","v":0},{"$f":"Debt!GV25","v":0},{"$f":"Debt!GW25","v":0},{"$f":"Debt!GX25","v":0},{"$f":"Debt!GY25","v":0},{"$f":"Debt!GZ25","v":0},{"$f":"Debt!HA25","v":0},{"$f":"Debt!HB25","v":0},{"$f":"Debt!HC25","v":0},{"$f":"Debt!HD25","v":0},{"$f":"Debt!HE25","v":0},{"$f":"Debt!HF25","v":0},{"$f":"Debt!HG25","v":0},{"$f":"Debt!HH25","v":0},{"$f":"Debt!HI25","v":0},{"$f":"Debt!HJ25","v":0},{"$f":"Debt!HK25","v":0},{"$f":"Debt!HL25","v":0},{"$f":"Debt!HM25","v":0},{"$f":"Debt!HN25","v":0},{"$f":"Debt!HO25","v":0},{"$f":"Debt!HP25","v":0},{"$f":"Debt!HQ25","v":0},{"$f":"Debt!HR25","v":0},{"$f":"Debt!HS25","v":0},{"$f":"Debt!HT25","v":0},{"$f":"Debt!HU25","v":0},{"$f":"Debt!HV25","v":0},{"$f":"Debt!HW25","v":0},{"$f":"Debt!HX25","v":0},{"$f":"Debt!HY25","v":0},{"$f":"Debt!HZ25","v":0},{"$f":"Debt!IA25","v":0},{"$f":"Debt!IB25","v":0},{"$f":"Debt!IC25","v":0},{"$f":"Debt!ID25","v":0},{"$f":"Debt!IE25","v":0}]
[null,"Add: Cash Swept",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q48:ID48)","v":0}]
[null,"Add: Interest Expense",null,null,null,null,null,null,null,"$m",null,null,null,null,79.864815799999974,null,{"$f":"Debt!R63","v":0},{"$f":"Debt!S63","v":0},{"$f":"Debt!T63","v":0},{"$f":"Debt!U63","v":0},{"$f":"Debt!V63","v":0},{"$f":"Debt!W63","v":0},{"$f":"Debt!X63","v":0},{"$f":"Debt!Y63","v":0},{"$f":"Debt!Z63","v":0},{"$f":"Debt!AA63","v":0},{"$f":"Debt!AB63","v":0},{"$f":"Debt!AC63","v":0},{"$f":"Debt!AD63","v":0},{"$f":"Debt!AE63","v":0},{"$f":"Debt!AF63","v":0},{"$f":"Debt!AG63","v":0},{"$f":"Debt!AH63","v":0},{"$f":"Debt!AI63","v":0},{"$f":"Debt!AJ63","v":2.1827037749999998},{"$f":"Debt!AK63","v":2.1510782999999996},{"$f":"Debt!AL63","v":2.1194522999999998},{"$f":"Debt!AM63","v":2.0878268250000001},{"$f":"Debt!AN63","v":2.0562013499999998},{"$f":"Debt!AO63","v":2.024575875},{"$f":"Debt!AP63","v":1.9929498749999999},{"$f":"Debt!AQ63","v":1.9613243999999999},{"$f":"Debt!AR63","v":1.9296989249999996},{"$f":"Debt!AS63","v":1.8980729249999997},{"$f":"Debt!AT63","v":1.8664474499999999},{"$f":"Debt!AU63","v":1.8348219749999997},{"$f":"Debt!AV63","v":1.8031959749999997},{"$f":"Debt!AW63","v":1.7715704999999999},{"$f":"Debt!AX63","v":1.8227995499999998},{"$f":"Debt!AY63","v":1.7896680999999999},{"$f":"Debt!AZ63","v":1.7565360999999999},{"$f":"Debt!BA63","v":1.7234046499999998},{"$f":"Debt!BB63","v":1.6902732},{"$f":"Debt!BC63","v":1.6571412000000001},{"$f":"Debt!BD63","v":1.6240097499999999},{"$f":"Debt!BE63","v":1.5908783},{"$f":"Debt!BF63","v":1.5577463},{"$f":"Debt!BG63","v":1.5246148499999999},{"$f":"Debt!BH63","v":1.4914834000000001},{"$f":"Debt!BI63","v":1.45835195},{"$f":"Debt!BJ63","v":1.4252199499999998},{"$f":"Debt!BK63","v":1.3920884999999998},{"$f":"Debt!BL63","v":1.3589570499999999},{"$f":"Debt!BM63","v":1.3258250499999999},{"$f":"Debt!BN63","v":1.2926936},{"$f":"Debt!BO63","v":1.25956215},{"$f":"Debt!BP63","v":1.2264301499999999},{"$f":"Debt!BQ63","v":1.1932986999999999},{"$f":"Debt!BR63","v":1.2129021250000001},{"$f":"Debt!BS63","v":1.1782646999999999},{"$f":"Debt!BT63","v":1.1436267},{"$f":"Debt!BU63","v":1.1089892750000001},{"$f":"Debt!BV63","v":1.07435185},{"$f":"Debt!BW63","v":1.0397138499999998},{"$f":"Debt!BX63","v":1.0050764249999999},{"$f":"Debt!BY63","v":0.97043899999999994},{"$f":"Debt!BZ63","v":0.93580099999999988},{"$f":"Debt!CA63","v":0.90116357499999999},{"$f":"Debt!CB63","v":0.86652615},{"$f":"Debt!CC63","v":0.831888725},{"$f":"Debt!CD63","v":0.79725072499999994},{"$f":"Debt!CE63","v":0.76261329999999994},{"$f":"Debt!CF63","v":0.72797587500000005},{"$f":"Debt!CG63","v":0.69333787499999999},{"$f":"Debt!CH63","v":0.65870044999999999},{"$f":"Debt!CI63","v":0.62406302499999999},{"$f":"Debt!CJ63","v":0.58942502500000005},{"$f":"Debt!CK63","v":0.55478760000000005},{"$f":"Debt!CL63","v":0.54276539999999995},{"$f":"Debt!CM63","v":0.50662200000000002},{"$f":"Debt!CN63","v":0.47047800000000001},{"$f":"Debt!CO63","v":0.43433460000000002},{"$f":"Debt!CP63","v":0.39819120000000002},{"$f":"Debt!CQ63","v":0.36204720000000001},{"$f":"Debt!CR63","v":0.32590380000000002},{"$f":"Debt!CS63","v":0.28976039999999997},{"$f":"Debt!CT63","v":0.25361639999999996},{"$f":"Debt!CU63","v":0.217473},{"$f":"Debt!CV63","v":0.18132960000000001},{"$f":"Debt!CW63","v":0.14518620000000002},{"$f":"Debt!CX63","v":0.10904220000000001},{"$f":"Debt!CY63","v":7.28988E-2},{"$f":"Debt!CZ63","v":3.6755400000000001E-2},{"$f":"Debt!DA63","v":6.1140000000000001E-4},{"$f":"Debt!DB63","v":0},{"$f":"Debt!DC63","v":0},{"$f":"Debt!DD63","v":0},{"$f":"Debt!DE63","v":0},{"$f":"Debt!DF63","v":0},{"$f":"Debt!DG63","v":0},{"$f":"Debt!DH63","v":0},{"$f":"Debt!DI63","v":0},{"$f":"Debt!DJ63","v":0},{"$f":"Debt!DK63","v":0},{"$f":"Debt!DL63","v":0},{"$f":"Debt!DM63","v":0},{"$f":"Debt!DN63","v":0},{"$f":"Debt!DO63","v":0},{"$f":"Debt!DP63","v":0},{"$f":"Debt!DQ63","v":0},{"$f":"Debt!DR63","v":0},{"$f":"Debt!DS63","v":0},{"$f":"Debt!DT63","v":0},{"$f":"Debt!DU63","v":0},{"$f":"Debt!DV63","v":0},{"$f":"Debt!DW63","v":0},{"$f":"Debt!DX63","v":0},{"$f":"Debt!DY63","v":0},{"$f":"Debt!DZ63","v":0},{"$f":"Debt!EA63","v":0},{"$f":"Debt!EB63","v":0},{"$f":"Debt!EC63","v":0},{"$f":"Debt!ED63","v":0},{"$f":"Debt!EE63","v":0},{"$f":"Debt!EF63","v":0},{"$f":"Debt!EG63","v":0},{"$f":"Debt!EH63","v":0},{"$f":"Debt!EI63","v":0},{"$f":"Debt!EJ63","v":0},{"$f":"Debt!EK63","v":0},{"$f":"Debt!EL63","v":0},{"$f":"Debt!EM63","v":0},{"$f":"Debt!EN63","v":0},{"$f":"Debt!EO63","v":0},{"$f":"Debt!EP63","v":0},{"$f":"Debt!EQ63","v":0},{"$f":"Debt!ER63","v":0},{"$f":"Debt!ES63","v":0},{"$f":"Debt!ET63","v":0},{"$f":"Debt!EU63","v":0},{"$f":"Debt!EV63","v":0},{"$f":"Debt!EW63","v":0},{"$f":"Debt!EX63","v":0},{"$f":"Debt!EY63","v":0},{"$f":"Debt!EZ63","v":0},{"$f":"Debt!FA63","v":0},{"$f":"Debt!FB63","v":0},{"$f":"Debt!FC63","v":0},{"$f":"Debt!FD63","v":0},{"$f":"Debt!FE63","v":0},{"$f":"Debt!FF63","v":0},{"$f":"Debt!FG63","v":0},{"$f":"Debt!FH63","v":0},{"$f":"Debt!FI63","v":0},{"$f":"Debt!FJ63","v":0},{"$f":"Debt!FK63","v":0},{"$f":"Debt!FL63","v":0},{"$f":"Debt!FM63","v":0},{"$f":"Debt!FN63","v":0},{"$f":"Debt!FO63","v":0},{"$f":"Debt!FP63","v":0},{"$f":"Debt!FQ63","v":0},{"$f":"Debt!FR63","v":0},{"$f":"Debt!FS63","v":0},{"$f":"Debt!FT63","v":0},{"$f":"Debt!FU63","v":0},{"$f":"Debt!FV63","v":0},{"$f":"Debt!FW63","v":0},{"$f":"Debt!FX63","v":0},{"$f":"Debt!FY63","v":0},{"$f":"Debt!FZ63","v":0},{"$f":"Debt!GA63","v":0},{"$f":"Debt!GB63","v":0},{"$f":"Debt!GC63","v":0},{"$f":"Debt!GD63","v":0},{"$f":"Debt!GE63","v":0},{"$f":"Debt!GF63","v":0},{"$f":"Debt!GG63","v":0},{"$f":"Debt!GH63","v":0},{"$f":"Debt!GI63","v":0},{"$f":"Debt!GJ63","v":0},{"$f":"Debt!GK63","v":0},{"$f":"Debt!GL63","v":0},{"$f":"Debt!GM63","v":0},{"$f":"Debt!GN63","v":0},{"$f":"Debt!GO63","v":0},{"$f":"Debt!GP63","v":0},{"$f":"Debt!GQ63","v":0},{"$f":"Debt!GR63","v":0},{"$f":"Debt!GS63","v":0},{"$f":"Debt!GT63","v":0},{"$f":"Debt!GU63","v":0},{"$f":"Debt!GV63","v":0},{"$f":"Debt!GW63","v":0},{"$f":"Debt!GX63","v":0},{"$f":"Debt!GY63","v":0},{"$f":"Debt!GZ63","v":0},{"$f":"Debt!HA63","v":0},{"$f":"Debt!HB63","v":0},{"$f":"Debt!HC63","v":0},{"$f":"Debt!HD63","v":0},{"$f":"Debt!HE63","v":0},{"$f":"Debt!HF63","v":0},{"$f":"Debt!HG63","v":0},{"$f":"Debt!HH63","v":0},{"$f":"Debt!HI63","v":0},{"$f":"Debt!HJ63","v":0},{"$f":"Debt!HK63","v":0},{"$f":"Debt!HL63","v":0},{"$f":"Debt!HM63","v":0},{"$f":"Debt!HN63","v":0},{"$f":"Debt!HO63","v":0},{"$f":"Debt!HP63","v":0},{"$f":"Debt!HQ63","v":0},{"$f":"Debt!HR63","v":0},{"$f":"Debt!HS63","v":0},{"$f":"Debt!HT63","v":0},{"$f":"Debt!HU63","v":0},{"$f":"Debt!HV63","v":0},{"$f":"Debt!HW63","v":0},{"$f":"Debt!HX63","v":0},{"$f":"Debt!HY63","v":0},{"$f":"Debt!HZ63","v":0},{"$f":"Debt!IA63","v":0},{"$f":"Debt!IB63","v":0},{"$f":"Debt!IC63","v":0},{"$f":"Debt!ID63","v":0},{"$f":"Debt!IE63","v":0}]
[null,"Add: IDC",null,null,null,null,null,null,null,"$m",null,null,null,null,4.352533167556933,null,{"$f":"Fund!R89","v":0},{"$f":"Fund!S89","v":0},{"$f":"Fund!T89","v":0},{"$f":"Fund!U89","v":0},{"$f":"Fund!V89","v":0},{"$f":"Fund!W89","v":0},{"$f":"Fund!X89","v":0},{"$f":"Fund!Y89","v":8.2520829800319995E-2},{"$f":"Fund!Z89","v":0.19703487979352791},{"$f":"Fund!AA89","v":0.22102972341070118},{"$f":"Fund!AB89","v":0.2447350982431529},{"$f":"Fund!AC89","v":0.26827175949142901},{"$f":"Fund!AD89","v":0.28942623099857734},{"$f":"Fund!AE89","v":0.42683638300696547},{"$f":"Fund!AF89","v":0.56673632719605038},{"$f":"Fund!AG89","v":0.66447041054725076},{"$f":"Fund!AH89","v":0.68500996581530726},{"$f":"Fund!AI89","v":0.70646155925365051},{"$f":"Fund!AJ89","v":0},{"$f":"Fund!AK89","v":0},{"$f":"Fund!AL89","v":0},{"$f":"Fund!AM89","v":0},{"$f":"Fund!AN89","v":0},{"$f":"Fund!AO89","v":0},{"$f":"Fund!AP89","v":0},{"$f":"Fund!AQ89","v":0},{"$f":"Fund!AR89","v":0},{"$f":"Fund!AS89","v":0},{"$f":"Fund!AT89","v":0},{"$f":"Fund!AU89","v":0},{"$f":"Fund!AV89","v":0},{"$f":"Fund!AW89","v":0},{"$f":"Fund!AX89","v":0},{"$f":"Fund!AY89","v":0},{"$f":"Fund!AZ89","v":0},{"$f":"Fund!BA89","v":0},{"$f":"Fund!BB89","v":0},{"$f":"Fund!BC89","v":0},{"$f":"Fund!BD89","v":0},{"$f":"Fund!BE89","v":0},{"$f":"Fund!BF89","v":0},{"$f":"Fund!BG89","v":0},{"$f":"Fund!BH89","v":0},{"$f":"Fund!BI89","v":0},{"$f":"Fund!BJ89","v":0},{"$f":"Fund!BK89","v":0},{"$f":"Fund!BL89","v":0},{"$f":"Fund!BM89","v":0},{"$f":"Fund!BN89","v":0},{"$f":"Fund!BO89","v":0},{"$f":"Fund!BP89","v":0},{"$f":"Fund!BQ89","v":0},{"$f":"Fund!BR89","v":0},{"$f":"Fund!BS89","v":0},{"$f":"Fund!BT89","v":0},{"$f":"Fund!BU89","v":0},{"$f":"Fund!BV89","v":0},{"$f":"Fund!BW89","v":0},{"$f":"Fund!BX89","v":0},{"$f":"Fund!BY89","v":0},{"$f":"Fund!BZ89","v":0},{"$f":"Fund!CA89","v":0},{"$f":"Fund!CB89","v":0},{"$f":"Fund!CC89","v":0},{"$f":"Fund!CD89","v":0},{"$f":"Fund!CE89","v":0},{"$f":"Fund!CF89","v":0},{"$f":"Fund!CG89","v":0},{"$f":"Fund!CH89","v":0},{"$f":"Fund!CI89","v":0},{"$f":"Fund!CJ89","v":0},{"$f":"Fund!CK89","v":0},{"$f":"Fund!CL89","v":0},{"$f":"Fund!CM89","v":0},{"$f":"Fund!CN89","v":0},{"$f":"Fund!CO89","v":0},{"$f":"Fund!CP89","v":0},{"$f":"Fund!CQ89","v":0},{"$f":"Fund!CR89","v":0},{"$f":"Fund!CS89","v":0},{"$f":"Fund!CT89","v":0},{"$f":"Fund!CU89","v":0},{"$f":"Fund!CV89","v":0},{"$f":"Fund!CW89","v":0},{"$f":"Fund!CX89","v":0},{"$f":"Fund!CY89","v":0},{"$f":"Fund!CZ89","v":0},{"$f":"Fund!DA89","v":0},{"$f":"Fund!DB89","v":0},{"$f":"Fund!DC89","v":0},{"$f":"Fund!DD89","v":0},{"$f":"Fund!DE89","v":0},{"$f":"Fund!DF89","v":0},{"$f":"Fund!DG89","v":0},{"$f":"Fund!DH89","v":0},{"$f":"Fund!DI89","v":0},{"$f":"Fund!DJ89","v":0},{"$f":"Fund!DK89","v":0},{"$f":"Fund!DL89","v":0},{"$f":"Fund!DM89","v":0},{"$f":"Fund!DN89","v":0},{"$f":"Fund!DO89","v":0},{"$f":"Fund!DP89","v":0},{"$f":"Fund!DQ89","v":0},{"$f":"Fund!DR89","v":0},{"$f":"Fund!DS89","v":0},{"$f":"Fund!DT89","v":0},{"$f":"Fund!DU89","v":0},{"$f":"Fund!DV89","v":0},{"$f":"Fund!DW89","v":0},{"$f":"Fund!DX89","v":0},{"$f":"Fund!DY89","v":0},{"$f":"Fund!DZ89","v":0},{"$f":"Fund!EA89","v":0},{"$f":"Fund!EB89","v":0},{"$f":"Fund!EC89","v":0},{"$f":"Fund!ED89","v":0},{"$f":"Fund!EE89","v":0},{"$f":"Fund!EF89","v":0},{"$f":"Fund!EG89","v":0},{"$f":"Fund!EH89","v":0},{"$f":"Fund!EI89","v":0},{"$f":"Fund!EJ89","v":0},{"$f":"Fund!EK89","v":0},{"$f":"Fund!EL89","v":0},{"$f":"Fund!EM89","v":0},{"$f":"Fund!EN89","v":0},{"$f":"Fund!EO89","v":0},{"$f":"Fund!EP89","v":0},{"$f":"Fund!EQ89","v":0},{"$f":"Fund!ER89","v":0},{"$f":"Fund!ES89","v":0},{"$f":"Fund!ET89","v":0},{"$f":"Fund!EU89","v":0},{"$f":"Fund!EV89","v":0},{"$f":"Fund!EW89","v":0},{"$f":"Fund!EX89","v":0},{"$f":"Fund!EY89","v":0},{"$f":"Fund!EZ89","v":0},{"$f":"Fund!FA89","v":0},{"$f":"Fund!FB89","v":0},{"$f":"Fund!FC89","v":0},{"$f":"Fund!FD89","v":0},{"$f":"Fund!FE89","v":0},{"$f":"Fund!FF89","v":0},{"$f":"Fund!FG89","v":0},{"$f":"Fund!FH89","v":0},{"$f":"Fund!FI89","v":0},{"$f":"Fund!FJ89","v":0},{"$f":"Fund!FK89","v":0},{"$f":"Fund!FL89","v":0},{"$f":"Fund!FM89","v":0},{"$f":"Fund!FN89","v":0},{"$f":"Fund!FO89","v":0},{"$f":"Fund!FP89","v":0},{"$f":"Fund!FQ89","v":0},{"$f":"Fund!FR89","v":0},{"$f":"Fund!FS89","v":0},{"$f":"Fund!FT89","v":0},{"$f":"Fund!FU89","v":0},{"$f":"Fund!FV89","v":0},{"$f":"Fund!FW89","v":0},{"$f":"Fund!FX89","v":0},{"$f":"Fund!FY89","v":0},{"$f":"Fund!FZ89","v":0},{"$f":"Fund!GA89","v":0},{"$f":"Fund!GB89","v":0},{"$f":"Fund!GC89","v":0},{"$f":"Fund!GD89","v":0},{"$f":"Fund!GE89","v":0},{"$f":"Fund!GF89","v":0},{"$f":"Fund!GG89","v":0},{"$f":"Fund!GH89","v":0},{"$f":"Fund!GI89","v":0},{"$f":"Fund!GJ89","v":0},{"$f":"Fund!GK89","v":0},{"$f":"Fund!GL89","v":0},{"$f":"Fund!GM89","v":0},{"$f":"Fund!GN89","v":0},{"$f":"Fund!GO89","v":0},{"$f":"Fund!GP89","v":0},{"$f":"Fund!GQ89","v":0},{"$f":"Fund!GR89","v":0},{"$f":"Fund!GS89","v":0},{"$f":"Fund!GT89","v":0},{"$f":"Fund!GU89","v":0},{"$f":"Fund!GV89","v":0},{"$f":"Fund!GW89","v":0},{"$f":"Fund!GX89","v":0},{"$f":"Fund!GY89","v":0},{"$f":"Fund!GZ89","v":0},{"$f":"Fund!HA89","v":0},{"$f":"Fund!HB89","v":0},{"$f":"Fund!HC89","v":0},{"$f":"Fund!HD89","v":0},{"$f":"Fund!HE89","v":0},{"$f":"Fund!HF89","v":0},{"$f":"Fund!HG89","v":0},{"$f":"Fund!HH89","v":0},{"$f":"Fund!HI89","v":0},{"$f":"Fund!HJ89","v":0},{"$f":"Fund!HK89","v":0},{"$f":"Fund!HL89","v":0},{"$f":"Fund!HM89","v":0},{"$f":"Fund!HN89","v":0},{"$f":"Fund!HO89","v":0},{"$f":"Fund!HP89","v":0},{"$f":"Fund!HQ89","v":0},{"$f":"Fund!HR89","v":0},{"$f":"Fund!HS89","v":0},{"$f":"Fund!HT89","v":0},{"$f":"Fund!HU89","v":0},{"$f":"Fund!HV89","v":0},{"$f":"Fund!HW89","v":0},{"$f":"Fund!HX89","v":0},{"$f":"Fund!HY89","v":0},{"$f":"Fund!HZ89","v":0},{"$f":"Fund!IA89","v":0},{"$f":"Fund!IB89","v":0},{"$f":"Fund!IC89","v":0},{"$f":"Fund!ID89","v":0},{"$f":"Fund!IE89","v":0}]
[null,"Add: Fees",null,null,null,null,null,null,null,"$m",null,null,null,null,39.015870100986,null,{"$f":"Fund!R100+Fund!R107","v":5.8806488417304816},{"$f":"Fund!S100+Fund!S107","v":2.6806488417304815},{"$f":"Fund!T100+Fund!T107","v":2.6806488417304815},{"$f":"Fund!U100+Fund!U107","v":2.6806488417304815},{"$f":"Fund!V100+Fund!V107","v":2.6806488417304815},{"$f":"Fund!W100+Fund!W107","v":2.6806488417304815},{"$f":"Fund!X100+Fund!X107","v":2.6806488417304815},{"$f":"Fund!Y100+Fund!Y107","v":2.4448750423009957},{"$f":"Fund!Z100+Fund!Z107","v":2.1176920423204018},{"$f":"Fund!AA100+Fund!AA107","v":2.0491353462713353},{"$f":"Fund!AB100+Fund!AB107","v":1.9814057038929016},{"$f":"Fund!AC100+Fund!AC107","v":1.9141581003263985},{"$f":"Fund!AD100+Fund!AD107","v":1.8537167531631176},{"$f":"Fund!AE100+Fund!AE107","v":1.4611163188534371},{"$f":"Fund!AF100+Fund!AF107","v":1.0614021925989088},{"$f":"Fund!AG100+Fund!AG107","v":0.78216195445262204},{"$f":"Fund!AH100+Fund!AH107","v":0.72347751082960343},{"$f":"Fund!AI100+Fund!AI107","v":0.66218724386290828},{"$f":"Fund!AJ100+Fund!AJ107","v":0},{"$f":"Fund!AK100+Fund!AK107","v":0},{"$f":"Fund!AL100+Fund!AL107","v":0},{"$f":"Fund!AM100+Fund!AM107","v":0},{"$f":"Fund!AN100+Fund!AN107","v":0},{"$f":"Fund!AO100+Fund!AO107","v":0},{"$f":"Fund!AP100+Fund!AP107","v":0},{"$f":"Fund!AQ100+Fund!AQ107","v":0},{"$f":"Fund!AR100+Fund!AR107","v":0},{"$f":"Fund!AS100+Fund!AS107","v":0},{"$f":"Fund!AT100+Fund!AT107","v":0},{"$f":"Fund!AU100+Fund!AU107","v":0},{"$f":"Fund!AV100+Fund!AV107","v":0},{"$f":"Fund!AW100+Fund!AW107","v":0},{"$f":"Fund!AX100+Fund!AX107","v":0},{"$f":"Fund!AY100+Fund!AY107","v":0},{"$f":"Fund!AZ100+Fund!AZ107","v":0},{"$f":"Fund!BA100+Fund!BA107","v":0},{"$f":"Fund!BB100+Fund!BB107","v":0},{"$f":"Fund!BC100+Fund!BC107","v":0},{"$f":"Fund!BD100+Fund!BD107","v":0},{"$f":"Fund!BE100+Fund!BE107","v":0},{"$f":"Fund!BF100+Fund!BF107","v":0},{"$f":"Fund!BG100+Fund!BG107","v":0},{"$f":"Fund!BH100+Fund!BH107","v":0},{"$f":"Fund!BI100+Fund!BI107","v":0},{"$f":"Fund!BJ100+Fund!BJ107","v":0},{"$f":"Fund!BK100+Fund!BK107","v":0},{"$f":"Fund!BL100+Fund!BL107","v":0},{"$f":"Fund!BM100+Fund!BM107","v":0},{"$f":"Fund!BN100+Fund!BN107","v":0},{"$f":"Fund!BO100+Fund!BO107","v":0},{"$f":"Fund!BP100+Fund!BP107","v":0},{"$f":"Fund!BQ100+Fund!BQ107","v":0},{"$f":"Fund!BR100+Fund!BR107","v":0},{"$f":"Fund!BS100+Fund!BS107","v":0},{"$f":"Fund!BT100+Fund!BT107","v":0},{"$f":"Fund!BU100+Fund!BU107","v":0},{"$f":"Fund!BV100+Fund!BV107","v":0},{"$f":"Fund!BW100+Fund!BW107","v":0},{"$f":"Fund!BX100+Fund!BX107","v":0},{"$f":"Fund!BY100+Fund!BY107","v":0},{"$f":"Fund!BZ100+Fund!BZ107","v":0},{"$f":"Fund!CA100+Fund!CA107","v":0},{"$f":"Fund!CB100+Fund!CB107","v":0},{"$f":"Fund!CC100+Fund!CC107","v":0},{"$f":"Fund!CD100+Fund!CD107","v":0},{"$f":"Fund!CE100+Fund!CE107","v":0},{"$f":"Fund!CF100+Fund!CF107","v":0},{"$f":"Fund!CG100+Fund!CG107","v":0},{"$f":"Fund!CH100+Fund!CH107","v":0},{"$f":"Fund!CI100+Fund!CI107","v":0},{"$f":"Fund!CJ100+Fund!CJ107","v":0},{"$f":"Fund!CK100+Fund!CK107","v":0},{"$f":"Fund!CL100+Fund!CL107","v":0},{"$f":"Fund!CM100+Fund!CM107","v":0},{"$f":"Fund!CN100+Fund!CN107","v":0},{"$f":"Fund!CO100+Fund!CO107","v":0},{"$f":"Fund!CP100+Fund!CP107","v":0},{"$f":"Fund!CQ100+Fund!CQ107","v":0},{"$f":"Fund!CR100+Fund!CR107","v":0},{"$f":"Fund!CS100+Fund!CS107","v":0},{"$f":"Fund!CT100+Fund!CT107","v":0},{"$f":"Fund!CU100+Fund!CU107","v":0},{"$f":"Fund!CV100+Fund!CV107","v":0},{"$f":"Fund!CW100+Fund!CW107","v":0},{"$f":"Fund!CX100+Fund!CX107","v":0},{"$f":"Fund!CY100+Fund!CY107","v":0},{"$f":"Fund!CZ100+Fund!CZ107","v":0},{"$f":"Fund!DA100+Fund!DA107","v":0},{"$f":"Fund!DB100+Fund!DB107","v":0},{"$f":"Fund!DC100+Fund!DC107","v":0},{"$f":"Fund!DD100+Fund!DD107","v":0},{"$f":"Fund!DE100+Fund!DE107","v":0},{"$f":"Fund!DF100+Fund!DF107","v":0},{"$f":"Fund!DG100+Fund!DG107","v":0},{"$f":"Fund!DH100+Fund!DH107","v":0},{"$f":"Fund!DI100+Fund!DI107","v":0},{"$f":"Fund!DJ100+Fund!DJ107","v":0},{"$f":"Fund!DK100+Fund!DK107","v":0},{"$f":"Fund!DL100+Fund!DL107","v":0},{"$f":"Fund!DM100+Fund!DM107","v":0},{"$f":"Fund!DN100+Fund!DN107","v":0},{"$f":"Fund!DO100+Fund!DO107","v":0},{"$f":"Fund!DP100+Fund!DP107","v":0},{"$f":"Fund!DQ100+Fund!DQ107","v":0},{"$f":"Fund!DR100+Fund!DR107","v":0},{"$f":"Fund!DS100+Fund!DS107","v":0},{"$f":"Fund!DT100+Fund!DT107","v":0},{"$f":"Fund!DU100+Fund!DU107","v":0},{"$f":"Fund!DV100+Fund!DV107","v":0},{"$f":"Fund!DW100+Fund!DW107","v":0},{"$f":"Fund!DX100+Fund!DX107","v":0},{"$f":"Fund!DY100+Fund!DY107","v":0},{"$f":"Fund!DZ100+Fund!DZ107","v":0},{"$f":"Fund!EA100+Fund!EA107","v":0},{"$f":"Fund!EB100+Fund!EB107","v":0},{"$f":"Fund!EC100+Fund!EC107","v":0},{"$f":"Fund!ED100+Fund!ED107","v":0},{"$f":"Fund!EE100+Fund!EE107","v":0},{"$f":"Fund!EF100+Fund!EF107","v":0},{"$f":"Fund!EG100+Fund!EG107","v":0},{"$f":"Fund!EH100+Fund!EH107","v":0},{"$f":"Fund!EI100+Fund!EI107","v":0},{"$f":"Fund!EJ100+Fund!EJ107","v":0},{"$f":"Fund!EK100+Fund!EK107","v":0},{"$f":"Fund!EL100+Fund!EL107","v":0},{"$f":"Fund!EM100+Fund!EM107","v":0},{"$f":"Fund!EN100+Fund!EN107","v":0},{"$f":"Fund!EO100+Fund!EO107","v":0},{"$f":"Fund!EP100+Fund!EP107","v":0},{"$f":"Fund!EQ100+Fund!EQ107","v":0},{"$f":"Fund!ER100+Fund!ER107","v":0},{"$f":"Fund!ES100+Fund!ES107","v":0},{"$f":"Fund!ET100+Fund!ET107","v":0},{"$f":"Fund!EU100+Fund!EU107","v":0},{"$f":"Fund!EV100+Fund!EV107","v":0},{"$f":"Fund!EW100+Fund!EW107","v":0},{"$f":"Fund!EX100+Fund!EX107","v":0},{"$f":"Fund!EY100+Fund!EY107","v":0},{"$f":"Fund!EZ100+Fund!EZ107","v":0},{"$f":"Fund!FA100+Fund!FA107","v":0},{"$f":"Fund!FB100+Fund!FB107","v":0},{"$f":"Fund!FC100+Fund!FC107","v":0},{"$f":"Fund!FD100+Fund!FD107","v":0},{"$f":"Fund!FE100+Fund!FE107","v":0},{"$f":"Fund!FF100+Fund!FF107","v":0},{"$f":"Fund!FG100+Fund!FG107","v":0},{"$f":"Fund!FH100+Fund!FH107","v":0},{"$f":"Fund!FI100+Fund!FI107","v":0},{"$f":"Fund!FJ100+Fund!FJ107","v":0},{"$f":"Fund!FK100+Fund!FK107","v":0},{"$f":"Fund!FL100+Fund!FL107","v":0},{"$f":"Fund!FM100+Fund!FM107","v":0},{"$f":"Fund!FN100+Fund!FN107","v":0},{"$f":"Fund!FO100+Fund!FO107","v":0},{"$f":"Fund!FP100+Fund!FP107","v":0},{"$f":"Fund!FQ100+Fund!FQ107","v":0},{"$f":"Fund!FR100+Fund!FR107","v":0},{"$f":"Fund!FS100+Fund!FS107","v":0},{"$f":"Fund!FT100+Fund!FT107","v":0},{"$f":"Fund!FU100+Fund!FU107","v":0},{"$f":"Fund!FV100+Fund!FV107","v":0},{"$f":"Fund!FW100+Fund!FW107","v":0},{"$f":"Fund!FX100+Fund!FX107","v":0},{"$f":"Fund!FY100+Fund!FY107","v":0},{"$f":"Fund!FZ100+Fund!FZ107","v":0},{"$f":"Fund!GA100+Fund!GA107","v":0},{"$f":"Fund!GB100+Fund!GB107","v":0},{"$f":"Fund!GC100+Fund!GC107","v":0},{"$f":"Fund!GD100+Fund!GD107","v":0},{"$f":"Fund!GE100+Fund!GE107","v":0},{"$f":"Fund!GF100+Fund!GF107","v":0},{"$f":"Fund!GG100+Fund!GG107","v":0},{"$f":"Fund!GH100+Fund!GH107","v":0},{"$f":"Fund!GI100+Fund!GI107","v":0},{"$f":"Fund!GJ100+Fund!GJ107","v":0},{"$f":"Fund!GK100+Fund!GK107","v":0},{"$f":"Fund!GL100+Fund!GL107","v":0},{"$f":"Fund!GM100+Fund!GM107","v":0},{"$f":"Fund!GN100+Fund!GN107","v":0},{"$f":"Fund!GO100+Fund!GO107","v":0},{"$f":"Fund!GP100+Fund!GP107","v":0},{"$f":"Fund!GQ100+Fund!GQ107","v":0},{"$f":"Fund!GR100+Fund!GR107","v":0},{"$f":"Fund!GS100+Fund!GS107","v":0},{"$f":"Fund!GT100+Fund!GT107","v":0},{"$f":"Fund!GU100+Fund!GU107","v":0},{"$f":"Fund!GV100+Fund!GV107","v":0},{"$f":"Fund!GW100+Fund!GW107","v":0},{"$f":"Fund!GX100+Fund!GX107","v":0},{"$f":"Fund!GY100+Fund!GY107","v":0},{"$f":"Fund!GZ100+Fund!GZ107","v":0},{"$f":"Fund!HA100+Fund!HA107","v":0},{"$f":"Fund!HB100+Fund!HB107","v":0},{"$f":"Fund!HC100+Fund!HC107","v":0},{"$f":"Fund!HD100+Fund!HD107","v":0},{"$f":"Fund!HE100+Fund!HE107","v":0},{"$f":"Fund!HF100+Fund!HF107","v":0},{"$f":"Fund!HG100+Fund!HG107","v":0},{"$f":"Fund!HH100+Fund!HH107","v":0},{"$f":"Fund!HI100+Fund!HI107","v":0},{"$f":"Fund!HJ100+Fund!HJ107","v":0},{"$f":"Fund!HK100+Fund!HK107","v":0},{"$f":"Fund!HL100+Fund!HL107","v":0},{"$f":"Fund!HM100+Fund!HM107","v":0},{"$f":"Fund!HN100+Fund!HN107","v":0},{"$f":"Fund!HO100+Fund!HO107","v":0},{"$f":"Fund!HP100+Fund!HP107","v":0},{"$f":"Fund!HQ100+Fund!HQ107","v":0},{"$f":"Fund!HR100+Fund!HR107","v":0},{"$f":"Fund!HS100+Fund!HS107","v":0},{"$f":"Fund!HT100+Fund!HT107","v":0},{"$f":"Fund!HU100+Fund!HU107","v":0},{"$f":"Fund!HV100+Fund!HV107","v":0},{"$f":"Fund!HW100+Fund!HW107","v":0},{"$f":"Fund!HX100+Fund!HX107","v":0},{"$f":"Fund!HY100+Fund!HY107","v":0},{"$f":"Fund!HZ100+Fund!HZ107","v":0},{"$f":"Fund!IA100+Fund!IA107","v":0},{"$f":"Fund!IB100+Fund!IB107","v":0},{"$f":"Fund!IC100+Fund!IC107","v":0},{"$f":"Fund!ID100+Fund!ID107","v":0},{"$f":"Fund!IE100+Fund!IE107","v":0}]
[null,"Net Cash Flow",null,null,null,null,null,null,null,"$m",null,null,null,null,123.23321906854288,0,{"$f":"-Q46+SUM(Q47:Q51)","v":5.8806488417304816},2.6806488417304815,2.6806488417304815,2.6806488417304815,2.6806488417304815,2.6806488417304815,-44.474111044166662,-62.909204124017485,-11.396612287699369,-11.275763406004677,-11.223379911164569,-9.9058395728383815,-76.376943877774366,-78.054872549045271,-54.219909109462385,-10.290256359603816,-10.849565916694111,-10.692136936696917,8.2066337564168119,8.1750082814168117,8.1433822814168124,8.1117568064168122,8.0801313314168119,8.0485058564168117,8.0168798564168107,7.9852543814168113,7.9536289064168111,7.9220029064168109,7.8903774314168116,7.8587519564168113,7.8271259564168112,7.7955004814168118,7.8467295314168117,7.8135980814168118,7.7804660814168116,7.7473346314168117,7.7142031814168117,7.6810711814168116,7.6479397314168116,7.6148082814168117,7.5816762814168115,7.5485448314168115,7.5154133814168116,7.4822819314168116,7.4491499314168115,7.4160184814168115,7.3828870314168116,7.3497550314168114,7.3166235814168115,7.2834921314168115,7.2503601314168113,7.2172286814168114,7.236832106416812,7.2021946814168114,7.1675566814168121,7.1329192564168116,7.0982818314168119,7.0636438314168117,7.0290064064168121,6.9943689814168115,6.9597309814168113,6.9250935564168117,6.890456131416812,6.8558187064168115,{"$f":"-CC46+SUM(CC47:CC51)","v":6.8211807064168113},6.7865432814168116,6.751905856416812,6.7172678564168118,6.6826304314168112,6.6479930064168116,6.6133550064168114,6.5787175814168117,6.5666953814168121,6.5305519814168118,6.4944079814168116,6.4582645814168114,6.422121181416812,6.3859771814168118,6.3498337814168115,6.3136903814168113,6.277546381416812,6.2414029814168117,6.2052595814168114,6.1691161814168121,6.1329721814168119,6.0968287814168116,6.0606853814168113,0.10254799556796852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EO46+SUM(EO47:EO51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-HA46+SUM(HA47:HA51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Weighted Average Life"]
[]
[null,null,"Repayment",null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q57:ID57)","v":415.75310531332804},null,{"$f":"Q47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,{"$f":"CC47","v":6.0239299814168117},6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,0.10193659556796852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EO47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HA47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Repayment Period",null,null,null,null,null,null,"#",null,null,null,null,null,null,{"$f":"Time!R138","v":0},{"$f":"Time!S138","v":0},{"$f":"Time!T138","v":0},{"$f":"Time!U138","v":0},{"$f":"Time!V138","v":0},{"$f":"Time!W138","v":0},{"$f":"Time!X138","v":0},{"$f":"Time!Y138","v":0},{"$f":"Time!Z138","v":0},{"$f":"Time!AA138","v":0},{"$f":"Time!AB138","v":0},{"$f":"Time!AC138","v":0},{"$f":"Time!AD138","v":0},{"$f":"Time!AE138","v":0},{"$f":"Time!AF138","v":0},{"$f":"Time!AG138","v":0},{"$f":"Time!AH138","v":0},{"$f":"Time!AI138","v":0},{"$f":"Time!AJ138","v":1},{"$f":"Time!AK138","v":2},{"$f":"Time!AL138","v":3},{"$f":"Time!AM138","v":4},{"$f":"Time!AN138","v":5},{"$f":"Time!AO138","v":6},{"$f":"Time!AP138","v":7},{"$f":"Time!AQ138","v":8},{"$f":"Time!AR138","v":9},{"$f":"Time!AS138","v":10},{"$f":"Time!AT138","v":11},{"$f":"Time!AU138","v":12},{"$f":"Time!AV138","v":13},{"$f":"Time!AW138","v":14},{"$f":"Time!AX138","v":15},{"$f":"Time!AY138","v":16},{"$f":"Time!AZ138","v":17},{"$f":"Time!BA138","v":18},{"$f":"Time!BB138","v":19},{"$f":"Time!BC138","v":20},{"$f":"Time!BD138","v":21},{"$f":"Time!BE138","v":22},{"$f":"Time!BF138","v":23},{"$f":"Time!BG138","v":24},{"$f":"Time!BH138","v":25},{"$f":"Time!BI138","v":26},{"$f":"Time!BJ138","v":27},{"$f":"Time!BK138","v":28},{"$f":"Time!BL138","v":29},{"$f":"Time!BM138","v":30},{"$f":"Time!BN138","v":31},{"$f":"Time!BO138","v":32},{"$f":"Time!BP138","v":33},{"$f":"Time!BQ138","v":34},{"$f":"Time!BR138","v":35},{"$f":"Time!BS138","v":36},{"$f":"Time!BT138","v":37},{"$f":"Time!BU138","v":38},{"$f":"Time!BV138","v":39},{"$f":"Time!BW138","v":40},{"$f":"Time!BX138","v":41},{"$f":"Time!BY138","v":42},{"$f":"Time!BZ138","v":43},{"$f":"Time!CA138","v":44},{"$f":"Time!CB138","v":45},{"$f":"Time!CC138","v":46},{"$f":"Time!CD138","v":47},{"$f":"Time!CE138","v":48},{"$f":"Time!CF138","v":49},{"$f":"Time!CG138","v":50},{"$f":"Time!CH138","v":51},{"$f":"Time!CI138","v":52},{"$f":"Time!CJ138","v":53},{"$f":"Time!CK138","v":54},{"$f":"Time!CL138","v":55},{"$f":"Time!CM138","v":56},{"$f":"Time!CN138","v":57},{"$f":"Time!CO138","v":58},{"$f":"Time!CP138","v":59},{"$f":"Time!CQ138","v":60},{"$f":"Time!CR138","v":61},{"$f":"Time!CS138","v":62},{"$f":"Time!CT138","v":63},{"$f":"Time!CU138","v":64},{"$f":"Time!CV138","v":65},{"$f":"Time!CW138","v":66},{"$f":"Time!CX138","v":67},{"$f":"Time!CY138","v":68},{"$f":"Time!CZ138","v":69},{"$f":"Time!DA138","v":70},{"$f":"Time!DB138","v":71},{"$f":"Time!DC138","v":72},{"$f":"Time!DD138","v":73},{"$f":"Time!DE138","v":74},{"$f":"Time!DF138","v":75},{"$f":"Time!DG138","v":76},{"$f":"Time!DH138","v":77},{"$f":"Time!DI138","v":78},{"$f":"Time!DJ138","v":79},{"$f":"Time!DK138","v":80},{"$f":"Time!DL138","v":81},{"$f":"Time!DM138","v":82},{"$f":"Time!DN138","v":83},{"$f":"Time!DO138","v":84},{"$f":"Time!DP138","v":85},{"$f":"Time!DQ138","v":86},{"$f":"Time!DR138","v":87},{"$f":"Time!DS138","v":88},{"$f":"Time!DT138","v":89},{"$f":"Time!DU138","v":0},{"$f":"Time!DV138","v":0},{"$f":"Time!DW138","v":0},{"$f":"Time!DX138","v":0},{"$f":"Time!DY138","v":0},{"$f":"Time!DZ138","v":0},{"$f":"Time!EA138","v":0},{"$f":"Time!EB138","v":0},{"$f":"Time!EC138","v":0},{"$f":"Time!ED138","v":0},{"$f":"Time!EE138","v":0},{"$f":"Time!EF138","v":0},{"$f":"Time!EG138","v":0},{"$f":"Time!EH138","v":0},{"$f":"Time!EI138","v":0},{"$f":"Time!EJ138","v":0},{"$f":"Time!EK138","v":0},{"$f":"Time!EL138","v":0},{"$f":"Time!EM138","v":0},{"$f":"Time!EN138","v":0},{"$f":"Time!EO138","v":0},{"$f":"Time!EP138","v":0},{"$f":"Time!EQ138","v":0},{"$f":"Time!ER138","v":0},{"$f":"Time!ES138","v":0},{"$f":"Time!ET138","v":0},{"$f":"Time!EU138","v":0},{"$f":"Time!EV138","v":0},{"$f":"Time!EW138","v":0},{"$f":"Time!EX138","v":0},{"$f":"Time!EY138","v":0},{"$f":"Time!EZ138","v":0},{"$f":"Time!FA138","v":0},{"$f":"Time!FB138","v":0},{"$f":"Time!FC138","v":0},{"$f":"Time!FD138","v":0},{"$f":"Time!FE138","v":0},{"$f":"Time!FF138","v":0},{"$f":"Time!FG138","v":0},{"$f":"Time!FH138","v":0},{"$f":"Time!FI138","v":0},{"$f":"Time!FJ138","v":0},{"$f":"Time!FK138","v":0},{"$f":"Time!FL138","v":0},{"$f":"Time!FM138","v":0},{"$f":"Time!FN138","v":0},{"$f":"Time!FO138","v":0},{"$f":"Time!FP138","v":0},{"$f":"Time!FQ138","v":0},{"$f":"Time!FR138","v":0},{"$f":"Time!FS138","v":0},{"$f":"Time!FT138","v":0},{"$f":"Time!FU138","v":0},{"$f":"Time!FV138","v":0},{"$f":"Time!FW138","v":0},{"$f":"Time!FX138","v":0},{"$f":"Time!FY138","v":0},{"$f":"Time!FZ138","v":0},{"$f":"Time!GA138","v":0},{"$f":"Time!GB138","v":0},{"$f":"Time!GC138","v":0},{"$f":"Time!GD138","v":0},{"$f":"Time!GE138","v":0},{"$f":"Time!GF138","v":0},{"$f":"Time!GG138","v":0},{"$f":"Time!GH138","v":0},{"$f":"Time!GI138","v":0},{"$f":"Time!GJ138","v":0},{"$f":"Time!GK138","v":0},{"$f":"Time!GL138","v":0},{"$f":"Time!GM138","v":0},{"$f":"Time!GN138","v":0},{"$f":"Time!GO138","v":0},{"$f":"Time!GP138","v":0},{"$f":"Time!GQ138","v":0},{"$f":"Time!GR138","v":0},{"$f":"Time!GS138","v":0},{"$f":"Time!GT138","v":0},{"$f":"Time!GU138","v":0},{"$f":"Time!GV138","v":0},{"$f":"Time!GW138","v":0},{"$f":"Time!GX138","v":0},{"$f":"Time!GY138","v":0},{"$f":"Time!GZ138","v":0},{"$f":"Time!HA138","v":0},{"$f":"Time!HB138","v":0},{"$f":"Time!HC138","v":0},{"$f":"Time!HD138","v":0},{"$f":"Time!HE138","v":0},{"$f":"Time!HF138","v":0},{"$f":"Time!HG138","v":0},{"$f":"Time!HH138","v":0},{"$f":"Time!HI138","v":0},{"$f":"Time!HJ138","v":0},{"$f":"Time!HK138","v":0},{"$f":"Time!HL138","v":0},{"$f":"Time!HM138","v":0},{"$f":"Time!HN138","v":0},{"$f":"Time!HO138","v":0},{"$f":"Time!HP138","v":0},{"$f":"Time!HQ138","v":0},{"$f":"Time!HR138","v":0},{"$f":"Time!HS138","v":0},{"$f":"Time!HT138","v":0},{"$f":"Time!HU138","v":0},{"$f":"Time!HV138","v":0},{"$f":"Time!HW138","v":0},{"$f":"Time!HX138","v":0},{"$f":"Time!HY138","v":0},{"$f":"Time!HZ138","v":0},{"$f":"Time!IA138","v":0},{"$f":"Time!IB138","v":0},{"$f":"Time!IC138","v":0},{"$f":"Time!ID138","v":0},{"$f":"Time!IE138","v":0}]
[]
[null,null,"Debt Quantum",null,null,null,null,null,null,"$m",null,{"$f":"InputC!J253","v":536.12976834609628}]
[]
[null,null,"Numerator",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q57*Q58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.0239299814168117,12.047859962833623,18.071789944250433,24.095719925667247,30.11964990708406,36.143579888500867,42.16750986991768,48.191439851334493,54.215369832751307,60.23929981416812,66.263229795584934,72.287159777001733,78.311089758418547,84.33501973983536,90.358949721252174,96.382879702668987,102.4068096840858,108.43073966550261,114.45466964691943,120.47859962833624,126.50252960975304,132.52645959116987,138.55038957258668,144.57431955400347,150.59824953542028,156.62217951683709,162.64610949825391,168.67003947967072,174.69396946108753,180.71789944250435,186.74182942392116,192.76575940533797,198.78968938675479,204.8136193681716,210.83754934958841,216.86147933100523,222.88540931242204,228.90933929383885,234.93326927525567,240.95719925667248,246.98112923808927,253.00505921950608,259.02898920092292,265.05291918233974,271.07684916375655,277.10077914517336,{"$f":"CC57*CC58","v":283.12470912659018},289.14863910800693,295.17256908942375,301.19649907084056,307.22042905225737,313.24435903367419,319.268289015091,325.29221899650781,331.31614897792463,337.34007895934144,343.36400894075825,349.38793892217507,355.41186890359188,361.43579888500869,367.45972886642551,373.48365884784232,379.50758882925913,385.53151881067595,391.55544879209276,397.57937877350957,403.60330875492639,409.6272387363432,415.65116871776002,7.1355616897577967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EO57*EO58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HA57*HA58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Weighted Average Life of Debt",null,null,null,null,null,null,"years",null,{"$f":"SUM(Q64:ID64)","v":27.148140853494798},null,null,null,null,{"$f":"Q62/$L$60","v":0},{"$f":"R62/$L$60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1235955056179775E-2,2.247191011235955E-2,3.3707865168539318E-2,4.49438202247191E-2,5.6179775280898875E-2,6.7415730337078636E-2,7.8651685393258411E-2,8.98876404494382E-2,0.10112359550561797,0.11235955056179775,0.12359550561797752,0.13483146067415727,0.14606741573033705,0.15730337078651682,0.16853932584269662,0.1797752808988764,0.19101123595505617,0.20224719101123595,0.21348314606741572,0.2247191011235955,0.23595505617977525,0.24719101123595505,0.25842696629213485,0.26966292134831454,0.28089887640449435,0.29213483146067409,0.3033707865168539,0.31460674157303364,0.32584269662921345,0.33707865168539325,0.348314606741573,0.3595505617977528,0.37078651685393255,0.38202247191011235,0.3932584269662921,0.4044943820224719,0.41573033707865165,0.42696629213483145,0.4382022471910112,0.449438202247191,0.46067415730337075,0.47191011235955049,0.48314606741573035,0.4943820224719101,0.5056179775280899,0.5168539325842697,0.5280898876404494,{"$f":"CD62/$L$60","v":0.53932584269662909},0.55056179775280889,0.56179775280898869,0.5730337078651685,0.58426966292134819,0.59550561797752799,0.60674157303370779,0.6179775280898876,0.62921348314606729,0.64044943820224709,0.65168539325842689,0.6629213483146067,0.6741573033707865,0.68539325842696619,0.69662921348314599,0.7078651685393258,0.7191011235955056,0.73033707865168529,0.74157303370786509,0.7528089887640449,0.7640449438202247,0.7752808988764045,1.3309392820641634E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP62/$L$60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB62/$L$60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Valuation"]
["Equity Value"]
[]
[null,"Debt Balance",null,null,null,null,null,null,null,"%",null,null,null,null,null,null,{"$f":"BS!Q31","v":0},{"$f":"BS!R31","v":0},{"$f":"BS!S31","v":0},{"$f":"BS!T31","v":0},{"$f":"BS!U31","v":0},{"$f":"BS!V31","v":0},{"$f":"BS!W31","v":47.154759885897143},{"$f":"BS!X31","v":112.59135988201595},{"$f":"BS!Y31","v":126.30269909182925},{"$f":"BS!Z31","v":139.84862756751596},{"$f":"BS!AA31","v":153.29814828081658},{"$f":"BS!AB31","v":165.38641771347278},{"$f":"BS!AC31","v":243.90650457540886},{"$f":"BS!AD31","v":323.84932982631454},{"$f":"BS!AE31","v":379.69737745557188},{"$f":"BS!AF31","v":391.4342661801756},{"$f":"BS!AG31","v":403.69231957351462},{"$f":"BS!AH31","v":415.75310531332809},{"$f":"BS!AI31","v":409.72917533191128},{"$f":"BS!AJ31","v":403.70524535049447},{"$f":"BS!AK31","v":397.68131536907765},{"$f":"BS!AL31","v":391.65738538766084},{"$f":"BS!AM31","v":385.63345540624402},{"$f":"BS!AN31","v":379.60952542482721},{"$f":"BS!AO31","v":373.5855954434104},{"$f":"BS!AP31","v":367.56166546199358},{"$f":"BS!AQ31","v":361.53773548057677},{"$f":"BS!AR31","v":355.51380549915996},{"$f":"BS!AS31","v":349.48987551774314},{"$f":"BS!AT31","v":343.46594553632633},{"$f":"BS!AU31","v":337.44201555490952},{"$f":"BS!AV31","v":331.4180855734927},{"$f":"BS!AW31","v":325.39415559207589},{"$f":"BS!AX31","v":319.37022561065908},{"$f":"BS!AY31","v":313.34629562924226},{"$f":"BS!AZ31","v":307.32236564782545},{"$f":"BS!BA31","v":301.29843566640864},{"$f":"BS!BB31","v":295.27450568499182},{"$f":"BS!BC31","v":289.25057570357501},{"$f":"BS!BD31","v":283.2266457221582},{"$f":"BS!BE31","v":277.20271574074138},{"$f":"BS!BF31","v":271.17878575932457},{"$f":"BS!BG31","v":265.15485577790776},{"$f":"BS!BH31","v":259.13092579649094},{"$f":"BS!BI31","v":253.10699581507413},{"$f":"BS!BJ31","v":247.08306583365732},{"$f":"BS!BK31","v":241.0591358522405},{"$f":"BS!BL31","v":235.03520587082369},{"$f":"BS!BM31","v":229.01127588940687},{"$f":"BS!BN31","v":222.98734590799006},{"$f":"BS!BO31","v":216.96341592657325},{"$f":"BS!BP31","v":210.93948594515643},{"$f":"BS!BQ31","v":204.91555596373962},{"$f":"BS!BR31","v":198.89162598232281},{"$f":"BS!BS31","v":192.86769600090599},{"$f":"BS!BT31","v":186.84376601948918},{"$f":"BS!BU31","v":180.81983603807237},{"$f":"BS!BV31","v":174.79590605665555},{"$f":"BS!BW31","v":168.77197607523874},{"$f":"BS!BX31","v":162.74804609382193},{"$f":"BS!BY31","v":156.72411611240511},{"$f":"BS!BZ31","v":150.7001861309883},{"$f":"BS!CA31","v":144.67625614957149},{"$f":"BS!CB31","v":138.65232616815467},{"$f":"BS!CC31","v":132.62839618673786},{"$f":"BS!CD31","v":126.60446620532105},{"$f":"BS!CE31","v":120.58053622390423},{"$f":"BS!CF31","v":114.55660624248742},{"$f":"BS!CG31","v":108.53267626107061},{"$f":"BS!CH31","v":102.50874627965379},{"$f":"BS!CI31","v":96.484816298236979},{"$f":"BS!CJ31","v":90.460886316820165},{"$f":"BS!CK31","v":84.436956335403352},{"$f":"BS!CL31","v":78.413026353986538},{"$f":"BS!CM31","v":72.389096372569725},{"$f":"BS!CN31","v":66.365166391152911},{"$f":"BS!CO31","v":60.341236409736098},{"$f":"BS!CP31","v":54.317306428319284},{"$f":"BS!CQ31","v":48.293376446902471},{"$f":"BS!CR31","v":42.269446465485657},{"$f":"BS!CS31","v":36.245516484068844},{"$f":"BS!CT31","v":30.221586502652031},{"$f":"BS!CU31","v":24.197656521235217},{"$f":"BS!CV31","v":18.173726539818404},{"$f":"BS!CW31","v":12.149796558401592},{"$f":"BS!CX31","v":6.1258665769847802},{"$f":"BS!CY31","v":0.10193659556796852},{"$f":"BS!CZ31","v":0},{"$f":"BS!DA31","v":0},{"$f":"BS!DB31","v":0},{"$f":"BS!DC31","v":0},{"$f":"BS!DD31","v":0},{"$f":"BS!DE31","v":0},{"$f":"BS!DF31","v":0},{"$f":"BS!DG31","v":0},{"$f":"BS!DH31","v":0},{"$f":"BS!DI31","v":0},{"$f":"BS!DJ31","v":0},{"$f":"BS!DK31","v":0},{"$f":"BS!DL31","v":0},{"$f":"BS!DM31","v":0},{"$f":"BS!DN31","v":0},{"$f":"BS!DO31","v":0},{"$f":"BS!DP31","v":0},{"$f":"BS!DQ31","v":0},{"$f":"BS!DR31","v":0},{"$f":"BS!DS31","v":0},{"$f":"BS!DT31","v":0},{"$f":"BS!DU31","v":0},{"$f":"BS!DV31","v":0},{"$f":"BS!DW31","v":0},{"$f":"BS!DX31","v":0},{"$f":"BS!DY31","v":0},{"$f":"BS!DZ31","v":0},{"$f":"BS!EA31","v":0},{"$f":"BS!EB31","v":0},{"$f":"BS!EC31","v":0},{"$f":"BS!ED31","v":0},{"$f":"BS!EE31","v":0},{"$f":"BS!EF31","v":0},{"$f":"BS!EG31","v":0},{"$f":"BS!EH31","v":0},{"$f":"BS!EI31","v":0},{"$f":"BS!EJ31","v":0},{"$f":"BS!EK31","v":0},{"$f":"BS!EL31","v":0},{"$f":"BS!EM31","v":0},{"$f":"BS!EN31","v":0},{"$f":"BS!EO31","v":0},{"$f":"BS!EP31","v":0},{"$f":"BS!EQ31","v":0},{"$f":"BS!ER31","v":0},{"$f":"BS!ES31","v":0},{"$f":"BS!ET31","v":0},{"$f":"BS!EU31","v":0},{"$f":"BS!EV31","v":0},{"$f":"BS!EW31","v":0},{"$f":"BS!EX31","v":0},{"$f":"BS!EY31","v":0},{"$f":"BS!EZ31","v":0},{"$f":"BS!FA31","v":0},{"$f":"BS!FB31","v":0},{"$f":"BS!FC31","v":0},{"$f":"BS!FD31","v":0},{"$f":"BS!FE31","v":0},{"$f":"BS!FF31","v":0},{"$f":"BS!FG31","v":0},{"$f":"BS!FH31","v":0},{"$f":"BS!FI31","v":0},{"$f":"BS!FJ31","v":0},{"$f":"BS!FK31","v":0},{"$f":"BS!FL31","v":0},{"$f":"BS!FM31","v":0},{"$f":"BS!FN31","v":0},{"$f":"BS!FO31","v":0},{"$f":"BS!FP31","v":0},{"$f":"BS!FQ31","v":0},{"$f":"BS!FR31","v":0},{"$f":"BS!FS31","v":0},{"$f":"BS!FT31","v":0},{"$f":"BS!FU31","v":0},{"$f":"BS!FV31","v":0},{"$f":"BS!FW31","v":0},{"$f":"BS!FX31","v":0},{"$f":"BS!FY31","v":0},{"$f":"BS!FZ31","v":0},{"$f":"BS!GA31","v":0},{"$f":"BS!GB31","v":0},{"$f":"BS!GC31","v":0},{"$f":"BS!GD31","v":0},{"$f":"BS!GE31","v":0},{"$f":"BS!GF31","v":0},{"$f":"BS!GG31","v":0},{"$f":"BS!GH31","v":0},{"$f":"BS!GI31","v":0},{"$f":"BS!GJ31","v":0},{"$f":"BS!GK31","v":0},{"$f":"BS!GL31","v":0},{"$f":"BS!GM31","v":0},{"$f":"BS!GN31","v":0},{"$f":"BS!GO31","v":0},{"$f":"BS!GP31","v":0},{"$f":"BS!GQ31","v":0},{"$f":"BS!GR31","v":0},{"$f":"BS!GS31","v":0},{"$f":"BS!GT31","v":0},{"$f":"BS!GU31","v":0},{"$f":"BS!GV31","v":0},{"$f":"BS!GW31","v":0},{"$f":"BS!GX31","v":0},{"$f":"BS!GY31","v":0},{"$f":"BS!GZ31","v":0},{"$f":"BS!HA31","v":0},{"$f":"BS!HB31","v":0},{"$f":"BS!HC31","v":0},{"$f":"BS!HD31","v":0},{"$f":"BS!HE31","v":0},{"$f":"BS!HF31","v":0},{"$f":"BS!HG31","v":0},{"$f":"BS!HH31","v":0},{"$f":"BS!HI31","v":0},{"$f":"BS!HJ31","v":0},{"$f":"BS!HK31","v":0},{"$f":"BS!HL31","v":0},{"$f":"BS!HM31","v":0},{"$f":"BS!HN31","v":0},{"$f":"BS!HO31","v":0},{"$f":"BS!HP31","v":0},{"$f":"BS!HQ31","v":0},{"$f":"BS!HR31","v":0},{"$f":"BS!HS31","v":0},{"$f":"BS!HT31","v":0},{"$f":"BS!HU31","v":0},{"$f":"BS!HV31","v":0},{"$f":"BS!HW31","v":0},{"$f":"BS!HX31","v":0},{"$f":"BS!HY31","v":0},{"$f":"BS!HZ31","v":0},{"$f":"BS!IA31","v":0},{"$f":"BS!IB31","v":0},{"$f":"BS!IC31","v":0},{"$f":"BS!ID31","v":0}]
[null,"Equity Balance",null,null,null,null,null,null,null,"%",null,null,null,null,null,null,{"$f":"BS!Q40+BS!Q32","v":8.907793679927039},{"$f":"BS!R40+BS!R32","v":26.23949072122528},{"$f":"BS!S40+BS!S32","v":73.230261749485408},{"$f":"BS!T40+BS!T32","v":123.71495068165194},{"$f":"BS!U40+BS!U32","v":177.1402455241217},{"$f":"BS!V40+BS!V32","v":233.37448341562308},{"$f":"BS!W40+BS!W32","v":244.95453589229416},{"$f":"BS!X40+BS!X32","v":244.95453589229416},{"$f":"BS!Y40+BS!Y32","v":290.60726421818327},{"$f":"BS!Z40+BS!Z32","v":290.60726421818327},{"$f":"BS!AA40+BS!AA32","v":290.60726421818327},{"$f":"BS!AB40+BS!AB32","v":290.60726421818327},{"$f":"BS!AC40+BS!AC32","v":290.60726421818327},{"$f":"BS!AD40+BS!AD32","v":290.60726421818327},{"$f":"BS!AE40+BS!AE32","v":290.60726421818327},{"$f":"BS!AF40+BS!AF32","v":319.67778480115652},{"$f":"BS!AG40+BS!AG32","v":319.67778480115652},{"$f":"BS!AH40+BS!AH32","v":319.8352137811537},{"$f":"BS!AI40+BS!AI32","v":341.95600988510512},{"$f":"BS!AJ40+BS!AJ32","v":351.06458752019296},{"$f":"BS!AK40+BS!AK32","v":360.14741696792373},{"$f":"BS!AL40+BS!AL32","v":391.58502783622089},{"$f":"BS!AM40+BS!AM32","v":432.1642680368555},{"$f":"BS!AN40+BS!AN32","v":439.53949501944265},{"$f":"BS!AO40+BS!AO32","v":468.71321969504555},{"$f":"BS!AP40+BS!AP32","v":497.9376925178122},{"$f":"BS!AQ40+BS!AQ32","v":516.82895221182685},{"$f":"BS!AR40+BS!AR32","v":545.92724061098033},{"$f":"BS!AS40+BS!AS32","v":564.82452607618416},{"$f":"BS!AT40+BS!AT32","v":593.77784981210561},{"$f":"BS!AU40+BS!AU32","v":593.77784981210561},{"$f":"BS!AV40+BS!AV32","v":593.77784981210561},{"$f":"BS!AW40+BS!AW32","v":593.77784981210561},{"$f":"BS!AX40+BS!AX32","v":593.77784981210561},{"$f":"BS!AY40+BS!AY32","v":593.77784981210561},{"$f":"BS!AZ40+BS!AZ32","v":593.77784981210561},{"$f":"BS!BA40+BS!BA32","v":593.77784981210561},{"$f":"BS!BB40+BS!BB32","v":593.77784981210561},{"$f":"BS!BC40+BS!BC32","v":593.77784981210561},{"$f":"BS!BD40+BS!BD32","v":593.77784981210561},{"$f":"BS!BE40+BS!BE32","v":593.77784981210561},{"$f":"BS!BF40+BS!BF32","v":593.77784981210561},{"$f":"BS!BG40+BS!BG32","v":593.77784981210561},{"$f":"BS!BH40+BS!BH32","v":593.77784981210561},{"$f":"BS!BI40+BS!BI32","v":593.77784981210561},{"$f":"BS!BJ40+BS!BJ32","v":593.77784981210561},{"$f":"BS!BK40+BS!BK32","v":593.77784981210561},{"$f":"BS!BL40+BS!BL32","v":593.77784981210561},{"$f":"BS!BM40+BS!BM32","v":593.77784981210561},{"$f":"BS!BN40+BS!BN32","v":593.77784981210561},{"$f":"BS!BO40+BS!BO32","v":593.77784981210561},{"$f":"BS!BP40+BS!BP32","v":593.77784981210561},{"$f":"BS!BQ40+BS!BQ32","v":593.77784981210561},{"$f":"BS!BR40+BS!BR32","v":593.77784981210561},{"$f":"BS!BS40+BS!BS32","v":593.77784981210561},{"$f":"BS!BT40+BS!BT32","v":593.77784981210561},{"$f":"BS!BU40+BS!BU32","v":593.77784981210561},{"$f":"BS!BV40+BS!BV32","v":593.77784981210561},{"$f":"BS!BW40+BS!BW32","v":593.77784981210561},{"$f":"BS!BX40+BS!BX32","v":593.77784981210561},{"$f":"BS!BY40+BS!BY32","v":593.77784981210561},{"$f":"BS!BZ40+BS!BZ32","v":593.77784981210561},{"$f":"BS!CA40+BS!CA32","v":593.77784981210561},{"$f":"BS!CB40+BS!CB32","v":593.77784981210561},{"$f":"BS!CC40+BS!CC32","v":593.77784981210561},{"$f":"BS!CD40+BS!CD32","v":593.77784981210561},{"$f":"BS!CE40+BS!CE32","v":593.77784981210561},{"$f":"BS!CF40+BS!CF32","v":593.77784981210561},{"$f":"BS!CG40+BS!CG32","v":593.77784981210561},{"$f":"BS!CH40+BS!CH32","v":593.77784981210561},{"$f":"BS!CI40+BS!CI32","v":593.77784981210561},{"$f":"BS!CJ40+BS!CJ32","v":593.77784981210561},{"$f":"BS!CK40+BS!CK32","v":593.77784981210561},{"$f":"BS!CL40+BS!CL32","v":593.77784981210561},{"$f":"BS!CM40+BS!CM32","v":593.77784981210561},{"$f":"BS!CN40+BS!CN32","v":593.77784981210561},{"$f":"BS!CO40+BS!CO32","v":593.77784981210561},{"$f":"BS!CP40+BS!CP32","v":593.77784981210561},{"$f":"BS!CQ40+BS!CQ32","v":593.77784981210561},{"$f":"BS!CR40+BS!CR32","v":593.77784981210561},{"$f":"BS!CS40+BS!CS32","v":593.77784981210561},{"$f":"BS!CT40+BS!CT32","v":593.77784981210561},{"$f":"BS!CU40+BS!CU32","v":593.77784981210561},{"$f":"BS!CV40+BS!CV32","v":593.77784981210561},{"$f":"BS!CW40+BS!CW32","v":593.77784981210561},{"$f":"BS!CX40+BS!CX32","v":593.77784981210561},{"$f":"BS!CY40+BS!CY32","v":593.77784981210561},{"$f":"BS!CZ40+BS!CZ32","v":593.77784981210561},{"$f":"BS!DA40+BS!DA32","v":593.77784981210561},{"$f":"BS!DB40+BS!DB32","v":593.77784981210561},{"$f":"BS!DC40+BS!DC32","v":593.77784981210561},{"$f":"BS!DD40+BS!DD32","v":593.77784981210561},{"$f":"BS!DE40+BS!DE32","v":593.77784981210561},{"$f":"BS!DF40+BS!DF32","v":593.77784981210561},{"$f":"BS!DG40+BS!DG32","v":593.77784981210561},{"$f":"BS!DH40+BS!DH32","v":593.77784981210561},{"$f":"BS!DI40+BS!DI32","v":593.77784981210561},{"$f":"BS!DJ40+BS!DJ32","v":593.77784981210561},{"$f":"BS!DK40+BS!DK32","v":593.77784981210561},{"$f":"BS!DL40+BS!DL32","v":593.77784981210561},{"$f":"BS!DM40+BS!DM32","v":593.77784981210561},{"$f":"BS!DN40+BS!DN32","v":593.77784981210561},{"$f":"BS!DO40+BS!DO32","v":593.77784981210561},{"$f":"BS!DP40+BS!DP32","v":593.77784981210561},{"$f":"BS!DQ40+BS!DQ32","v":593.77784981210561},{"$f":"BS!DR40+BS!DR32","v":593.77784981210561},{"$f":"BS!DS40+BS!DS32","v":593.77784981210561},{"$f":"BS!DT40+BS!DT32","v":593.77784981210561},{"$f":"BS!DU40+BS!DU32","v":593.77784981210561},{"$f":"BS!DV40+BS!DV32","v":593.77784981210561},{"$f":"BS!DW40+BS!DW32","v":593.77784981210561},{"$f":"BS!DX40+BS!DX32","v":593.77784981210561},{"$f":"BS!DY40+BS!DY32","v":593.77784981210561},{"$f":"BS!DZ40+BS!DZ32","v":593.77784981210561},{"$f":"BS!EA40+BS!EA32","v":593.77784981210561},{"$f":"BS!EB40+BS!EB32","v":593.77784981210561},{"$f":"BS!EC40+BS!EC32","v":593.77784981210561},{"$f":"BS!ED40+BS!ED32","v":593.77784981210561},{"$f":"BS!EE40+BS!EE32","v":593.77784981210561},{"$f":"BS!EF40+BS!EF32","v":593.77784981210561},{"$f":"BS!EG40+BS!EG32","v":593.77784981210561},{"$f":"BS!EH40+BS!EH32","v":593.77784981210561},{"$f":"BS!EI40+BS!EI32","v":593.77784981210561},{"$f":"BS!EJ40+BS!EJ32","v":593.77784981210561},{"$f":"BS!EK40+BS!EK32","v":593.77784981210561},{"$f":"BS!EL40+BS!EL32","v":593.77784981210561},{"$f":"BS!EM40+BS!EM32","v":593.77784981210561},{"$f":"BS!EN40+BS!EN32","v":593.77784981210561},{"$f":"BS!EO40+BS!EO32","v":593.77784981210561},{"$f":"BS!EP40+BS!EP32","v":593.77784981210561},{"$f":"BS!EQ40+BS!EQ32","v":593.77784981210561},{"$f":"BS!ER40+BS!ER32","v":593.77784981210561},{"$f":"BS!ES40+BS!ES32","v":593.77784981210561},{"$f":"BS!ET40+BS!ET32","v":593.77784981210561},{"$f":"BS!EU40+BS!EU32","v":593.77784981210561},{"$f":"BS!EV40+BS!EV32","v":593.77784981210561},{"$f":"BS!EW40+BS!EW32","v":593.77784981210561},{"$f":"BS!EX40+BS!EX32","v":593.77784981210561},{"$f":"BS!EY40+BS!EY32","v":593.77784981210561},{"$f":"BS!EZ40+BS!EZ32","v":593.77784981210561},{"$f":"BS!FA40+BS!FA32","v":593.77784981210561},{"$f":"BS!FB40+BS!FB32","v":593.77784981210561},{"$f":"BS!FC40+BS!FC32","v":593.77784981210561},{"$f":"BS!FD40+BS!FD32","v":593.77784981210561},{"$f":"BS!FE40+BS!FE32","v":593.77784981210561},{"$f":"BS!FF40+BS!FF32","v":593.77784981210561},{"$f":"BS!FG40+BS!FG32","v":593.77784981210561},{"$f":"BS!FH40+BS!FH32","v":593.77784981210561},{"$f":"BS!FI40+BS!FI32","v":593.77784981210561},{"$f":"BS!FJ40+BS!FJ32","v":593.77784981210561},{"$f":"BS!FK40+BS!FK32","v":593.77784981210561},{"$f":"BS!FL40+BS!FL32","v":593.77784981210561},{"$f":"BS!FM40+BS!FM32","v":593.77784981210561},{"$f":"BS!FN40+BS!FN32","v":593.77784981210561},{"$f":"BS!FO40+BS!FO32","v":593.77784981210561},{"$f":"BS!FP40+BS!FP32","v":593.77784981210561},{"$f":"BS!FQ40+BS!FQ32","v":593.77784981210561},{"$f":"BS!FR40+BS!FR32","v":593.77784981210561},{"$f":"BS!FS40+BS!FS32","v":593.77784981210561},{"$f":"BS!FT40+BS!FT32","v":593.77784981210561},{"$f":"BS!FU40+BS!FU32","v":593.77784981210561},{"$f":"BS!FV40+BS!FV32","v":593.77784981210561},{"$f":"BS!FW40+BS!FW32","v":593.77784981210561},{"$f":"BS!FX40+BS!FX32","v":593.77784981210561},{"$f":"BS!FY40+BS!FY32","v":593.77784981210561},{"$f":"BS!FZ40+BS!FZ32","v":593.77784981210561},{"$f":"BS!GA40+BS!GA32","v":593.77784981210561},{"$f":"BS!GB40+BS!GB32","v":593.77784981210561},{"$f":"BS!GC40+BS!GC32","v":593.77784981210561},{"$f":"BS!GD40+BS!GD32","v":593.77784981210561},{"$f":"BS!GE40+BS!GE32","v":593.77784981210561},{"$f":"BS!GF40+BS!GF32","v":593.77784981210561},{"$f":"BS!GG40+BS!GG32","v":593.77784981210561},{"$f":"BS!GH40+BS!GH32","v":593.77784981210561},{"$f":"BS!GI40+BS!GI32","v":593.77784981210561},{"$f":"BS!GJ40+BS!GJ32","v":593.77784981210561},{"$f":"BS!GK40+BS!GK32","v":593.77784981210561},{"$f":"BS!GL40+BS!GL32","v":593.77784981210561},{"$f":"BS!GM40+BS!GM32","v":593.77784981210561},{"$f":"BS!GN40+BS!GN32","v":593.77784981210561},{"$f":"BS!GO40+BS!GO32","v":593.77784981210561},{"$f":"BS!GP40+BS!GP32","v":593.77784981210561},{"$f":"BS!GQ40+BS!GQ32","v":593.77784981210561},{"$f":"BS!GR40+BS!GR32","v":593.77784981210561},{"$f":"BS!GS40+BS!GS32","v":593.77784981210561},{"$f":"BS!GT40+BS!GT32","v":593.77784981210561},{"$f":"BS!GU40+BS!GU32","v":593.77784981210561},{"$f":"BS!GV40+BS!GV32","v":593.77784981210561},{"$f":"BS!GW40+BS!GW32","v":593.77784981210561},{"$f":"BS!GX40+BS!GX32","v":593.77784981210561},{"$f":"BS!GY40+BS!GY32","v":593.77784981210561},{"$f":"BS!GZ40+BS!GZ32","v":593.77784981210561},{"$f":"BS!HA40+BS!HA32","v":593.77784981210561},{"$f":"BS!HB40+BS!HB32","v":593.77784981210561},{"$f":"BS!HC40+BS!HC32","v":593.77784981210561},{"$f":"BS!HD40+BS!HD32","v":593.77784981210561},{"$f":"BS!HE40+BS!HE32","v":593.77784981210561},{"$f":"BS!HF40+BS!HF32","v":593.77784981210561},{"$f":"BS!HG40+BS!HG32","v":593.77784981210561},{"$f":"BS!HH40+BS!HH32","v":593.77784981210561},{"$f":"BS!HI40+BS!HI32","v":593.77784981210561},{"$f":"BS!HJ40+BS!HJ32","v":593.77784981210561},{"$f":"BS!HK40+BS!HK32","v":593.77784981210561},{"$f":"BS!HL40+BS!HL32","v":593.77784981210561},{"$f":"BS!HM40+BS!HM32","v":593.77784981210561},{"$f":"BS!HN40+BS!HN32","v":593.77784981210561},{"$f":"BS!HO40+BS!HO32","v":593.77784981210561},{"$f":"BS!HP40+BS!HP32","v":593.77784981210561},{"$f":"BS!HQ40+BS!HQ32","v":593.77784981210561},{"$f":"BS!HR40+BS!HR32","v":593.77784981210561},{"$f":"BS!HS40+BS!HS32","v":593.77784981210561},{"$f":"BS!HT40+BS!HT32","v":593.77784981210561},{"$f":"BS!HU40+BS!HU32","v":593.77784981210561},{"$f":"BS!HV40+BS!HV32","v":593.77784981210561},{"$f":"BS!HW40+BS!HW32","v":593.77784981210561},{"$f":"BS!HX40+BS!HX32","v":593.77784981210561},{"$f":"BS!HY40+BS!HY32","v":593.77784981210561},{"$f":"BS!HZ40+BS!HZ32","v":593.77784981210561},{"$f":"BS!IA40+BS!IA32","v":593.77784981210561},{"$f":"BS!IB40+BS!IB32","v":593.77784981210561},{"$f":"BS!IC40+BS!IC32","v":593.77784981210561},{"$f":"BS!ID40+BS!ID32","v":593.77784981210561}]
[null,"Debt/Ratio Ratio",null,null,null,null,null,null,null,"%",null,null,null,null,null,null,{"$f":"Q70/Q71","v":0},{"$f":"R70/R71","v":0},0,0,0,0,0.19250413026289484,0.45964186567062415,0.43461645541318339,0.48122894637114044,0.52750969144984206,0.56910627529703905,0.83929940716240237,1.1143882817160884,1.3065653347553665,1.2244650231909373,1.2628100505157598,1.2998978455130521,1.1981926431694458,1.149945792602262,1.1042181524364421,1.0001847812002409,0.89233072682759773,0.86365282238865815,0.79704514348128019,0.73816798966036334,0.69953073242769381,0.65121096558816682,0.61875832118275187,0.5784418291201201,0.56829673869055453,0.55815164826098895,0.54800655783142338,0.53786146740185781,0.52771637697229223,0.51757128654272666,0.50742619611316109,0.49728110568359557,0.48713601525403,0.47699092482446442,0.46684583439489885,0.45670074396533328,0.4465556535357677,0.43641056310620213,0.42626547267663661,0.41612038224707104,0.40597529181750547,0.3958302013879399,0.38568511095837432,0.37554002052880875,0.36539493009924318,0.3552498396696776,0.34510474924011203,0.33495965881054646,0.32481456838098094,0.31466947795141537,0.30452438752184979,0.29437929709228422,0.28423420666271865,0.27408911623315307,0.2639440258035875,0.25379893537402193,0.24365384494445638,0.23350875451489081,0.22336366408532524,{"$f":"CD70/CD71","v":0.21321857365575966},0.20307348322619412,0.19292839279662855,0.18278330236706297,0.1726382119374974,0.16249312150793183,0.15234803107836628,0.14220294064880071,0.13205785021923513,0.12191275978966956,0.111767669360104,0.10162257893053843,9.147748850097287E-2,8.1332398071407297E-2,7.1187307641841724E-2,6.1042217212276165E-2,5.0897126782710599E-2,4.0752036353145026E-2,3.0606945923579463E-2,2.0461855494013897E-2,1.0316765064448332E-2,1.716746348827684E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP70/EP71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB70/HB71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"\"","v":""},"Cost of Equity"]
[]
[null,null,"Levered Beta"]
[null,null,"Unlevered Beta - Median",null,null,null,null,null,null,"x",null,{"$f":"WACC!L41","v":0.55044515732282395},null,null,null,null,{"$f":"$L$77","v":0.55044515732282395},{"$f":"$L$77","v":0.55044515732282395},0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,{"$f":"$L$77","v":0.55044515732282395},0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,{"$f":"$L$77","v":0.55044515732282395},0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,{"$f":"$L$77","v":0.55044515732282395},0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395]
[null,null,"Debt / Equity",null,null,null,null,null,null,"%",null,null,null,null,null,null,{"$f":"Q72","v":0},{"$f":"R72","v":0},0,0,0,0,0.19250413026289484,0.45964186567062415,0.43461645541318339,0.48122894637114044,0.52750969144984206,0.56910627529703905,0.83929940716240237,1.1143882817160884,1.3065653347553665,1.2244650231909373,1.2628100505157598,1.2998978455130521,1.1981926431694458,1.149945792602262,1.1042181524364421,1.0001847812002409,0.89233072682759773,0.86365282238865815,0.79704514348128019,0.73816798966036334,0.69953073242769381,0.65121096558816682,0.61875832118275187,0.5784418291201201,0.56829673869055453,0.55815164826098895,0.54800655783142338,0.53786146740185781,0.52771637697229223,0.51757128654272666,0.50742619611316109,0.49728110568359557,0.48713601525403,0.47699092482446442,0.46684583439489885,0.45670074396533328,0.4465556535357677,0.43641056310620213,0.42626547267663661,0.41612038224707104,0.40597529181750547,0.3958302013879399,0.38568511095837432,0.37554002052880875,0.36539493009924318,0.3552498396696776,0.34510474924011203,0.33495965881054646,0.32481456838098094,0.31466947795141537,0.30452438752184979,0.29437929709228422,0.28423420666271865,0.27408911623315307,0.2639440258035875,0.25379893537402193,0.24365384494445638,0.23350875451489081,0.22336366408532524,{"$f":"CD72","v":0.21321857365575966},0.20307348322619412,0.19292839279662855,0.18278330236706297,0.1726382119374974,0.16249312150793183,0.15234803107836628,0.14220294064880071,0.13205785021923513,0.12191275978966956,0.111767669360104,0.10162257893053843,9.147748850097287E-2,8.1332398071407297E-2,7.1187307641841724E-2,6.1042217212276165E-2,5.0897126782710599E-2,4.0752036353145026E-2,3.0606945923579463E-2,2.0461855494013897E-2,1.0316765064448332E-2,1.716746348827684E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Income Tax Rate",null,null,null,null,null,null,"%",null,{"$f":"InputC!J371","v":0.2},null,null,null,null,{"$f":"$L$79","v":0.2},{"$f":"$L$79","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"$L$79","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"$L$79","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"$L$79","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,null,null,null,null,null,null,null,"%",null,null,null,null,null,null,{"$f":"Q77*(1+(1-Q79)*Q78)","v":0.55044515732282395},{"$f":"R77*(1+(1-R79)*R78)","v":0.55044515732282395},0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.63521553033710598,0.7528512685718024,0.74183117586282221,0.76235727179767132,0.78273728140236198,0.80105459191425199,0.92003579269599312,1.0411728637611628,1.1257992063163966,1.0896458311841286,1.1065312988628166,1.1228631365844495,1.0780766277007887,1.0568308315001613,1.0366943850321002,0.99088265271455267,0.94338845917290937,0.93075996827644458,0.90142886884038087,0.87550195348224102,0.85848780057347374,0.83720989524564526,0.82291917448142093,0.80516556022852526,0.80069810751048009,0.79623065479243471,0.79176320207438955,0.78729574935634439,0.78282829663829923,0.77836084392025406,0.77389339120220879,0.76942593848416374,0.76495848576611847,0.7604910330480732,0.75602358033002803,0.75155612761198287,0.74708867489393771,0.74262122217589244,0.73815376945784728,0.73368631673980211,0.72921886402175695,0.72475141130371168,0.72028395858566641,0.71581650586762124,0.71134905314957608,0.70688160043153092,0.70241414771348576,0.69794669499544049,0.69347924227739544,0.68901178955935005,0.68454433684130489,0.68007688412325973,0.67560943140521457,0.6711419786871694,0.66667452596912413,0.66220707325107897,0.65773962053303381,0.65327216781498854,0.64880471509694337,{"$f":"CD77*(1+(1-CD79)*CD78)","v":0.6443372623788981},0.63986980966085294,0.63540235694280778,0.63093490422476262,0.62646745150671745,0.62199999878867218,0.61753254607062691,0.61306509335258175,0.60859764063453659,0.60413018791649142,0.59966273519844626,0.59519528248040099,0.59072782976235583,0.58626037704431067,0.58179292432626539,0.57732547160822023,0.57285801889017507,0.5683905661721298,0.56392311345408463,0.55945566073603947,0.55498820801799431,0.55052075529994915,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,{"$f":"EP77*(1+(1-EP79)*EP78)","v":0.55044515732282395},0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,{"$f":"HB77*(1+(1-HB79)*HB78)","v":0.55044515732282395},0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395]
[]
[null,null,"Risk Free Rate"]
[null,null,"US Treasury 30 Year",null,null,null,null,null,null,"%",null,{"$f":"WACC!L21","v":4.1000000000000002E-2},null,null,null,null,{"$f":"$L83","v":4.1000000000000002E-2},{"$f":"$L83","v":4.1000000000000002E-2},4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,{"$f":"$L83","v":4.1000000000000002E-2},4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,{"$f":"$L83","v":4.1000000000000002E-2},4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,{"$f":"$L83","v":4.1000000000000002E-2},4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2,4.1000000000000002E-2]
[null,null,"Senegal Sovereign Risk",null,null,null,null,null,null,"%",null,{"$f":"WACC!L22","v":7.4999999999999983E-2},null,null,null,null,{"$f":"$L84","v":7.4999999999999983E-2},7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2,7.4999999999999983E-2]
[null,null,null,null,null,null,null,null,null,"%",null,null,null,null,null,null,{"$f":"SUM(Q83:Q84)","v":0.11599999999999999},{"$f":"SUM(R83:R84)","v":0.11599999999999999},0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,{"$f":"SUM(CD83:CD84)","v":0.11599999999999999},0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,{"$f":"SUM(EP83:EP84)","v":0.11599999999999999},0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,{"$f":"SUM(HB83:HB84)","v":0.11599999999999999},0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999]
[]
[null,null,"Industry Market Risk Premium"]
[null,null,"Market Risk Premium",null,null,null,null,null,null,"%",null,{"$f":"WACC!L42","v":6.7000000000000004E-2},null,null,null,null,{"$f":"$L88","v":6.7000000000000004E-2},{"$f":"$L88","v":6.7000000000000004E-2},6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,{"$f":"$L88","v":6.7000000000000004E-2},6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,{"$f":"$L88","v":6.7000000000000004E-2},6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,{"$f":"$L88","v":6.7000000000000004E-2},6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2]
[null,null,"Levered Beta",null,null,null,null,null,null,"x",null,null,null,null,null,null,{"$f":"Q80","v":0.55044515732282395},{"$f":"R80","v":0.55044515732282395},0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.63521553033710598,0.7528512685718024,0.74183117586282221,0.76235727179767132,0.78273728140236198,0.80105459191425199,0.92003579269599312,1.0411728637611628,1.1257992063163966,1.0896458311841286,1.1065312988628166,1.1228631365844495,1.0780766277007887,1.0568308315001613,1.0366943850321002,0.99088265271455267,0.94338845917290937,0.93075996827644458,0.90142886884038087,0.87550195348224102,0.85848780057347374,0.83720989524564526,0.82291917448142093,0.80516556022852526,0.80069810751048009,0.79623065479243471,0.79176320207438955,0.78729574935634439,0.78282829663829923,0.77836084392025406,0.77389339120220879,0.76942593848416374,0.76495848576611847,0.7604910330480732,0.75602358033002803,0.75155612761198287,0.74708867489393771,0.74262122217589244,0.73815376945784728,0.73368631673980211,0.72921886402175695,0.72475141130371168,0.72028395858566641,0.71581650586762124,0.71134905314957608,0.70688160043153092,0.70241414771348576,0.69794669499544049,0.69347924227739544,0.68901178955935005,0.68454433684130489,0.68007688412325973,0.67560943140521457,0.6711419786871694,0.66667452596912413,0.66220707325107897,0.65773962053303381,0.65327216781498854,0.64880471509694337,{"$f":"CD80","v":0.6443372623788981},0.63986980966085294,0.63540235694280778,0.63093490422476262,0.62646745150671745,0.62199999878867218,0.61753254607062691,0.61306509335258175,0.60859764063453659,0.60413018791649142,0.59966273519844626,0.59519528248040099,0.59072782976235583,0.58626037704431067,0.58179292432626539,0.57732547160822023,0.57285801889017507,0.5683905661721298,0.56392311345408463,0.55945566073603947,0.55498820801799431,0.55052075529994915,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,{"$f":"EP80","v":0.55044515732282395},0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,{"$f":"HB80","v":0.55044515732282395},0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395,0.55044515732282395]
[null,null,null,null,null,null,null,null,null,"%",null,null,null,null,null,null,{"$f":"Q88*Q89","v":3.6879825540629206E-2},{"$f":"R88*R89","v":3.6879825540629206E-2},3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,4.2559440532586104E-2,5.0441034994310761E-2,4.970268878280909E-2,5.1077937210443979E-2,5.2443397853958254E-2,5.3670657658254885E-2,6.164239811063154E-2,6.9758581871997918E-2,7.5428546823198578E-2,7.3006270689336628E-2,7.4137597023808718E-2,7.5231830151158113E-2,7.2231134055952842E-2,7.0807665710510809E-2,6.9458523797150715E-2,6.6389137731875034E-2,6.3207026764584937E-2,6.236091787452179E-2,6.039573421230552E-2,5.8658630883310151E-2,5.7518682638422747E-2,5.6093062981458233E-2,5.5135584690255209E-2,5.3946092535311192E-2,5.3646773203202172E-2,5.3347453871093131E-2,5.3048134538984104E-2,5.2748815206875077E-2,5.244949587476605E-2,5.2150176542657023E-2,5.1850857210547989E-2,5.1551537878438976E-2,5.1252218546329942E-2,5.0952899214220908E-2,5.0653579882111881E-2,5.0354260550002854E-2,5.0054941217893827E-2,4.97556218857848E-2,4.9456302553675772E-2,4.9156983221566745E-2,4.8857663889457718E-2,4.8558344557348684E-2,4.825902522523965E-2,4.7959705893130623E-2,4.7660386561021603E-2,4.7361067228912576E-2,4.7061747896803549E-2,4.6762428564694515E-2,4.6463109232585495E-2,4.6163789900476454E-2,4.5864470568367427E-2,4.5565151236258407E-2,4.526583190414938E-2,4.4966512572040353E-2,4.4667193239931319E-2,4.4367873907822292E-2,4.4068554575713265E-2,4.3769235243604238E-2,4.3469915911495211E-2,{"$f":"CD88*CD89","v":4.3170596579386177E-2},4.2871277247277149E-2,4.2571957915168122E-2,4.2272638583059095E-2,4.1973319250950075E-2,4.1673999918841041E-2,4.1374680586732007E-2,4.107536125462298E-2,4.0776041922513953E-2,4.0476722590404926E-2,4.0177403258295899E-2,3.9878083926186872E-2,3.9578764594077845E-2,3.9279445261968818E-2,3.8980125929859784E-2,3.8680806597750757E-2,3.838148726564173E-2,3.8082167933532696E-2,3.7782848601423676E-2,3.7483529269314649E-2,3.7184209937205621E-2,3.6884890605096594E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,{"$f":"EP88*EP89","v":3.6879825540629206E-2},3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,{"$f":"HB88*HB89","v":3.6879825540629206E-2},3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2]
[]
[null,null,"CAPM"]
[null,null,"Risk Free Rate",null,null,null,null,null,null,"%",null,null,null,null,null,null,{"$f":"Q85","v":0.11599999999999999},{"$f":"R85","v":0.11599999999999999},0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,{"$f":"CD85","v":0.11599999999999999},0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,{"$f":"EP85","v":0.11599999999999999},0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,{"$f":"HB85","v":0.11599999999999999},0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999,0.11599999999999999]
[null,null,"Industry Market Risk Premium",null,null,null,null,null,null,"%",null,null,null,null,null,null,{"$f":"Q90","v":3.6879825540629206E-2},{"$f":"R90","v":3.6879825540629206E-2},3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,4.2559440532586104E-2,5.0441034994310761E-2,4.970268878280909E-2,5.1077937210443979E-2,5.2443397853958254E-2,5.3670657658254885E-2,6.164239811063154E-2,6.9758581871997918E-2,7.5428546823198578E-2,7.3006270689336628E-2,7.4137597023808718E-2,7.5231830151158113E-2,7.2231134055952842E-2,7.0807665710510809E-2,6.9458523797150715E-2,6.6389137731875034E-2,6.3207026764584937E-2,6.236091787452179E-2,6.039573421230552E-2,5.8658630883310151E-2,5.7518682638422747E-2,5.6093062981458233E-2,5.5135584690255209E-2,5.3946092535311192E-2,5.3646773203202172E-2,5.3347453871093131E-2,5.3048134538984104E-2,5.2748815206875077E-2,5.244949587476605E-2,5.2150176542657023E-2,5.1850857210547989E-2,5.1551537878438976E-2,5.1252218546329942E-2,5.0952899214220908E-2,5.0653579882111881E-2,5.0354260550002854E-2,5.0054941217893827E-2,4.97556218857848E-2,4.9456302553675772E-2,4.9156983221566745E-2,4.8857663889457718E-2,4.8558344557348684E-2,4.825902522523965E-2,4.7959705893130623E-2,4.7660386561021603E-2,4.7361067228912576E-2,4.7061747896803549E-2,4.6762428564694515E-2,4.6463109232585495E-2,4.6163789900476454E-2,4.5864470568367427E-2,4.5565151236258407E-2,4.526583190414938E-2,4.4966512572040353E-2,4.4667193239931319E-2,4.4367873907822292E-2,4.4068554575713265E-2,4.3769235243604238E-2,4.3469915911495211E-2,{"$f":"CD90","v":4.3170596579386177E-2},4.2871277247277149E-2,4.2571957915168122E-2,4.2272638583059095E-2,4.1973319250950075E-2,4.1673999918841041E-2,4.1374680586732007E-2,4.107536125462298E-2,4.0776041922513953E-2,4.0476722590404926E-2,4.0177403258295899E-2,3.9878083926186872E-2,3.9578764594077845E-2,3.9279445261968818E-2,3.8980125929859784E-2,3.8680806597750757E-2,3.838148726564173E-2,3.8082167933532696E-2,3.7782848601423676E-2,3.7483529269314649E-2,3.7184209937205621E-2,3.6884890605096594E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,{"$f":"EP90","v":3.6879825540629206E-2},3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,{"$f":"HB90","v":3.6879825540629206E-2},3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2,3.6879825540629206E-2]
[null,null,"Construction / Ramp Up Risk",null,null,null,null,null,null,"%",null,{"$f":"WACC!L43","v":0.02},null,null,null,null,{"$f":"$L95*Q14","v":0.02},{"$f":"$L95*R14","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L95*CD14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L95*EP14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L95*HB14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Rolling Ke",null,null,null,null,null,null,"%",null,null,null,null,null,null,{"$f":"SUM(Q93:Q95)","v":0.1728798255406292},{"$f":"SUM(R93:R95)","v":0.1728798255406292},0.1728798255406292,0.1728798255406292,0.1728798255406292,0.1728798255406292,0.17855944053258607,0.18644103499431075,0.18570268878280907,0.18707793721044397,0.18844339785395822,0.18967065765825486,0.19764239811063153,0.20575858187199789,0.21142854682319856,0.20900627068933661,0.21013759702380871,0.2112318301511581,0.18823113405595282,0.1868076657105108,0.18545852379715072,0.18238913773187504,0.17920702676458494,0.1783609178745218,0.1763957342123055,0.17465863088331013,0.17351868263842274,0.17209306298145821,0.17113558469025519,0.16994609253531118,0.16964677320320215,0.16934745387109312,0.1690481345389841,0.16874881520687507,0.16844949587476604,0.16815017654265701,0.16785085721054799,0.16755153787843896,0.16725221854632993,0.16695289921422091,0.16665357988211188,0.16635426055000285,0.16605494121789383,0.1657556218857848,0.16545630255367577,0.16515698322156674,0.16485766388945772,0.16455834455734869,0.16425902522523964,0.16395970589313061,0.16366038656102161,0.16336106722891258,0.16306174789680355,0.1627624285646945,0.1624631092325855,0.16216378990047645,0.16186447056836742,0.16156515123625839,0.16126583190414936,0.16096651257204034,0.16066719323993131,0.16036787390782228,0.16006855457571326,0.15976923524360423,0.1594699159114952,{"$f":"SUM(CD93:CD95)","v":0.15917059657938618},0.15887127724727715,0.15857195791516812,0.15827263858305909,0.15797331925095007,0.15767399991884104,0.15737468058673199,0.15707536125462296,0.15677604192251393,0.1564767225904049,0.15617740325829588,0.15587808392618685,0.15557876459407782,0.1552794452619688,0.15498012592985977,0.15468080659775074,0.15438148726564171,0.15408216793353269,0.15378284860142366,0.15348352926931463,0.15318420993720561,0.15288489060509658,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,{"$f":"SUM(EP93:EP95)","v":0.15287982554062921},0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,{"$f":"SUM(HB93:HB95)","v":0.15287982554062921},0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921]
[]
[]
[null,{"$f":"\"\"","v":""},"Equity Valuation"]
[]
[null,null,"Cumulative Days",null,null,null,null,null,null,"#",null,null,null,null,null,null,{"$f":"SUM($Q11:Q11)","v":31},{"$f":"SUM($Q11:R11)","v":59},{"$f":"SUM($Q11:S11)","v":90},{"$f":"SUM($Q11:T11)","v":120},{"$f":"SUM($Q11:U11)","v":151},{"$f":"SUM($Q11:V11)","v":181},{"$f":"SUM($Q11:W11)","v":212},{"$f":"SUM($Q11:X11)","v":243},{"$f":"SUM($Q11:Y11)","v":273},{"$f":"SUM($Q11:Z11)","v":304},{"$f":"SUM($Q11:AA11)","v":334},{"$f":"SUM($Q11:AB11)","v":365},{"$f":"SUM($Q11:AC11)","v":396},{"$f":"SUM($Q11:AD11)","v":424},{"$f":"SUM($Q11:AE11)","v":455},{"$f":"SUM($Q11:AF11)","v":485},{"$f":"SUM($Q11:AG11)","v":516},{"$f":"SUM($Q11:AH11)","v":546},{"$f":"SUM($Q11:AI11)","v":638},{"$f":"SUM($Q11:AJ11)","v":730},{"$f":"SUM($Q11:AK11)","v":820},{"$f":"SUM($Q11:AL11)","v":911},{"$f":"SUM($Q11:AM11)","v":1003},{"$f":"SUM($Q11:AN11)","v":1095},{"$f":"SUM($Q11:AO11)","v":1186},{"$f":"SUM($Q11:AP11)","v":1277},{"$f":"SUM($Q11:AQ11)","v":1369},{"$f":"SUM($Q11:AR11)","v":1461},{"$f":"SUM($Q11:AS11)","v":1551},{"$f":"SUM($Q11:AT11)","v":1642},{"$f":"SUM($Q11:AU11)","v":1734},{"$f":"SUM($Q11:AV11)","v":1826},{"$f":"SUM($Q11:AW11)","v":1916},{"$f":"SUM($Q11:AX11)","v":2007},{"$f":"SUM($Q11:AY11)","v":2099},{"$f":"SUM($Q11:AZ11)","v":2191},{"$f":"SUM($Q11:BA11)","v":2281},{"$f":"SUM($Q11:BB11)","v":2372},{"$f":"SUM($Q11:BC11)","v":2464},{"$f":"SUM($Q11:BD11)","v":2556},{"$f":"SUM($Q11:BE11)","v":2647},{"$f":"SUM($Q11:BF11)","v":2738},{"$f":"SUM($Q11:BG11)","v":2830},{"$f":"SUM($Q11:BH11)","v":2922},{"$f":"SUM($Q11:BI11)","v":3012},{"$f":"SUM($Q11:BJ11)","v":3103},{"$f":"SUM($Q11:BK11)","v":3195},{"$f":"SUM($Q11:BL11)","v":3287},{"$f":"SUM($Q11:BM11)","v":3377},{"$f":"SUM($Q11:BN11)","v":3468},{"$f":"SUM($Q11:BO11)","v":3560},{"$f":"SUM($Q11:BP11)","v":3652},{"$f":"SUM($Q11:BQ11)","v":3742},{"$f":"SUM($Q11:BR11)","v":3833},{"$f":"SUM($Q11:BS11)","v":3925},{"$f":"SUM($Q11:BT11)","v":4017},{"$f":"SUM($Q11:BU11)","v":4108},{"$f":"SUM($Q11:BV11)","v":4199},{"$f":"SUM($Q11:BW11)","v":4291},{"$f":"SUM($Q11:BX11)","v":4383},{"$f":"SUM($Q11:BY11)","v":4473},{"$f":"SUM($Q11:BZ11)","v":4564},{"$f":"SUM($Q11:CA11)","v":4656},{"$f":"SUM($Q11:CB11)","v":4748},{"$f":"SUM($Q11:CC11)","v":4838},{"$f":"SUM($Q11:CD11)","v":4929},{"$f":"SUM($Q11:CE11)","v":5021},{"$f":"SUM($Q11:CF11)","v":5113},{"$f":"SUM($Q11:CG11)","v":5203},{"$f":"SUM($Q11:CH11)","v":5294},{"$f":"SUM($Q11:CI11)","v":5386},{"$f":"SUM($Q11:CJ11)","v":5478},{"$f":"SUM($Q11:CK11)","v":5569},{"$f":"SUM($Q11:CL11)","v":5660},{"$f":"SUM($Q11:CM11)","v":5752},{"$f":"SUM($Q11:CN11)","v":5844},{"$f":"SUM($Q11:CO11)","v":5934},{"$f":"SUM($Q11:CP11)","v":6025},{"$f":"SUM($Q11:CQ11)","v":6117},{"$f":"SUM($Q11:CR11)","v":6209},{"$f":"SUM($Q11:CS11)","v":6299},{"$f":"SUM($Q11:CT11)","v":6390},{"$f":"SUM($Q11:CU11)","v":6482},{"$f":"SUM($Q11:CV11)","v":6574},{"$f":"SUM($Q11:CW11)","v":6664},{"$f":"SUM($Q11:CX11)","v":6755},{"$f":"SUM($Q11:CY11)","v":6847},{"$f":"SUM($Q11:CZ11)","v":6939},{"$f":"SUM($Q11:DA11)","v":7030},{"$f":"SUM($Q11:DB11)","v":7121},{"$f":"SUM($Q11:DC11)","v":7213},{"$f":"SUM($Q11:DD11)","v":7305},{"$f":"SUM($Q11:DE11)","v":7395},{"$f":"SUM($Q11:DF11)","v":7486},{"$f":"SUM($Q11:DG11)","v":7578},{"$f":"SUM($Q11:DH11)","v":7670},{"$f":"SUM($Q11:DI11)","v":7760},{"$f":"SUM($Q11:DJ11)","v":7851},{"$f":"SUM($Q11:DK11)","v":7943},{"$f":"SUM($Q11:DL11)","v":8035},{"$f":"SUM($Q11:DM11)","v":8125},{"$f":"SUM($Q11:DN11)","v":8216},{"$f":"SUM($Q11:DO11)","v":8308},{"$f":"SUM($Q11:DP11)","v":8400},{"$f":"SUM($Q11:DQ11)","v":8491},{"$f":"SUM($Q11:DR11)","v":8582},{"$f":"SUM($Q11:DS11)","v":8674},{"$f":"SUM($Q11:DT11)","v":8766},{"$f":"SUM($Q11:DU11)","v":8856},{"$f":"SUM($Q11:DV11)","v":8947},{"$f":"SUM($Q11:DW11)","v":9039},{"$f":"SUM($Q11:DX11)","v":9131},{"$f":"SUM($Q11:DY11)","v":9221},{"$f":"SUM($Q11:DZ11)","v":9312},{"$f":"SUM($Q11:EA11)","v":9404},{"$f":"SUM($Q11:EB11)","v":9496},{"$f":"SUM($Q11:EC11)","v":9586},{"$f":"SUM($Q11:ED11)","v":9677},{"$f":"SUM($Q11:EE11)","v":9769},{"$f":"SUM($Q11:EF11)","v":9861},{"$f":"SUM($Q11:EG11)","v":9952},{"$f":"SUM($Q11:EH11)","v":10043},{"$f":"SUM($Q11:EI11)","v":10135},{"$f":"SUM($Q11:EJ11)","v":10227},{"$f":"SUM($Q11:EK11)","v":10317},{"$f":"SUM($Q11:EL11)","v":10408},{"$f":"SUM($Q11:EM11)","v":10500},{"$f":"SUM($Q11:EN11)","v":10592},{"$f":"SUM($Q11:EO11)","v":10682},{"$f":"SUM($Q11:EP11)","v":10773},{"$f":"SUM($Q11:EQ11)","v":10865},{"$f":"SUM($Q11:ER11)","v":10957},{"$f":"SUM($Q11:ES11)","v":11047},{"$f":"SUM($Q11:ET11)","v":11138},{"$f":"SUM($Q11:EU11)","v":11230},{"$f":"SUM($Q11:EV11)","v":11322},{"$f":"SUM($Q11:EW11)","v":11413},{"$f":"SUM($Q11:EX11)","v":11504},{"$f":"SUM($Q11:EY11)","v":11596},{"$f":"SUM($Q11:EZ11)","v":11688},{"$f":"SUM($Q11:FA11)","v":11778},{"$f":"SUM($Q11:FB11)","v":11869},{"$f":"SUM($Q11:FC11)","v":11961},{"$f":"SUM($Q11:FD11)","v":12053},{"$f":"SUM($Q11:FE11)","v":12143},{"$f":"SUM($Q11:FF11)","v":12234},{"$f":"SUM($Q11:FG11)","v":12326},{"$f":"SUM($Q11:FH11)","v":12418},{"$f":"SUM($Q11:FI11)","v":12508},{"$f":"SUM($Q11:FJ11)","v":12599},{"$f":"SUM($Q11:FK11)","v":12691},{"$f":"SUM($Q11:FL11)","v":12783},{"$f":"SUM($Q11:FM11)","v":12874},{"$f":"SUM($Q11:FN11)","v":12965},{"$f":"SUM($Q11:FO11)","v":13057},{"$f":"SUM($Q11:FP11)","v":13149},{"$f":"SUM($Q11:FQ11)","v":13239},{"$f":"SUM($Q11:FR11)","v":13330},{"$f":"SUM($Q11:FS11)","v":13422},{"$f":"SUM($Q11:FT11)","v":13514},{"$f":"SUM($Q11:FU11)","v":13604},{"$f":"SUM($Q11:FV11)","v":13695},{"$f":"SUM($Q11:FW11)","v":13787},{"$f":"SUM($Q11:FX11)","v":13879},{"$f":"SUM($Q11:FY11)","v":13969},{"$f":"SUM($Q11:FZ11)","v":14060},{"$f":"SUM($Q11:GA11)","v":14152},{"$f":"SUM($Q11:GB11)","v":14244},{"$f":"SUM($Q11:GC11)","v":14335},{"$f":"SUM($Q11:GD11)","v":14426},{"$f":"SUM($Q11:GE11)","v":14518},{"$f":"SUM($Q11:GF11)","v":14610},{"$f":"SUM($Q11:GG11)","v":14700},{"$f":"SUM($Q11:GH11)","v":14791},{"$f":"SUM($Q11:GI11)","v":14883},{"$f":"SUM($Q11:GJ11)","v":14975},{"$f":"SUM($Q11:GK11)","v":15065},{"$f":"SUM($Q11:GL11)","v":15156},{"$f":"SUM($Q11:GM11)","v":15248},{"$f":"SUM($Q11:GN11)","v":15340},{"$f":"SUM($Q11:GO11)","v":15430},{"$f":"SUM($Q11:GP11)","v":15521},{"$f":"SUM($Q11:GQ11)","v":15613},{"$f":"SUM($Q11:GR11)","v":15705},{"$f":"SUM($Q11:GS11)","v":15796},{"$f":"SUM($Q11:GT11)","v":15887},{"$f":"SUM($Q11:GU11)","v":15979},{"$f":"SUM($Q11:GV11)","v":16071},{"$f":"SUM($Q11:GW11)","v":16161},{"$f":"SUM($Q11:GX11)","v":16252},{"$f":"SUM($Q11:GY11)","v":16344},{"$f":"SUM($Q11:GZ11)","v":16436},{"$f":"SUM($Q11:HA11)","v":16526},{"$f":"SUM($Q11:HB11)","v":16617},{"$f":"SUM($Q11:HC11)","v":16709},{"$f":"SUM($Q11:HD11)","v":16801},{"$f":"SUM($Q11:HE11)","v":16891},{"$f":"SUM($Q11:HF11)","v":16982},{"$f":"SUM($Q11:HG11)","v":17074},{"$f":"SUM($Q11:HH11)","v":17166},{"$f":"SUM($Q11:HI11)","v":17257},{"$f":"SUM($Q11:HJ11)","v":17348},{"$f":"SUM($Q11:HK11)","v":17440},{"$f":"SUM($Q11:HL11)","v":17532},{"$f":"SUM($Q11:HM11)","v":17622},{"$f":"SUM($Q11:HN11)","v":17713},{"$f":"SUM($Q11:HO11)","v":17805},{"$f":"SUM($Q11:HP11)","v":17897},{"$f":"SUM($Q11:HQ11)","v":17987},{"$f":"SUM($Q11:HR11)","v":18078},{"$f":"SUM($Q11:HS11)","v":18170},{"$f":"SUM($Q11:HT11)","v":18262},{"$f":"SUM($Q11:HU11)","v":18352},{"$f":"SUM($Q11:HV11)","v":18443},{"$f":"SUM($Q11:HW11)","v":18535},{"$f":"SUM($Q11:HX11)","v":18627},{"$f":"SUM($Q11:HY11)","v":18718},{"$f":"SUM($Q11:HZ11)","v":18809},{"$f":"SUM($Q11:IA11)","v":18901},{"$f":"SUM($Q11:IB11)","v":18993},{"$f":"SUM($Q11:IC11)","v":19083},{"$f":"SUM($Q11:ID11)","v":19174}]
[null,null,"Rolling Cost of Equity",null,null,null,null,null,null,"%",null,null,null,null,null,null,{"$f":"Q96","v":0.1728798255406292},{"$f":"R96","v":0.1728798255406292},0.1728798255406292,0.1728798255406292,0.1728798255406292,0.1728798255406292,0.17855944053258607,0.18644103499431075,0.18570268878280907,0.18707793721044397,0.18844339785395822,0.18967065765825486,0.19764239811063153,0.20575858187199789,0.21142854682319856,0.20900627068933661,0.21013759702380871,0.2112318301511581,0.18823113405595282,0.1868076657105108,0.18545852379715072,0.18238913773187504,0.17920702676458494,0.1783609178745218,0.1763957342123055,0.17465863088331013,0.17351868263842274,0.17209306298145821,0.17113558469025519,0.16994609253531118,0.16964677320320215,0.16934745387109312,0.1690481345389841,0.16874881520687507,0.16844949587476604,0.16815017654265701,0.16785085721054799,0.16755153787843896,0.16725221854632993,0.16695289921422091,0.16665357988211188,0.16635426055000285,0.16605494121789383,0.1657556218857848,0.16545630255367577,0.16515698322156674,0.16485766388945772,0.16455834455734869,0.16425902522523964,0.16395970589313061,0.16366038656102161,0.16336106722891258,0.16306174789680355,0.1627624285646945,0.1624631092325855,0.16216378990047645,0.16186447056836742,0.16156515123625839,0.16126583190414936,0.16096651257204034,0.16066719323993131,0.16036787390782228,0.16006855457571326,0.15976923524360423,0.1594699159114952,{"$f":"CD96","v":0.15917059657938618},0.15887127724727715,0.15857195791516812,0.15827263858305909,0.15797331925095007,0.15767399991884104,0.15737468058673199,0.15707536125462296,0.15677604192251393,0.1564767225904049,0.15617740325829588,0.15587808392618685,0.15557876459407782,0.1552794452619688,0.15498012592985977,0.15468080659775074,0.15438148726564171,0.15408216793353269,0.15378284860142366,0.15348352926931463,0.15318420993720561,0.15288489060509658,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,{"$f":"EP96","v":0.15287982554062921},0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,{"$f":"HB96","v":0.15287982554062921},0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921,0.15287982554062921]
[null,null,"Discount Factor",null,null,null,null,null,null,"x",null,null,null,null,null,null,{"$f":"(1+Q102)^(-Q101/365)","v":0.98654794102047716},{"$f":"(1+R102)^(-R101/365)","v":0.97455329911133304},0.9614435506529988,0.94892463332821064,0.93615964319355738,0.92396994659828291,0.90898661908258338,0.89242220006179784,0.88037996680583985,0.86689796005255426,0.85386563441175112,0.84056876881236842,0.822281262264974,0.80464515720220242,0.78734126230932011,0.77709058681592602,0.76365398391259298,0.75075998523560417,0.73973689960149835,0.70996888268413305,0.68235239015270399,0.65826071495997474,0.63573254114035671,0.61117419600285561,0.58986094323359539,0.56938354269816138,0.54873779519621801,0.5296179310562692,0.51105364300780309,0.4935680594063222,0.47499980763941096,0.45718921973336041,0.44048020492953116,0.4242543058972193,0.4085041801795436,0.39338971238713433,0.3792058308885462,0.36542458931641481,0.35204016627687934,0.33918996963490661,0.32698930069864823,0.31526797006457713,0.30387792664234775,0.29293743808666972,0.28266459032037461,0.2726724761292621,0.26295746312992435,0.25362158238423382,0.24485296041747057,0.23631929697198537,0.22801773506117476,0.22003646711075328,0.21253809458986347,0.20523663623931318,0.19812985407157863,0.19129412535725032,0.18479429450843041,0.17853838261766916,0.17244590007054786,0.16658309247633574,0.1610721001016801,0.15569990001239722,0.15046514226530056,0.1454254190378324,0.14068692386403633,{"$f":"(1+CD102)^(-CD101/365)","v":0.13606520186550655},0.13155921600807718,0.1272191321572472,0.12313746150957312,0.11915415936633818,0.1152684372625178,0.11152407693526382,0.10795866833631064,0.10452083317397912,0.1011653326104021,9.7930435748551509E-2,9.4886740510631187E-2,9.1913065370193905E-2,8.9008974981898401E-2,8.6207998160144225E-2,8.3572003144166532E-2,8.0995196855405086E-2,7.8477266612058949E-2,7.6047645262500421E-2,7.3760658528824297E-2,7.1523757851468139E-2,6.9336726806366655E-2,6.6900007288292679E-2,6.4568763999956563E-2,6.2318756805452145E-2,6.0123716409129405E-2,5.8005991456638976E-2,5.6006500044076854E-2,5.4054859339939011E-2,5.2150896456996394E-2,5.0313996456168159E-2,4.8579651411467181E-2,4.6886811740842645E-2,4.5235327483105915E-2,4.3642013106243757E-2,4.2137654190180958E-2,4.0669296748996053E-2,3.9236810707389512E-2,3.785478081878859E-2,3.6535667304571098E-2,3.5262520519674295E-2,3.4020476214161571E-2,3.2822180172644794E-2,3.1690785539974328E-2,3.0586466809876183E-2,2.9509126155632115E-2,2.8469732443494898E-2,2.7488368551434512E-2,2.6530490110305307E-2,2.5596012265887431E-2,2.4694449337028135E-2,2.3843221073405606E-2,2.3012363927752966E-2,2.2201804298105823E-2,2.1419794838935583E-2,2.067338605693618E-2,1.995298714450067E-2,1.9250187296515661E-2,1.857214201899925E-2,1.7931952315360926E-2,1.7307083273093053E-2,1.6697479537807435E-2,1.6109347746015131E-2,1.5554051617610667E-2,{"$f":"(1+EP102)^(-EP101/365)","v":1.5012044525089252E-2},1.4483278454436787E-2,1.397313699930593E-2,1.3491476971866326E-2,1.3021343762390444E-2,1.2562695723853984E-2,1.2120202548217371E-2,1.1697853702692641E-2,1.1290222313135041E-2,1.0892549199434115E-2,1.0508883241746094E-2,1.0146637527642636E-2,9.7930608750488278E-3,9.4481219621708398E-3,9.1153327596985908E-3,8.8011233286040824E-3,8.4944333816028821E-3,8.195235750387303E-3,7.906576694083501E-3,7.6340336031788074E-3,7.3680128608543567E-3,7.1084909015076622E-3,6.8581100292702301E-3,6.6191276490813952E-3,6.3884730119291811E-3,6.1634531775993841E-3,5.9463591693233618E-3,5.7413856175143226E-3,5.5413173779265187E-3,5.346136727398372E-3,5.1578308836611724E-3,4.9800382401712761E-3,4.8065004306307342E-3,4.6372020820915705E-3,4.4738668934921032E-3,4.3196507821931457E-3,4.1691252844820864E-3,4.0222770659700032E-3,3.880601251213792E-3,3.7453751729472186E-3,3.6148612748454173E-3,3.4875357803693437E-3,3.3646950448676738E-3,3.2487125630729728E-3,3.1355057090623225E-3,3.0250644543405947E-3,2.9185132485858539E-3,2.8179108447400651E-3,2.7197160012683587E-3,2.6239200195233075E-3,2.531498239391302E-3,2.4442364089584442E-3,2.3590628797697803E-3,2.2759701066785969E-3,2.1958040927675926E-3,2.1192876055315529E-3,2.0454374640037827E-3,1.9733914526294445E-3,1.9038831026826973E-3,1.8382554352859275E-3,1.7741983324624487E-3,1.7117061196764774E-3,1.6514150568901612E-3,1.5944900713514519E-3,{"$f":"(1+HB102)^(-HB101/365)","v":1.5389273826788145E-3},1.4847220688190927E-3,1.4324260172700568E-3,1.3830496778827188E-3,1.3348549853903055E-3,1.2878376704378968E-3,1.2424764364302567E-3,1.1991802549984399E-3,1.1573928018383331E-3,1.116626199860387E-3,1.0772955112855569E-3,1.0401606728056836E-3,1.0039145244783755E-3,9.6855385541746173E-4,9.3443868772738047E-4,9.0222818524724618E-4,8.7078852646901145E-4,8.4011692629218327E-4,8.1052566540418616E-4,7.8258649796751991E-4,7.5531595503517952E-4,7.2871162083022886E-4,7.03044365464631E-4,6.7854560193940166E-4,6.5490053903926562E-4,6.318331158033947E-4,6.0957819153954014E-4,5.885657697420509E-4,5.6805620545242693E-4]
[]
[null,null,"Levered Cash Flow to Equity",null,null,null,null,null,null,"$m",null,"NPV",null,null,null,null,{"$f":"Q38","v":-8.907793679927039},{"$f":"R38","v":-17.331697041298241},-5.1788418794947972,4.6093511582695186,-68.767358995005566,12.280383234537418,61.134467022611844,33.025952901287852,-91.305456651778229,47.964255137898462,47.859488148218247,0,70.903883459160681,77.228751711817878,60.15766743500761,-58.141041165946525,29.070520582973263,29.070520582973263,-22.120796103951374,-9.108577635087812,-9.0828294477307914,-31.437610868297202,-40.579240200634601,-7.375226982587141,-29.173724675602848,-29.224472822766696,-18.891259694014611,-29.098288399153478,-18.897285465203812,-28.953323735921412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.378049832276643,{"$f":"CD38","v":10.013767398092671},12.429141536314923,14.641299025730097,12.231741471400941,10.024903281561333,12.440026813831984,14.651932184457532,12.224031932475198,10.018305514128709,12.434225722745509,14.647081688540599,12.23822536431847,10.032094857481315,12.447912992282637,15.672741144999346,13.257457332776951,11.053552915363239,13.471651946060888,15.686537457368768,13.279701955768719,11.075567347105665,13.49343057007575,15.708080196847058,13.272583322495695,11.03946715162142,13.42801182033195,15.613507510042856,13.177283861174487,10.943767195143181,13.332236958095454,15.517491514407785,13.081027825550327,10.847273966782556,{"$f":"DK38","v":13.235500749689587},15.420511752211771,12.983805613948823,10.749812181607663,13.137793545542047,15.322558549587688,12.885607528318184,10.651530771462239,13.039105599222371,15.223622135566369,12.786423773261813,10.551943955432019,12.939427066469651,15.123692641101925,12.686244455061203,10.451517776798534,1.5716365539105102,2.8375637846728909,1.4937040020833978,0.26078162645658803,1.5537491200470206,2.7356181249455238,1.3915034782067139,0.15832756759411015,1.4510387693368982,2.6326491792830575,1.2882771101800916,5.4848524565324484E-2,1.3472974570581098,2.5286466763889228,1.1840146010287202,{"$f":"EP38","v":0},1.1928439281101959,2.4236002418677698,1.0787055504212661,0,0.98144099214526359,2.3367412095188693,1.0013609593610293,0,0.79370507634874121,2.2286483247690141,0.89299784239930058,0,0.57616544177858775,2.1194704509284548,0.78354702387414255,0,0.35644223952171783,2.0091966973513422,0.67299758591308501,0,0.13451355188090908,1.8978160640762822,0.56133850105483563,0,0,1.6956746818877719,0.44855863114926392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Discounted Cash Flow",null,null,null,null,null,null,"$m",null,{"$f":"SUM(Q106:ID106)","v":54.640013806050938},null,null,null,null,{"$f":"Q105*Q103","v":-8.7879655139672401},{"$f":"R105*R103","v":-16.890662530795332},-4.9791641248919278,4.373926857741866,-64.377226260127685,11.346705041421986,55.570412488299624,29.473093547304622,-80.38349489628456,41.580114934484421,40.865572210300058,0,58.302934790287253,62.141741061685558,47.364613815863173,-45.180855797734296,22.199818857600569,21.824983603664332,-16.363569126653893,-6.4668066864249765,-6.19769038300847,-20.694144206798789,-25.797543490294352,-4.5075484214212631,-17.208440754788313,-16.639933869313037,-10.366348192972758,-15.410975299238304,-9.6575265799508152,-14.290435809701739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.33456051569838846,{"$f":"CD105*CD103","v":1.3625252824557077},1.6351681161710192,1.862653355708132,1.5061855946296827,1.1945089232432855,1.4339424503342313,1.6340432121897099,1.3196902091305602,1.0471216393282019,1.257912580994367,1.4343950922034105,1.1612453144547115,0.92208059043566626,1.1079759761069332,1.3511156397925204,1.1079522658984891,0.89528469433148239,1.0572184214758831,1.1929242359549055,0.97951956132401663,0.79216619700201296,0.93559030911801855,1.050870679654154,0.85699430021998391,0.68796586868367271,0.80734197462407564,0.90567698323571444,0.73801354915168216,0.59156379638250356,0.69528810914177652,0.78074701306453276,0.63547177186893744,0.50859409238187714,0.59871221081510229,0.67298217599501198,0.54710711103310561,0.4371873016097747,0.51548511845919698,0.58003209547769718,0.47078426967190989,0.37559982239462936,0.44359658189228562,0.49967246861382286,0.40521181362166947,0.32274668357249509,0.38183118568605373,0.43056748304982451,0.34872416311431481,0.27728388901503359,4.0227628511410471E-2,7.0072075121190514E-2,3.5614714739905164E-2,6.0012016936903346E-3,3.4496033891638085E-2,5.859637899400677E-2,2.8767088604536879E-2,3.1591079208253409E-3,2.7932768084240878E-2,4.8893934443846765E-2,2.3101323708720378E-2,9.492679820583608E-4,2.249647172056778E-2,4.0734848636754549E-2,1.8416224220405415E-2,{"$f":"EP105*EP103","v":0},1.7276290763504145E-2,3.3865298211169334E-2,1.4553331092932902E-2,0,1.2329544555238315E-2,2.832177676213514E-2,1.1713774006193273E-2,0,8.6454715939692731E-3,2.3420605031910596E-2,9.0609254197926477E-3,0,5.4436813643121392E-3,1.931967843456129E-2,6.8960939908770157E-3,0,2.9211281842764958E-3,1.5885867781107663E-2,5.1376861857187076E-3,0,9.561883596749211E-4,1.3015431382751705E-2,3.7155711928259683E-3,0,0,1.0083090692832827E-2,2.5753480734922959E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB105*HB103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Rolling Equity NPV",null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"XNPV(0.19,Q105:$ID$105,Q3:$ID$3)-Q105","v":50.43542506166991},{"$f":"XNPV(0.19,R105:$ID$105,R3:$ID$3)-R105","v":68.51779254026755},{"$f":"XNPV(0.19,S105:$ID$105,S3:$ID$3)-S105","v":74.617088513004134},{"$f":"XNPV(0.19,T105:$ID$105,T3:$ID$3)-T105","v":71.118322670424462},{"$f":"XNPV(0.19,U105:$ID$105,U3:$ID$3)-U105","v":140.90980191646133},{"$f":"XNPV(0.19,V105:$ID$105,V3:$ID$3)-V105","v":130.72669103553383},{"$f":"XNPV(0.19,W105:$ID$105,W3:$ID$3)-W105","v":71.47471851803364},{"$f":"XNPV(0.19,X105:$ID$105,X3:$ID$3)-X105","v":39.51258054722723},{"$f":"XNPV(0.19,Y105:$ID$105,Y3:$ID$3)-Y105","v":131.40613427723869},{"$f":"XNPV(0.19,Z105:$ID$105,Z3:$ID$3)-Z105","v":85.334157783856753},{"$f":"XNPV(0.19,AA105:$ID$105,AA3:$ID$3)-AA105","v":38.744765594220283},{"$f":"XNPV(0.19,AB105:$ID$105,AB3:$ID$3)-AB105","v":39.302699155876347},{"$f":"XNPV(0.19,AC105:$ID$105,AC3:$ID$3)-AC105","v":-31.016211056279658},{"$f":"XNPV(0.19,AD105:$ID$105,AD3:$ID$3)-AD105","v":-108.70660163975406},{"$f":"XNPV(0.19,AE105:$ID$105,AE3:$ID$3)-AE105","v":-170.32461145784279},{"$f":"XNPV(0.19,AF105:$ID$105,AF3:$ID$3)-AF105","v":-114.71864658816173},{"$f":"XNPV(0.19,AG105:$ID$105,AG3:$ID$3)-AG105","v":-145.4411421436933},{"$f":"XNPV(0.19,AH105:$ID$105,AH3:$ID$3)-AH105","v":-176.67637861120269},{"$f":"XNPV(0.19,AI105:$ID$105,AI3:$ID$3)-AI105","v":-157.09976311248209},{"$f":"XNPV(0.19,AJ105:$ID$105,AJ3:$ID$3)-AJ105","v":-155.03258452368709},{"$f":"XNPV(0.19,AK105:$ID$105,AK3:$ID$3)-AK105","v":-152.89850070855019},{"$f":"XNPV(0.19,AL105:$ID$105,AL3:$ID$3)-AL105","v":-128.16178559726751},{"$f":"XNPV(0.19,AM105:$ID$105,AM3:$ID$3)-AM105","v":-93.263107345106889},{"$f":"XNPV(0.19,AN105:$ID$105,AN3:$ID$3)-AN105","v":-90.06804424121357},{"$f":"XNPV(0.19,AO105:$ID$105,AO3:$ID$3)-AO105","v":-64.931276899324104},{"$f":"XNPV(0.19,AP105:$ID$105,AP3:$ID$3)-AP105","v":-38.58477693797785},{"$f":"XNPV(0.19,AQ105:$ID$105,AQ3:$ID$3)-AQ105","v":-21.403724499915437},{"$f":"XNPV(0.19,AR105:$ID$105,AR3:$ID$3)-AR105","v":6.7352233993232495},{"$f":"XNPV(0.19,AS105:$ID$105,AS3:$ID$3)-AS105","v":25.93438962284884},{"$f":"XNPV(0.19,AT105:$ID$105,AT3:$ID$3)-AT105","v":56.024308162376386},{"$f":"XNPV(0.19,AU105:$ID$105,AU3:$ID$3)-AU105","v":58.50749417335193},{"$f":"XNPV(0.19,AV105:$ID$105,AV3:$ID$3)-AV105","v":61.129869952354575},{"$f":"XNPV(0.19,AW105:$ID$105,AW3:$ID$3)-AW105","v":63.869783746332224},{"$f":"XNPV(0.19,AX105:$ID$105,AX3:$ID$3)-AX105","v":66.668926713227833},{"$f":"XNPV(0.19,AY105:$ID$105,AY3:$ID$3)-AY105","v":69.623918066288766},{"$f":"XNPV(0.19,AZ105:$ID$105,AZ3:$ID$3)-AZ105","v":72.744545243301886},{"$f":"XNPV(0.19,BA105:$ID$105,BA3:$ID$3)-BA105","v":76.005042658135338},{"$f":"XNPV(0.19,BB105:$ID$105,BB3:$ID$3)-BB105","v":79.336022788741204},{"$f":"XNPV(0.19,BC105:$ID$105,BC3:$ID$3)-BC105","v":82.852462498883625},{"$f":"XNPV(0.19,BD105:$ID$105,BD3:$ID$3)-BD105","v":86.566008839529246},{"$f":"XNPV(0.19,BE105:$ID$105,BE3:$ID$3)-BE105","v":90.446000763181061},{"$f":"XNPV(0.19,BF105:$ID$105,BF3:$ID$3)-BF105","v":94.454872112254634},{"$f":"XNPV(0.19,BG105:$ID$105,BG3:$ID$3)-BG105","v":98.641430140206225},{"$f":"XNPV(0.19,BH105:$ID$105,BH3:$ID$3)-BH105","v":103.06265687125419},{"$f":"XNPV(0.19,BI105:$ID$105,BI3:$ID$3)-BI105","v":107.68204826576617},{"$f":"XNPV(0.19,BJ105:$ID$105,BJ3:$ID$3)-BJ105","v":112.40129781358293},{"$f":"XNPV(0.19,BK105:$ID$105,BK3:$ID$3)-BK105","v":117.3833018668454},{"$f":"XNPV(0.19,BL105:$ID$105,BL3:$ID$3)-BL105","v":122.64456167679245},{"$f":"XNPV(0.19,BM105:$ID$105,BM3:$ID$3)-BM105","v":128.14163743626165},{"$f":"XNPV(0.19,BN105:$ID$105,BN3:$ID$3)-BN105","v":133.75754439816365},{"$f":"XNPV(0.19,BO105:$ID$105,BO3:$ID$3)-BO105","v":139.68612922154594},{"$f":"XNPV(0.19,BP105:$ID$105,BP3:$ID$3)-BP105","v":145.94702839538309},{"$f":"XNPV(0.19,BQ105:$ID$105,BQ3:$ID$3)-BQ105","v":152.4885485491514},{"$f":"XNPV(0.19,BR105:$ID$105,BR3:$ID$3)-BR105","v":159.17147783381495},{"$f":"XNPV(0.19,BS105:$ID$105,BS3:$ID$3)-BS105","v":166.22649377363965},{"$f":"XNPV(0.19,BT105:$ID$105,BT3:$ID$3)-BT105","v":173.67696379050588},{"$f":"XNPV(0.19,BU105:$ID$105,BU3:$ID$3)-BU105","v":181.46137277349021},{"$f":"XNPV(0.19,BV105:$ID$105,BV3:$ID$3)-BV105","v":189.50435192278292},{"$f":"XNPV(0.19,BW105:$ID$105,BW3:$ID$3)-BW105","v":197.90382299433574},{"$f":"XNPV(0.19,BX105:$ID$105,BX3:$ID$3)-BX105","v":206.77410874704103},{"$f":"XNPV(0.19,BY105:$ID$105,BY3:$ID$3)-BY105","v":216.0419713031863},{"$f":"XNPV(0.19,BZ105:$ID$105,BZ3:$ID$3)-BZ105","v":225.51017878811166},{"$f":"XNPV(0.19,CA105:$ID$105,CA3:$ID$3)-CA105","v":235.5055493632596},{"$f":"XNPV(0.19,CB105:$ID$105,CB3:$ID$3)-CB105","v":246.06118940897886},{"$f":"XNPV(0.19,CC105:$ID$105,CC3:$ID$3)-CC105","v":254.71189601851506},{"$f":"XNPV(0.19,CD105:$ID$105,CD3:$ID$3)-CD105","v":255.8610756433302},{"$f":"XNPV(0.19,CE105:$ID$105,CE3:$ID$3)-CE105","v":254.77255864358645},{"$f":"XNPV(0.19,CF105:$ID$105,CF3:$ID$3)-CF105","v":251.55047003493431},{"$f":"XNPV(0.19,CG105:$ID$105,CG3:$ID$3)-CG105","v":250.59352112022424},{"$f":"XNPV(0.19,CH105:$ID$105,CH3:$ID$3)-CH105","v":251.55107387733042},{"$f":"XNPV(0.19,CI105:$ID$105,CI3:$ID$3)-CI105","v":250.26063780699565},{"$f":"XNPV(0.19,CJ105:$ID$105,CJ3:$ID$3)-CJ105","v":246.8256863580028},{"$f":"XNPV(0.19,CK105:$ID$105,CK3:$ID$3)-CK105","v":245.66467653382611},{"$f":"XNPV(0.19,CL105:$ID$105,CL3:$ID$3)-CL105","v":246.53505680929362},{"$f":"XNPV(0.19,CM105:$ID$105,CM3:$ID$3)-CM105","v":245.0280950611351},{"$f":"XNPV(0.19,CN105:$ID$105,CN3:$ID$3)-CN105","v":241.36346529165388},{"$f":"XNPV(0.19,CO105:$ID$105,CO3:$ID$3)-CO105","v":239.9434387625414},{"$f":"XNPV(0.19,CP105:$ID$105,CP3:$ID$3)-CP105","v":240.42705179805091},{"$f":"XNPV(0.19,CQ105:$ID$105,CQ3:$ID$3)-CQ105","v":238.63567542831154},{"$f":"XNPV(0.19,CR105:$ID$105,CR3:$ID$3)-CR105","v":233.65887031836053},{"$f":"XNPV(0.19,CS105:$ID$105,CS3:$ID$3)-CS105","v":230.8742826705593},{"$f":"XNPV(0.19,CT105:$ID$105,CT3:$ID$3)-CT105","v":229.93897482615239},{"$f":"XNPV(0.19,CU105:$ID$105,CU3:$ID$3)-CU105","v":226.65899261051408},{"$f":"XNPV(0.19,CV105:$ID$105,CV3:$ID$3)-CV105","v":221.13158195754824},{"$f":"XNPV(0.19,CW105:$ID$105,CW3:$ID$3)-CW105","v":217.76326165794578},{"$f":"XNPV(0.19,CX105:$ID$105,CX3:$ID$3)-CX105","v":216.23133868482157},{"$f":"XNPV(0.19,CY105:$ID$105,CY3:$ID$3)-CY105","v":212.32200924814003},{"$f":"XNPV(0.19,CZ105:$ID$105,CZ3:$ID$3)-CZ105","v":206.13045513514459},{"$f":"XNPV(0.19,DA105:$ID$105,DA3:$ID$3)-DA105","v":202.09688504503231},{"$f":"XNPV(0.19,DB105:$ID$105,DB3:$ID$3)-DB105","v":200.01503244085077},{"$f":"XNPV(0.19,DC105:$ID$105,DC3:$ID$3)-DC105","v":195.45236044948055},{"$f":"XNPV(0.19,DD105:$ID$105,DD3:$ID$3)-DD105","v":188.59926121248691},{"$f":"XNPV(0.19,DE105:$ID$105,DE3:$ID$3)-DE105","v":183.87522153018685},{"$f":"XNPV(0.19,DF105:$ID$105,DF3:$ID$3)-DF105","v":180.98992898366279},{"$f":"XNPV(0.19,DG105:$ID$105,DG3:$ID$3)-DG105","v":175.67977519841233},{"$f":"XNPV(0.19,DH105:$ID$105,DH3:$ID$3)-DH105","v":168.03646106675052},{"$f":"XNPV(0.19,DI105:$ID$105,DI3:$ID$3)-DI105","v":162.48702815424068},{"$f":"XNPV(0.19,DJ105:$ID$105,DJ3:$ID$3)-DJ105","v":158.76087462018299},{"$f":"XNPV(0.19,DK105:$ID$105,DK3:$ID$3)-DK105","v":152.56219049310056},{"$f":"XNPV(0.19,DL105:$ID$105,DL3:$ID$3)-DL105","v":143.97969836202157},{"$f":"XNPV(0.19,DM105:$ID$105,DM3:$ID$3)-DM105","v":137.44923481967092},{"$f":"XNPV(0.19,DN105:$ID$105,DN3:$ID$3)-DN105","v":132.72324229711705},{"$f":"XNPV(0.19,DO105:$ID$105,DO3:$ID$3)-DO105","v":125.46818982261672},{"$f":"XNPV(0.19,DP105:$ID$105,DP3:$ID$3)-DP105","v":115.76926541896046},{"$f":"XNPV(0.19,DQ105:$ID$105,DQ3:$ID$3)-DQ105","v":108.0725746589471},{"$f":"XNPV(0.19,DR105:$ID$105,DR3:$ID$3)-DR105","v":102.2111843526809},{"$f":"XNPV(0.19,DS105:$ID$105,DS3:$ID$3)-DS105","v":93.702422660860222},{"$f":"XNPV(0.19,DT105:$ID$105,DT3:$ID$3)-DT105","v":82.678655041223962},{"$f":"XNPV(0.19,DU105:$ID$105,DU3:$ID$3)-DU105","v":73.597987350733746},{"$f":"XNPV(0.19,DV105:$ID$105,DV3:$ID$3)-DV105","v":66.271532454238951},{"$f":"XNPV(0.19,DW105:$ID$105,DW3:$ID$3)-DW105","v":56.269482888965982},{"$f":"XNPV(0.19,DX105:$ID$105,DX3:$ID$3)-DX105","v":43.667855687683208},{"$f":"XNPV(0.19,DY105:$ID$105,DY3:$ID$3)-DY105","v":32.938856688000257},{"$f":"XNPV(0.19,DZ105:$ID$105,DZ3:$ID$3)-DZ105","v":23.930909933799619},{"$f":"XNPV(0.19,EA105:$ID$105,EA3:$ID$3)-EA105","v":23.419971900347306},{"$f":"XNPV(0.19,EB105:$ID$105,EB3:$ID$3)-EB105","v":21.632119232585772},{"$f":"XNPV(0.19,EC105:$ID$105,EC3:$ID$3)-EC105","v":21.107992655164441},{"$f":"XNPV(0.19,ED105:$ID$105,ED3:$ID$3)-ED105","v":21.772285230002321},{"$f":"XNPV(0.19,EE105:$ID$105,EE3:$ID$3)-EE105","v":21.18355711393475},{"$f":"XNPV(0.19,EF105:$ID$105,EF3:$ID$3)-EF105","v":19.397411323663306},{"$f":"XNPV(0.19,EG105:$ID$105,EG3:$ID$3)-EG105","v":18.875322992169437},{"$f":"XNPV(0.19,EH105:$ID$105,EH3:$ID$3)-EH105","v":19.553613306066215},{"$f":"XNPV(0.19,EI105:$ID$105,EI3:$ID$3)-EI105","v":18.969256529212299},{"$f":"XNPV(0.19,EJ105:$ID$105,EJ3:$ID$3)-EJ105","v":17.186832087302307},{"$f":"XNPV(0.19,EK105:$ID$105,EK3:$ID$3)-EK105","v":16.668889321812969},{"$f":"XNPV(0.19,EL105:$ID$105,EL3:$ID$3)-EL105","v":17.344567841090871},{"$f":"XNPV(0.19,EM105:$ID$105,EM3:$ID$3)-EM105","v":16.766040042099462},{"$f":"XNPV(0.19,EN105:$ID$105,EN3:$ID$3)-EN105","v":14.988867308277968},{"$f":"XNPV(0.19,EO105:$ID$105,EO3:$ID$3)-EO105","v":14.476671644964334},{"$f":"XNPV(0.19,EP105:$ID$105,EP3:$ID$3)-EP105","v":15.111123043453473},{"$f":"XNPV(0.19,EQ105:$ID$105,EQ3:$ID$3)-EQ105","v":14.588054978400395},{"$f":"XNPV(0.19,ER105:$ID$105,ER3:$ID$3)-ER105","v":12.818308786832052},{"$f":"XNPV(0.19,ES105:$ID$105,ES3:$ID$3)-ES105","v":12.314135148353028},{"$f":"XNPV(0.19,ET105:$ID$105,ET3:$ID$3)-ET105","v":12.853811702305567},{"$f":"XNPV(0.19,EU105:$ID$105,EU3:$ID$3)-EU105","v":12.442094932624046},{"$f":"XNPV(0.19,EV105:$ID$105,EV3:$ID$3)-EV105","v":10.663023280695379},{"$f":"XNPV(0.19,EW105:$ID$105,EW3:$ID$3)-EW105","v":10.139591762294289},{"$f":"XNPV(0.19,EX105:$ID$105,EX3:$ID$3)-EX105","v":10.58901261633066},{"$f":"XNPV(0.19,EY105:$ID$105,EY3:$ID$3)-EY105","v":10.264648239785044},{"$f":"XNPV(0.19,EZ105:$ID$105,EZ3:$ID$3)-EZ105","v":8.4960737107632873},{"$f":"XNPV(0.19,FA105:$ID$105,FA3:$ID$3)-FA105","v":7.9838800410690025},{"$f":"XNPV(0.19,FB105:$ID$105,FB3:$ID$3)-FB105","v":8.3337797957676418},{"$f":"XNPV(0.19,FC105:$ID$105,FC3:$ID$3)-FC105","v":8.1269955402309595},{"$f":"XNPV(0.19,FD105:$ID$105,FD3:$ID$3)-FD105","v":6.37178673752177},{"$f":"XNPV(0.19,FE105:$ID$105,FE3:$ID$3)-FE105","v":5.8738308066440146},{"$f":"XNPV(0.19,FF105:$ID$105,FF3:$ID$3)-FF105","v":6.1312560119093567},{"$f":"XNPV(0.19,FG105:$ID$105,FG3:$ID$3)-FG105","v":6.0465716870834498},{"$f":"XNPV(0.19,FH105:$ID$105,FH3:$ID$3)-FH105","v":4.3083895556820684},{"$f":"XNPV(0.19,FI105:$ID$105,FI3:$ID$3)-FI105","v":3.8284991362433018},{"$f":"XNPV(0.19,FJ105:$ID$105,FJ3:$ID$3)-FJ105","v":3.996286089672541},{"$f":"XNPV(0.19,FK105:$ID$105,FK3:$ID$3)-FK105","v":4.0389013955897406},{"$f":"XNPV(0.19,FL105:$ID$105,FL3:$ID$3)-FL105","v":2.3221137167352368},{"$f":"XNPV(0.19,FM105:$ID$105,FM3:$ID$3)-FM105","v":1.8648551263464404},{"$f":"XNPV(0.19,FN105:$ID$105,FN3:$ID$3)-FN105","v":1.9475117858239304},{"$f":"XNPV(0.19,FO105:$ID$105,FO3:$ID$3)-FO105","v":2.0338320668125256},{"$f":"XNPV(0.19,FP105:$ID$105,FP3:$ID$3)-FP105","v":0.42931616767428471},{"$f":"XNPV(0.19,FQ105:$ID$105,FQ3:$ID$3)-FQ105","v":0},{"$f":"XNPV(0.19,FR105:$ID$105,FR3:$ID$3)-FR105","v":0},{"$f":"XNPV(0.19,FS105:$ID$105,FS3:$ID$3)-FS105","v":0},{"$f":"XNPV(0.19,FT105:$ID$105,FT3:$ID$3)-FT105","v":0},{"$f":"XNPV(0.19,FU105:$ID$105,FU3:$ID$3)-FU105","v":0},{"$f":"XNPV(0.19,FV105:$ID$105,FV3:$ID$3)-FV105","v":0},{"$f":"XNPV(0.19,FW105:$ID$105,FW3:$ID$3)-FW105","v":0},{"$f":"XNPV(0.19,FX105:$ID$105,FX3:$ID$3)-FX105","v":0},{"$f":"XNPV(0.19,FY105:$ID$105,FY3:$ID$3)-FY105","v":0},{"$f":"XNPV(0.19,FZ105:$ID$105,FZ3:$ID$3)-FZ105","v":0},{"$f":"XNPV(0.19,GA105:$ID$105,GA3:$ID$3)-GA105","v":0},{"$f":"XNPV(0.19,GB105:$ID$105,GB3:$ID$3)-GB105","v":0},{"$f":"XNPV(0.19,GC105:$ID$105,GC3:$ID$3)-GC105","v":0},{"$f":"XNPV(0.19,GD105:$ID$105,GD3:$ID$3)-GD105","v":0},{"$f":"XNPV(0.19,GE105:$ID$105,GE3:$ID$3)-GE105","v":0},{"$f":"XNPV(0.19,GF105:$ID$105,GF3:$ID$3)-GF105","v":0},{"$f":"XNPV(0.19,GG105:$ID$105,GG3:$ID$3)-GG105","v":0},{"$f":"XNPV(0.19,GH105:$ID$105,GH3:$ID$3)-GH105","v":0},{"$f":"XNPV(0.19,GI105:$ID$105,GI3:$ID$3)-GI105","v":0},{"$f":"XNPV(0.19,GJ105:$ID$105,GJ3:$ID$3)-GJ105","v":0},{"$f":"XNPV(0.19,GK105:$ID$105,GK3:$ID$3)-GK105","v":0},{"$f":"XNPV(0.19,GL105:$ID$105,GL3:$ID$3)-GL105","v":0},{"$f":"XNPV(0.19,GM105:$ID$105,GM3:$ID$3)-GM105","v":0},{"$f":"XNPV(0.19,GN105:$ID$105,GN3:$ID$3)-GN105","v":0},{"$f":"XNPV(0.19,GO105:$ID$105,GO3:$ID$3)-GO105","v":0},{"$f":"XNPV(0.19,GP105:$ID$105,GP3:$ID$3)-GP105","v":0},{"$f":"XNPV(0.19,GQ105:$ID$105,GQ3:$ID$3)-GQ105","v":0},{"$f":"XNPV(0.19,GR105:$ID$105,GR3:$ID$3)-GR105","v":0},{"$f":"XNPV(0.19,GS105:$ID$105,GS3:$ID$3)-GS105","v":0},{"$f":"XNPV(0.19,GT105:$ID$105,GT3:$ID$3)-GT105","v":0},{"$f":"XNPV(0.19,GU105:$ID$105,GU3:$ID$3)-GU105","v":0},{"$f":"XNPV(0.19,GV105:$ID$105,GV3:$ID$3)-GV105","v":0},{"$f":"XNPV(0.19,GW105:$ID$105,GW3:$ID$3)-GW105","v":0},{"$f":"XNPV(0.19,GX105:$ID$105,GX3:$ID$3)-GX105","v":0},{"$f":"XNPV(0.19,GY105:$ID$105,GY3:$ID$3)-GY105","v":0},{"$f":"XNPV(0.19,GZ105:$ID$105,GZ3:$ID$3)-GZ105","v":0},{"$f":"XNPV(0.19,HA105:$ID$105,HA3:$ID$3)-HA105","v":0},{"$f":"XNPV(0.19,HB105:$ID$105,HB3:$ID$3)-HB105","v":0},{"$f":"XNPV(0.19,HC105:$ID$105,HC3:$ID$3)-HC105","v":0},{"$f":"XNPV(0.19,HD105:$ID$105,HD3:$ID$3)-HD105","v":0},{"$f":"XNPV(0.19,HE105:$ID$105,HE3:$ID$3)-HE105","v":0},{"$f":"XNPV(0.19,HF105:$ID$105,HF3:$ID$3)-HF105","v":0},{"$f":"XNPV(0.19,HG105:$ID$105,HG3:$ID$3)-HG105","v":0},{"$f":"XNPV(0.19,HH105:$ID$105,HH3:$ID$3)-HH105","v":0},{"$f":"XNPV(0.19,HI105:$ID$105,HI3:$ID$3)-HI105","v":0},{"$f":"XNPV(0.19,HJ105:$ID$105,HJ3:$ID$3)-HJ105","v":0},{"$f":"XNPV(0.19,HK105:$ID$105,HK3:$ID$3)-HK105","v":0},{"$f":"XNPV(0.19,HL105:$ID$105,HL3:$ID$3)-HL105","v":0},{"$f":"XNPV(0.19,HM105:$ID$105,HM3:$ID$3)-HM105","v":0},{"$f":"XNPV(0.19,HN105:$ID$105,HN3:$ID$3)-HN105","v":0},{"$f":"XNPV(0.19,HO105:$ID$105,HO3:$ID$3)-HO105","v":0},{"$f":"XNPV(0.19,HP105:$ID$105,HP3:$ID$3)-HP105","v":0},{"$f":"XNPV(0.19,HQ105:$ID$105,HQ3:$ID$3)-HQ105","v":0},{"$f":"XNPV(0.19,HR105:$ID$105,HR3:$ID$3)-HR105","v":0},{"$f":"XNPV(0.19,HS105:$ID$105,HS3:$ID$3)-HS105","v":0},{"$f":"XNPV(0.19,HT105:$ID$105,HT3:$ID$3)-HT105","v":0},{"$f":"XNPV(0.19,HU105:$ID$105,HU3:$ID$3)-HU105","v":0},{"$f":"XNPV(0.19,HV105:$ID$105,HV3:$ID$3)-HV105","v":0},{"$f":"XNPV(0.19,HW105:$ID$105,HW3:$ID$3)-HW105","v":0},{"$f":"XNPV(0.19,HX105:$ID$105,HX3:$ID$3)-HX105","v":0},{"$f":"XNPV(0.19,HY105:$ID$105,HY3:$ID$3)-HY105","v":0},{"$f":"XNPV(0.19,HZ105:$ID$105,HZ3:$ID$3)-HZ105","v":0},{"$f":"XNPV(0.19,IA105:$ID$105,IA3:$ID$3)-IA105","v":0},{"$f":"XNPV(0.19,IB105:$ID$105,IB3:$ID$3)-IB105","v":0},{"$f":"XNPV(0.19,IC105:$ID$105,IC3:$ID$3)-IC105","v":0},{"$f":"XNPV(0.19,ID105:$ID$105,ID3:$ID$3)-ID105","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q106:$ID$106)","v":54.640013806050938},{"$f":"SUM(R106:$ID$106)","v":63.427979320018189},{"$f":"SUM(S106:$ID$106)","v":80.318641850813549},{"$f":"SUM(T106:$ID$106)","v":85.297805975705472},{"$f":"SUM(U106:$ID$106)","v":80.923879117963622},{"$f":"SUM(V106:$ID$106)","v":145.30110537809131},{"$f":"SUM(W106:$ID$106)","v":133.95440033666924},{"$f":"SUM(X106:$ID$106)","v":78.383987848369685},{"$f":"SUM(Y106:$ID$106)","v":48.910894301065035},{"$f":"SUM(Z106:$ID$106)","v":129.29438919734955},{"$f":"SUM(AA106:$ID$106)","v":87.714274262865217},{"$f":"SUM(AB106:$ID$106)","v":46.848702052565123},{"$f":"SUM(AC106:$ID$106)","v":46.848702052565123},{"$f":"SUM(AD106:$ID$106)","v":-11.454232737722135},{"$f":"SUM(AE106:$ID$106)","v":-73.595973799407645},{"$f":"SUM(AF106:$ID$106)","v":-120.96058761527084},{"$f":"SUM(AG106:$ID$106)","v":-75.779731817536529},{"$f":"SUM(AH106:$ID$106)","v":-97.979550675137091},{"$f":"SUM(AI106:$ID$106)","v":-119.80453427880144},{"$f":"SUM(AJ106:$ID$106)","v":-103.44096515214757},{"$f":"SUM(AK106:$ID$106)","v":-96.974158465722553},{"$f":"SUM(AL106:$ID$106)","v":-90.776468082714061},{"$f":"SUM(AM106:$ID$106)","v":-70.082323875915293},{"$f":"SUM(AN106:$ID$106)","v":-44.284780385620998},{"$f":"SUM(AO106:$ID$106)","v":-39.777231964199736},{"$f":"SUM(AP106:$ID$106)","v":-22.568791209411422},{"$f":"SUM(AQ106:$ID$106)","v":-5.9288573400983777},{"$f":"SUM(AR106:$ID$106)","v":4.4374908528743795},{"$f":"SUM(AS106:$ID$106)","v":19.848466152112699},{"$f":"SUM(AT106:$ID$106)","v":29.505992732063511},{"$f":"SUM(AU106:$ID$106)","v":43.796428541765245},{"$f":"SUM(AV106:$ID$106)","v":43.796428541765245},{"$f":"SUM(AW106:$ID$106)","v":43.796428541765245},{"$f":"SUM(AX106:$ID$106)","v":43.796428541765245},{"$f":"SUM(AY106:$ID$106)","v":43.796428541765245},{"$f":"SUM(AZ106:$ID$106)","v":43.796428541765245},{"$f":"SUM(BA106:$ID$106)","v":43.796428541765245},{"$f":"SUM(BB106:$ID$106)","v":43.796428541765245},{"$f":"SUM(BC106:$ID$106)","v":43.796428541765245},{"$f":"SUM(BD106:$ID$106)","v":43.796428541765245},{"$f":"SUM(BE106:$ID$106)","v":43.796428541765245},{"$f":"SUM(BF106:$ID$106)","v":43.796428541765245},{"$f":"SUM(BG106:$ID$106)","v":43.796428541765245},{"$f":"SUM(BH106:$ID$106)","v":43.796428541765245},{"$f":"SUM(BI106:$ID$106)","v":43.796428541765245},{"$f":"SUM(BJ106:$ID$106)","v":43.796428541765245},{"$f":"SUM(BK106:$ID$106)","v":43.796428541765245},{"$f":"SUM(BL106:$ID$106)","v":43.796428541765245},{"$f":"SUM(BM106:$ID$106)","v":43.796428541765245},{"$f":"SUM(BN106:$ID$106)","v":43.796428541765245},{"$f":"SUM(BO106:$ID$106)","v":43.796428541765245},{"$f":"SUM(BP106:$ID$106)","v":43.796428541765245},{"$f":"SUM(BQ106:$ID$106)","v":43.796428541765245},{"$f":"SUM(BR106:$ID$106)","v":43.796428541765245},{"$f":"SUM(BS106:$ID$106)","v":43.796428541765245},{"$f":"SUM(BT106:$ID$106)","v":43.796428541765245},{"$f":"SUM(BU106:$ID$106)","v":43.796428541765245},{"$f":"SUM(BV106:$ID$106)","v":43.796428541765245},{"$f":"SUM(BW106:$ID$106)","v":43.796428541765245},{"$f":"SUM(BX106:$ID$106)","v":43.796428541765245},{"$f":"SUM(BY106:$ID$106)","v":43.796428541765245},{"$f":"SUM(BZ106:$ID$106)","v":43.796428541765245},{"$f":"SUM(CA106:$ID$106)","v":43.796428541765245},{"$f":"SUM(CB106:$ID$106)","v":43.796428541765245},{"$f":"SUM(CC106:$ID$106)","v":43.796428541765245},{"$f":"SUM(CD106:$ID$106)","v":43.461868026066853},{"$f":"SUM(CE106:$ID$106)","v":42.099342743611146},{"$f":"SUM(CF106:$ID$106)","v":40.46417462744013},{"$f":"SUM(CG106:$ID$106)","v":38.601521271732004},{"$f":"SUM(CH106:$ID$106)","v":37.095335677102319},{"$f":"SUM(CI106:$ID$106)","v":35.900826753859036},{"$f":"SUM(CJ106:$ID$106)","v":34.4668843035248},{"$f":"SUM(CK106:$ID$106)","v":32.832841091335091},{"$f":"SUM(CL106:$ID$106)","v":31.513150882204535},{"$f":"SUM(CM106:$ID$106)","v":30.466029242876331},{"$f":"SUM(CN106:$ID$106)","v":29.208116661881967},{"$f":"SUM(CO106:$ID$106)","v":27.773721569678557},{"$f":"SUM(CP106:$ID$106)","v":26.612476255223843},{"$f":"SUM(CQ106:$ID$106)","v":25.690395664788177},{"$f":"SUM(CR106:$ID$106)","v":24.582419688681245},{"$f":"SUM(CS106:$ID$106)","v":23.231304048888727},{"$f":"SUM(CT106:$ID$106)","v":22.123351782990234},{"$f":"SUM(CU106:$ID$106)","v":21.228067088658751},{"$f":"SUM(CV106:$ID$106)","v":20.17084866718287},{"$f":"SUM(CW106:$ID$106)","v":18.977924431227962},{"$f":"SUM(CX106:$ID$106)","v":17.998404869903943},{"$f":"SUM(CY106:$ID$106)","v":17.206238672901929},{"$f":"SUM(CZ106:$ID$106)","v":16.270648363783916},{"$f":"SUM(DA106:$ID$106)","v":15.219777684129758},{"$f":"SUM(DB106:$ID$106)","v":14.362783383909775},{"$f":"SUM(DC106:$ID$106)","v":13.674817515226103},{"$f":"SUM(DD106:$ID$106)","v":12.867475540602028},{"$f":"SUM(DE106:$ID$106)","v":11.961798557366313},{"$f":"SUM(DF106:$ID$106)","v":11.22378500821463},{"$f":"SUM(DG106:$ID$106)","v":10.632221211832126},{"$f":"SUM(DH106:$ID$106)","v":9.9369331026903502},{"$f":"SUM(DI106:$ID$106)","v":9.1561860896258196},{"$f":"SUM(DJ106:$ID$106)","v":8.520714317756882},{"$f":"SUM(DK106:$ID$106)","v":8.0121202253750017},{"$f":"SUM(DL106:$ID$106)","v":7.4134080145598995},{"$f":"SUM(DM106:$ID$106)","v":6.7404258385648879},{"$f":"SUM(DN106:$ID$106)","v":6.1933187275317829},{"$f":"SUM(DO106:$ID$106)","v":5.756131425922006},{"$f":"SUM(DP106:$ID$106)","v":5.2406463074628098},{"$f":"SUM(DQ106:$ID$106)","v":4.6606142119851119},{"$f":"SUM(DR106:$ID$106)","v":4.1898299423132039},{"$f":"SUM(DS106:$ID$106)","v":3.8142301199185749},{"$f":"SUM(DT106:$ID$106)","v":3.3706335380262891},{"$f":"SUM(DU106:$ID$106)","v":2.8709610694124663},{"$f":"SUM(DV106:$ID$106)","v":2.4657492557907963},{"$f":"SUM(DW106:$ID$106)","v":2.1430025722183008},{"$f":"SUM(DX106:$ID$106)","v":1.7611713865322467},{"$f":"SUM(DY106:$ID$106)","v":1.3306039034824226},{"$f":"SUM(DZ106:$ID$106)","v":0.98187974036810788},{"$f":"SUM(EA106:$ID$106)","v":0.70459585135307412},{"$f":"SUM(EB106:$ID$106)","v":0.66436822284166375},{"$f":"SUM(EC106:$ID$106)","v":0.59429614772047334},{"$f":"SUM(ED106:$ID$106)","v":0.55868143298056816},{"$f":"SUM(EE106:$ID$106)","v":0.55268023128687782},{"$f":"SUM(EF106:$ID$106)","v":0.51818419739523969},{"$f":"SUM(EG106:$ID$106)","v":0.45958781840123297},{"$f":"SUM(EH106:$ID$106)","v":0.43082072979669606},{"$f":"SUM(EI106:$ID$106)","v":0.42766162187587076},{"$f":"SUM(EJ106:$ID$106)","v":0.39972885379162981},{"$f":"SUM(EK106:$ID$106)","v":0.3508349193477831},{"$f":"SUM(EL106:$ID$106)","v":0.32773359563906274},{"$f":"SUM(EM106:$ID$106)","v":0.32678432765700438},{"$f":"SUM(EN106:$ID$106)","v":0.30428785593643659},{"$f":"SUM(EO106:$ID$106)","v":0.26355300729968206},{"$f":"SUM(EP106:$ID$106)","v":0.24513678307927672},{"$f":"SUM(EQ106:$ID$106)","v":0.24513678307927672},{"$f":"SUM(ER106:$ID$106)","v":0.22786049231577254},{"$f":"SUM(ES106:$ID$106)","v":0.19399519410460325},{"$f":"SUM(ET106:$ID$106)","v":0.17944186301167031},{"$f":"SUM(EU106:$ID$106)","v":0.17944186301167031},{"$f":"SUM(EV106:$ID$106)","v":0.16711231845643199},{"$f":"SUM(EW106:$ID$106)","v":0.13879054169429683},{"$f":"SUM(EX106:$ID$106)","v":0.12707676768810353},{"$f":"SUM(EY106:$ID$106)","v":0.12707676768810353},{"$f":"SUM(EZ106:$ID$106)","v":0.11843129609413426},{"$f":"SUM(FA106:$ID$106)","v":9.5010691062223679E-2},{"$f":"SUM(FB106:$ID$106)","v":8.5949765642431022E-2},{"$f":"SUM(FC106:$ID$106)","v":8.5949765642431022E-2},{"$f":"SUM(FD106:$ID$106)","v":8.0506084278118881E-2},{"$f":"SUM(FE106:$ID$106)","v":6.1186405843557598E-2},{"$f":"SUM(FF106:$ID$106)","v":5.4290311852680587E-2},{"$f":"SUM(FG106:$ID$106)","v":5.4290311852680587E-2},{"$f":"SUM(FH106:$ID$106)","v":5.1369183668404088E-2},{"$f":"SUM(FI106:$ID$106)","v":3.5483315887296418E-2},{"$f":"SUM(FJ106:$ID$106)","v":3.0345629701577715E-2},{"$f":"SUM(FK106:$ID$106)","v":3.0345629701577715E-2},{"$f":"SUM(FL106:$ID$106)","v":2.9389441341902797E-2},{"$f":"SUM(FM106:$ID$106)","v":1.637400995915109E-2},{"$f":"SUM(FN106:$ID$106)","v":1.2658438766325122E-2},{"$f":"SUM(FO106:$ID$106)","v":1.2658438766325122E-2},{"$f":"SUM(FP106:$ID$106)","v":1.2658438766325122E-2},{"$f":"SUM(FQ106:$ID$106)","v":2.5753480734922959E-3},{"$f":"SUM(FR106:$ID$106)","v":0},{"$f":"SUM(FS106:$ID$106)","v":0},{"$f":"SUM(FT106:$ID$106)","v":0},{"$f":"SUM(FU106:$ID$106)","v":0},{"$f":"SUM(FV106:$ID$106)","v":0},{"$f":"SUM(FW106:$ID$106)","v":0},{"$f":"SUM(FX106:$ID$106)","v":0},{"$f":"SUM(FY106:$ID$106)","v":0},{"$f":"SUM(FZ106:$ID$106)","v":0},{"$f":"SUM(GA106:$ID$106)","v":0},{"$f":"SUM(GB106:$ID$106)","v":0},{"$f":"SUM(GC106:$ID$106)","v":0},{"$f":"SUM(GD106:$ID$106)","v":0},{"$f":"SUM(GE106:$ID$106)","v":0},{"$f":"SUM(GF106:$ID$106)","v":0},{"$f":"SUM(GG106:$ID$106)","v":0},{"$f":"SUM(GH106:$ID$106)","v":0},{"$f":"SUM(GI106:$ID$106)","v":0},{"$f":"SUM(GJ106:$ID$106)","v":0},{"$f":"SUM(GK106:$ID$106)","v":0},{"$f":"SUM(GL106:$ID$106)","v":0},{"$f":"SUM(GM106:$ID$106)","v":0},{"$f":"SUM(GN106:$ID$106)","v":0},{"$f":"SUM(GO106:$ID$106)","v":0},{"$f":"SUM(GP106:$ID$106)","v":0},{"$f":"SUM(GQ106:$ID$106)","v":0},{"$f":"SUM(GR106:$ID$106)","v":0},{"$f":"SUM(GS106:$ID$106)","v":0},{"$f":"SUM(GT106:$ID$106)","v":0},{"$f":"SUM(GU106:$ID$106)","v":0},{"$f":"SUM(GV106:$ID$106)","v":0},{"$f":"SUM(GW106:$ID$106)","v":0},{"$f":"SUM(GX106:$ID$106)","v":0},{"$f":"SUM(GY106:$ID$106)","v":0},{"$f":"SUM(GZ106:$ID$106)","v":0},{"$f":"SUM(HA106:$ID$106)","v":0},{"$f":"SUM(HB106:$ID$106)","v":0},{"$f":"SUM(HC106:$ID$106)","v":0},{"$f":"SUM(HD106:$ID$106)","v":0},{"$f":"SUM(HE106:$ID$106)","v":0},{"$f":"SUM(HF106:$ID$106)","v":0},{"$f":"SUM(HG106:$ID$106)","v":0},{"$f":"SUM(HH106:$ID$106)","v":0},{"$f":"SUM(HI106:$ID$106)","v":0},{"$f":"SUM(HJ106:$ID$106)","v":0},{"$f":"SUM(HK106:$ID$106)","v":0},{"$f":"SUM(HL106:$ID$106)","v":0},{"$f":"SUM(HM106:$ID$106)","v":0},{"$f":"SUM(HN106:$ID$106)","v":0},{"$f":"SUM(HO106:$ID$106)","v":0},{"$f":"SUM(HP106:$ID$106)","v":0},{"$f":"SUM(HQ106:$ID$106)","v":0},{"$f":"SUM(HR106:$ID$106)","v":0},{"$f":"SUM(HS106:$ID$106)","v":0},{"$f":"SUM(HT106:$ID$106)","v":0},{"$f":"SUM(HU106:$ID$106)","v":0},{"$f":"SUM(HV106:$ID$106)","v":0},{"$f":"SUM(HW106:$ID$106)","v":0},{"$f":"SUM(HX106:$ID$106)","v":0},{"$f":"SUM(HY106:$ID$106)","v":0},{"$f":"SUM(HZ106:$ID$106)","v":0},{"$f":"SUM(IA106:$ID$106)","v":0},{"$f":"SUM(IB106:$ID$106)","v":0},{"$f":"SUM(IC106:$ID$106)","v":0},{"$f":"SUM(ID106:$ID$106)","v":0}]
[]
["Enterprise Value"]
[]
[null,"Debt Balance"]
[null,"Term Loan",null,null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"BS!Q31","v":0},{"$f":"BS!R31","v":0},{"$f":"BS!S31","v":0},{"$f":"BS!T31","v":0},{"$f":"BS!U31","v":0},{"$f":"BS!V31","v":0},{"$f":"BS!W31","v":47.154759885897143},{"$f":"BS!X31","v":112.59135988201595},{"$f":"BS!Y31","v":126.30269909182925},{"$f":"BS!Z31","v":139.84862756751596},{"$f":"BS!AA31","v":153.29814828081658},{"$f":"BS!AB31","v":165.38641771347278},{"$f":"BS!AC31","v":243.90650457540886},{"$f":"BS!AD31","v":323.84932982631454},{"$f":"BS!AE31","v":379.69737745557188},{"$f":"BS!AF31","v":391.4342661801756},{"$f":"BS!AG31","v":403.69231957351462},{"$f":"BS!AH31","v":415.75310531332809},{"$f":"BS!AI31","v":409.72917533191128},{"$f":"BS!AJ31","v":403.70524535049447},{"$f":"BS!AK31","v":397.68131536907765},{"$f":"BS!AL31","v":391.65738538766084},{"$f":"BS!AM31","v":385.63345540624402},{"$f":"BS!AN31","v":379.60952542482721},{"$f":"BS!AO31","v":373.5855954434104},{"$f":"BS!AP31","v":367.56166546199358},{"$f":"BS!AQ31","v":361.53773548057677},{"$f":"BS!AR31","v":355.51380549915996},{"$f":"BS!AS31","v":349.48987551774314},{"$f":"BS!AT31","v":343.46594553632633},{"$f":"BS!AU31","v":337.44201555490952},{"$f":"BS!AV31","v":331.4180855734927},{"$f":"BS!AW31","v":325.39415559207589},{"$f":"BS!AX31","v":319.37022561065908},{"$f":"BS!AY31","v":313.34629562924226},{"$f":"BS!AZ31","v":307.32236564782545},{"$f":"BS!BA31","v":301.29843566640864},{"$f":"BS!BB31","v":295.27450568499182},{"$f":"BS!BC31","v":289.25057570357501},{"$f":"BS!BD31","v":283.2266457221582},{"$f":"BS!BE31","v":277.20271574074138},{"$f":"BS!BF31","v":271.17878575932457},{"$f":"BS!BG31","v":265.15485577790776},{"$f":"BS!BH31","v":259.13092579649094},{"$f":"BS!BI31","v":253.10699581507413},{"$f":"BS!BJ31","v":247.08306583365732},{"$f":"BS!BK31","v":241.0591358522405},{"$f":"BS!BL31","v":235.03520587082369},{"$f":"BS!BM31","v":229.01127588940687},{"$f":"BS!BN31","v":222.98734590799006},{"$f":"BS!BO31","v":216.96341592657325},{"$f":"BS!BP31","v":210.93948594515643},{"$f":"BS!BQ31","v":204.91555596373962},{"$f":"BS!BR31","v":198.89162598232281},{"$f":"BS!BS31","v":192.86769600090599},{"$f":"BS!BT31","v":186.84376601948918},{"$f":"BS!BU31","v":180.81983603807237},{"$f":"BS!BV31","v":174.79590605665555},{"$f":"BS!BW31","v":168.77197607523874},{"$f":"BS!BX31","v":162.74804609382193},{"$f":"BS!BY31","v":156.72411611240511},{"$f":"BS!BZ31","v":150.7001861309883},{"$f":"BS!CA31","v":144.67625614957149},{"$f":"BS!CB31","v":138.65232616815467},{"$f":"BS!CC31","v":132.62839618673786},{"$f":"BS!CD31","v":126.60446620532105},{"$f":"BS!CE31","v":120.58053622390423},{"$f":"BS!CF31","v":114.55660624248742},{"$f":"BS!CG31","v":108.53267626107061},{"$f":"BS!CH31","v":102.50874627965379},{"$f":"BS!CI31","v":96.484816298236979},{"$f":"BS!CJ31","v":90.460886316820165},{"$f":"BS!CK31","v":84.436956335403352},{"$f":"BS!CL31","v":78.413026353986538},{"$f":"BS!CM31","v":72.389096372569725},{"$f":"BS!CN31","v":66.365166391152911},{"$f":"BS!CO31","v":60.341236409736098},{"$f":"BS!CP31","v":54.317306428319284},{"$f":"BS!CQ31","v":48.293376446902471},{"$f":"BS!CR31","v":42.269446465485657},{"$f":"BS!CS31","v":36.245516484068844},{"$f":"BS!CT31","v":30.221586502652031},{"$f":"BS!CU31","v":24.197656521235217},{"$f":"BS!CV31","v":18.173726539818404},{"$f":"BS!CW31","v":12.149796558401592},{"$f":"BS!CX31","v":6.1258665769847802},{"$f":"BS!CY31","v":0.10193659556796852},{"$f":"BS!CZ31","v":0},{"$f":"BS!DA31","v":0},{"$f":"BS!DB31","v":0},{"$f":"BS!DC31","v":0},{"$f":"BS!DD31","v":0},{"$f":"BS!DE31","v":0},{"$f":"BS!DF31","v":0},{"$f":"BS!DG31","v":0},{"$f":"BS!DH31","v":0},{"$f":"BS!DI31","v":0},{"$f":"BS!DJ31","v":0},{"$f":"BS!DK31","v":0},{"$f":"BS!DL31","v":0},{"$f":"BS!DM31","v":0},{"$f":"BS!DN31","v":0},{"$f":"BS!DO31","v":0},{"$f":"BS!DP31","v":0},{"$f":"BS!DQ31","v":0},{"$f":"BS!DR31","v":0},{"$f":"BS!DS31","v":0},{"$f":"BS!DT31","v":0},{"$f":"BS!DU31","v":0},{"$f":"BS!DV31","v":0},{"$f":"BS!DW31","v":0},{"$f":"BS!DX31","v":0},{"$f":"BS!DY31","v":0},{"$f":"BS!DZ31","v":0},{"$f":"BS!EA31","v":0},{"$f":"BS!EB31","v":0},{"$f":"BS!EC31","v":0},{"$f":"BS!ED31","v":0},{"$f":"BS!EE31","v":0},{"$f":"BS!EF31","v":0},{"$f":"BS!EG31","v":0},{"$f":"BS!EH31","v":0},{"$f":"BS!EI31","v":0},{"$f":"BS!EJ31","v":0},{"$f":"BS!EK31","v":0},{"$f":"BS!EL31","v":0},{"$f":"BS!EM31","v":0},{"$f":"BS!EN31","v":0},{"$f":"BS!EO31","v":0},{"$f":"BS!EP31","v":0},{"$f":"BS!EQ31","v":0},{"$f":"BS!ER31","v":0},{"$f":"BS!ES31","v":0},{"$f":"BS!ET31","v":0},{"$f":"BS!EU31","v":0},{"$f":"BS!EV31","v":0},{"$f":"BS!EW31","v":0},{"$f":"BS!EX31","v":0},{"$f":"BS!EY31","v":0},{"$f":"BS!EZ31","v":0},{"$f":"BS!FA31","v":0},{"$f":"BS!FB31","v":0},{"$f":"BS!FC31","v":0},{"$f":"BS!FD31","v":0},{"$f":"BS!FE31","v":0},{"$f":"BS!FF31","v":0},{"$f":"BS!FG31","v":0},{"$f":"BS!FH31","v":0},{"$f":"BS!FI31","v":0},{"$f":"BS!FJ31","v":0},{"$f":"BS!FK31","v":0},{"$f":"BS!FL31","v":0},{"$f":"BS!FM31","v":0},{"$f":"BS!FN31","v":0},{"$f":"BS!FO31","v":0},{"$f":"BS!FP31","v":0},{"$f":"BS!FQ31","v":0},{"$f":"BS!FR31","v":0},{"$f":"BS!FS31","v":0},{"$f":"BS!FT31","v":0},{"$f":"BS!FU31","v":0},{"$f":"BS!FV31","v":0},{"$f":"BS!FW31","v":0},{"$f":"BS!FX31","v":0},{"$f":"BS!FY31","v":0},{"$f":"BS!FZ31","v":0},{"$f":"BS!GA31","v":0},{"$f":"BS!GB31","v":0},{"$f":"BS!GC31","v":0},{"$f":"BS!GD31","v":0},{"$f":"BS!GE31","v":0},{"$f":"BS!GF31","v":0},{"$f":"BS!GG31","v":0},{"$f":"BS!GH31","v":0},{"$f":"BS!GI31","v":0},{"$f":"BS!GJ31","v":0},{"$f":"BS!GK31","v":0},{"$f":"BS!GL31","v":0},{"$f":"BS!GM31","v":0},{"$f":"BS!GN31","v":0},{"$f":"BS!GO31","v":0},{"$f":"BS!GP31","v":0},{"$f":"BS!GQ31","v":0},{"$f":"BS!GR31","v":0},{"$f":"BS!GS31","v":0},{"$f":"BS!GT31","v":0},{"$f":"BS!GU31","v":0},{"$f":"BS!GV31","v":0},{"$f":"BS!GW31","v":0},{"$f":"BS!GX31","v":0},{"$f":"BS!GY31","v":0},{"$f":"BS!GZ31","v":0},{"$f":"BS!HA31","v":0},{"$f":"BS!HB31","v":0},{"$f":"BS!HC31","v":0},{"$f":"BS!HD31","v":0},{"$f":"BS!HE31","v":0},{"$f":"BS!HF31","v":0},{"$f":"BS!HG31","v":0},{"$f":"BS!HH31","v":0},{"$f":"BS!HI31","v":0},{"$f":"BS!HJ31","v":0},{"$f":"BS!HK31","v":0},{"$f":"BS!HL31","v":0},{"$f":"BS!HM31","v":0},{"$f":"BS!HN31","v":0},{"$f":"BS!HO31","v":0},{"$f":"BS!HP31","v":0},{"$f":"BS!HQ31","v":0},{"$f":"BS!HR31","v":0},{"$f":"BS!HS31","v":0},{"$f":"BS!HT31","v":0},{"$f":"BS!HU31","v":0},{"$f":"BS!HV31","v":0},{"$f":"BS!HW31","v":0},{"$f":"BS!HX31","v":0},{"$f":"BS!HY31","v":0},{"$f":"BS!HZ31","v":0},{"$f":"BS!IA31","v":0},{"$f":"BS!IB31","v":0},{"$f":"BS!IC31","v":0},{"$f":"BS!ID31","v":0}]
[null,"Equity Bridge Loan",null,null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"BS!Q32","v":0},{"$f":"BS!R32","v":0},{"$f":"BS!S32","v":0},{"$f":"BS!T32","v":0},{"$f":"BS!U32","v":0},{"$f":"BS!V32","v":0},{"$f":"BS!W32","v":0},{"$f":"BS!X32","v":0},{"$f":"BS!Y32","v":0},{"$f":"BS!Z32","v":0},{"$f":"BS!AA32","v":0},{"$f":"BS!AB32","v":0},{"$f":"BS!AC32","v":0},{"$f":"BS!AD32","v":0},{"$f":"BS!AE32","v":0},{"$f":"BS!AF32","v":0},{"$f":"BS!AG32","v":0},{"$f":"BS!AH32","v":0},{"$f":"BS!AI32","v":0},{"$f":"BS!AJ32","v":0},{"$f":"BS!AK32","v":0},{"$f":"BS!AL32","v":0},{"$f":"BS!AM32","v":0},{"$f":"BS!AN32","v":0},{"$f":"BS!AO32","v":0},{"$f":"BS!AP32","v":0},{"$f":"BS!AQ32","v":0},{"$f":"BS!AR32","v":0},{"$f":"BS!AS32","v":0},{"$f":"BS!AT32","v":0},{"$f":"BS!AU32","v":0},{"$f":"BS!AV32","v":0},{"$f":"BS!AW32","v":0},{"$f":"BS!AX32","v":0},{"$f":"BS!AY32","v":0},{"$f":"BS!AZ32","v":0},{"$f":"BS!BA32","v":0},{"$f":"BS!BB32","v":0},{"$f":"BS!BC32","v":0},{"$f":"BS!BD32","v":0},{"$f":"BS!BE32","v":0},{"$f":"BS!BF32","v":0},{"$f":"BS!BG32","v":0},{"$f":"BS!BH32","v":0},{"$f":"BS!BI32","v":0},{"$f":"BS!BJ32","v":0},{"$f":"BS!BK32","v":0},{"$f":"BS!BL32","v":0},{"$f":"BS!BM32","v":0},{"$f":"BS!BN32","v":0},{"$f":"BS!BO32","v":0},{"$f":"BS!BP32","v":0},{"$f":"BS!BQ32","v":0},{"$f":"BS!BR32","v":0},{"$f":"BS!BS32","v":0},{"$f":"BS!BT32","v":0},{"$f":"BS!BU32","v":0},{"$f":"BS!BV32","v":0},{"$f":"BS!BW32","v":0},{"$f":"BS!BX32","v":0},{"$f":"BS!BY32","v":0},{"$f":"BS!BZ32","v":0},{"$f":"BS!CA32","v":0},{"$f":"BS!CB32","v":0},{"$f":"BS!CC32","v":0},{"$f":"BS!CD32","v":0},{"$f":"BS!CE32","v":0},{"$f":"BS!CF32","v":0},{"$f":"BS!CG32","v":0},{"$f":"BS!CH32","v":0},{"$f":"BS!CI32","v":0},{"$f":"BS!CJ32","v":0},{"$f":"BS!CK32","v":0},{"$f":"BS!CL32","v":0},{"$f":"BS!CM32","v":0},{"$f":"BS!CN32","v":0},{"$f":"BS!CO32","v":0},{"$f":"BS!CP32","v":0},{"$f":"BS!CQ32","v":0},{"$f":"BS!CR32","v":0},{"$f":"BS!CS32","v":0},{"$f":"BS!CT32","v":0},{"$f":"BS!CU32","v":0},{"$f":"BS!CV32","v":0},{"$f":"BS!CW32","v":0},{"$f":"BS!CX32","v":0},{"$f":"BS!CY32","v":0},{"$f":"BS!CZ32","v":0},{"$f":"BS!DA32","v":0},{"$f":"BS!DB32","v":0},{"$f":"BS!DC32","v":0},{"$f":"BS!DD32","v":0},{"$f":"BS!DE32","v":0},{"$f":"BS!DF32","v":0},{"$f":"BS!DG32","v":0},{"$f":"BS!DH32","v":0},{"$f":"BS!DI32","v":0},{"$f":"BS!DJ32","v":0},{"$f":"BS!DK32","v":0},{"$f":"BS!DL32","v":0},{"$f":"BS!DM32","v":0},{"$f":"BS!DN32","v":0},{"$f":"BS!DO32","v":0},{"$f":"BS!DP32","v":0},{"$f":"BS!DQ32","v":0},{"$f":"BS!DR32","v":0},{"$f":"BS!DS32","v":0},{"$f":"BS!DT32","v":0},{"$f":"BS!DU32","v":0},{"$f":"BS!DV32","v":0},{"$f":"BS!DW32","v":0},{"$f":"BS!DX32","v":0},{"$f":"BS!DY32","v":0},{"$f":"BS!DZ32","v":0},{"$f":"BS!EA32","v":0},{"$f":"BS!EB32","v":0},{"$f":"BS!EC32","v":0},{"$f":"BS!ED32","v":0},{"$f":"BS!EE32","v":0},{"$f":"BS!EF32","v":0},{"$f":"BS!EG32","v":0},{"$f":"BS!EH32","v":0},{"$f":"BS!EI32","v":0},{"$f":"BS!EJ32","v":0},{"$f":"BS!EK32","v":0},{"$f":"BS!EL32","v":0},{"$f":"BS!EM32","v":0},{"$f":"BS!EN32","v":0},{"$f":"BS!EO32","v":0},{"$f":"BS!EP32","v":0},{"$f":"BS!EQ32","v":0},{"$f":"BS!ER32","v":0},{"$f":"BS!ES32","v":0},{"$f":"BS!ET32","v":0},{"$f":"BS!EU32","v":0},{"$f":"BS!EV32","v":0},{"$f":"BS!EW32","v":0},{"$f":"BS!EX32","v":0},{"$f":"BS!EY32","v":0},{"$f":"BS!EZ32","v":0},{"$f":"BS!FA32","v":0},{"$f":"BS!FB32","v":0},{"$f":"BS!FC32","v":0},{"$f":"BS!FD32","v":0},{"$f":"BS!FE32","v":0},{"$f":"BS!FF32","v":0},{"$f":"BS!FG32","v":0},{"$f":"BS!FH32","v":0},{"$f":"BS!FI32","v":0},{"$f":"BS!FJ32","v":0},{"$f":"BS!FK32","v":0},{"$f":"BS!FL32","v":0},{"$f":"BS!FM32","v":0},{"$f":"BS!FN32","v":0},{"$f":"BS!FO32","v":0},{"$f":"BS!FP32","v":0},{"$f":"BS!FQ32","v":0},{"$f":"BS!FR32","v":0},{"$f":"BS!FS32","v":0},{"$f":"BS!FT32","v":0},{"$f":"BS!FU32","v":0},{"$f":"BS!FV32","v":0},{"$f":"BS!FW32","v":0},{"$f":"BS!FX32","v":0},{"$f":"BS!FY32","v":0},{"$f":"BS!FZ32","v":0},{"$f":"BS!GA32","v":0},{"$f":"BS!GB32","v":0},{"$f":"BS!GC32","v":0},{"$f":"BS!GD32","v":0},{"$f":"BS!GE32","v":0},{"$f":"BS!GF32","v":0},{"$f":"BS!GG32","v":0},{"$f":"BS!GH32","v":0},{"$f":"BS!GI32","v":0},{"$f":"BS!GJ32","v":0},{"$f":"BS!GK32","v":0},{"$f":"BS!GL32","v":0},{"$f":"BS!GM32","v":0},{"$f":"BS!GN32","v":0},{"$f":"BS!GO32","v":0},{"$f":"BS!GP32","v":0},{"$f":"BS!GQ32","v":0},{"$f":"BS!GR32","v":0},{"$f":"BS!GS32","v":0},{"$f":"BS!GT32","v":0},{"$f":"BS!GU32","v":0},{"$f":"BS!GV32","v":0},{"$f":"BS!GW32","v":0},{"$f":"BS!GX32","v":0},{"$f":"BS!GY32","v":0},{"$f":"BS!GZ32","v":0},{"$f":"BS!HA32","v":0},{"$f":"BS!HB32","v":0},{"$f":"BS!HC32","v":0},{"$f":"BS!HD32","v":0},{"$f":"BS!HE32","v":0},{"$f":"BS!HF32","v":0},{"$f":"BS!HG32","v":0},{"$f":"BS!HH32","v":0},{"$f":"BS!HI32","v":0},{"$f":"BS!HJ32","v":0},{"$f":"BS!HK32","v":0},{"$f":"BS!HL32","v":0},{"$f":"BS!HM32","v":0},{"$f":"BS!HN32","v":0},{"$f":"BS!HO32","v":0},{"$f":"BS!HP32","v":0},{"$f":"BS!HQ32","v":0},{"$f":"BS!HR32","v":0},{"$f":"BS!HS32","v":0},{"$f":"BS!HT32","v":0},{"$f":"BS!HU32","v":0},{"$f":"BS!HV32","v":0},{"$f":"BS!HW32","v":0},{"$f":"BS!HX32","v":0},{"$f":"BS!HY32","v":0},{"$f":"BS!HZ32","v":0},{"$f":"BS!IA32","v":0},{"$f":"BS!IB32","v":0},{"$f":"BS!IC32","v":0},{"$f":"BS!ID32","v":0}]
[null,"DSRF Facility",null,null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"BS!Q33","v":12.152855161803444},{"$f":"BS!R33","v":12.681806962235683},{"$f":"BS!S33","v":25.363613924471366},{"$f":"BS!T33","v":50.363613924471366},{"$f":"BS!U33","v":17.328967923732094},{"$f":"BS!V33","v":34.657935847464188},{"$f":"BS!W33","v":53.686227673373558},{"$f":"BS!X33","v":41.512976450643926},{"$f":"BS!Y33","v":2.1736358370554427},{"$f":"BS!Z33","v":3.3293992430601183},{"$f":"BS!AA33","v":4.4327791542246864},{"$f":"BS!AB33","v":4.6469395813863059},{"$f":"BS!AC33","v":9.2938791627726118},{"$f":"BS!AD33","v":18.587758325545224},{"$f":"BS!AE33","v":37.175516651090447},{"$f":"BS!AF33","v":10.464739708513369},{"$f":"BS!AG33","v":12.265173791819258},{"$f":"BS!AH33","v":14.065607875125147},{"$f":"BS!AI33","v":25.303106588609168},{"$f":"BS!AJ33","v":27.05282794435454},{"$f":"BS!AK33","v":27.667149122653505},{"$f":"BS!AL33","v":51.277954916812874},{"$f":"BS!AM33","v":8.4053450172923654},{"$f":"BS!AN33","v":16.810690034584731},{"$f":"BS!AO33","v":33.621380069169462},{"$f":"BS!AP33","v":-2.0087469527352155},{"$f":"BS!AQ33","v":0},{"$f":"BS!AR33","v":0},{"$f":"BS!AS33","v":0},{"$f":"BS!AT33","v":0},{"$f":"BS!AU33","v":0},{"$f":"BS!AV33","v":0},{"$f":"BS!AW33","v":0},{"$f":"BS!AX33","v":0},{"$f":"BS!AY33","v":0},{"$f":"BS!AZ33","v":0},{"$f":"BS!BA33","v":0},{"$f":"BS!BB33","v":0},{"$f":"BS!BC33","v":0},{"$f":"BS!BD33","v":0},{"$f":"BS!BE33","v":0},{"$f":"BS!BF33","v":0},{"$f":"BS!BG33","v":0},{"$f":"BS!BH33","v":0},{"$f":"BS!BI33","v":0},{"$f":"BS!BJ33","v":0},{"$f":"BS!BK33","v":0},{"$f":"BS!BL33","v":0},{"$f":"BS!BM33","v":0},{"$f":"BS!BN33","v":0},{"$f":"BS!BO33","v":0},{"$f":"BS!BP33","v":0},{"$f":"BS!BQ33","v":0},{"$f":"BS!BR33","v":0},{"$f":"BS!BS33","v":0},{"$f":"BS!BT33","v":0},{"$f":"BS!BU33","v":0},{"$f":"BS!BV33","v":0},{"$f":"BS!BW33","v":0},{"$f":"BS!BX33","v":0},{"$f":"BS!BY33","v":0},{"$f":"BS!BZ33","v":0},{"$f":"BS!CA33","v":0},{"$f":"BS!CB33","v":0},{"$f":"BS!CC33","v":0},{"$f":"BS!CD33","v":0},{"$f":"BS!CE33","v":0},{"$f":"BS!CF33","v":0},{"$f":"BS!CG33","v":0},{"$f":"BS!CH33","v":0},{"$f":"BS!CI33","v":0},{"$f":"BS!CJ33","v":0},{"$f":"BS!CK33","v":0},{"$f":"BS!CL33","v":0},{"$f":"BS!CM33","v":0},{"$f":"BS!CN33","v":0},{"$f":"BS!CO33","v":0},{"$f":"BS!CP33","v":0},{"$f":"BS!CQ33","v":0},{"$f":"BS!CR33","v":0},{"$f":"BS!CS33","v":0},{"$f":"BS!CT33","v":0},{"$f":"BS!CU33","v":0},{"$f":"BS!CV33","v":0},{"$f":"BS!CW33","v":0},{"$f":"BS!CX33","v":0},{"$f":"BS!CY33","v":0},{"$f":"BS!CZ33","v":0},{"$f":"BS!DA33","v":0},{"$f":"BS!DB33","v":0},{"$f":"BS!DC33","v":0},{"$f":"BS!DD33","v":0},{"$f":"BS!DE33","v":0},{"$f":"BS!DF33","v":0},{"$f":"BS!DG33","v":0},{"$f":"BS!DH33","v":0},{"$f":"BS!DI33","v":0},{"$f":"BS!DJ33","v":0},{"$f":"BS!DK33","v":0},{"$f":"BS!DL33","v":0},{"$f":"BS!DM33","v":0},{"$f":"BS!DN33","v":0},{"$f":"BS!DO33","v":0},{"$f":"BS!DP33","v":0},{"$f":"BS!DQ33","v":0},{"$f":"BS!DR33","v":0},{"$f":"BS!DS33","v":0},{"$f":"BS!DT33","v":0},{"$f":"BS!DU33","v":0},{"$f":"BS!DV33","v":0},{"$f":"BS!DW33","v":0},{"$f":"BS!DX33","v":0},{"$f":"BS!DY33","v":0},{"$f":"BS!DZ33","v":0},{"$f":"BS!EA33","v":0},{"$f":"BS!EB33","v":0},{"$f":"BS!EC33","v":0},{"$f":"BS!ED33","v":0},{"$f":"BS!EE33","v":0},{"$f":"BS!EF33","v":0},{"$f":"BS!EG33","v":0},{"$f":"BS!EH33","v":0},{"$f":"BS!EI33","v":0},{"$f":"BS!EJ33","v":0},{"$f":"BS!EK33","v":0},{"$f":"BS!EL33","v":0},{"$f":"BS!EM33","v":0},{"$f":"BS!EN33","v":0},{"$f":"BS!EO33","v":0},{"$f":"BS!EP33","v":0},{"$f":"BS!EQ33","v":0},{"$f":"BS!ER33","v":0},{"$f":"BS!ES33","v":0},{"$f":"BS!ET33","v":0},{"$f":"BS!EU33","v":0},{"$f":"BS!EV33","v":0},{"$f":"BS!EW33","v":0},{"$f":"BS!EX33","v":0},{"$f":"BS!EY33","v":0},{"$f":"BS!EZ33","v":0},{"$f":"BS!FA33","v":0},{"$f":"BS!FB33","v":0},{"$f":"BS!FC33","v":0},{"$f":"BS!FD33","v":0},{"$f":"BS!FE33","v":0},{"$f":"BS!FF33","v":0},{"$f":"BS!FG33","v":0},{"$f":"BS!FH33","v":0},{"$f":"BS!FI33","v":0},{"$f":"BS!FJ33","v":0},{"$f":"BS!FK33","v":0},{"$f":"BS!FL33","v":0},{"$f":"BS!FM33","v":0},{"$f":"BS!FN33","v":0},{"$f":"BS!FO33","v":0},{"$f":"BS!FP33","v":0},{"$f":"BS!FQ33","v":0},{"$f":"BS!FR33","v":0},{"$f":"BS!FS33","v":0},{"$f":"BS!FT33","v":0},{"$f":"BS!FU33","v":0},{"$f":"BS!FV33","v":0},{"$f":"BS!FW33","v":0},{"$f":"BS!FX33","v":0},{"$f":"BS!FY33","v":0},{"$f":"BS!FZ33","v":0},{"$f":"BS!GA33","v":0},{"$f":"BS!GB33","v":0},{"$f":"BS!GC33","v":0},{"$f":"BS!GD33","v":0},{"$f":"BS!GE33","v":0},{"$f":"BS!GF33","v":0},{"$f":"BS!GG33","v":0},{"$f":"BS!GH33","v":0},{"$f":"BS!GI33","v":0},{"$f":"BS!GJ33","v":0},{"$f":"BS!GK33","v":0},{"$f":"BS!GL33","v":0},{"$f":"BS!GM33","v":0},{"$f":"BS!GN33","v":0},{"$f":"BS!GO33","v":0},{"$f":"BS!GP33","v":0},{"$f":"BS!GQ33","v":0},{"$f":"BS!GR33","v":0},{"$f":"BS!GS33","v":0},{"$f":"BS!GT33","v":0},{"$f":"BS!GU33","v":0},{"$f":"BS!GV33","v":0},{"$f":"BS!GW33","v":0},{"$f":"BS!GX33","v":0},{"$f":"BS!GY33","v":0},{"$f":"BS!GZ33","v":0},{"$f":"BS!HA33","v":0},{"$f":"BS!HB33","v":0},{"$f":"BS!HC33","v":0},{"$f":"BS!HD33","v":0},{"$f":"BS!HE33","v":0},{"$f":"BS!HF33","v":0},{"$f":"BS!HG33","v":0},{"$f":"BS!HH33","v":0},{"$f":"BS!HI33","v":0},{"$f":"BS!HJ33","v":0},{"$f":"BS!HK33","v":0},{"$f":"BS!HL33","v":0},{"$f":"BS!HM33","v":0},{"$f":"BS!HN33","v":0},{"$f":"BS!HO33","v":0},{"$f":"BS!HP33","v":0},{"$f":"BS!HQ33","v":0},{"$f":"BS!HR33","v":0},{"$f":"BS!HS33","v":0},{"$f":"BS!HT33","v":0},{"$f":"BS!HU33","v":0},{"$f":"BS!HV33","v":0},{"$f":"BS!HW33","v":0},{"$f":"BS!HX33","v":0},{"$f":"BS!HY33","v":0},{"$f":"BS!HZ33","v":0},{"$f":"BS!IA33","v":0},{"$f":"BS!IB33","v":0},{"$f":"BS!IC33","v":0},{"$f":"BS!ID33","v":0}]
[null,"WC Facility",null,null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"BS!Q34","v":0},{"$f":"BS!R34","v":0},{"$f":"BS!S34","v":0},{"$f":"BS!T34","v":0},{"$f":"BS!U34","v":0},{"$f":"BS!V34","v":0},{"$f":"BS!W34","v":0},{"$f":"BS!X34","v":0},{"$f":"BS!Y34","v":0},{"$f":"BS!Z34","v":0},{"$f":"BS!AA34","v":0},{"$f":"BS!AB34","v":0},{"$f":"BS!AC34","v":0},{"$f":"BS!AD34","v":0},{"$f":"BS!AE34","v":0},{"$f":"BS!AF34","v":0},{"$f":"BS!AG34","v":0},{"$f":"BS!AH34","v":0},{"$f":"BS!AI34","v":-3.3618048975118207},{"$f":"BS!AJ34","v":1.1885888964907103},{"$f":"BS!AK34","v":3.9976672967762106},{"$f":"BS!AL34","v":6.179355874371053},{"$f":"BS!AM34","v":11.771437575379345},{"$f":"BS!AN34","v":17.94187875928484},{"$f":"BS!AO34","v":19.282878130144638},{"$f":"BS!AP34","v":19.576756219358728},{"$f":"BS!AQ34","v":26.031501920414748},{"$f":"BS!AR34","v":29.276081271480024},{"$f":"BS!AS34","v":25.812965446332932},{"$f":"BS!AT34","v":22.472333535507943},{"$f":"BS!AU34","v":25.926807692655579},{"$f":"BS!AV34","v":29.171125308151456},{"$f":"BS!AW34","v":25.707312563023685},{"$f":"BS!AX34","v":22.366636721685875},{"$f":"BS!AY34","v":25.821062590037798},{"$f":"BS!AZ34","v":29.065115842777132},{"$f":"BS!BA34","v":25.600599182290772},{"$f":"BS!BB34","v":22.259878969484902},{"$f":"BS!BC34","v":25.714256064339288},{"$f":"BS!BD34","v":25.893649345217625},{"$f":"BS!BE34","v":22.376759901708994},{"$f":"BS!BF34","v":19.066026106774622},{"$f":"BS!BG34","v":22.518944053497101},{"$f":"BS!BH34","v":25.754742009895075},{"$f":"BS!BI34","v":22.268244076553806},{"$f":"BS!BJ34","v":18.926138269109373},{"$f":"BS!BK34","v":22.378992306476665},{"$f":"BS!BL34","v":25.614440383507095},{"$f":"BS!BM34","v":22.127010830811841},{"$f":"BS!BN34","v":18.784846298525107},{"$f":"BS!BO34","v":22.237635785043068},{"$f":"BS!BP34","v":25.47273047076991},{"$f":"BS!BQ34","v":21.984359947533147},{"$f":"BS!BR34","v":18.642136100949831},{"$f":"BS!BS34","v":22.094860388685269},{"$f":"BS!BT34","v":25.329598135921223},{"$f":"BS!BU34","v":21.810143776089838},{"$f":"BS!BV34","v":18.497993440841434},{"$f":"BS!BW34","v":21.950651875357501},{"$f":"BS!BX34","v":24.578083533019857},{"$f":"BS!BY34","v":21.083772448553376},{"$f":"BS!BZ34","v":17.741174137313518},{"$f":"BS!CA34","v":21.193486810293152},{"$f":"BS!CB34","v":24.425971123583125},{"$f":"BS!CC34","v":20.93064999476961},{"$f":"BS!CD34","v":17.587988015149804},{"$f":"BS!CE34","v":21.040230703301212},{"$f":"BS!CF34","v":24.272331876323705},{"$f":"BS!CG34","v":20.775990564779878},{"$f":"BS!CH34","v":17.433264277704758},{"$f":"BS!CI34","v":20.885436278550841},{"$f":"BS!CJ34","v":24.117150465511457},{"$f":"BS!CK34","v":20.592182728935121},{"$f":"BS!CL34","v":17.276987491068827},{"$f":"BS!CM34","v":20.729088095081345},{"$f":"BS!CN34","v":23.960411411583287},{"$f":"BS!CO34","v":20.461998911348793},{"$f":"BS!CP34","v":17.119142066413634},{"$f":"BS!CQ34","v":20.571170556942398},{"$f":"BS!CR34","v":25.356200551280356},{"$f":"BS!CS34","v":21.867056255628338},{"$f":"BS!CT34","v":18.524783634121157},{"$f":"BS!CU34","v":21.977454308042773},{"$f":"BS!CV34","v":25.211898540077119},{"$f":"BS!CW34","v":21.721796062043929},{"$f":"BS!CX34","v":18.379463041287849},{"$f":"BS!CY34","v":21.832067323838082},{"$f":"BS!CZ34","v":25.066148088411914},{"$f":"BS!DA34","v":21.54549573925626},{"$f":"BS!DB34","v":18.232683783915768},{"$f":"BS!DC34","v":21.685221008687073},{"$f":"BS!DD34","v":24.918934657473024},{"$f":"BS!DE34","v":21.426886864691348},{"$f":"BS!DF34","v":18.084431220568376},{"$f":"BS!DG34","v":21.536900714464103},{"$f":"BS!DH34","v":24.770243562514501},{"$f":"BS!DI34","v":21.277208443317626},{"$f":"BS!DJ34","v":17.934690562844811},{"$f":"BS!DK34","v":21.38709164601206},{"$f":"BS!DL34","v":24.620059971391324},{"$f":"BS!DM34","v":21.126027615428601},{"$f":"BS!DN34","v":17.783446873904701},{"$f":"BS!DO34","v":21.235778859666503},{"$f":"BS!DP34","v":24.468368903079913},{"$f":"BS!DQ34","v":20.944998266001839},{"$f":"BS!DR34","v":17.63068506697822},{"$f":"BS!DS34","v":21.082947261765053},{"$f":"BS!DT34","v":24.315155226183698},{"$f":"BS!DU34","v":20.819098266735836},{"$f":"BS!DV34","v":17.476389903861126},{"$f":"BS!DW34","v":20.928581607141716},{"$f":"BS!DX34","v":24.160403657423807},{"$f":"BS!DY34","v":20.663319129299602},{"$f":"BS!DZ34","v":17.320545993394774},{"$f":"BS!EA34","v":4.2394051303180014},{"$f":"BS!EB34","v":5.9877873698469255},{"$f":"BS!EC34","v":4.028501713286575},{"$f":"BS!ED34","v":2.1984590793354108},{"$f":"BS!EE34","v":4.0819250131197471},{"$f":"BS!EF34","v":5.8299135523556771},{"$f":"BS!EG34","v":3.8698820819839472},{"$f":"BS!EH34","v":2.039470881185002},{"$f":"BS!EI34","v":3.9228641793964698},{"$f":"BS!EJ34","v":5.6704550665480902},{"$f":"BS!EK34","v":3.7090622860505},{"$f":"BS!EL34","v":1.8788868290526679},{"$f":"BS!EM34","v":3.762206762607164},{"$f":"BS!EN34","v":5.5093960062168144},{"$f":"BS!EO34","v":3.5469337745545992},{"$f":"BS!EP34","v":1.7166909044542926},{"$f":"BS!EQ34","v":3.5999367369494877},{"$f":"BS!ER34","v":5.3467203054949941},{"$f":"BS!ES34","v":3.3831778879852124},{"$f":"BS!ET34","v":1.5528669281191689},{"$f":"BS!EU34","v":0},{"$f":"BS!EV34","v":0},{"$f":"BS!EW34","v":0},{"$f":"BS!EX34","v":0},{"$f":"BS!EY34","v":0},{"$f":"BS!EZ34","v":0},{"$f":"BS!FA34","v":0},{"$f":"BS!FB34","v":0},{"$f":"BS!FC34","v":0},{"$f":"BS!FD34","v":0},{"$f":"BS!FE34","v":0},{"$f":"BS!FF34","v":0},{"$f":"BS!FG34","v":0},{"$f":"BS!FH34","v":0},{"$f":"BS!FI34","v":0},{"$f":"BS!FJ34","v":0},{"$f":"BS!FK34","v":0},{"$f":"BS!FL34","v":0},{"$f":"BS!FM34","v":0},{"$f":"BS!FN34","v":0},{"$f":"BS!FO34","v":0},{"$f":"BS!FP34","v":0},{"$f":"BS!FQ34","v":0},{"$f":"BS!FR34","v":0},{"$f":"BS!FS34","v":0},{"$f":"BS!FT34","v":0},{"$f":"BS!FU34","v":0},{"$f":"BS!FV34","v":0},{"$f":"BS!FW34","v":0},{"$f":"BS!FX34","v":0},{"$f":"BS!FY34","v":0},{"$f":"BS!FZ34","v":0},{"$f":"BS!GA34","v":0},{"$f":"BS!GB34","v":0},{"$f":"BS!GC34","v":0},{"$f":"BS!GD34","v":0},{"$f":"BS!GE34","v":0},{"$f":"BS!GF34","v":0},{"$f":"BS!GG34","v":0},{"$f":"BS!GH34","v":0},{"$f":"BS!GI34","v":0},{"$f":"BS!GJ34","v":0},{"$f":"BS!GK34","v":0},{"$f":"BS!GL34","v":0},{"$f":"BS!GM34","v":0},{"$f":"BS!GN34","v":0},{"$f":"BS!GO34","v":0},{"$f":"BS!GP34","v":0},{"$f":"BS!GQ34","v":0},{"$f":"BS!GR34","v":0},{"$f":"BS!GS34","v":0},{"$f":"BS!GT34","v":0},{"$f":"BS!GU34","v":0},{"$f":"BS!GV34","v":0},{"$f":"BS!GW34","v":0},{"$f":"BS!GX34","v":0},{"$f":"BS!GY34","v":0},{"$f":"BS!GZ34","v":0},{"$f":"BS!HA34","v":0},{"$f":"BS!HB34","v":0},{"$f":"BS!HC34","v":0},{"$f":"BS!HD34","v":0},{"$f":"BS!HE34","v":0},{"$f":"BS!HF34","v":0},{"$f":"BS!HG34","v":0},{"$f":"BS!HH34","v":0},{"$f":"BS!HI34","v":0},{"$f":"BS!HJ34","v":0},{"$f":"BS!HK34","v":0},{"$f":"BS!HL34","v":0},{"$f":"BS!HM34","v":0},{"$f":"BS!HN34","v":0},{"$f":"BS!HO34","v":0},{"$f":"BS!HP34","v":0},{"$f":"BS!HQ34","v":0},{"$f":"BS!HR34","v":0},{"$f":"BS!HS34","v":0},{"$f":"BS!HT34","v":0},{"$f":"BS!HU34","v":0},{"$f":"BS!HV34","v":0},{"$f":"BS!HW34","v":0},{"$f":"BS!HX34","v":0},{"$f":"BS!HY34","v":0},{"$f":"BS!HZ34","v":0},{"$f":"BS!IA34","v":0},{"$f":"BS!IB34","v":0},{"$f":"BS!IC34","v":0},{"$f":"BS!ID34","v":0}]
[null,null,null,null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"SUM(Q115:Q118)","v":12.152855161803444},{"$f":"SUM(R115:R118)","v":12.681806962235683},25.363613924471366,50.363613924471366,17.328967923732094,34.657935847464188,100.8409875592707,154.10433633265987,128.47633492888468,143.17802681057609,157.73092743504125,170.03335729485909,253.20038373818147,342.43708815185977,416.87289410666233,401.89900588868898,415.9574933653339,429.81871318845322,431.67047702300863,431.94666219133973,429.34613178850736,449.11469617884472,405.81023799891574,414.36209421869683,426.48985364272448,385.12967472861709,387.56923740099154,384.78988677064001,375.3028409640761,365.93827907183424,363.3688232475651,360.58921088164414,351.10146815509955,341.73686233234497,339.16735821928006,336.38748149060257,326.89903484869939,317.53438465447675,314.96483176791429,309.12029506737582,299.57947564245035,290.24481186609921,287.67379983140484,284.88566780638604,275.37523989162793,266.00920410276672,263.43812815871718,260.64964625433078,251.13828672021873,241.77219220651517,239.20105171161632,236.41221641592634,226.89991591127276,217.53376208327265,214.96255638959127,212.17336415541041,202.6299798141622,193.29389949749699,190.72262795059623,187.32612962684178,177.80788856095847,168.44136026830182,165.86974295986465,163.07829729173778,153.55904618150748,{"$f":"SUM(CD115:CD118)","v":144.19245422047084},141.62076692720544,138.82893811881112,129.30866682585048,119.94201055735854,117.37025257678782,114.57803678233162,105.02913906433847,95.690013845055361,93.118184467651076,90.325577802736206,80.803235321084884,71.436448494732915,68.864547003844876,67.62564701676601,58.112572739697185,48.746370136773187,46.17511082927799,43.385625079895519,33.871592620445519,24.505329618272629,21.934003919406052,25.066148088411914,21.54549573925626,18.232683783915768,21.685221008687073,24.918934657473024,21.426886864691348,18.084431220568376,21.536900714464103,24.770243562514501,21.277208443317626,17.934690562844811,21.38709164601206,24.620059971391324,21.126027615428601,17.783446873904701,21.235778859666503,24.468368903079913,20.944998266001839,17.63068506697822,21.082947261765053,24.315155226183698,20.819098266735836,17.476389903861126,20.928581607141716,24.160403657423807,20.663319129299602,17.320545993394774,4.2394051303180014,5.9877873698469255,4.028501713286575,2.1984590793354108,4.0819250131197471,5.8299135523556771,3.8698820819839472,2.039470881185002,3.9228641793964698,5.6704550665480902,3.7090622860505,1.8788868290526679,3.762206762607164,5.5093960062168144,3.5469337745545992,{"$f":"SUM(EP115:EP118)","v":1.7166909044542926},3.5999367369494877,5.3467203054949941,3.3831778879852124,1.5528669281191689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HB115:HB118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Rolling Equity NPV",null,null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"Q108","v":50.43542506166991},68.51779254026755,74.617088513004134,71.118322670424462,140.90980191646133,130.72669103553383,71.47471851803364,39.51258054722723,131.40613427723869,85.334157783856753,38.744765594220283,39.302699155876347,-31.016211056279658,-108.70660163975406,-170.32461145784279,-114.71864658816173,-145.4411421436933,-176.67637861120269,-157.09976311248209,-155.03258452368709,-152.89850070855019,-128.16178559726751,-93.263107345106889,-90.06804424121357,-64.931276899324104,-38.58477693797785,-21.403724499915437,6.7352233993232495,25.93438962284884,56.024308162376386,58.50749417335193,61.129869952354575,63.869783746332224,66.668926713227833,69.623918066288766,72.744545243301886,76.005042658135338,79.336022788741204,82.852462498883625,86.566008839529246,90.446000763181061,94.454872112254634,98.641430140206225,103.06265687125419,107.68204826576617,112.40129781358293,117.3833018668454,122.64456167679245,128.14163743626165,133.75754439816365,139.68612922154594,145.94702839538309,152.4885485491514,159.17147783381495,166.22649377363965,173.67696379050588,181.46137277349021,189.50435192278292,197.90382299433574,206.77410874704103,216.0419713031863,225.51017878811166,235.5055493632596,246.06118940897886,{"$f":"CC108","v":254.71189601851506},255.8610756433302,254.77255864358645,251.55047003493431,250.59352112022424,251.55107387733042,250.26063780699565,246.8256863580028,245.66467653382611,246.53505680929362,245.0280950611351,241.36346529165388,239.9434387625414,240.42705179805091,238.63567542831154,233.65887031836053,230.8742826705593,229.93897482615239,226.65899261051408,221.13158195754824,217.76326165794578,216.23133868482157,212.32200924814003,206.13045513514459,202.09688504503231,200.01503244085077,195.45236044948055,188.59926121248691,183.87522153018685,180.98992898366279,175.67977519841233,168.03646106675052,162.48702815424068,158.76087462018299,152.56219049310056,143.97969836202157,137.44923481967092,132.72324229711705,125.46818982261672,115.76926541896046,108.0725746589471,102.2111843526809,93.702422660860222,82.678655041223962,73.597987350733746,66.271532454238951,56.269482888965982,43.667855687683208,32.938856688000257,23.930909933799619,23.419971900347306,21.632119232585772,21.107992655164441,21.772285230002321,21.18355711393475,19.397411323663306,18.875322992169437,19.553613306066215,18.969256529212299,17.186832087302307,16.668889321812969,17.344567841090871,16.766040042099462,14.988867308277968,{"$f":"EO108","v":14.476671644964334},15.111123043453473,14.588054978400395,12.818308786832052,12.314135148353028,12.853811702305567,12.442094932624046,10.663023280695379,10.139591762294289,10.58901261633066,10.264648239785044,8.4960737107632873,7.9838800410690025,8.3337797957676418,8.1269955402309595,6.37178673752177,5.8738308066440146,6.1312560119093567,6.0465716870834498,4.3083895556820684,3.8284991362433018,3.996286089672541,4.0389013955897406,2.3221137167352368,1.8648551263464404,1.9475117858239304,2.0338320668125256,0.42931616767428471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HA108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Less: Csah Balance",null,null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"BS!Q17","v":0},{"$f":"BS!R17","v":0},{"$f":"BS!S17","v":0},{"$f":"BS!T17","v":0},{"$f":"BS!U17","v":0},{"$f":"BS!V17","v":0},{"$f":"BS!W17","v":-15.342064152535812},{"$f":"BS!X17","v":-15.342064152535812},{"$f":"BS!Y17","v":-15.342064152535812},{"$f":"BS!Z17","v":-15.342064152535812},{"$f":"BS!AA17","v":-60.994792478424927},{"$f":"BS!AB17","v":-60.994792478424927},{"$f":"BS!AC17","v":-60.994792478424927},{"$f":"BS!AD17","v":-60.994792478424927},{"$f":"BS!AE17","v":-60.994792478424927},{"$f":"BS!AF17","v":-60.994792478424927},{"$f":"BS!AG17","v":-60.994792478424927},{"$f":"BS!AH17","v":-90.065313061398186},{"$f":"BS!AI17","v":-67.590315634430141},{"$f":"BS!AJ17","v":-63.484659745721061},{"$f":"BS!AK17","v":-58.15036150041405},{"$f":"BS!AL17","v":-5.5944516667883093},{"$f":"BS!AM17","v":-5.5944516667883093},{"$f":"BS!AN17","v":16.233754471681209},{"$f":"BS!AO17","v":68.381760989477357},{"$f":"BS!AP17","v":122.39925489494779},{"$f":"BS!AQ17","v":150.07952044203722},{"$f":"BS!AR17","v":192.17943514495843},{"$f":"BS!AS17","v":221.67445761993395},{"$f":"BS!AT17","v":259.02425262043914},{"$f":"BS!AU17","v":269.84161457633047},{"$f":"BS!AV17","v":282.87666840953489},{"$f":"BS!AW17","v":293.44137989271684},{"$f":"BS!AX17","v":301.80586298446281},{"$f":"BS!AY17","v":312.59227005620477},{"$f":"BS!AZ17","v":325.59740186896124},{"$f":"BS!BA17","v":336.19950859494418},{"$f":"BS!BB17","v":344.60121826269159},{"$f":"BS!BC17","v":355.42467823756789},{"$f":"BS!BD17","v":366.47076611217466},{"$f":"BS!BE17","v":375.12582727801356},{"$f":"BS!BF17","v":381.57560716497056},{"$f":"BS!BG17","v":390.44177942421447},{"$f":"BS!BH17","v":401.52130796785417},{"$f":"BS!BI17","v":410.19246775114755},{"$f":"BS!BJ17","v":416.65794931224303},{"$f":"BS!BK17","v":425.53977161115927},{"$f":"BS!BL17","v":436.63472310633313},{"$f":"BS!BM17","v":445.32107890473947},{"$f":"BS!BN17","v":451.80153267113133},{"$f":"BS!BO17","v":460.69809834475086},{"$f":"BS!BP17","v":471.80756296266196},{"$f":"BS!BQ17","v":480.46601521391239},{"$f":"BS!BR17","v":486.91954415682665},{"$f":"BS!BS17","v":495.79015823505756},{"$f":"BS!BT17","v":506.87464391886203},{"$f":"BS!BU17","v":515.55127884982062},{"$f":"BS!BV17","v":522.02293135422451},{"$f":"BS!BW17","v":530.91126589045894},{"$f":"BS!BX17","v":541.61791728429614},{"$f":"BS!BY17","v":549.91889559419485},{"$f":"BS!BZ17","v":556.01352345073985},{"$f":"BS!CA17","v":564.52377401641263},{"$f":"BS!CB17","v":575.24643076935274},{"$f":"BS!CC17","v":581.18172862374308},{"$f":"BS!CD17","v":577.27471580853012},{"$f":"BS!CE17","v":573.36770299331715},{"$f":"BS!CF17","v":569.46069017810419},{"$f":"BS!CG17","v":565.55367736289122},{"$f":"BS!CH17","v":561.64666454767826},{"$f":"BS!CI17","v":557.73965173246529},{"$f":"BS!CJ17","v":553.83263891725232},{"$f":"BS!CK17","v":549.92562610203936},{"$f":"BS!CL17","v":546.01861328682639},{"$f":"BS!CM17","v":542.11160047161343},{"$f":"BS!CN17","v":538.20458765640046},{"$f":"BS!CO17","v":534.2975748411875},{"$f":"BS!CP17","v":530.39056202597453},{"$f":"BS!CQ17","v":526.48354921076157},{"$f":"BS!CR17","v":522.5765363955486},{"$f":"BS!CS17","v":518.66952358033564},{"$f":"BS!CT17","v":514.76251076512267},{"$f":"BS!CU17","v":510.85549794990976},{"$f":"BS!CV17","v":506.94848513469685},{"$f":"BS!CW17","v":503.04147231948394},{"$f":"BS!CX17","v":499.13445950427104},{"$f":"BS!CY17","v":495.22744668905813},{"$f":"BS!CZ17","v":497.24242725969401},{"$f":"BS!DA17","v":499.35934442589792},{"$f":"BS!DB17","v":501.47626159210176},{"$f":"BS!DC17","v":503.59317875830561},{"$f":"BS!DD17","v":505.71009592450946},{"$f":"BS!DE17","v":507.82701309071331},{"$f":"BS!DF17","v":509.94393025691716},{"$f":"BS!DG17","v":512.060847423121},{"$f":"BS!DH17","v":514.17776458932485},{"$f":"BS!DI17","v":516.2946817555287},{"$f":"BS!DJ17","v":518.41159892173255},{"$f":"BS!DK17","v":520.5285160879364},{"$f":"BS!DL17","v":522.64543325414024},{"$f":"BS!DM17","v":524.76235042034409},{"$f":"BS!DN17","v":526.87926758654794},{"$f":"BS!DO17","v":528.99618475275179},{"$f":"BS!DP17","v":531.11310191895564},{"$f":"BS!DQ17","v":533.23001908515948},{"$f":"BS!DR17","v":535.34693625136333},{"$f":"BS!DS17","v":537.46385341756718},{"$f":"BS!DT17","v":539.58077058377103},{"$f":"BS!DU17","v":541.69768774997488},{"$f":"BS!DV17","v":543.81460491617872},{"$f":"BS!DW17","v":545.93152208238257},{"$f":"BS!DX17","v":548.04843924858642},{"$f":"BS!DY17","v":550.16535641479027},{"$f":"BS!DZ17","v":552.28227358099412},{"$f":"BS!EA17","v":554.39919074719796},{"$f":"BS!EB17","v":556.51610791340181},{"$f":"BS!EC17","v":558.63302507960566},{"$f":"BS!ED17","v":560.74994224580951},{"$f":"BS!EE17","v":562.86685941201335},{"$f":"BS!EF17","v":564.9837765782172},{"$f":"BS!EG17","v":567.10069374442105},{"$f":"BS!EH17","v":569.2176109106249},{"$f":"BS!EI17","v":571.33452807682875},{"$f":"BS!EJ17","v":573.45144524303259},{"$f":"BS!EK17","v":575.56836240923644},{"$f":"BS!EL17","v":577.68527957544029},{"$f":"BS!EM17","v":579.80219674164414},{"$f":"BS!EN17","v":581.91911390784799},{"$f":"BS!EO17","v":584.03603107405183},{"$f":"BS!EP17","v":586.0908596068067},{"$f":"BS!EQ17","v":588.26986540645964},{"$f":"BS!ER17","v":590.38678257266349},{"$f":"BS!ES17","v":592.50369973886734},{"$f":"BS!ET17","v":594.4265675820559},{"$f":"BS!EU17","v":596.73753407127515},{"$f":"BS!EV17","v":598.854451237479},{"$f":"BS!EW17","v":600.97136840368285},{"$f":"BS!EX17","v":602.78347544167104},{"$f":"BS!EY17","v":605.20520273609054},{"$f":"BS!EZ17","v":607.32211990229439},{"$f":"BS!FA17","v":609.43903706849824},{"$f":"BS!FB17","v":611.11535157554385},{"$f":"BS!FC17","v":613.67287140090605},{"$f":"BS!FD17","v":615.78978856710989},{"$f":"BS!FE17","v":617.90670573331374},{"$f":"BS!FF17","v":619.44586468339503},{"$f":"BS!FG17","v":622.14054006572155},{"$f":"BS!FH17","v":624.2574572319254},{"$f":"BS!FI17","v":626.37437439812925},{"$f":"BS!FJ17","v":627.77500108376557},{"$f":"BS!FK17","v":630.60820873053706},{"$f":"BS!FL17","v":632.72512589674091},{"$f":"BS!FM17","v":634.84204306294475},{"$f":"BS!FN17","v":636.10274695786802},{"$f":"BS!FO17","v":638.96382394680086},{"$f":"BS!FP17","v":641.19279456155641},{"$f":"BS!FQ17","v":643.30971172776026},{"$f":"BS!FR17","v":644.4290883482081},{"$f":"BS!FS17","v":644.4290883482081},{"$f":"BS!FT17","v":644.4290883482081},{"$f":"BS!FU17","v":644.4290883482081},{"$f":"BS!FV17","v":644.4290883482081},{"$f":"BS!FW17","v":644.4290883482081},{"$f":"BS!FX17","v":644.4290883482081},{"$f":"BS!FY17","v":644.4290883482081},{"$f":"BS!FZ17","v":644.4290883482081},{"$f":"BS!GA17","v":644.4290883482081},{"$f":"BS!GB17","v":644.4290883482081},{"$f":"BS!GC17","v":644.4290883482081},{"$f":"BS!GD17","v":644.4290883482081},{"$f":"BS!GE17","v":644.4290883482081},{"$f":"BS!GF17","v":644.4290883482081},{"$f":"BS!GG17","v":644.4290883482081},{"$f":"BS!GH17","v":644.4290883482081},{"$f":"BS!GI17","v":644.4290883482081},{"$f":"BS!GJ17","v":644.4290883482081},{"$f":"BS!GK17","v":644.4290883482081},{"$f":"BS!GL17","v":644.4290883482081},{"$f":"BS!GM17","v":644.4290883482081},{"$f":"BS!GN17","v":644.4290883482081},{"$f":"BS!GO17","v":644.4290883482081},{"$f":"BS!GP17","v":644.4290883482081},{"$f":"BS!GQ17","v":644.4290883482081},{"$f":"BS!GR17","v":644.4290883482081},{"$f":"BS!GS17","v":644.4290883482081},{"$f":"BS!GT17","v":644.4290883482081},{"$f":"BS!GU17","v":644.4290883482081},{"$f":"BS!GV17","v":644.4290883482081},{"$f":"BS!GW17","v":644.4290883482081},{"$f":"BS!GX17","v":644.4290883482081},{"$f":"BS!GY17","v":644.4290883482081},{"$f":"BS!GZ17","v":644.4290883482081},{"$f":"BS!HA17","v":644.4290883482081},{"$f":"BS!HB17","v":644.4290883482081},{"$f":"BS!HC17","v":644.4290883482081},{"$f":"BS!HD17","v":644.4290883482081},{"$f":"BS!HE17","v":644.4290883482081},{"$f":"BS!HF17","v":644.4290883482081},{"$f":"BS!HG17","v":644.4290883482081},{"$f":"BS!HH17","v":644.4290883482081},{"$f":"BS!HI17","v":644.4290883482081},{"$f":"BS!HJ17","v":644.4290883482081},{"$f":"BS!HK17","v":644.4290883482081},{"$f":"BS!HL17","v":644.4290883482081},{"$f":"BS!HM17","v":644.4290883482081},{"$f":"BS!HN17","v":644.4290883482081},{"$f":"BS!HO17","v":644.4290883482081},{"$f":"BS!HP17","v":644.4290883482081},{"$f":"BS!HQ17","v":644.4290883482081},{"$f":"BS!HR17","v":644.4290883482081},{"$f":"BS!HS17","v":644.4290883482081},{"$f":"BS!HT17","v":644.4290883482081},{"$f":"BS!HU17","v":644.4290883482081},{"$f":"BS!HV17","v":644.4290883482081},{"$f":"BS!HW17","v":644.4290883482081},{"$f":"BS!HX17","v":644.4290883482081},{"$f":"BS!HY17","v":644.4290883482081},{"$f":"BS!HZ17","v":644.4290883482081},{"$f":"BS!IA17","v":644.4290883482081},{"$f":"BS!IB17","v":644.4290883482081},{"$f":"BS!IC17","v":644.4290883482081},{"$f":"BS!ID17","v":644.4290883482081}]
[null,"Add: Debt Balance",null,null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"Q119","v":12.152855161803444},{"$f":"R119","v":12.681806962235683},25.363613924471366,50.363613924471366,17.328967923732094,34.657935847464188,100.8409875592707,154.10433633265987,128.47633492888468,143.17802681057609,157.73092743504125,170.03335729485909,253.20038373818147,342.43708815185977,416.87289410666233,401.89900588868898,415.9574933653339,429.81871318845322,431.67047702300863,431.94666219133973,429.34613178850736,449.11469617884472,405.81023799891574,414.36209421869683,426.48985364272448,385.12967472861709,387.56923740099154,384.78988677064001,375.3028409640761,365.93827907183424,363.3688232475651,360.58921088164414,351.10146815509955,341.73686233234497,339.16735821928006,336.38748149060257,326.89903484869939,317.53438465447675,314.96483176791429,309.12029506737582,299.57947564245035,290.24481186609921,287.67379983140484,284.88566780638604,275.37523989162793,266.00920410276672,263.43812815871718,260.64964625433078,251.13828672021873,241.77219220651517,239.20105171161632,236.41221641592634,226.89991591127276,217.53376208327265,214.96255638959127,212.17336415541041,202.6299798141622,193.29389949749699,190.72262795059623,187.32612962684178,177.80788856095847,168.44136026830182,165.86974295986465,163.07829729173778,153.55904618150748,{"$f":"CD119","v":144.19245422047084},141.62076692720544,138.82893811881112,129.30866682585048,119.94201055735854,117.37025257678782,114.57803678233162,105.02913906433847,95.690013845055361,93.118184467651076,90.325577802736206,80.803235321084884,71.436448494732915,68.864547003844876,67.62564701676601,58.112572739697185,48.746370136773187,46.17511082927799,43.385625079895519,33.871592620445519,24.505329618272629,21.934003919406052,25.066148088411914,21.54549573925626,18.232683783915768,21.685221008687073,24.918934657473024,21.426886864691348,18.084431220568376,21.536900714464103,24.770243562514501,21.277208443317626,17.934690562844811,21.38709164601206,24.620059971391324,21.126027615428601,17.783446873904701,21.235778859666503,24.468368903079913,20.944998266001839,17.63068506697822,21.082947261765053,24.315155226183698,20.819098266735836,17.476389903861126,20.928581607141716,24.160403657423807,20.663319129299602,17.320545993394774,4.2394051303180014,5.9877873698469255,4.028501713286575,2.1984590793354108,4.0819250131197471,5.8299135523556771,3.8698820819839472,2.039470881185002,3.9228641793964698,5.6704550665480902,3.7090622860505,1.8788868290526679,3.762206762607164,5.5093960062168144,3.5469337745545992,{"$f":"EP119","v":1.7166909044542926},3.5999367369494877,5.3467203054949941,3.3831778879852124,1.5528669281191689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Enterprise Value",null,null,null,null,null,null,null,"$m",null,null,null,null,null,null,{"$f":"Q123-Q125+Q126","v":62.588280223473355},{"$f":"R123-R125+R126","v":81.199599502503233},99.9807024374755,121.48193659489583,158.23876984019341,165.38462688299802,187.65777022984014,208.95898103242291,275.22453335865919,243.85424874696866,257.47048550768648,270.33084892916037,283.17896516032675,294.72527899053063,307.54307512724449,348.17515177895217,331.51114370006553,343.20764763864872,342.1610295449567,340.39873741337368,334.59799258037123,326.54736224836552,318.14158232059719,308.06029550580206,293.17681575392305,224.14564289569145,216.08599245903889,199.34567502500482,179.56277296699099,162.93833461377147,152.03470284458655,138.84241242446382,121.52987200871493,106.59992606111001,96.199006229364045,83.534624864943225,66.704568911890533,52.269189180526382,42.392616029230055,29.215537794730437,14.899649127617863,3.124076813383283,-4.126549452603399,-13.572983290213926,-27.135179593753435,-38.247447395893403,-44.718341585596704,-53.340515175209873,-66.041154748259089,-76.271796066452509,-81.810917411588633,-89.448318151352538,-101.07755075348823,-110.21430423973905,-114.60110807182667,-121.02431597294577,-131.45992626216821,-139.2246799339446,-142.28481494552693,-147.51767891041331,-156.06903573005008,-162.06198439432637,-163.14848169328837,-166.1069440686361,-172.91078642372054,{"$f":"CD123-CD125+CD126","v":-177.22118594472909},-176.97437742252529,-179.08128202435879,-185.6514894168165,-190.15358011298932,-190.10876134868181,-192.42891577691788,-199.23181050387481,-203.7935426324774,-203.96532094282725,-206.51554456201038,-213.55090075756121,-218.52706173319069,-218.98332677860517,-221.29201906042206,-229.68266817007915,-236.0771658021971,-238.02139451011769,-242.43127809725308,-251.40661804109268,-258.3977912011768,-260.97143352151204,-266.0458240361375,-275.71696364160937,-283.22854536733524,-286.45559730013798,-292.19190005454954,-302.52490469583506,-310.86957005268596,-314.84417151024456,-321.37105996005982,-332.53044515797041,-341.71603373870471,-346.5792339488238,-354.04567492072738,-366.1870879852446,-376.37257841552616,-382.29221607046856,-390.87546759691526,-404.2124461602105,-415.5050668317042,-422.67848349494187,-432.58696031636333,-447.28060213250524,-460.0666825580787,-468.73345758627488,-480.22017990347945,-496.56318059749043,-511.03081765379972,-526.73981371653269,-528.8962013109691,-533.49653071115461,-536.77919793647175,-537.60137728495886,-539.75645170219821,-544.35548867026762,-547.62452672337361,-548.44240736821996,-550.5941580891822,-555.19041080137299,-558.46182490529668,-559.27394993693747,-561.42085059335329,-566.01242565453288,{"$f":"EP123-EP125+EP126","v":-569.26304565889893},-570.08187369110976,-572.22175348033647,-576.80638670252915,-580.01988895163106,-584.29543913865109,-588.19142795678363,-590.8317766413885,-592.19446282534034,-594.94055449630548,-598.82604619153108,-601.45515702742921,-602.78157177977619,-605.5458758606751,-609.41800182958809,-612.03287492666971,-613.31460867148564,-616.09396837863812,-619.94906767624332,-622.54587526188595,-623.77871499409298,-626.56930733494733,-630.4030121800057,-632.97718793659828,-634.15523517204406,-636.92999187998828,-640.76347839388211,-643.30971172776026,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,{"$f":"HB123-HB125+HB126","v":-644.4290883482081},-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081,-644.4290883482081]
[]
["END SHEET"]

{"sheet":"Valuation","index":21,"n_rows":112,"n_cols":238,"rows_kept":112,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period Start:",null,{"$f":"Time!R17","v":"2021-01-01"},{"$f":"Time!S17","v":"2021-02-01"},{"$f":"Time!T17","v":"2021-03-01"},{"$f":"Time!U17","v":"2021-04-01"},{"$f":"Time!V17","v":"2021-05-01"},{"$f":"Time!W17","v":"2021-06-01"},{"$f":"Time!X17","v":"2021-07-01"},{"$f":"Time!Y17","v":"2021-08-01"},{"$f":"Time!Z17","v":"2021-09-01"},{"$f":"Time!AA17","v":"2021-10-01"},{"$f":"Time!AB17","v":"2021-11-01"},{"$f":"Time!AC17","v":"2021-12-01"},{"$f":"Time!AD17","v":"2022-01-01"},{"$f":"Time!AE17","v":"2022-02-01"},{"$f":"Time!AF17","v":"2022-03-01"},{"$f":"Time!AG17","v":"2022-04-01"},{"$f":"Time!AH17","v":"2022-05-01"},{"$f":"Time!AI17","v":"2022-06-01"},{"$f":"Time!AJ17","v":"2022-07-01"},{"$f":"Time!AK17","v":"2022-10-01"},{"$f":"Time!AL17","v":"2023-01-01"},{"$f":"Time!AM17","v":"2023-04-01"},{"$f":"Time!AN17","v":"2023-07-01"},{"$f":"Time!AO17","v":"2023-10-01"},{"$f":"Time!AP17","v":"2024-01-01"},{"$f":"Time!AQ17","v":"2024-04-01"},{"$f":"Time!AR17","v":"2024-07-01"},{"$f":"Time!AS17","v":"2024-10-01"},{"$f":"Time!AT17","v":"2025-01-01"},{"$f":"Time!AU17","v":"2025-04-01"},{"$f":"Time!AV17","v":"2025-07-01"},{"$f":"Time!AW17","v":"2025-10-01"},{"$f":"Time!AX17","v":"2026-01-01"},{"$f":"Time!AY17","v":"2026-04-01"},{"$f":"Time!AZ17","v":"2026-07-01"},{"$f":"Time!BA17","v":"2026-10-01"},{"$f":"Time!BB17","v":"2027-01-01"},{"$f":"Time!BC17","v":"2027-04-01"},{"$f":"Time!BD17","v":"2027-07-01"},{"$f":"Time!BE17","v":"2027-10-01"},{"$f":"Time!BF17","v":"2028-01-01"},{"$f":"Time!BG17","v":"2028-04-01"},{"$f":"Time!BH17","v":"2028-07-01"},{"$f":"Time!BI17","v":"2028-10-01"},{"$f":"Time!BJ17","v":"2029-01-01"},{"$f":"Time!BK17","v":"2029-04-01"},{"$f":"Time!BL17","v":"2029-07-01"},{"$f":"Time!BM17","v":"2029-10-01"},{"$f":"Time!BN17","v":"2030-01-01"},{"$f":"Time!BO17","v":"2030-04-01"},{"$f":"Time!BP17","v":"2030-07-01"},{"$f":"Time!BQ17","v":"2030-10-01"},{"$f":"Time!BR17","v":"2031-01-01"},{"$f":"Time!BS17","v":"2031-04-01"},{"$f":"Time!BT17","v":"2031-07-01"},{"$f":"Time!BU17","v":"2031-10-01"},{"$f":"Time!BV17","v":"2032-01-01"},{"$f":"Time!BW17","v":"2032-04-01"},{"$f":"Time!BX17","v":"2032-07-01"},{"$f":"Time!BY17","v":"2032-10-01"},{"$f":"Time!BZ17","v":"2033-01-01"},{"$f":"Time!CA17","v":"2033-04-01"},{"$f":"Time!CB17","v":"2033-07-01"},{"$f":"Time!CC17","v":"2033-10-01"},{"$f":"Time!CD17","v":"2034-01-01"},{"$f":"Time!CE17","v":"2034-04-01"},{"$f":"Time!CF17","v":"2034-07-01"},{"$f":"Time!CG17","v":"2034-10-01"},{"$f":"Time!CH17","v":"2035-01-01"},{"$f":"Time!CI17","v":"2035-04-01"},{"$f":"Time!CJ17","v":"2035-07-01"},{"$f":"Time!CK17","v":"2035-10-01"},{"$f":"Time!CL17","v":"2036-01-01"},{"$f":"Time!CM17","v":"2036-04-01"},{"$f":"Time!CN17","v":"2036-07-01"},{"$f":"Time!CO17","v":"2036-10-01"},{"$f":"Time!CP17","v":"2037-01-01"},{"$f":"Time!CQ17","v":"2037-04-01"},{"$f":"Time!CR17","v":"2037-07-01"},{"$f":"Time!CS17","v":"2037-10-01"},{"$f":"Time!CT17","v":"2038-01-01"},{"$f":"Time!CU17","v":"2038-04-01"},{"$f":"Time!CV17","v":"2038-07-01"},{"$f":"Time!CW17","v":"2038-10-01"},{"$f":"Time!CX17","v":"2039-01-01"},{"$f":"Time!CY17","v":"2039-04-01"},{"$f":"Time!CZ17","v":"2039-07-01"},{"$f":"Time!DA17","v":"2039-10-01"},{"$f":"Time!DB17","v":"2040-01-01"},{"$f":"Time!DC17","v":"2040-04-01"},{"$f":"Time!DD17","v":"2040-07-01"},{"$f":"Time!DE17","v":"2040-10-01"},{"$f":"Time!DF17","v":"2041-01-01"},{"$f":"Time!DG17","v":"2041-04-01"},{"$f":"Time!DH17","v":"2041-07-01"},{"$f":"Time!DI17","v":"2041-10-01"},{"$f":"Time!DJ17","v":"2042-01-01"},{"$f":"Time!DK17","v":"2042-04-01"},{"$f":"Time!DL17","v":"2042-07-01"},{"$f":"Time!DM17","v":"2042-10-01"},{"$f":"Time!DN17","v":"2043-01-01"},{"$f":"Time!DO17","v":"2043-04-01"},{"$f":"Time!DP17","v":"2043-07-01"},{"$f":"Time!DQ17","v":"2043-10-01"},{"$f":"Time!DR17","v":"2044-01-01"},{"$f":"Time!DS17","v":"2044-04-01"},{"$f":"Time!DT17","v":"2044-07-01"},{"$f":"Time!DU17","v":"2044-10-01"},{"$f":"Time!DV17","v":"2045-01-01"},{"$f":"Time!DW17","v":"2045-04-01"},{"$f":"Time!DX17","v":"2045-07-01"},{"$f":"Time!DY17","v":"2045-10-01"},{"$f":"Time!DZ17","v":"2046-01-01"},{"$f":"Time!EA17","v":"2046-04-01"},{"$f":"Time!EB17","v":"2046-07-01"},{"$f":"Time!EC17","v":"2046-10-01"},{"$f":"Time!ED17","v":"2047-01-01"},{"$f":"Time!EE17","v":"2047-04-01"},{"$f":"Time!EF17","v":"2047-07-01"},{"$f":"Time!EG17","v":"2047-10-01"},{"$f":"Time!EH17","v":"2048-01-01"},{"$f":"Time!EI17","v":"2048-04-01"},{"$f":"Time!EJ17","v":"2048-07-01"},{"$f":"Time!EK17","v":"2048-10-01"},{"$f":"Time!EL17","v":"2049-01-01"},{"$f":"Time!EM17","v":"2049-04-01"},{"$f":"Time!EN17","v":"2049-07-01"},{"$f":"Time!EO17","v":"2049-10-01"},{"$f":"Time!EP17","v":"2050-01-01"},{"$f":"Time!EQ17","v":"2050-04-01"},{"$f":"Time!ER17","v":"2050-07-01"},{"$f":"Time!ES17","v":"2050-10-01"},{"$f":"Time!ET17","v":"2051-01-01"},{"$f":"Time!EU17","v":"2051-04-01"},{"$f":"Time!EV17","v":"2051-07-01"},{"$f":"Time!EW17","v":"2051-10-01"},{"$f":"Time!EX17","v":"2052-01-01"},{"$f":"Time!EY17","v":"2052-04-01"},{"$f":"Time!EZ17","v":"2052-07-01"},{"$f":"Time!FA17","v":"2052-10-01"},{"$f":"Time!FB17","v":"2053-01-01"},{"$f":"Time!FC17","v":"2053-04-01"},{"$f":"Time!FD17","v":"2053-07-01"},{"$f":"Time!FE17","v":"2053-10-01"},{"$f":"Time!FF17","v":"2054-01-01"},{"$f":"Time!FG17","v":"2054-04-01"},{"$f":"Time!FH17","v":"2054-07-01"},{"$f":"Time!FI17","v":"2054-10-01"},{"$f":"Time!FJ17","v":"2055-01-01"},{"$f":"Time!FK17","v":"2055-04-01"},{"$f":"Time!FL17","v":"2055-07-01"},{"$f":"Time!FM17","v":"2055-10-01"},{"$f":"Time!FN17","v":"2056-01-01"},{"$f":"Time!FO17","v":"2056-04-01"},{"$f":"Time!FP17","v":"2056-07-01"},{"$f":"Time!FQ17","v":"2056-10-01"},{"$f":"Time!FR17","v":"2057-01-01"},{"$f":"Time!FS17","v":"2057-04-01"},{"$f":"Time!FT17","v":"2057-07-01"},{"$f":"Time!FU17","v":"2057-10-01"},{"$f":"Time!FV17","v":"2058-01-01"},{"$f":"Time!FW17","v":"2058-04-01"},{"$f":"Time!FX17","v":"2058-07-01"},{"$f":"Time!FY17","v":"2058-10-01"},{"$f":"Time!FZ17","v":"2059-01-01"},{"$f":"Time!GA17","v":"2059-04-01"},{"$f":"Time!GB17","v":"2059-07-01"},{"$f":"Time!GC17","v":"2059-10-01"},{"$f":"Time!GD17","v":"2060-01-01"},{"$f":"Time!GE17","v":"2060-04-01"},{"$f":"Time!GF17","v":"2060-07-01"},{"$f":"Time!GG17","v":"2060-10-01"},{"$f":"Time!GH17","v":"2061-01-01"},{"$f":"Time!GI17","v":"2061-04-01"},{"$f":"Time!GJ17","v":"2061-07-01"},{"$f":"Time!GK17","v":"2061-10-01"},{"$f":"Time!GL17","v":"2062-01-01"},{"$f":"Time!GM17","v":"2062-04-01"},{"$f":"Time!GN17","v":"2062-07-01"},{"$f":"Time!GO17","v":"2062-10-01"},{"$f":"Time!GP17","v":"2063-01-01"},{"$f":"Time!GQ17","v":"2063-04-01"},{"$f":"Time!GR17","v":"2063-07-01"},{"$f":"Time!GS17","v":"2063-10-01"},{"$f":"Time!GT17","v":"2064-01-01"},{"$f":"Time!GU17","v":"2064-04-01"},{"$f":"Time!GV17","v":"2064-07-01"},{"$f":"Time!GW17","v":"2064-10-01"},{"$f":"Time!GX17","v":"2065-01-01"},{"$f":"Time!GY17","v":"2065-04-01"},{"$f":"Time!GZ17","v":"2065-07-01"},{"$f":"Time!HA17","v":"2065-10-01"},{"$f":"Time!HB17","v":"2066-01-01"},{"$f":"Time!HC17","v":"2066-04-01"},{"$f":"Time!HD17","v":"2066-07-01"},{"$f":"Time!HE17","v":"2066-10-01"},{"$f":"Time!HF17","v":"2067-01-01"},{"$f":"Time!HG17","v":"2067-04-01"},{"$f":"Time!HH17","v":"2067-07-01"},{"$f":"Time!HI17","v":"2067-10-01"},{"$f":"Time!HJ17","v":"2068-01-01"},{"$f":"Time!HK17","v":"2068-04-01"},{"$f":"Time!HL17","v":"2068-07-01"},{"$f":"Time!HM17","v":"2068-10-01"},{"$f":"Time!HN17","v":"2069-01-01"},{"$f":"Time!HO17","v":"2069-04-01"},{"$f":"Time!HP17","v":"2069-07-01"},{"$f":"Time!HQ17","v":"2069-10-01"},{"$f":"Time!HR17","v":"2070-01-01"},{"$f":"Time!HS17","v":"2070-04-01"},{"$f":"Time!HT17","v":"2070-07-01"},{"$f":"Time!HU17","v":"2070-10-01"},{"$f":"Time!HV17","v":"2071-01-01"},{"$f":"Time!HW17","v":"2071-04-01"},{"$f":"Time!HX17","v":"2071-07-01"},{"$f":"Time!HY17","v":"2071-10-01"},{"$f":"Time!HZ17","v":"2072-01-01"},{"$f":"Time!IA17","v":"2072-04-01"},{"$f":"Time!IB17","v":"2072-07-01"},{"$f":"Time!IC17","v":"2072-10-01"},{"$f":"Time!ID17","v":"2073-01-01"},{"$f":"Time!IE17","v":"2073-04-01"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period End:",null,{"$f":"Time!R18","v":"2021-01-31"},{"$f":"Time!S18","v":"2021-02-28"},{"$f":"Time!T18","v":"2021-03-31"},{"$f":"Time!U18","v":"2021-04-30"},{"$f":"Time!V18","v":"2021-05-31"},{"$f":"Time!W18","v":"2021-06-30"},{"$f":"Time!X18","v":"2021-07-31"},{"$f":"Time!Y18","v":"2021-08-31"},{"$f":"Time!Z18","v":"2021-09-30"},{"$f":"Time!AA18","v":"2021-10-31"},{"$f":"Time!AB18","v":"2021-11-30"},{"$f":"Time!AC18","v":"2021-12-31"},{"$f":"Time!AD18","v":"2022-01-31"},{"$f":"Time!AE18","v":"2022-02-28"},{"$f":"Time!AF18","v":"2022-03-31"},{"$f":"Time!AG18","v":"2022-04-30"},{"$f":"Time!AH18","v":"2022-05-31"},{"$f":"Time!AI18","v":"2022-06-30"},{"$f":"Time!AJ18","v":"2022-09-30"},{"$f":"Time!AK18","v":"2022-12-31"},{"$f":"Time!AL18","v":"2023-03-31"},{"$f":"Time!AM18","v":"2023-06-30"},{"$f":"Time!AN18","v":"2023-09-30"},{"$f":"Time!AO18","v":"2023-12-31"},{"$f":"Time!AP18","v":"2024-03-31"},{"$f":"Time!AQ18","v":"2024-06-30"},{"$f":"Time!AR18","v":"2024-09-30"},{"$f":"Time!AS18","v":"2024-12-31"},{"$f":"Time!AT18","v":"2025-03-31"},{"$f":"Time!AU18","v":"2025-06-30"},{"$f":"Time!AV18","v":"2025-09-30"},{"$f":"Time!AW18","v":"2025-12-31"},{"$f":"Time!AX18","v":"2026-03-31"},{"$f":"Time!AY18","v":"2026-06-30"},{"$f":"Time!AZ18","v":"2026-09-30"},{"$f":"Time!BA18","v":"2026-12-31"},{"$f":"Time!BB18","v":"2027-03-31"},{"$f":"Time!BC18","v":"2027-06-30"},{"$f":"Time!BD18","v":"2027-09-30"},{"$f":"Time!BE18","v":"2027-12-31"},{"$f":"Time!BF18","v":"2028-03-31"},{"$f":"Time!BG18","v":"2028-06-30"},{"$f":"Time!BH18","v":"2028-09-30"},{"$f":"Time!BI18","v":"2028-12-31"},{"$f":"Time!BJ18","v":"2029-03-31"},{"$f":"Time!BK18","v":"2029-06-30"},{"$f":"Time!BL18","v":"2029-09-30"},{"$f":"Time!BM18","v":"2029-12-31"},{"$f":"Time!BN18","v":"2030-03-31"},{"$f":"Time!BO18","v":"2030-06-30"},{"$f":"Time!BP18","v":"2030-09-30"},{"$f":"Time!BQ18","v":"2030-12-31"},{"$f":"Time!BR18","v":"2031-03-31"},{"$f":"Time!BS18","v":"2031-06-30"},{"$f":"Time!BT18","v":"2031-09-30"},{"$f":"Time!BU18","v":"2031-12-31"},{"$f":"Time!BV18","v":"2032-03-31"},{"$f":"Time!BW18","v":"2032-06-30"},{"$f":"Time!BX18","v":"2032-09-30"},{"$f":"Time!BY18","v":"2032-12-31"},{"$f":"Time!BZ18","v":"2033-03-31"},{"$f":"Time!CA18","v":"2033-06-30"},{"$f":"Time!CB18","v":"2033-09-30"},{"$f":"Time!CC18","v":"2033-12-31"},{"$f":"Time!CD18","v":"2034-03-31"},{"$f":"Time!CE18","v":"2034-06-30"},{"$f":"Time!CF18","v":"2034-09-30"},{"$f":"Time!CG18","v":"2034-12-31"},{"$f":"Time!CH18","v":"2035-03-31"},{"$f":"Time!CI18","v":"2035-06-30"},{"$f":"Time!CJ18","v":"2035-09-30"},{"$f":"Time!CK18","v":"2035-12-31"},{"$f":"Time!CL18","v":"2036-03-31"},{"$f":"Time!CM18","v":"2036-06-30"},{"$f":"Time!CN18","v":"2036-09-30"},{"$f":"Time!CO18","v":"2036-12-31"},{"$f":"Time!CP18","v":"2037-03-31"},{"$f":"Time!CQ18","v":"2037-06-30"},{"$f":"Time!CR18","v":"2037-09-30"},{"$f":"Time!CS18","v":"2037-12-31"},{"$f":"Time!CT18","v":"2038-03-31"},{"$f":"Time!CU18","v":"2038-06-30"},{"$f":"Time!CV18","v":"2038-09-30"},{"$f":"Time!CW18","v":"2038-12-31"},{"$f":"Time!CX18","v":"2039-03-31"},{"$f":"Time!CY18","v":"2039-06-30"},{"$f":"Time!CZ18","v":"2039-09-30"},{"$f":"Time!DA18","v":"2039-12-31"},{"$f":"Time!DB18","v":"2040-03-31"},{"$f":"Time!DC18","v":"2040-06-30"},{"$f":"Time!DD18","v":"2040-09-30"},{"$f":"Time!DE18","v":"2040-12-31"},{"$f":"Time!DF18","v":"2041-03-31"},{"$f":"Time!DG18","v":"2041-06-30"},{"$f":"Time!DH18","v":"2041-09-30"},{"$f":"Time!DI18","v":"2041-12-31"},{"$f":"Time!DJ18","v":"2042-03-31"},{"$f":"Time!DK18","v":"2042-06-30"},{"$f":"Time!DL18","v":"2042-09-30"},{"$f":"Time!DM18","v":"2042-12-31"},{"$f":"Time!DN18","v":"2043-03-31"},{"$f":"Time!DO18","v":"2043-06-30"},{"$f":"Time!DP18","v":"2043-09-30"},{"$f":"Time!DQ18","v":"2043-12-31"},{"$f":"Time!DR18","v":"2044-03-31"},{"$f":"Time!DS18","v":"2044-06-30"},{"$f":"Time!DT18","v":"2044-09-30"},{"$f":"Time!DU18","v":"2044-12-31"},{"$f":"Time!DV18","v":"2045-03-31"},{"$f":"Time!DW18","v":"2045-06-30"},{"$f":"Time!DX18","v":"2045-09-30"},{"$f":"Time!DY18","v":"2045-12-31"},{"$f":"Time!DZ18","v":"2046-03-31"},{"$f":"Time!EA18","v":"2046-06-30"},{"$f":"Time!EB18","v":"2046-09-30"},{"$f":"Time!EC18","v":"2046-12-31"},{"$f":"Time!ED18","v":"2047-03-31"},{"$f":"Time!EE18","v":"2047-06-30"},{"$f":"Time!EF18","v":"2047-09-30"},{"$f":"Time!EG18","v":"2047-12-31"},{"$f":"Time!EH18","v":"2048-03-31"},{"$f":"Time!EI18","v":"2048-06-30"},{"$f":"Time!EJ18","v":"2048-09-30"},{"$f":"Time!EK18","v":"2048-12-31"},{"$f":"Time!EL18","v":"2049-03-31"},{"$f":"Time!EM18","v":"2049-06-30"},{"$f":"Time!EN18","v":"2049-09-30"},{"$f":"Time!EO18","v":"2049-12-31"},{"$f":"Time!EP18","v":"2050-03-31"},{"$f":"Time!EQ18","v":"2050-06-30"},{"$f":"Time!ER18","v":"2050-09-30"},{"$f":"Time!ES18","v":"2050-12-31"},{"$f":"Time!ET18","v":"2051-03-31"},{"$f":"Time!EU18","v":"2051-06-30"},{"$f":"Time!EV18","v":"2051-09-30"},{"$f":"Time!EW18","v":"2051-12-31"},{"$f":"Time!EX18","v":"2052-03-31"},{"$f":"Time!EY18","v":"2052-06-30"},{"$f":"Time!EZ18","v":"2052-09-30"},{"$f":"Time!FA18","v":"2052-12-31"},{"$f":"Time!FB18","v":"2053-03-31"},{"$f":"Time!FC18","v":"2053-06-30"},{"$f":"Time!FD18","v":"2053-09-30"},{"$f":"Time!FE18","v":"2053-12-31"},{"$f":"Time!FF18","v":"2054-03-31"},{"$f":"Time!FG18","v":"2054-06-30"},{"$f":"Time!FH18","v":"2054-09-30"},{"$f":"Time!FI18","v":"2054-12-31"},{"$f":"Time!FJ18","v":"2055-03-31"},{"$f":"Time!FK18","v":"2055-06-30"},{"$f":"Time!FL18","v":"2055-09-30"},{"$f":"Time!FM18","v":"2055-12-31"},{"$f":"Time!FN18","v":"2056-03-31"},{"$f":"Time!FO18","v":"2056-06-30"},{"$f":"Time!FP18","v":"2056-09-30"},{"$f":"Time!FQ18","v":"2056-12-31"},{"$f":"Time!FR18","v":"2057-03-31"},{"$f":"Time!FS18","v":"2057-06-30"},{"$f":"Time!FT18","v":"2057-09-30"},{"$f":"Time!FU18","v":"2057-12-31"},{"$f":"Time!FV18","v":"2058-03-31"},{"$f":"Time!FW18","v":"2058-06-30"},{"$f":"Time!FX18","v":"2058-09-30"},{"$f":"Time!FY18","v":"2058-12-31"},{"$f":"Time!FZ18","v":"2059-03-31"},{"$f":"Time!GA18","v":"2059-06-30"},{"$f":"Time!GB18","v":"2059-09-30"},{"$f":"Time!GC18","v":"2059-12-31"},{"$f":"Time!GD18","v":"2060-03-31"},{"$f":"Time!GE18","v":"2060-06-30"},{"$f":"Time!GF18","v":"2060-09-30"},{"$f":"Time!GG18","v":"2060-12-31"},{"$f":"Time!GH18","v":"2061-03-31"},{"$f":"Time!GI18","v":"2061-06-30"},{"$f":"Time!GJ18","v":"2061-09-30"},{"$f":"Time!GK18","v":"2061-12-31"},{"$f":"Time!GL18","v":"2062-03-31"},{"$f":"Time!GM18","v":"2062-06-30"},{"$f":"Time!GN18","v":"2062-09-30"},{"$f":"Time!GO18","v":"2062-12-31"},{"$f":"Time!GP18","v":"2063-03-31"},{"$f":"Time!GQ18","v":"2063-06-30"},{"$f":"Time!GR18","v":"2063-09-30"},{"$f":"Time!GS18","v":"2063-12-31"},{"$f":"Time!GT18","v":"2064-03-31"},{"$f":"Time!GU18","v":"2064-06-30"},{"$f":"Time!GV18","v":"2064-09-30"},{"$f":"Time!GW18","v":"2064-12-31"},{"$f":"Time!GX18","v":"2065-03-31"},{"$f":"Time!GY18","v":"2065-06-30"},{"$f":"Time!GZ18","v":"2065-09-30"},{"$f":"Time!HA18","v":"2065-12-31"},{"$f":"Time!HB18","v":"2066-03-31"},{"$f":"Time!HC18","v":"2066-06-30"},{"$f":"Time!HD18","v":"2066-09-30"},{"$f":"Time!HE18","v":"2066-12-31"},{"$f":"Time!HF18","v":"2067-03-31"},{"$f":"Time!HG18","v":"2067-06-30"},{"$f":"Time!HH18","v":"2067-09-30"},{"$f":"Time!HI18","v":"2067-12-31"},{"$f":"Time!HJ18","v":"2068-03-31"},{"$f":"Time!HK18","v":"2068-06-30"},{"$f":"Time!HL18","v":"2068-09-30"},{"$f":"Time!HM18","v":"2068-12-31"},{"$f":"Time!HN18","v":"2069-03-31"},{"$f":"Time!HO18","v":"2069-06-30"},{"$f":"Time!HP18","v":"2069-09-30"},{"$f":"Time!HQ18","v":"2069-12-31"},{"$f":"Time!HR18","v":"2070-03-31"},{"$f":"Time!HS18","v":"2070-06-30"},{"$f":"Time!HT18","v":"2070-09-30"},{"$f":"Time!HU18","v":"2070-12-31"},{"$f":"Time!HV18","v":"2071-03-31"},{"$f":"Time!HW18","v":"2071-06-30"},{"$f":"Time!HX18","v":"2071-09-30"},{"$f":"Time!HY18","v":"2071-12-31"},{"$f":"Time!HZ18","v":"2072-03-31"},{"$f":"Time!IA18","v":"2072-06-30"},{"$f":"Time!IB18","v":"2072-09-30"},{"$f":"Time!IC18","v":"2072-12-31"},{"$f":"Time!ID18","v":"2073-03-31"},{"$f":"Time!IE18","v":"2073-06-30"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year:",null,{"$f":"Time!R19","v":2021},{"$f":"Time!S19","v":2021},{"$f":"Time!T19","v":2021},{"$f":"Time!U19","v":2021},{"$f":"Time!V19","v":2021},{"$f":"Time!W19","v":2021},{"$f":"Time!X19","v":2021},{"$f":"Time!Y19","v":2021},{"$f":"Time!Z19","v":2021},{"$f":"Time!AA19","v":2021},{"$f":"Time!AB19","v":2021},{"$f":"Time!AC19","v":2021},{"$f":"Time!AD19","v":2022},{"$f":"Time!AE19","v":2022},{"$f":"Time!AF19","v":2022},{"$f":"Time!AG19","v":2022},{"$f":"Time!AH19","v":2022},{"$f":"Time!AI19","v":2022},{"$f":"Time!AJ19","v":2022},{"$f":"Time!AK19","v":2022},{"$f":"Time!AL19","v":2023},{"$f":"Time!AM19","v":2023},{"$f":"Time!AN19","v":2023},{"$f":"Time!AO19","v":2023},{"$f":"Time!AP19","v":2024},{"$f":"Time!AQ19","v":2024},{"$f":"Time!AR19","v":2024},{"$f":"Time!AS19","v":2024},{"$f":"Time!AT19","v":2025},{"$f":"Time!AU19","v":2025},{"$f":"Time!AV19","v":2025},{"$f":"Time!AW19","v":2025},{"$f":"Time!AX19","v":2026},{"$f":"Time!AY19","v":2026},{"$f":"Time!AZ19","v":2026},{"$f":"Time!BA19","v":2026},{"$f":"Time!BB19","v":2027},{"$f":"Time!BC19","v":2027},{"$f":"Time!BD19","v":2027},{"$f":"Time!BE19","v":2027},{"$f":"Time!BF19","v":2028},{"$f":"Time!BG19","v":2028},{"$f":"Time!BH19","v":2028},{"$f":"Time!BI19","v":2028},{"$f":"Time!BJ19","v":2029},{"$f":"Time!BK19","v":2029},{"$f":"Time!BL19","v":2029},{"$f":"Time!BM19","v":2029},{"$f":"Time!BN19","v":2030},{"$f":"Time!BO19","v":2030},{"$f":"Time!BP19","v":2030},{"$f":"Time!BQ19","v":2030},{"$f":"Time!BR19","v":2031},{"$f":"Time!BS19","v":2031},{"$f":"Time!BT19","v":2031},{"$f":"Time!BU19","v":2031},{"$f":"Time!BV19","v":2032},{"$f":"Time!BW19","v":2032},{"$f":"Time!BX19","v":2032},{"$f":"Time!BY19","v":2032},{"$f":"Time!BZ19","v":2033},{"$f":"Time!CA19","v":2033},{"$f":"Time!CB19","v":2033},{"$f":"Time!CC19","v":2033},{"$f":"Time!CD19","v":2034},{"$f":"Time!CE19","v":2034},{"$f":"Time!CF19","v":2034},{"$f":"Time!CG19","v":2034},{"$f":"Time!CH19","v":2035},{"$f":"Time!CI19","v":2035},{"$f":"Time!CJ19","v":2035},{"$f":"Time!CK19","v":2035},{"$f":"Time!CL19","v":2036},{"$f":"Time!CM19","v":2036},{"$f":"Time!CN19","v":2036},{"$f":"Time!CO19","v":2036},{"$f":"Time!CP19","v":2037},{"$f":"Time!CQ19","v":2037},{"$f":"Time!CR19","v":2037},{"$f":"Time!CS19","v":2037},{"$f":"Time!CT19","v":2038},{"$f":"Time!CU19","v":2038},{"$f":"Time!CV19","v":2038},{"$f":"Time!CW19","v":2038},{"$f":"Time!CX19","v":2039},{"$f":"Time!CY19","v":2039},{"$f":"Time!CZ19","v":2039},{"$f":"Time!DA19","v":2039},{"$f":"Time!DB19","v":2040},{"$f":"Time!DC19","v":2040},{"$f":"Time!DD19","v":2040},{"$f":"Time!DE19","v":2040},{"$f":"Time!DF19","v":2041},{"$f":"Time!DG19","v":2041},{"$f":"Time!DH19","v":2041},{"$f":"Time!DI19","v":2041},{"$f":"Time!DJ19","v":2042},{"$f":"Time!DK19","v":2042},{"$f":"Time!DL19","v":2042},{"$f":"Time!DM19","v":2042},{"$f":"Time!DN19","v":2043},{"$f":"Time!DO19","v":2043},{"$f":"Time!DP19","v":2043},{"$f":"Time!DQ19","v":2043},{"$f":"Time!DR19","v":2044},{"$f":"Time!DS19","v":2044},{"$f":"Time!DT19","v":2044},{"$f":"Time!DU19","v":2044},{"$f":"Time!DV19","v":2045},{"$f":"Time!DW19","v":2045},{"$f":"Time!DX19","v":2045},{"$f":"Time!DY19","v":2045},{"$f":"Time!DZ19","v":2046},{"$f":"Time!EA19","v":2046},{"$f":"Time!EB19","v":2046},{"$f":"Time!EC19","v":2046},{"$f":"Time!ED19","v":2047},{"$f":"Time!EE19","v":2047},{"$f":"Time!EF19","v":2047},{"$f":"Time!EG19","v":2047},{"$f":"Time!EH19","v":2048},{"$f":"Time!EI19","v":2048},{"$f":"Time!EJ19","v":2048},{"$f":"Time!EK19","v":2048},{"$f":"Time!EL19","v":2049},{"$f":"Time!EM19","v":2049},{"$f":"Time!EN19","v":2049},{"$f":"Time!EO19","v":2049},{"$f":"Time!EP19","v":2050},{"$f":"Time!EQ19","v":2050},{"$f":"Time!ER19","v":2050},{"$f":"Time!ES19","v":2050},{"$f":"Time!ET19","v":2051},{"$f":"Time!EU19","v":2051},{"$f":"Time!EV19","v":2051},{"$f":"Time!EW19","v":2051},{"$f":"Time!EX19","v":2052},{"$f":"Time!EY19","v":2052},{"$f":"Time!EZ19","v":2052},{"$f":"Time!FA19","v":2052},{"$f":"Time!FB19","v":2053},{"$f":"Time!FC19","v":2053},{"$f":"Time!FD19","v":2053},{"$f":"Time!FE19","v":2053},{"$f":"Time!FF19","v":2054},{"$f":"Time!FG19","v":2054},{"$f":"Time!FH19","v":2054},{"$f":"Time!FI19","v":2054},{"$f":"Time!FJ19","v":2055},{"$f":"Time!FK19","v":2055},{"$f":"Time!FL19","v":2055},{"$f":"Time!FM19","v":2055},{"$f":"Time!FN19","v":2056},{"$f":"Time!FO19","v":2056},{"$f":"Time!FP19","v":2056},{"$f":"Time!FQ19","v":2056},{"$f":"Time!FR19","v":2057},{"$f":"Time!FS19","v":2057},{"$f":"Time!FT19","v":2057},{"$f":"Time!FU19","v":2057},{"$f":"Time!FV19","v":2058},{"$f":"Time!FW19","v":2058},{"$f":"Time!FX19","v":2058},{"$f":"Time!FY19","v":2058},{"$f":"Time!FZ19","v":2059},{"$f":"Time!GA19","v":2059},{"$f":"Time!GB19","v":2059},{"$f":"Time!GC19","v":2059},{"$f":"Time!GD19","v":2060},{"$f":"Time!GE19","v":2060},{"$f":"Time!GF19","v":2060},{"$f":"Time!GG19","v":2060},{"$f":"Time!GH19","v":2061},{"$f":"Time!GI19","v":2061},{"$f":"Time!GJ19","v":2061},{"$f":"Time!GK19","v":2061},{"$f":"Time!GL19","v":2062},{"$f":"Time!GM19","v":2062},{"$f":"Time!GN19","v":2062},{"$f":"Time!GO19","v":2062},{"$f":"Time!GP19","v":2063},{"$f":"Time!GQ19","v":2063},{"$f":"Time!GR19","v":2063},{"$f":"Time!GS19","v":2063},{"$f":"Time!GT19","v":2064},{"$f":"Time!GU19","v":2064},{"$f":"Time!GV19","v":2064},{"$f":"Time!GW19","v":2064},{"$f":"Time!GX19","v":2065},{"$f":"Time!GY19","v":2065},{"$f":"Time!GZ19","v":2065},{"$f":"Time!HA19","v":2065},{"$f":"Time!HB19","v":2066},{"$f":"Time!HC19","v":2066},{"$f":"Time!HD19","v":2066},{"$f":"Time!HE19","v":2066},{"$f":"Time!HF19","v":2067},{"$f":"Time!HG19","v":2067},{"$f":"Time!HH19","v":2067},{"$f":"Time!HI19","v":2067},{"$f":"Time!HJ19","v":2068},{"$f":"Time!HK19","v":2068},{"$f":"Time!HL19","v":2068},{"$f":"Time!HM19","v":2068},{"$f":"Time!HN19","v":2069},{"$f":"Time!HO19","v":2069},{"$f":"Time!HP19","v":2069},{"$f":"Time!HQ19","v":2069},{"$f":"Time!HR19","v":2070},{"$f":"Time!HS19","v":2070},{"$f":"Time!HT19","v":2070},{"$f":"Time!HU19","v":2070},{"$f":"Time!HV19","v":2071},{"$f":"Time!HW19","v":2071},{"$f":"Time!HX19","v":2071},{"$f":"Time!HY19","v":2071},{"$f":"Time!HZ19","v":2072},{"$f":"Time!IA19","v":2072},{"$f":"Time!IB19","v":2072},{"$f":"Time!IC19","v":2072},{"$f":"Time!ID19","v":2073},{"$f":"Time!IE19","v":2073}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year #:",null,{"$f":"Time!R21","v":1},{"$f":"Time!S21","v":1},{"$f":"Time!T21","v":1},{"$f":"Time!U21","v":1},{"$f":"Time!V21","v":1},{"$f":"Time!W21","v":1},{"$f":"Time!X21","v":1},{"$f":"Time!Y21","v":1},{"$f":"Time!Z21","v":1},{"$f":"Time!AA21","v":1},{"$f":"Time!AB21","v":1},{"$f":"Time!AC21","v":1},{"$f":"Time!AD21","v":2},{"$f":"Time!AE21","v":2},{"$f":"Time!AF21","v":2},{"$f":"Time!AG21","v":2},{"$f":"Time!AH21","v":2},{"$f":"Time!AI21","v":2},{"$f":"Time!AJ21","v":2},{"$f":"Time!AK21","v":2},{"$f":"Time!AL21","v":3},{"$f":"Time!AM21","v":3},{"$f":"Time!AN21","v":3},{"$f":"Time!AO21","v":3},{"$f":"Time!AP21","v":4},{"$f":"Time!AQ21","v":4},{"$f":"Time!AR21","v":4},{"$f":"Time!AS21","v":4},{"$f":"Time!AT21","v":5},{"$f":"Time!AU21","v":5},{"$f":"Time!AV21","v":5},{"$f":"Time!AW21","v":5},{"$f":"Time!AX21","v":6},{"$f":"Time!AY21","v":6},{"$f":"Time!AZ21","v":6},{"$f":"Time!BA21","v":6},{"$f":"Time!BB21","v":7},{"$f":"Time!BC21","v":7},{"$f":"Time!BD21","v":7},{"$f":"Time!BE21","v":7},{"$f":"Time!BF21","v":8},{"$f":"Time!BG21","v":8},{"$f":"Time!BH21","v":8},{"$f":"Time!BI21","v":8},{"$f":"Time!BJ21","v":9},{"$f":"Time!BK21","v":9},{"$f":"Time!BL21","v":9},{"$f":"Time!BM21","v":9},{"$f":"Time!BN21","v":10},{"$f":"Time!BO21","v":10},{"$f":"Time!BP21","v":10},{"$f":"Time!BQ21","v":10},{"$f":"Time!BR21","v":11},{"$f":"Time!BS21","v":11},{"$f":"Time!BT21","v":11},{"$f":"Time!BU21","v":11},{"$f":"Time!BV21","v":12},{"$f":"Time!BW21","v":12},{"$f":"Time!BX21","v":12},{"$f":"Time!BY21","v":12},{"$f":"Time!BZ21","v":13},{"$f":"Time!CA21","v":13},{"$f":"Time!CB21","v":13},{"$f":"Time!CC21","v":13},{"$f":"Time!CD21","v":14},{"$f":"Time!CE21","v":14},{"$f":"Time!CF21","v":14},{"$f":"Time!CG21","v":14},{"$f":"Time!CH21","v":15},{"$f":"Time!CI21","v":15},{"$f":"Time!CJ21","v":15},{"$f":"Time!CK21","v":15},{"$f":"Time!CL21","v":16},{"$f":"Time!CM21","v":16},{"$f":"Time!CN21","v":16},{"$f":"Time!CO21","v":16},{"$f":"Time!CP21","v":17},{"$f":"Time!CQ21","v":17},{"$f":"Time!CR21","v":17},{"$f":"Time!CS21","v":17},{"$f":"Time!CT21","v":18},{"$f":"Time!CU21","v":18},{"$f":"Time!CV21","v":18},{"$f":"Time!CW21","v":18},{"$f":"Time!CX21","v":19},{"$f":"Time!CY21","v":19},{"$f":"Time!CZ21","v":19},{"$f":"Time!DA21","v":19},{"$f":"Time!DB21","v":20},{"$f":"Time!DC21","v":20},{"$f":"Time!DD21","v":20},{"$f":"Time!DE21","v":20},{"$f":"Time!DF21","v":21},{"$f":"Time!DG21","v":21},{"$f":"Time!DH21","v":21},{"$f":"Time!DI21","v":21},{"$f":"Time!DJ21","v":22},{"$f":"Time!DK21","v":22},{"$f":"Time!DL21","v":22},{"$f":"Time!DM21","v":22},{"$f":"Time!DN21","v":23},{"$f":"Time!DO21","v":23},{"$f":"Time!DP21","v":23},{"$f":"Time!DQ21","v":23},{"$f":"Time!DR21","v":24},{"$f":"Time!DS21","v":24},{"$f":"Time!DT21","v":24},{"$f":"Time!DU21","v":24},{"$f":"Time!DV21","v":25},{"$f":"Time!DW21","v":25},{"$f":"Time!DX21","v":25},{"$f":"Time!DY21","v":25},{"$f":"Time!DZ21","v":26},{"$f":"Time!EA21","v":26},{"$f":"Time!EB21","v":26},{"$f":"Time!EC21","v":26},{"$f":"Time!ED21","v":27},{"$f":"Time!EE21","v":27},{"$f":"Time!EF21","v":27},{"$f":"Time!EG21","v":27},{"$f":"Time!EH21","v":28},{"$f":"Time!EI21","v":28},{"$f":"Time!EJ21","v":28},{"$f":"Time!EK21","v":28},{"$f":"Time!EL21","v":29},{"$f":"Time!EM21","v":29},{"$f":"Time!EN21","v":29},{"$f":"Time!EO21","v":29},{"$f":"Time!EP21","v":30},{"$f":"Time!EQ21","v":30},{"$f":"Time!ER21","v":30},{"$f":"Time!ES21","v":30},{"$f":"Time!ET21","v":31},{"$f":"Time!EU21","v":31},{"$f":"Time!EV21","v":31},{"$f":"Time!EW21","v":31},{"$f":"Time!EX21","v":32},{"$f":"Time!EY21","v":32},{"$f":"Time!EZ21","v":32},{"$f":"Time!FA21","v":32},{"$f":"Time!FB21","v":33},{"$f":"Time!FC21","v":33},{"$f":"Time!FD21","v":33},{"$f":"Time!FE21","v":33},{"$f":"Time!FF21","v":34},{"$f":"Time!FG21","v":34},{"$f":"Time!FH21","v":34},{"$f":"Time!FI21","v":34},{"$f":"Time!FJ21","v":35},{"$f":"Time!FK21","v":35},{"$f":"Time!FL21","v":35},{"$f":"Time!FM21","v":35},{"$f":"Time!FN21","v":36},{"$f":"Time!FO21","v":36},{"$f":"Time!FP21","v":36},{"$f":"Time!FQ21","v":36},{"$f":"Time!FR21","v":37},{"$f":"Time!FS21","v":37},{"$f":"Time!FT21","v":37},{"$f":"Time!FU21","v":37},{"$f":"Time!FV21","v":38},{"$f":"Time!FW21","v":38},{"$f":"Time!FX21","v":38},{"$f":"Time!FY21","v":38},{"$f":"Time!FZ21","v":39},{"$f":"Time!GA21","v":39},{"$f":"Time!GB21","v":39},{"$f":"Time!GC21","v":39},{"$f":"Time!GD21","v":40},{"$f":"Time!GE21","v":40},{"$f":"Time!GF21","v":40},{"$f":"Time!GG21","v":40},{"$f":"Time!GH21","v":41},{"$f":"Time!GI21","v":41},{"$f":"Time!GJ21","v":41},{"$f":"Time!GK21","v":41},{"$f":"Time!GL21","v":42},{"$f":"Time!GM21","v":42},{"$f":"Time!GN21","v":42},{"$f":"Time!GO21","v":42},{"$f":"Time!GP21","v":43},{"$f":"Time!GQ21","v":43},{"$f":"Time!GR21","v":43},{"$f":"Time!GS21","v":43},{"$f":"Time!GT21","v":44},{"$f":"Time!GU21","v":44},{"$f":"Time!GV21","v":44},{"$f":"Time!GW21","v":44},{"$f":"Time!GX21","v":45},{"$f":"Time!GY21","v":45},{"$f":"Time!GZ21","v":45},{"$f":"Time!HA21","v":45},{"$f":"Time!HB21","v":46},{"$f":"Time!HC21","v":46},{"$f":"Time!HD21","v":46},{"$f":"Time!HE21","v":46},{"$f":"Time!HF21","v":47},{"$f":"Time!HG21","v":47},{"$f":"Time!HH21","v":47},{"$f":"Time!HI21","v":47},{"$f":"Time!HJ21","v":48},{"$f":"Time!HK21","v":48},{"$f":"Time!HL21","v":48},{"$f":"Time!HM21","v":48},{"$f":"Time!HN21","v":49},{"$f":"Time!HO21","v":49},{"$f":"Time!HP21","v":49},{"$f":"Time!HQ21","v":49},{"$f":"Time!HR21","v":50},{"$f":"Time!HS21","v":50},{"$f":"Time!HT21","v":50},{"$f":"Time!HU21","v":50},{"$f":"Time!HV21","v":51},{"$f":"Time!HW21","v":51},{"$f":"Time!HX21","v":51},{"$f":"Time!HY21","v":51},{"$f":"Time!HZ21","v":52},{"$f":"Time!IA21","v":52},{"$f":"Time!IB21","v":52},{"$f":"Time!IC21","v":52},{"$f":"Time!ID21","v":53},{"$f":"Time!IE21","v":53}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Phase:",null,{"$f":"Time!R26","v":"Const"},{"$f":"Time!S26","v":"Const"},{"$f":"Time!T26","v":"Const"},{"$f":"Time!U26","v":"Const"},{"$f":"Time!V26","v":"Const"},{"$f":"Time!W26","v":"Const"},{"$f":"Time!X26","v":"Const"},{"$f":"Time!Y26","v":"Const"},{"$f":"Time!Z26","v":"Const"},{"$f":"Time!AA26","v":"Const"},{"$f":"Time!AB26","v":"Const"},{"$f":"Time!AC26","v":"Const"},{"$f":"Time!AD26","v":"Const"},{"$f":"Time!AE26","v":"Const"},{"$f":"Time!AF26","v":"Const"},{"$f":"Time!AG26","v":"Const"},{"$f":"Time!AH26","v":"Const"},{"$f":"Time!AI26","v":"Const"},{"$f":"Time!AJ26","v":"Ops"},{"$f":"Time!AK26","v":"Ops"},{"$f":"Time!AL26","v":"Ops"},{"$f":"Time!AM26","v":"Ops"},{"$f":"Time!AN26","v":"Ops"},{"$f":"Time!AO26","v":"Ops"},{"$f":"Time!AP26","v":"Ops"},{"$f":"Time!AQ26","v":"Ops"},{"$f":"Time!AR26","v":"Ops"},{"$f":"Time!AS26","v":"Ops"},{"$f":"Time!AT26","v":"Ops"},{"$f":"Time!AU26","v":"Ops"},{"$f":"Time!AV26","v":"Ops"},{"$f":"Time!AW26","v":"Ops"},{"$f":"Time!AX26","v":"Ops"},{"$f":"Time!AY26","v":"Ops"},{"$f":"Time!AZ26","v":"Ops"},{"$f":"Time!BA26","v":"Ops"},{"$f":"Time!BB26","v":"Ops"},{"$f":"Time!BC26","v":"Ops"},{"$f":"Time!BD26","v":"Ops"},{"$f":"Time!BE26","v":"Ops"},{"$f":"Time!BF26","v":"Ops"},{"$f":"Time!BG26","v":"Ops"},{"$f":"Time!BH26","v":"Ops"},{"$f":"Time!BI26","v":"Ops"},{"$f":"Time!BJ26","v":"Ops"},{"$f":"Time!BK26","v":"Ops"},{"$f":"Time!BL26","v":"Ops"},{"$f":"Time!BM26","v":"Ops"},{"$f":"Time!BN26","v":"Ops"},{"$f":"Time!BO26","v":"Ops"},{"$f":"Time!BP26","v":"Ops"},{"$f":"Time!BQ26","v":"Ops"},{"$f":"Time!BR26","v":"Ops"},{"$f":"Time!BS26","v":"Ops"},{"$f":"Time!BT26","v":"Ops"},{"$f":"Time!BU26","v":"Ops"},{"$f":"Time!BV26","v":"Ops"},{"$f":"Time!BW26","v":"Ops"},{"$f":"Time!BX26","v":"Ops"},{"$f":"Time!BY26","v":"Ops"},{"$f":"Time!BZ26","v":"Ops"},{"$f":"Time!CA26","v":"Ops"},{"$f":"Time!CB26","v":"Ops"},{"$f":"Time!CC26","v":"Ops"},{"$f":"Time!CD26","v":"Ops"},{"$f":"Time!CE26","v":"Ops"},{"$f":"Time!CF26","v":"Ops"},{"$f":"Time!CG26","v":"Ops"},{"$f":"Time!CH26","v":"Ops"},{"$f":"Time!CI26","v":"Ops"},{"$f":"Time!CJ26","v":"Ops"},{"$f":"Time!CK26","v":"Ops"},{"$f":"Time!CL26","v":"Ops"},{"$f":"Time!CM26","v":"Ops"},{"$f":"Time!CN26","v":"Ops"},{"$f":"Time!CO26","v":"Ops"},{"$f":"Time!CP26","v":"Ops"},{"$f":"Time!CQ26","v":"Ops"},{"$f":"Time!CR26","v":"Ops"},{"$f":"Time!CS26","v":"Ops"},{"$f":"Time!CT26","v":"Ops"},{"$f":"Time!CU26","v":"Ops"},{"$f":"Time!CV26","v":"Ops"},{"$f":"Time!CW26","v":"Ops"},{"$f":"Time!CX26","v":"Ops"},{"$f":"Time!CY26","v":"Ops"},{"$f":"Time!CZ26","v":"Ops"},{"$f":"Time!DA26","v":"Ops"},{"$f":"Time!DB26","v":"Ops"},{"$f":"Time!DC26","v":"Ops"},{"$f":"Time!DD26","v":"Ops"},{"$f":"Time!DE26","v":"Ops"},{"$f":"Time!DF26","v":"Ops"},{"$f":"Time!DG26","v":"Ops"},{"$f":"Time!DH26","v":"Ops"},{"$f":"Time!DI26","v":"Ops"},{"$f":"Time!DJ26","v":"Ops"},{"$f":"Time!DK26","v":"Ops"},{"$f":"Time!DL26","v":"Ops"},{"$f":"Time!DM26","v":"Ops"},{"$f":"Time!DN26","v":"Ops"},{"$f":"Time!DO26","v":"Ops"},{"$f":"Time!DP26","v":"Ops"},{"$f":"Time!DQ26","v":"Ops"},{"$f":"Time!DR26","v":"Ops"},{"$f":"Time!DS26","v":"Ops"},{"$f":"Time!DT26","v":"Ops"},{"$f":"Time!DU26","v":"Ops"},{"$f":"Time!DV26","v":"Ops"},{"$f":"Time!DW26","v":"Ops"},{"$f":"Time!DX26","v":"Ops"},{"$f":"Time!DY26","v":"Ops"},{"$f":"Time!DZ26","v":"Ops"},{"$f":"Time!EA26","v":"Ops"},{"$f":"Time!EB26","v":"Ops"},{"$f":"Time!EC26","v":"Ops"},{"$f":"Time!ED26","v":"Ops"},{"$f":"Time!EE26","v":"Ops"},{"$f":"Time!EF26","v":"Ops"},{"$f":"Time!EG26","v":"Ops"},{"$f":"Time!EH26","v":"Ops"},{"$f":"Time!EI26","v":"Ops"},{"$f":"Time!EJ26","v":"Ops"},{"$f":"Time!EK26","v":"Ops"},{"$f":"Time!EL26","v":"Ops"},{"$f":"Time!EM26","v":"Ops"},{"$f":"Time!EN26","v":"Ops"},{"$f":"Time!EO26","v":"Ops"},{"$f":"Time!EP26","v":"Ops"},{"$f":"Time!EQ26","v":"Ops"},{"$f":"Time!ER26","v":"Ops"},{"$f":"Time!ES26","v":"Ops"},{"$f":"Time!ET26","v":"Ops"},{"$f":"Time!EU26","v":"Ops"},{"$f":"Time!EV26","v":"Ops"},{"$f":"Time!EW26","v":"Ops"},{"$f":"Time!EX26","v":"Ops"},{"$f":"Time!EY26","v":"Ops"},{"$f":"Time!EZ26","v":"Ops"},{"$f":"Time!FA26","v":"Ops"},{"$f":"Time!FB26","v":"Ops"},{"$f":"Time!FC26","v":"Ops"},{"$f":"Time!FD26","v":"Ops"},{"$f":"Time!FE26","v":"Ops"},{"$f":"Time!FF26","v":"Ops"},{"$f":"Time!FG26","v":"Ops"},{"$f":"Time!FH26","v":"Ops"},{"$f":"Time!FI26","v":"Ops"},{"$f":"Time!FJ26","v":"Ops"},{"$f":"Time!FK26","v":"Ops"},{"$f":"Time!FL26","v":"Ops"},{"$f":"Time!FM26","v":"Ops"},{"$f":"Time!FN26","v":"Ops"},{"$f":"Time!FO26","v":"Ops"},{"$f":"Time!FP26","v":"Ops"},{"$f":"Time!FQ26","v":"Ops"},{"$f":"Time!FR26","v":"Ops"},{"$f":"Time!FS26","v":"Ops"},{"$f":"Time!FT26","v":""},{"$f":"Time!FU26","v":""},{"$f":"Time!FV26","v":""},{"$f":"Time!FW26","v":""},{"$f":"Time!FX26","v":""},{"$f":"Time!FY26","v":""},{"$f":"Time!FZ26","v":""},{"$f":"Time!GA26","v":""},{"$f":"Time!GB26","v":""},{"$f":"Time!GC26","v":""},{"$f":"Time!GD26","v":""},{"$f":"Time!GE26","v":""},{"$f":"Time!GF26","v":""},{"$f":"Time!GG26","v":""},{"$f":"Time!GH26","v":""},{"$f":"Time!GI26","v":""},{"$f":"Time!GJ26","v":""},{"$f":"Time!GK26","v":""},{"$f":"Time!GL26","v":""},{"$f":"Time!GM26","v":""},{"$f":"Time!GN26","v":""},{"$f":"Time!GO26","v":""},{"$f":"Time!GP26","v":""},{"$f":"Time!GQ26","v":""},{"$f":"Time!GR26","v":""},{"$f":"Time!GS26","v":""},{"$f":"Time!GT26","v":""},{"$f":"Time!GU26","v":""},{"$f":"Time!GV26","v":""},{"$f":"Time!GW26","v":""},{"$f":"Time!GX26","v":""},{"$f":"Time!GY26","v":""},{"$f":"Time!GZ26","v":""},{"$f":"Time!HA26","v":""},{"$f":"Time!HB26","v":""},{"$f":"Time!HC26","v":""},{"$f":"Time!HD26","v":""},{"$f":"Time!HE26","v":""},{"$f":"Time!HF26","v":""},{"$f":"Time!HG26","v":""},{"$f":"Time!HH26","v":""},{"$f":"Time!HI26","v":""},{"$f":"Time!HJ26","v":""},{"$f":"Time!HK26","v":""},{"$f":"Time!HL26","v":""},{"$f":"Time!HM26","v":""},{"$f":"Time!HN26","v":""},{"$f":"Time!HO26","v":""},{"$f":"Time!HP26","v":""},{"$f":"Time!HQ26","v":""},{"$f":"Time!HR26","v":""},{"$f":"Time!HS26","v":""},{"$f":"Time!HT26","v":""},{"$f":"Time!HU26","v":""},{"$f":"Time!HV26","v":""},{"$f":"Time!HW26","v":""},{"$f":"Time!HX26","v":""},{"$f":"Time!HY26","v":""},{"$f":"Time!HZ26","v":""},{"$f":"Time!IA26","v":""},{"$f":"Time!IB26","v":""},{"$f":"Time!IC26","v":""},{"$f":"Time!ID26","v":""},{"$f":"Time!IE26","v":""}]
[]
["Flags & Counters"]
[]
[null,"Days in Period",null,null,null,null,null,null,null,"#",null,null,null,null,{"$f":"SUM(Q11:ID11)","v":19174},null,{"$f":"Time!R23","v":31},{"$f":"Time!S23","v":28},{"$f":"Time!T23","v":31},{"$f":"Time!U23","v":30},{"$f":"Time!V23","v":31},{"$f":"Time!W23","v":30},{"$f":"Time!X23","v":31},{"$f":"Time!Y23","v":31},{"$f":"Time!Z23","v":30},{"$f":"Time!AA23","v":31},{"$f":"Time!AB23","v":30},{"$f":"Time!AC23","v":31},{"$f":"Time!AD23","v":31},{"$f":"Time!AE23","v":28},{"$f":"Time!AF23","v":31},{"$f":"Time!AG23","v":30},{"$f":"Time!AH23","v":31},{"$f":"Time!AI23","v":30},{"$f":"Time!AJ23","v":92},{"$f":"Time!AK23","v":92},{"$f":"Time!AL23","v":90},{"$f":"Time!AM23","v":91},{"$f":"Time!AN23","v":92},{"$f":"Time!AO23","v":92},{"$f":"Time!AP23","v":91},{"$f":"Time!AQ23","v":91},{"$f":"Time!AR23","v":92},{"$f":"Time!AS23","v":92},{"$f":"Time!AT23","v":90},{"$f":"Time!AU23","v":91},{"$f":"Time!AV23","v":92},{"$f":"Time!AW23","v":92},{"$f":"Time!AX23","v":90},{"$f":"Time!AY23","v":91},{"$f":"Time!AZ23","v":92},{"$f":"Time!BA23","v":92},{"$f":"Time!BB23","v":90},{"$f":"Time!BC23","v":91},{"$f":"Time!BD23","v":92},{"$f":"Time!BE23","v":92},{"$f":"Time!BF23","v":91},{"$f":"Time!BG23","v":91},{"$f":"Time!BH23","v":92},{"$f":"Time!BI23","v":92},{"$f":"Time!BJ23","v":90},{"$f":"Time!BK23","v":91},{"$f":"Time!BL23","v":92},{"$f":"Time!BM23","v":92},{"$f":"Time!BN23","v":90},{"$f":"Time!BO23","v":91},{"$f":"Time!BP23","v":92},{"$f":"Time!BQ23","v":92},{"$f":"Time!BR23","v":90},{"$f":"Time!BS23","v":91},{"$f":"Time!BT23","v":92},{"$f":"Time!BU23","v":92},{"$f":"Time!BV23","v":91},{"$f":"Time!BW23","v":91},{"$f":"Time!BX23","v":92},{"$f":"Time!BY23","v":92},{"$f":"Time!BZ23","v":90},{"$f":"Time!CA23","v":91},{"$f":"Time!CB23","v":92},{"$f":"Time!CC23","v":92},{"$f":"Time!CD23","v":90},{"$f":"Time!CE23","v":91},{"$f":"Time!CF23","v":92},{"$f":"Time!CG23","v":92},{"$f":"Time!CH23","v":90},{"$f":"Time!CI23","v":91},{"$f":"Time!CJ23","v":92},{"$f":"Time!CK23","v":92},{"$f":"Time!CL23","v":91},{"$f":"Time!CM23","v":91},{"$f":"Time!CN23","v":92},{"$f":"Time!CO23","v":92},{"$f":"Time!CP23","v":90},{"$f":"Time!CQ23","v":91},{"$f":"Time!CR23","v":92},{"$f":"Time!CS23","v":92},{"$f":"Time!CT23","v":90},{"$f":"Time!CU23","v":91},{"$f":"Time!CV23","v":92},{"$f":"Time!CW23","v":92},{"$f":"Time!CX23","v":90},{"$f":"Time!CY23","v":91},{"$f":"Time!CZ23","v":92},{"$f":"Time!DA23","v":92},{"$f":"Time!DB23","v":91},{"$f":"Time!DC23","v":91},{"$f":"Time!DD23","v":92},{"$f":"Time!DE23","v":92},{"$f":"Time!DF23","v":90},{"$f":"Time!DG23","v":91},{"$f":"Time!DH23","v":92},{"$f":"Time!DI23","v":92},{"$f":"Time!DJ23","v":90},{"$f":"Time!DK23","v":91},{"$f":"Time!DL23","v":92},{"$f":"Time!DM23","v":92},{"$f":"Time!DN23","v":90},{"$f":"Time!DO23","v":91},{"$f":"Time!DP23","v":92},{"$f":"Time!DQ23","v":92},{"$f":"Time!DR23","v":91},{"$f":"Time!DS23","v":91},{"$f":"Time!DT23","v":92},{"$f":"Time!DU23","v":92},{"$f":"Time!DV23","v":90},{"$f":"Time!DW23","v":91},{"$f":"Time!DX23","v":92},{"$f":"Time!DY23","v":92},{"$f":"Time!DZ23","v":90},{"$f":"Time!EA23","v":91},{"$f":"Time!EB23","v":92},{"$f":"Time!EC23","v":92},{"$f":"Time!ED23","v":90},{"$f":"Time!EE23","v":91},{"$f":"Time!EF23","v":92},{"$f":"Time!EG23","v":92},{"$f":"Time!EH23","v":91},{"$f":"Time!EI23","v":91},{"$f":"Time!EJ23","v":92},{"$f":"Time!EK23","v":92},{"$f":"Time!EL23","v":90},{"$f":"Time!EM23","v":91},{"$f":"Time!EN23","v":92},{"$f":"Time!EO23","v":92},{"$f":"Time!EP23","v":90},{"$f":"Time!EQ23","v":91},{"$f":"Time!ER23","v":92},{"$f":"Time!ES23","v":92},{"$f":"Time!ET23","v":90},{"$f":"Time!EU23","v":91},{"$f":"Time!EV23","v":92},{"$f":"Time!EW23","v":92},{"$f":"Time!EX23","v":91},{"$f":"Time!EY23","v":91},{"$f":"Time!EZ23","v":92},{"$f":"Time!FA23","v":92},{"$f":"Time!FB23","v":90},{"$f":"Time!FC23","v":91},{"$f":"Time!FD23","v":92},{"$f":"Time!FE23","v":92},{"$f":"Time!FF23","v":90},{"$f":"Time!FG23","v":91},{"$f":"Time!FH23","v":92},{"$f":"Time!FI23","v":92},{"$f":"Time!FJ23","v":90},{"$f":"Time!FK23","v":91},{"$f":"Time!FL23","v":92},{"$f":"Time!FM23","v":92},{"$f":"Time!FN23","v":91},{"$f":"Time!FO23","v":91},{"$f":"Time!FP23","v":92},{"$f":"Time!FQ23","v":92},{"$f":"Time!FR23","v":90},{"$f":"Time!FS23","v":91},{"$f":"Time!FT23","v":92},{"$f":"Time!FU23","v":92},{"$f":"Time!FV23","v":90},{"$f":"Time!FW23","v":91},{"$f":"Time!FX23","v":92},{"$f":"Time!FY23","v":92},{"$f":"Time!FZ23","v":90},{"$f":"Time!GA23","v":91},{"$f":"Time!GB23","v":92},{"$f":"Time!GC23","v":92},{"$f":"Time!GD23","v":91},{"$f":"Time!GE23","v":91},{"$f":"Time!GF23","v":92},{"$f":"Time!GG23","v":92},{"$f":"Time!GH23","v":90},{"$f":"Time!GI23","v":91},{"$f":"Time!GJ23","v":92},{"$f":"Time!GK23","v":92},{"$f":"Time!GL23","v":90},{"$f":"Time!GM23","v":91},{"$f":"Time!GN23","v":92},{"$f":"Time!GO23","v":92},{"$f":"Time!GP23","v":90},{"$f":"Time!GQ23","v":91},{"$f":"Time!GR23","v":92},{"$f":"Time!GS23","v":92},{"$f":"Time!GT23","v":91},{"$f":"Time!GU23","v":91},{"$f":"Time!GV23","v":92},{"$f":"Time!GW23","v":92},{"$f":"Time!GX23","v":90},{"$f":"Time!GY23","v":91},{"$f":"Time!GZ23","v":92},{"$f":"Time!HA23","v":92},{"$f":"Time!HB23","v":90},{"$f":"Time!HC23","v":91},{"$f":"Time!HD23","v":92},{"$f":"Time!HE23","v":92},{"$f":"Time!HF23","v":90},{"$f":"Time!HG23","v":91},{"$f":"Time!HH23","v":92},{"$f":"Time!HI23","v":92},{"$f":"Time!HJ23","v":91},{"$f":"Time!HK23","v":91},{"$f":"Time!HL23","v":92},{"$f":"Time!HM23","v":92},{"$f":"Time!HN23","v":90},{"$f":"Time!HO23","v":91},{"$f":"Time!HP23","v":92},{"$f":"Time!HQ23","v":92},{"$f":"Time!HR23","v":90},{"$f":"Time!HS23","v":91},{"$f":"Time!HT23","v":92},{"$f":"Time!HU23","v":92},{"$f":"Time!HV23","v":90},{"$f":"Time!HW23","v":91},{"$f":"Time!HX23","v":92},{"$f":"Time!HY23","v":92},{"$f":"Time!HZ23","v":91},{"$f":"Time!IA23","v":91},{"$f":"Time!IB23","v":92},{"$f":"Time!IC23","v":92},{"$f":"Time!ID23","v":90},{"$f":"Time!IE23","v":91}]
[null,"Periods in Year",null,null,null,null,null,null,null,"#",null,null,null,null,null,null,{"$f":"Time!R25","v":12},{"$f":"Time!S25","v":12},{"$f":"Time!T25","v":12},{"$f":"Time!U25","v":12},{"$f":"Time!V25","v":12},{"$f":"Time!W25","v":12},{"$f":"Time!X25","v":12},{"$f":"Time!Y25","v":12},{"$f":"Time!Z25","v":12},{"$f":"Time!AA25","v":12},{"$f":"Time!AB25","v":12},{"$f":"Time!AC25","v":12},{"$f":"Time!AD25","v":12},{"$f":"Time!AE25","v":12},{"$f":"Time!AF25","v":12},{"$f":"Time!AG25","v":12},{"$f":"Time!AH25","v":12},{"$f":"Time!AI25","v":12},{"$f":"Time!AJ25","v":4},{"$f":"Time!AK25","v":4},{"$f":"Time!AL25","v":4},{"$f":"Time!AM25","v":4},{"$f":"Time!AN25","v":4},{"$f":"Time!AO25","v":4},{"$f":"Time!AP25","v":4},{"$f":"Time!AQ25","v":4},{"$f":"Time!AR25","v":4},{"$f":"Time!AS25","v":4},{"$f":"Time!AT25","v":4},{"$f":"Time!AU25","v":4},{"$f":"Time!AV25","v":4},{"$f":"Time!AW25","v":4},{"$f":"Time!AX25","v":4},{"$f":"Time!AY25","v":4},{"$f":"Time!AZ25","v":4},{"$f":"Time!BA25","v":4},{"$f":"Time!BB25","v":4},{"$f":"Time!BC25","v":4},{"$f":"Time!BD25","v":4},{"$f":"Time!BE25","v":4},{"$f":"Time!BF25","v":4},{"$f":"Time!BG25","v":4},{"$f":"Time!BH25","v":4},{"$f":"Time!BI25","v":4},{"$f":"Time!BJ25","v":4},{"$f":"Time!BK25","v":4},{"$f":"Time!BL25","v":4},{"$f":"Time!BM25","v":4},{"$f":"Time!BN25","v":4},{"$f":"Time!BO25","v":4},{"$f":"Time!BP25","v":4},{"$f":"Time!BQ25","v":4},{"$f":"Time!BR25","v":4},{"$f":"Time!BS25","v":4},{"$f":"Time!BT25","v":4},{"$f":"Time!BU25","v":4},{"$f":"Time!BV25","v":4},{"$f":"Time!BW25","v":4},{"$f":"Time!BX25","v":4},{"$f":"Time!BY25","v":4},{"$f":"Time!BZ25","v":4},{"$f":"Time!CA25","v":4},{"$f":"Time!CB25","v":4},{"$f":"Time!CC25","v":4},{"$f":"Time!CD25","v":4},{"$f":"Time!CE25","v":4},{"$f":"Time!CF25","v":4},{"$f":"Time!CG25","v":4},{"$f":"Time!CH25","v":4},{"$f":"Time!CI25","v":4},{"$f":"Time!CJ25","v":4},{"$f":"Time!CK25","v":4},{"$f":"Time!CL25","v":4},{"$f":"Time!CM25","v":4},{"$f":"Time!CN25","v":4},{"$f":"Time!CO25","v":4},{"$f":"Time!CP25","v":4},{"$f":"Time!CQ25","v":4},{"$f":"Time!CR25","v":4},{"$f":"Time!CS25","v":4},{"$f":"Time!CT25","v":4},{"$f":"Time!CU25","v":4},{"$f":"Time!CV25","v":4},{"$f":"Time!CW25","v":4},{"$f":"Time!CX25","v":4},{"$f":"Time!CY25","v":4},{"$f":"Time!CZ25","v":4},{"$f":"Time!DA25","v":4},{"$f":"Time!DB25","v":4},{"$f":"Time!DC25","v":4},{"$f":"Time!DD25","v":4},{"$f":"Time!DE25","v":4},{"$f":"Time!DF25","v":4},{"$f":"Time!DG25","v":4},{"$f":"Time!DH25","v":4},{"$f":"Time!DI25","v":4},{"$f":"Time!DJ25","v":4},{"$f":"Time!DK25","v":4},{"$f":"Time!DL25","v":4},{"$f":"Time!DM25","v":4},{"$f":"Time!DN25","v":4},{"$f":"Time!DO25","v":4},{"$f":"Time!DP25","v":4},{"$f":"Time!DQ25","v":4},{"$f":"Time!DR25","v":4},{"$f":"Time!DS25","v":4},{"$f":"Time!DT25","v":4},{"$f":"Time!DU25","v":4},{"$f":"Time!DV25","v":4},{"$f":"Time!DW25","v":4},{"$f":"Time!DX25","v":4},{"$f":"Time!DY25","v":4},{"$f":"Time!DZ25","v":4},{"$f":"Time!EA25","v":4},{"$f":"Time!EB25","v":4},{"$f":"Time!EC25","v":4},{"$f":"Time!ED25","v":4},{"$f":"Time!EE25","v":4},{"$f":"Time!EF25","v":4},{"$f":"Time!EG25","v":4},{"$f":"Time!EH25","v":4},{"$f":"Time!EI25","v":4},{"$f":"Time!EJ25","v":4},{"$f":"Time!EK25","v":4},{"$f":"Time!EL25","v":4},{"$f":"Time!EM25","v":4},{"$f":"Time!EN25","v":4},{"$f":"Time!EO25","v":4},{"$f":"Time!EP25","v":4},{"$f":"Time!EQ25","v":4},{"$f":"Time!ER25","v":4},{"$f":"Time!ES25","v":4},{"$f":"Time!ET25","v":4},{"$f":"Time!EU25","v":4},{"$f":"Time!EV25","v":4},{"$f":"Time!EW25","v":4},{"$f":"Time!EX25","v":4},{"$f":"Time!EY25","v":4},{"$f":"Time!EZ25","v":4},{"$f":"Time!FA25","v":4},{"$f":"Time!FB25","v":4},{"$f":"Time!FC25","v":4},{"$f":"Time!FD25","v":4},{"$f":"Time!FE25","v":4},{"$f":"Time!FF25","v":4},{"$f":"Time!FG25","v":4},{"$f":"Time!FH25","v":4},{"$f":"Time!FI25","v":4},{"$f":"Time!FJ25","v":4},{"$f":"Time!FK25","v":4},{"$f":"Time!FL25","v":4},{"$f":"Time!FM25","v":4},{"$f":"Time!FN25","v":4},{"$f":"Time!FO25","v":4},{"$f":"Time!FP25","v":4},{"$f":"Time!FQ25","v":4},{"$f":"Time!FR25","v":4},{"$f":"Time!FS25","v":4},{"$f":"Time!FT25","v":4},{"$f":"Time!FU25","v":4},{"$f":"Time!FV25","v":4},{"$f":"Time!FW25","v":4},{"$f":"Time!FX25","v":4},{"$f":"Time!FY25","v":4},{"$f":"Time!FZ25","v":4},{"$f":"Time!GA25","v":4},{"$f":"Time!GB25","v":4},{"$f":"Time!GC25","v":4},{"$f":"Time!GD25","v":4},{"$f":"Time!GE25","v":4},{"$f":"Time!GF25","v":4},{"$f":"Time!GG25","v":4},{"$f":"Time!GH25","v":4},{"$f":"Time!GI25","v":4},{"$f":"Time!GJ25","v":4},{"$f":"Time!GK25","v":4},{"$f":"Time!GL25","v":4},{"$f":"Time!GM25","v":4},{"$f":"Time!GN25","v":4},{"$f":"Time!GO25","v":4},{"$f":"Time!GP25","v":4},{"$f":"Time!GQ25","v":4},{"$f":"Time!GR25","v":4},{"$f":"Time!GS25","v":4},{"$f":"Time!GT25","v":4},{"$f":"Time!GU25","v":4},{"$f":"Time!GV25","v":4},{"$f":"Time!GW25","v":4},{"$f":"Time!GX25","v":4},{"$f":"Time!GY25","v":4},{"$f":"Time!GZ25","v":4},{"$f":"Time!HA25","v":4},{"$f":"Time!HB25","v":4},{"$f":"Time!HC25","v":4},{"$f":"Time!HD25","v":4},{"$f":"Time!HE25","v":4},{"$f":"Time!HF25","v":4},{"$f":"Time!HG25","v":4},{"$f":"Time!HH25","v":4},{"$f":"Time!HI25","v":4},{"$f":"Time!HJ25","v":4},{"$f":"Time!HK25","v":4},{"$f":"Time!HL25","v":4},{"$f":"Time!HM25","v":4},{"$f":"Time!HN25","v":4},{"$f":"Time!HO25","v":4},{"$f":"Time!HP25","v":4},{"$f":"Time!HQ25","v":4},{"$f":"Time!HR25","v":4},{"$f":"Time!HS25","v":4},{"$f":"Time!HT25","v":4},{"$f":"Time!HU25","v":4},{"$f":"Time!HV25","v":4},{"$f":"Time!HW25","v":4},{"$f":"Time!HX25","v":4},{"$f":"Time!HY25","v":4},{"$f":"Time!HZ25","v":4},{"$f":"Time!IA25","v":4},{"$f":"Time!IB25","v":4},{"$f":"Time!IC25","v":4},{"$f":"Time!ID25","v":4},{"$f":"Time!IE25","v":4}]
[]
[null,"Construction Period",null,null,null,null,null,null,null,"flag",null,null,null,null,null,null,{"$f":"Time!R65","v":1},{"$f":"Time!S65","v":1},{"$f":"Time!T65","v":1},{"$f":"Time!U65","v":1},{"$f":"Time!V65","v":1},{"$f":"Time!W65","v":1},{"$f":"Time!X65","v":1},{"$f":"Time!Y65","v":1},{"$f":"Time!Z65","v":1},{"$f":"Time!AA65","v":1},{"$f":"Time!AB65","v":1},{"$f":"Time!AC65","v":1},{"$f":"Time!AD65","v":1},{"$f":"Time!AE65","v":1},{"$f":"Time!AF65","v":1},{"$f":"Time!AG65","v":1},{"$f":"Time!AH65","v":1},{"$f":"Time!AI65","v":1},{"$f":"Time!AJ65","v":0},{"$f":"Time!AK65","v":0},{"$f":"Time!AL65","v":0},{"$f":"Time!AM65","v":0},{"$f":"Time!AN65","v":0},{"$f":"Time!AO65","v":0},{"$f":"Time!AP65","v":0},{"$f":"Time!AQ65","v":0},{"$f":"Time!AR65","v":0},{"$f":"Time!AS65","v":0},{"$f":"Time!AT65","v":0},{"$f":"Time!AU65","v":0},{"$f":"Time!AV65","v":0},{"$f":"Time!AW65","v":0},{"$f":"Time!AX65","v":0},{"$f":"Time!AY65","v":0},{"$f":"Time!AZ65","v":0},{"$f":"Time!BA65","v":0},{"$f":"Time!BB65","v":0},{"$f":"Time!BC65","v":0},{"$f":"Time!BD65","v":0},{"$f":"Time!BE65","v":0},{"$f":"Time!BF65","v":0},{"$f":"Time!BG65","v":0},{"$f":"Time!BH65","v":0},{"$f":"Time!BI65","v":0},{"$f":"Time!BJ65","v":0},{"$f":"Time!BK65","v":0},{"$f":"Time!BL65","v":0},{"$f":"Time!BM65","v":0},{"$f":"Time!BN65","v":0},{"$f":"Time!BO65","v":0},{"$f":"Time!BP65","v":0},{"$f":"Time!BQ65","v":0},{"$f":"Time!BR65","v":0},{"$f":"Time!BS65","v":0},{"$f":"Time!BT65","v":0},{"$f":"Time!BU65","v":0},{"$f":"Time!BV65","v":0},{"$f":"Time!BW65","v":0},{"$f":"Time!BX65","v":0},{"$f":"Time!BY65","v":0},{"$f":"Time!BZ65","v":0},{"$f":"Time!CA65","v":0},{"$f":"Time!CB65","v":0},{"$f":"Time!CC65","v":0},{"$f":"Time!CD65","v":0},{"$f":"Time!CE65","v":0},{"$f":"Time!CF65","v":0},{"$f":"Time!CG65","v":0},{"$f":"Time!CH65","v":0},{"$f":"Time!CI65","v":0},{"$f":"Time!CJ65","v":0},{"$f":"Time!CK65","v":0},{"$f":"Time!CL65","v":0},{"$f":"Time!CM65","v":0},{"$f":"Time!CN65","v":0},{"$f":"Time!CO65","v":0},{"$f":"Time!CP65","v":0},{"$f":"Time!CQ65","v":0},{"$f":"Time!CR65","v":0},{"$f":"Time!CS65","v":0},{"$f":"Time!CT65","v":0},{"$f":"Time!CU65","v":0},{"$f":"Time!CV65","v":0},{"$f":"Time!CW65","v":0},{"$f":"Time!CX65","v":0},{"$f":"Time!CY65","v":0},{"$f":"Time!CZ65","v":0},{"$f":"Time!DA65","v":0},{"$f":"Time!DB65","v":0},{"$f":"Time!DC65","v":0},{"$f":"Time!DD65","v":0},{"$f":"Time!DE65","v":0},{"$f":"Time!DF65","v":0},{"$f":"Time!DG65","v":0},{"$f":"Time!DH65","v":0},{"$f":"Time!DI65","v":0},{"$f":"Time!DJ65","v":0},{"$f":"Time!DK65","v":0},{"$f":"Time!DL65","v":0},{"$f":"Time!DM65","v":0},{"$f":"Time!DN65","v":0},{"$f":"Time!DO65","v":0},{"$f":"Time!DP65","v":0},{"$f":"Time!DQ65","v":0},{"$f":"Time!DR65","v":0},{"$f":"Time!DS65","v":0},{"$f":"Time!DT65","v":0},{"$f":"Time!DU65","v":0},{"$f":"Time!DV65","v":0},{"$f":"Time!DW65","v":0},{"$f":"Time!DX65","v":0},{"$f":"Time!DY65","v":0},{"$f":"Time!DZ65","v":0},{"$f":"Time!EA65","v":0},{"$f":"Time!EB65","v":0},{"$f":"Time!EC65","v":0},{"$f":"Time!ED65","v":0},{"$f":"Time!EE65","v":0},{"$f":"Time!EF65","v":0},{"$f":"Time!EG65","v":0},{"$f":"Time!EH65","v":0},{"$f":"Time!EI65","v":0},{"$f":"Time!EJ65","v":0},{"$f":"Time!EK65","v":0},{"$f":"Time!EL65","v":0},{"$f":"Time!EM65","v":0},{"$f":"Time!EN65","v":0},{"$f":"Time!EO65","v":0},{"$f":"Time!EP65","v":0},{"$f":"Time!EQ65","v":0},{"$f":"Time!ER65","v":0},{"$f":"Time!ES65","v":0},{"$f":"Time!ET65","v":0},{"$f":"Time!EU65","v":0},{"$f":"Time!EV65","v":0},{"$f":"Time!EW65","v":0},{"$f":"Time!EX65","v":0},{"$f":"Time!EY65","v":0},{"$f":"Time!EZ65","v":0},{"$f":"Time!FA65","v":0},{"$f":"Time!FB65","v":0},{"$f":"Time!FC65","v":0},{"$f":"Time!FD65","v":0},{"$f":"Time!FE65","v":0},{"$f":"Time!FF65","v":0},{"$f":"Time!FG65","v":0},{"$f":"Time!FH65","v":0},{"$f":"Time!FI65","v":0},{"$f":"Time!FJ65","v":0},{"$f":"Time!FK65","v":0},{"$f":"Time!FL65","v":0},{"$f":"Time!FM65","v":0},{"$f":"Time!FN65","v":0},{"$f":"Time!FO65","v":0},{"$f":"Time!FP65","v":0},{"$f":"Time!FQ65","v":0},{"$f":"Time!FR65","v":0},{"$f":"Time!FS65","v":0},{"$f":"Time!FT65","v":0},{"$f":"Time!FU65","v":0},{"$f":"Time!FV65","v":0},{"$f":"Time!FW65","v":0},{"$f":"Time!FX65","v":0},{"$f":"Time!FY65","v":0},{"$f":"Time!FZ65","v":0},{"$f":"Time!GA65","v":0},{"$f":"Time!GB65","v":0},{"$f":"Time!GC65","v":0},{"$f":"Time!GD65","v":0},{"$f":"Time!GE65","v":0},{"$f":"Time!GF65","v":0},{"$f":"Time!GG65","v":0},{"$f":"Time!GH65","v":0},{"$f":"Time!GI65","v":0},{"$f":"Time!GJ65","v":0},{"$f":"Time!GK65","v":0},{"$f":"Time!GL65","v":0},{"$f":"Time!GM65","v":0},{"$f":"Time!GN65","v":0},{"$f":"Time!GO65","v":0},{"$f":"Time!GP65","v":0},{"$f":"Time!GQ65","v":0},{"$f":"Time!GR65","v":0},{"$f":"Time!GS65","v":0},{"$f":"Time!GT65","v":0},{"$f":"Time!GU65","v":0},{"$f":"Time!GV65","v":0},{"$f":"Time!GW65","v":0},{"$f":"Time!GX65","v":0},{"$f":"Time!GY65","v":0},{"$f":"Time!GZ65","v":0},{"$f":"Time!HA65","v":0},{"$f":"Time!HB65","v":0},{"$f":"Time!HC65","v":0},{"$f":"Time!HD65","v":0},{"$f":"Time!HE65","v":0},{"$f":"Time!HF65","v":0},{"$f":"Time!HG65","v":0},{"$f":"Time!HH65","v":0},{"$f":"Time!HI65","v":0},{"$f":"Time!HJ65","v":0},{"$f":"Time!HK65","v":0},{"$f":"Time!HL65","v":0},{"$f":"Time!HM65","v":0},{"$f":"Time!HN65","v":0},{"$f":"Time!HO65","v":0},{"$f":"Time!HP65","v":0},{"$f":"Time!HQ65","v":0},{"$f":"Time!HR65","v":0},{"$f":"Time!HS65","v":0},{"$f":"Time!HT65","v":0},{"$f":"Time!HU65","v":0},{"$f":"Time!HV65","v":0},{"$f":"Time!HW65","v":0},{"$f":"Time!HX65","v":0},{"$f":"Time!HY65","v":0},{"$f":"Time!HZ65","v":0},{"$f":"Time!IA65","v":0},{"$f":"Time!IB65","v":0},{"$f":"Time!IC65","v":0},{"$f":"Time!ID65","v":0},{"$f":"Time!IE65","v":0}]
[]
["Returns"]
["Project"]
[]
[null,"Add: EBITDA",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q19:ID19)","v":1920.4846926144219},null,{"$f":"CF!Q18","v":0},{"$f":"CF!R18","v":0},{"$f":"CF!S18","v":0},{"$f":"CF!T18","v":0},{"$f":"CF!U18","v":0},{"$f":"CF!V18","v":0},{"$f":"CF!W18","v":0},{"$f":"CF!X18","v":0},{"$f":"CF!Y18","v":0},{"$f":"CF!Z18","v":0},{"$f":"CF!AA18","v":0},{"$f":"CF!AB18","v":0},{"$f":"CF!AC18","v":0},{"$f":"CF!AD18","v":0},{"$f":"CF!AE18","v":0},{"$f":"CF!AF18","v":0},{"$f":"CF!AG18","v":0},{"$f":"CF!AH18","v":0.15742897999719466},{"$f":"CF!AI18","v":-2.6766636340505423},{"$f":"CF!AJ18","v":1.3988325450101264},{"$f":"CF!AK18","v":3.7888500229694984},{"$f":"CF!AL18","v":5.6472336486634216},{"$f":"CF!AM18","v":10.416756521423316},{"$f":"CF!AN18","v":15.674031359735839},{"$f":"CF!AO18","v":16.794297263485237},{"$f":"CF!AP18","v":17.045218065932495},{"$f":"CF!AQ18","v":22.568125718185392},{"$f":"CF!AR18","v":25.333009503372622},{"$f":"CF!AS18","v":22.319234466335047},{"$f":"CF!AT18","v":19.511784999074095},{"$f":"CF!AU18","v":22.482887939832793},{"$f":"CF!AV18","v":25.24755863057414},{"$f":"CF!AW18","v":22.233569966354573},{"$f":"CF!AX18","v":19.425906337843664},{"$f":"CF!AY18","v":22.39679458194929},{"$f":"CF!AZ18","v":25.161250039295929},{"$f":"CF!BA18","v":22.147045603598158},{"$f":"CF!BB18","v":19.339165664180367},{"$f":"CF!BC18","v":22.309837056601829},{"$f":"CF!BD18","v":22.579171120928905},{"$f":"CF!BE18","v":19.55851148793522},{"$f":"CF!BF18","v":16.744160213228263},{"$f":"CF!BG18","v":19.708344092022354},{"$f":"CF!BH18","v":22.466078423144175},{"$f":"CF!BI18","v":19.445136058406025},{"$f":"CF!BJ18","v":16.630501345125253},{"$f":"CF!BK18","v":19.594401076749079},{"$f":"CF!BL18","v":22.351850550332721},{"$f":"CF!BM18","v":19.330622615912542},{"$f":"CF!BN18","v":16.515701619025535},{"$f":"CF!BO18","v":19.479314351334118},{"$f":"CF!BP18","v":22.236476108104213},{"$f":"CF!BQ18","v":19.214959737578464},{"$f":"CF!BR18","v":16.399749583495623},{"$f":"CF!BS18","v":19.363072435715374},{"$f":"CF!BT18","v":22.119943587696433},{"$f":"CF!BU18","v":19.098135885869663},{"$f":"CF!BV18","v":16.282633672157552},{"$f":"CF!BW18","v":19.245663734598956},{"$f":"CF!BX18","v":21.508090990643996},{"$f":"CF!BY18","v":18.484753657324596},{"$f":"CF!BZ18","v":15.667717988041121},{"$f":"CF!CA18","v":18.629210761272233},{"$f":"CF!CB18","v":21.384247259067184},{"$f":"CF!CC18","v":18.360600316418843},{"$f":"CF!CD18","v":15.543254263783103},{"$f":"CF!CE18","v":18.504435877703578},{"$f":"CF!CF18","v":21.259160438289605},{"$f":"CF!CG18","v":18.23520077858932},{"$f":"CF!CH18","v":15.417541227109002},{"$f":"CF!CI18","v":18.378408558437791},{"$f":"CF!CJ18","v":21.13281805072565},{"$f":"CF!CK18","v":18.108542535056454},{"$f":"CF!CL18","v":15.290566337967309},{"$f":"CF!CM18","v":18.251116232073244},{"$f":"CF!CN18","v":21.005207493545193},{"$f":"CF!CO18","v":17.980612951483046},{"$f":"CF!CP18","v":15.162316930434963},{"$f":"CF!CQ18","v":18.122546201022068},{"$f":"CF!CR18","v":22.141602191351655},{"$f":"CF!CS18","v":19.119848636034028},{"$f":"CF!CT18","v":16.304400704197324},{"$f":"CF!CU18","v":19.267485184218835},{"$f":"CF!CV18","v":22.024117368071138},{"$f":"CF!CW18","v":19.002070100695313},{"$f":"CF!CX18","v":16.186327722520264},{"$f":"CF!CY18","v":19.14911702008758},{"$f":"CF!CZ18","v":21.905453283529564},{"$f":"CF!DA18","v":18.883109355942377},{"$f":"CF!DB18","v":16.067069575905446},{"$f":"CF!DC18","v":19.029560728106222},{"$f":"CF!DD18","v":21.785598100818255},{"$f":"CF!DE18","v":18.762954535274297},{"$f":"CF!DF18","v":15.946614368185692},{"$f":"CF!DG18","v":18.908804382367173},{"$f":"CF!DH18","v":21.664539864214856},{"$f":"CF!DI18","v":18.641593653079386},{"$f":"CF!DJ18","v":15.824950083785295},{"$f":"CF!DK18","v":18.786835937255773},{"$f":"CF!DL18","v":21.542266497990674},{"$f":"CF!DM18","v":18.519014603439643},{"$f":"CF!DN18","v":15.702064586521455},{"$f":"CF!DO18","v":18.663643226248769},{"$f":"CF!DP18","v":21.418765805206153},{"$f":"CF!DQ18","v":18.395205158923165},{"$f":"CF!DR18","v":15.577945618393688},{"$f":"CF!DS18","v":18.539213960700685},{"$f":"CF!DT18","v":21.294025466494194},{"$f":"CF!DU18","v":18.270152969364428},{"$f":"CF!DV18","v":15.452580798361051},{"$f":"CF!DW18","v":18.413535728617969},{"$f":"CF!DX18","v":21.168033038831275},{"$f":"CF!DY18","v":18.143845560632347},{"$f":"CF!DZ18","v":15.32595762110714},{"$f":"CF!EA18","v":4.2027066805457771},{"$f":"CF!EB18","v":5.6935477329572155},{"$f":"CF!EC18","v":4.0259616803970513},{"$f":"CF!ED18","v":2.471093711267617},{"$f":"CF!EE18","v":4.0744927798179997},{"$f":"CF!EF18","v":5.5650132974776181},{"$f":"CF!EG18","v":3.8971059088287578},{"$f":"CF!EH18","v":2.3419158002704012},{"$f":"CF!EI18","v":3.9449919240432934},{"$f":"CF!EJ18","v":5.4351886895634731},{"$f":"CF!EK18","v":3.7669567393948267},{"$f":"CF!EL18","v":2.2114412579128846},{"$f":"CF!EM18","v":3.8141911953298813},{"$f":"CF!EN18","v":5.3040609590282788},{"$f":"CF!EO18","v":3.6355011895332936},{"$f":"CF!EP18","v":2.0796570691767009},{"$f":"CF!EQ18","v":3.6820775461218567},{"$f":"CF!ER18","v":5.171617025697234},{"$f":"CF!ES18","v":3.5027261463689232},{"$f":"CF!ET18","v":1.9465500884044182},{"$f":"CF!EU18","v":3.5486377978976424},{"$f":"CF!EV18","v":5.0378436781024618},{"$f":"CF!EW18","v":3.3686183654051618},{"$f":"CF!EX18","v":1.8121070379882465},{"$f":"CF!EY18","v":3.4138586398554303},{"$f":"CF!EZ18","v":4.9027275721651424},{"$f":"CF!FA18","v":3.2331644692030004},{"$f":"CF!FB18","v":1.6763145070455785},{"$f":"CF!FC18","v":3.2777266275854053},{"$f":"CF!FD18","v":4.7662552298644432},{"$f":"CF!FE18","v":3.0963509460465524},{"$f":"CF!FF18","v":1.5391589500812408},{"$f":"CF!FG18","v":3.1402281817286557},{"$f":"CF!FH18","v":4.6284130378930524},{"$f":"CF!FI18","v":2.9581641485952304},{"$f":"CF!FJ18","v":1.4006266856362899},{"$f":"CF!FK18","v":3.0013495866225952},{"$f":"CF!FL18","v":4.4891872462992275},{"$f":"CF!FM18","v":2.8185902925224191},{"$f":"CF!FN18","v":1.2607038949232958},{"$f":"CF!FO18","v":2.8610769889328189},{"$f":"CF!FP18","v":4.3485639671152239},{"$f":"CF!FQ18","v":2.6776154551404545},{"$f":"CF!FR18","v":1.1193766204478788},{"$f":"CF!FS18","v":0},{"$f":"CF!FT18","v":0},{"$f":"CF!FU18","v":0},{"$f":"CF!FV18","v":0},{"$f":"CF!FW18","v":0},{"$f":"CF!FX18","v":0},{"$f":"CF!FY18","v":0},{"$f":"CF!FZ18","v":0},{"$f":"CF!GA18","v":0},{"$f":"CF!GB18","v":0},{"$f":"CF!GC18","v":0},{"$f":"CF!GD18","v":0},{"$f":"CF!GE18","v":0},{"$f":"CF!GF18","v":0},{"$f":"CF!GG18","v":0},{"$f":"CF!GH18","v":0},{"$f":"CF!GI18","v":0},{"$f":"CF!GJ18","v":0},{"$f":"CF!GK18","v":0},{"$f":"CF!GL18","v":0},{"$f":"CF!GM18","v":0},{"$f":"CF!GN18","v":0},{"$f":"CF!GO18","v":0},{"$f":"CF!GP18","v":0},{"$f":"CF!GQ18","v":0},{"$f":"CF!GR18","v":0},{"$f":"CF!GS18","v":0},{"$f":"CF!GT18","v":0},{"$f":"CF!GU18","v":0},{"$f":"CF!GV18","v":0},{"$f":"CF!GW18","v":0},{"$f":"CF!GX18","v":0},{"$f":"CF!GY18","v":0},{"$f":"CF!GZ18","v":0},{"$f":"CF!HA18","v":0},{"$f":"CF!HB18","v":0},{"$f":"CF!HC18","v":0},{"$f":"CF!HD18","v":0},{"$f":"CF!HE18","v":0},{"$f":"CF!HF18","v":0},{"$f":"CF!HG18","v":0},{"$f":"CF!HH18","v":0},{"$f":"CF!HI18","v":0},{"$f":"CF!HJ18","v":0},{"$f":"CF!HK18","v":0},{"$f":"CF!HL18","v":0},{"$f":"CF!HM18","v":0},{"$f":"CF!HN18","v":0},{"$f":"CF!HO18","v":0},{"$f":"CF!HP18","v":0},{"$f":"CF!HQ18","v":0},{"$f":"CF!HR18","v":0},{"$f":"CF!HS18","v":0},{"$f":"CF!HT18","v":0},{"$f":"CF!HU18","v":0},{"$f":"CF!HV18","v":0},{"$f":"CF!HW18","v":0},{"$f":"CF!HX18","v":0},{"$f":"CF!HY18","v":0},{"$f":"CF!HZ18","v":0},{"$f":"CF!IA18","v":0},{"$f":"CF!IB18","v":0},{"$f":"CF!IC18","v":0},{"$f":"CF!ID18","v":0}]
[null,"Less: CAPEX",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q20:ID20)","v":253.00000000000009},null,{"$f":"CAPEX!Q60","v":15.18},{"$f":"CAPEX!R60","v":15.18},{"$f":"CAPEX!S60","v":15.18},{"$f":"CAPEX!T60","v":17.71},{"$f":"CAPEX!U60","v":17.71},{"$f":"CAPEX!V60","v":17.71},{"$f":"CAPEX!W60","v":17.71},{"$f":"CAPEX!X60","v":17.71},{"$f":"CAPEX!Y60","v":17.71},{"$f":"CAPEX!Z60","v":10.120000000000001},{"$f":"CAPEX!AA60","v":10.120000000000001},{"$f":"CAPEX!AB60","v":10.120000000000001},{"$f":"CAPEX!AC60","v":10.120000000000001},{"$f":"CAPEX!AD60","v":10.120000000000001},{"$f":"CAPEX!AE60","v":12.65},{"$f":"CAPEX!AF60","v":12.65},{"$f":"CAPEX!AG60","v":12.65},{"$f":"CAPEX!AH60","v":12.65},{"$f":"CAPEX!AI60","v":0},{"$f":"CAPEX!AJ60","v":0},{"$f":"CAPEX!AK60","v":0},{"$f":"CAPEX!AL60","v":0},{"$f":"CAPEX!AM60","v":0},{"$f":"CAPEX!AN60","v":0},{"$f":"CAPEX!AO60","v":0},{"$f":"CAPEX!AP60","v":0},{"$f":"CAPEX!AQ60","v":0},{"$f":"CAPEX!AR60","v":0},{"$f":"CAPEX!AS60","v":0},{"$f":"CAPEX!AT60","v":0},{"$f":"CAPEX!AU60","v":0},{"$f":"CAPEX!AV60","v":0},{"$f":"CAPEX!AW60","v":0},{"$f":"CAPEX!AX60","v":0},{"$f":"CAPEX!AY60","v":0},{"$f":"CAPEX!AZ60","v":0},{"$f":"CAPEX!BA60","v":0},{"$f":"CAPEX!BB60","v":0},{"$f":"CAPEX!BC60","v":0},{"$f":"CAPEX!BD60","v":0},{"$f":"CAPEX!BE60","v":0},{"$f":"CAPEX!BF60","v":0},{"$f":"CAPEX!BG60","v":0},{"$f":"CAPEX!BH60","v":0},{"$f":"CAPEX!BI60","v":0},{"$f":"CAPEX!BJ60","v":0},{"$f":"CAPEX!BK60","v":0},{"$f":"CAPEX!BL60","v":0},{"$f":"CAPEX!BM60","v":0},{"$f":"CAPEX!BN60","v":0},{"$f":"CAPEX!BO60","v":0},{"$f":"CAPEX!BP60","v":0},{"$f":"CAPEX!BQ60","v":0},{"$f":"CAPEX!BR60","v":0},{"$f":"CAPEX!BS60","v":0},{"$f":"CAPEX!BT60","v":0},{"$f":"CAPEX!BU60","v":0},{"$f":"CAPEX!BV60","v":0},{"$f":"CAPEX!BW60","v":0},{"$f":"CAPEX!BX60","v":0},{"$f":"CAPEX!BY60","v":0},{"$f":"CAPEX!BZ60","v":0},{"$f":"CAPEX!CA60","v":0},{"$f":"CAPEX!CB60","v":0},{"$f":"CAPEX!CC60","v":0},{"$f":"CAPEX!CD60","v":0},{"$f":"CAPEX!CE60","v":0},{"$f":"CAPEX!CF60","v":0},{"$f":"CAPEX!CG60","v":0},{"$f":"CAPEX!CH60","v":0},{"$f":"CAPEX!CI60","v":0},{"$f":"CAPEX!CJ60","v":0},{"$f":"CAPEX!CK60","v":0},{"$f":"CAPEX!CL60","v":0},{"$f":"CAPEX!CM60","v":0},{"$f":"CAPEX!CN60","v":0},{"$f":"CAPEX!CO60","v":0},{"$f":"CAPEX!CP60","v":0},{"$f":"CAPEX!CQ60","v":0},{"$f":"CAPEX!CR60","v":0},{"$f":"CAPEX!CS60","v":0},{"$f":"CAPEX!CT60","v":0},{"$f":"CAPEX!CU60","v":0},{"$f":"CAPEX!CV60","v":0},{"$f":"CAPEX!CW60","v":0},{"$f":"CAPEX!CX60","v":0},{"$f":"CAPEX!CY60","v":0},{"$f":"CAPEX!CZ60","v":0},{"$f":"CAPEX!DA60","v":0},{"$f":"CAPEX!DB60","v":0},{"$f":"CAPEX!DC60","v":0},{"$f":"CAPEX!DD60","v":0},{"$f":"CAPEX!DE60","v":0},{"$f":"CAPEX!DF60","v":0},{"$f":"CAPEX!DG60","v":0},{"$f":"CAPEX!DH60","v":0},{"$f":"CAPEX!DI60","v":0},{"$f":"CAPEX!DJ60","v":0},{"$f":"CAPEX!DK60","v":0},{"$f":"CAPEX!DL60","v":0},{"$f":"CAPEX!DM60","v":0},{"$f":"CAPEX!DN60","v":0},{"$f":"CAPEX!DO60","v":0},{"$f":"CAPEX!DP60","v":0},{"$f":"CAPEX!DQ60","v":0},{"$f":"CAPEX!DR60","v":0},{"$f":"CAPEX!DS60","v":0},{"$f":"CAPEX!DT60","v":0},{"$f":"CAPEX!DU60","v":0},{"$f":"CAPEX!DV60","v":0},{"$f":"CAPEX!DW60","v":0},{"$f":"CAPEX!DX60","v":0},{"$f":"CAPEX!DY60","v":0},{"$f":"CAPEX!DZ60","v":0},{"$f":"CAPEX!EA60","v":0},{"$f":"CAPEX!EB60","v":0},{"$f":"CAPEX!EC60","v":0},{"$f":"CAPEX!ED60","v":0},{"$f":"CAPEX!EE60","v":0},{"$f":"CAPEX!EF60","v":0},{"$f":"CAPEX!EG60","v":0},{"$f":"CAPEX!EH60","v":0},{"$f":"CAPEX!EI60","v":0},{"$f":"CAPEX!EJ60","v":0},{"$f":"CAPEX!EK60","v":0},{"$f":"CAPEX!EL60","v":0},{"$f":"CAPEX!EM60","v":0},{"$f":"CAPEX!EN60","v":0},{"$f":"CAPEX!EO60","v":0},{"$f":"CAPEX!EP60","v":0},{"$f":"CAPEX!EQ60","v":0},{"$f":"CAPEX!ER60","v":0},{"$f":"CAPEX!ES60","v":0},{"$f":"CAPEX!ET60","v":0},{"$f":"CAPEX!EU60","v":0},{"$f":"CAPEX!EV60","v":0},{"$f":"CAPEX!EW60","v":0},{"$f":"CAPEX!EX60","v":0},{"$f":"CAPEX!EY60","v":0},{"$f":"CAPEX!EZ60","v":0},{"$f":"CAPEX!FA60","v":0},{"$f":"CAPEX!FB60","v":0},{"$f":"CAPEX!FC60","v":0},{"$f":"CAPEX!FD60","v":0},{"$f":"CAPEX!FE60","v":0},{"$f":"CAPEX!FF60","v":0},{"$f":"CAPEX!FG60","v":0},{"$f":"CAPEX!FH60","v":0},{"$f":"CAPEX!FI60","v":0},{"$f":"CAPEX!FJ60","v":0},{"$f":"CAPEX!FK60","v":0},{"$f":"CAPEX!FL60","v":0},{"$f":"CAPEX!FM60","v":0},{"$f":"CAPEX!FN60","v":0},{"$f":"CAPEX!FO60","v":0},{"$f":"CAPEX!FP60","v":0},{"$f":"CAPEX!FQ60","v":0},{"$f":"CAPEX!FR60","v":0},{"$f":"CAPEX!FS60","v":0},{"$f":"CAPEX!FT60","v":0},{"$f":"CAPEX!FU60","v":0},{"$f":"CAPEX!FV60","v":0},{"$f":"CAPEX!FW60","v":0},{"$f":"CAPEX!FX60","v":0},{"$f":"CAPEX!FY60","v":0},{"$f":"CAPEX!FZ60","v":0},{"$f":"CAPEX!GA60","v":0},{"$f":"CAPEX!GB60","v":0},{"$f":"CAPEX!GC60","v":0},{"$f":"CAPEX!GD60","v":0},{"$f":"CAPEX!GE60","v":0},{"$f":"CAPEX!GF60","v":0},{"$f":"CAPEX!GG60","v":0},{"$f":"CAPEX!GH60","v":0},{"$f":"CAPEX!GI60","v":0},{"$f":"CAPEX!GJ60","v":0},{"$f":"CAPEX!GK60","v":0},{"$f":"CAPEX!GL60","v":0},{"$f":"CAPEX!GM60","v":0},{"$f":"CAPEX!GN60","v":0},{"$f":"CAPEX!GO60","v":0},{"$f":"CAPEX!GP60","v":0},{"$f":"CAPEX!GQ60","v":0},{"$f":"CAPEX!GR60","v":0},{"$f":"CAPEX!GS60","v":0},{"$f":"CAPEX!GT60","v":0},{"$f":"CAPEX!GU60","v":0},{"$f":"CAPEX!GV60","v":0},{"$f":"CAPEX!GW60","v":0},{"$f":"CAPEX!GX60","v":0},{"$f":"CAPEX!GY60","v":0},{"$f":"CAPEX!GZ60","v":0},{"$f":"CAPEX!HA60","v":0},{"$f":"CAPEX!HB60","v":0},{"$f":"CAPEX!HC60","v":0},{"$f":"CAPEX!HD60","v":0},{"$f":"CAPEX!HE60","v":0},{"$f":"CAPEX!HF60","v":0},{"$f":"CAPEX!HG60","v":0},{"$f":"CAPEX!HH60","v":0},{"$f":"CAPEX!HI60","v":0},{"$f":"CAPEX!HJ60","v":0},{"$f":"CAPEX!HK60","v":0},{"$f":"CAPEX!HL60","v":0},{"$f":"CAPEX!HM60","v":0},{"$f":"CAPEX!HN60","v":0},{"$f":"CAPEX!HO60","v":0},{"$f":"CAPEX!HP60","v":0},{"$f":"CAPEX!HQ60","v":0},{"$f":"CAPEX!HR60","v":0},{"$f":"CAPEX!HS60","v":0},{"$f":"CAPEX!HT60","v":0},{"$f":"CAPEX!HU60","v":0},{"$f":"CAPEX!HV60","v":0},{"$f":"CAPEX!HW60","v":0},{"$f":"CAPEX!HX60","v":0},{"$f":"CAPEX!HY60","v":0},{"$f":"CAPEX!HZ60","v":0},{"$f":"CAPEX!IA60","v":0},{"$f":"CAPEX!IB60","v":0},{"$f":"CAPEX!IC60","v":0},{"$f":"CAPEX!ID60","v":0}]
[null,"Less: IDC",null,null,null,null,null,null,null,"$m",null,null,null,null,4.352533167556933,null,{"$f":"CF!Q22","v":0},{"$f":"CF!R22","v":0},{"$f":"CF!S22","v":0},{"$f":"CF!T22","v":0},{"$f":"CF!U22","v":0},{"$f":"CF!V22","v":0},{"$f":"CF!W22","v":0},{"$f":"CF!X22","v":8.2520829800319995E-2},{"$f":"CF!Y22","v":0.19703487979352791},{"$f":"CF!Z22","v":0.22102972341070118},{"$f":"CF!AA22","v":0.2447350982431529},{"$f":"CF!AB22","v":0.26827175949142901},{"$f":"CF!AC22","v":0.28942623099857734},{"$f":"CF!AD22","v":0.42683638300696547},{"$f":"CF!AE22","v":0.56673632719605038},{"$f":"CF!AF22","v":0.66447041054725076},{"$f":"CF!AG22","v":0.68500996581530726},{"$f":"CF!AH22","v":0.70646155925365051},{"$f":"CF!AI22","v":0},{"$f":"CF!AJ22","v":0},{"$f":"CF!AK22","v":0},{"$f":"CF!AL22","v":0},{"$f":"CF!AM22","v":0},{"$f":"CF!AN22","v":0},{"$f":"CF!AO22","v":0},{"$f":"CF!AP22","v":0},{"$f":"CF!AQ22","v":0},{"$f":"CF!AR22","v":0},{"$f":"CF!AS22","v":0},{"$f":"CF!AT22","v":0},{"$f":"CF!AU22","v":0},{"$f":"CF!AV22","v":0},{"$f":"CF!AW22","v":0},{"$f":"CF!AX22","v":0},{"$f":"CF!AY22","v":0},{"$f":"CF!AZ22","v":0},{"$f":"CF!BA22","v":0},{"$f":"CF!BB22","v":0},{"$f":"CF!BC22","v":0},{"$f":"CF!BD22","v":0},{"$f":"CF!BE22","v":0},{"$f":"CF!BF22","v":0},{"$f":"CF!BG22","v":0},{"$f":"CF!BH22","v":0},{"$f":"CF!BI22","v":0},{"$f":"CF!BJ22","v":0},{"$f":"CF!BK22","v":0},{"$f":"CF!BL22","v":0},{"$f":"CF!BM22","v":0},{"$f":"CF!BN22","v":0},{"$f":"CF!BO22","v":0},{"$f":"CF!BP22","v":0},{"$f":"CF!BQ22","v":0},{"$f":"CF!BR22","v":0},{"$f":"CF!BS22","v":0},{"$f":"CF!BT22","v":0},{"$f":"CF!BU22","v":0},{"$f":"CF!BV22","v":0},{"$f":"CF!BW22","v":0},{"$f":"CF!BX22","v":0},{"$f":"CF!BY22","v":0},{"$f":"CF!BZ22","v":0},{"$f":"CF!CA22","v":0},{"$f":"CF!CB22","v":0},{"$f":"CF!CC22","v":0},{"$f":"CF!CD22","v":0},{"$f":"CF!CE22","v":0},{"$f":"CF!CF22","v":0},{"$f":"CF!CG22","v":0},{"$f":"CF!CH22","v":0},{"$f":"CF!CI22","v":0},{"$f":"CF!CJ22","v":0},{"$f":"CF!CK22","v":0},{"$f":"CF!CL22","v":0},{"$f":"CF!CM22","v":0},{"$f":"CF!CN22","v":0},{"$f":"CF!CO22","v":0},{"$f":"CF!CP22","v":0},{"$f":"CF!CQ22","v":0},{"$f":"CF!CR22","v":0},{"$f":"CF!CS22","v":0},{"$f":"CF!CT22","v":0},{"$f":"CF!CU22","v":0},{"$f":"CF!CV22","v":0},{"$f":"CF!CW22","v":0},{"$f":"CF!CX22","v":0},{"$f":"CF!CY22","v":0},{"$f":"CF!CZ22","v":0},{"$f":"CF!DA22","v":0},{"$f":"CF!DB22","v":0},{"$f":"CF!DC22","v":0},{"$f":"CF!DD22","v":0},{"$f":"CF!DE22","v":0},{"$f":"CF!DF22","v":0},{"$f":"CF!DG22","v":0},{"$f":"CF!DH22","v":0},{"$f":"CF!DI22","v":0},{"$f":"CF!DJ22","v":0},{"$f":"CF!DK22","v":0},{"$f":"CF!DL22","v":0},{"$f":"CF!DM22","v":0},{"$f":"CF!DN22","v":0},{"$f":"CF!DO22","v":0},{"$f":"CF!DP22","v":0},{"$f":"CF!DQ22","v":0},{"$f":"CF!DR22","v":0},{"$f":"CF!DS22","v":0},{"$f":"CF!DT22","v":0},{"$f":"CF!DU22","v":0},{"$f":"CF!DV22","v":0},{"$f":"CF!DW22","v":0},{"$f":"CF!DX22","v":0},{"$f":"CF!DY22","v":0},{"$f":"CF!DZ22","v":0},{"$f":"CF!EA22","v":0},{"$f":"CF!EB22","v":0},{"$f":"CF!EC22","v":0},{"$f":"CF!ED22","v":0},{"$f":"CF!EE22","v":0},{"$f":"CF!EF22","v":0},{"$f":"CF!EG22","v":0},{"$f":"CF!EH22","v":0},{"$f":"CF!EI22","v":0},{"$f":"CF!EJ22","v":0},{"$f":"CF!EK22","v":0},{"$f":"CF!EL22","v":0},{"$f":"CF!EM22","v":0},{"$f":"CF!EN22","v":0},{"$f":"CF!EO22","v":0},{"$f":"CF!EP22","v":0},{"$f":"CF!EQ22","v":0},{"$f":"CF!ER22","v":0},{"$f":"CF!ES22","v":0},{"$f":"CF!ET22","v":0},{"$f":"CF!EU22","v":0},{"$f":"CF!EV22","v":0},{"$f":"CF!EW22","v":0},{"$f":"CF!EX22","v":0},{"$f":"CF!EY22","v":0},{"$f":"CF!EZ22","v":0},{"$f":"CF!FA22","v":0},{"$f":"CF!FB22","v":0},{"$f":"CF!FC22","v":0},{"$f":"CF!FD22","v":0},{"$f":"CF!FE22","v":0},{"$f":"CF!FF22","v":0},{"$f":"CF!FG22","v":0},{"$f":"CF!FH22","v":0},{"$f":"CF!FI22","v":0},{"$f":"CF!FJ22","v":0},{"$f":"CF!FK22","v":0},{"$f":"CF!FL22","v":0},{"$f":"CF!FM22","v":0},{"$f":"CF!FN22","v":0},{"$f":"CF!FO22","v":0},{"$f":"CF!FP22","v":0},{"$f":"CF!FQ22","v":0},{"$f":"CF!FR22","v":0},{"$f":"CF!FS22","v":0},{"$f":"CF!FT22","v":0},{"$f":"CF!FU22","v":0},{"$f":"CF!FV22","v":0},{"$f":"CF!FW22","v":0},{"$f":"CF!FX22","v":0},{"$f":"CF!FY22","v":0},{"$f":"CF!FZ22","v":0},{"$f":"CF!GA22","v":0},{"$f":"CF!GB22","v":0},{"$f":"CF!GC22","v":0},{"$f":"CF!GD22","v":0},{"$f":"CF!GE22","v":0},{"$f":"CF!GF22","v":0},{"$f":"CF!GG22","v":0},{"$f":"CF!GH22","v":0},{"$f":"CF!GI22","v":0},{"$f":"CF!GJ22","v":0},{"$f":"CF!GK22","v":0},{"$f":"CF!GL22","v":0},{"$f":"CF!GM22","v":0},{"$f":"CF!GN22","v":0},{"$f":"CF!GO22","v":0},{"$f":"CF!GP22","v":0},{"$f":"CF!GQ22","v":0},{"$f":"CF!GR22","v":0},{"$f":"CF!GS22","v":0},{"$f":"CF!GT22","v":0},{"$f":"CF!GU22","v":0},{"$f":"CF!GV22","v":0},{"$f":"CF!GW22","v":0},{"$f":"CF!GX22","v":0},{"$f":"CF!GY22","v":0},{"$f":"CF!GZ22","v":0},{"$f":"CF!HA22","v":0},{"$f":"CF!HB22","v":0},{"$f":"CF!HC22","v":0},{"$f":"CF!HD22","v":0},{"$f":"CF!HE22","v":0},{"$f":"CF!HF22","v":0},{"$f":"CF!HG22","v":0},{"$f":"CF!HH22","v":0},{"$f":"CF!HI22","v":0},{"$f":"CF!HJ22","v":0},{"$f":"CF!HK22","v":0},{"$f":"CF!HL22","v":0},{"$f":"CF!HM22","v":0},{"$f":"CF!HN22","v":0},{"$f":"CF!HO22","v":0},{"$f":"CF!HP22","v":0},{"$f":"CF!HQ22","v":0},{"$f":"CF!HR22","v":0},{"$f":"CF!HS22","v":0},{"$f":"CF!HT22","v":0},{"$f":"CF!HU22","v":0},{"$f":"CF!HV22","v":0},{"$f":"CF!HW22","v":0},{"$f":"CF!HX22","v":0},{"$f":"CF!HY22","v":0},{"$f":"CF!HZ22","v":0},{"$f":"CF!IA22","v":0},{"$f":"CF!IB22","v":0},{"$f":"CF!IC22","v":0},{"$f":"CF!ID22","v":0}]
[null,"Less: Fees",null,null,null,null,null,null,null,"$m",null,null,null,null,39.015870100986,null,{"$f":"CF!Q23","v":5.8806488417304816},{"$f":"CF!R23","v":2.6806488417304815},{"$f":"CF!S23","v":2.6806488417304815},{"$f":"CF!T23","v":2.6806488417304815},{"$f":"CF!U23","v":2.6806488417304815},{"$f":"CF!V23","v":2.6806488417304815},{"$f":"CF!W23","v":2.6806488417304815},{"$f":"CF!X23","v":2.4448750423009957},{"$f":"CF!Y23","v":2.1176920423204018},{"$f":"CF!Z23","v":2.0491353462713353},{"$f":"CF!AA23","v":1.9814057038929016},{"$f":"CF!AB23","v":1.9141581003263985},{"$f":"CF!AC23","v":1.8537167531631176},{"$f":"CF!AD23","v":1.4611163188534371},{"$f":"CF!AE23","v":1.0614021925989088},{"$f":"CF!AF23","v":0.78216195445262204},{"$f":"CF!AG23","v":0.72347751082960343},{"$f":"CF!AH23","v":0.66218724386290828},{"$f":"CF!AI23","v":0},{"$f":"CF!AJ23","v":0},{"$f":"CF!AK23","v":0},{"$f":"CF!AL23","v":0},{"$f":"CF!AM23","v":0},{"$f":"CF!AN23","v":0},{"$f":"CF!AO23","v":0},{"$f":"CF!AP23","v":0},{"$f":"CF!AQ23","v":0},{"$f":"CF!AR23","v":0},{"$f":"CF!AS23","v":0},{"$f":"CF!AT23","v":0},{"$f":"CF!AU23","v":0},{"$f":"CF!AV23","v":0},{"$f":"CF!AW23","v":0},{"$f":"CF!AX23","v":0},{"$f":"CF!AY23","v":0},{"$f":"CF!AZ23","v":0},{"$f":"CF!BA23","v":0},{"$f":"CF!BB23","v":0},{"$f":"CF!BC23","v":0},{"$f":"CF!BD23","v":0},{"$f":"CF!BE23","v":0},{"$f":"CF!BF23","v":0},{"$f":"CF!BG23","v":0},{"$f":"CF!BH23","v":0},{"$f":"CF!BI23","v":0},{"$f":"CF!BJ23","v":0},{"$f":"CF!BK23","v":0},{"$f":"CF!BL23","v":0},{"$f":"CF!BM23","v":0},{"$f":"CF!BN23","v":0},{"$f":"CF!BO23","v":0},{"$f":"CF!BP23","v":0},{"$f":"CF!BQ23","v":0},{"$f":"CF!BR23","v":0},{"$f":"CF!BS23","v":0},{"$f":"CF!BT23","v":0},{"$f":"CF!BU23","v":0},{"$f":"CF!BV23","v":0},{"$f":"CF!BW23","v":0},{"$f":"CF!BX23","v":0},{"$f":"CF!BY23","v":0},{"$f":"CF!BZ23","v":0},{"$f":"CF!CA23","v":0},{"$f":"CF!CB23","v":0},{"$f":"CF!CC23","v":0},{"$f":"CF!CD23","v":0},{"$f":"CF!CE23","v":0},{"$f":"CF!CF23","v":0},{"$f":"CF!CG23","v":0},{"$f":"CF!CH23","v":0},{"$f":"CF!CI23","v":0},{"$f":"CF!CJ23","v":0},{"$f":"CF!CK23","v":0},{"$f":"CF!CL23","v":0},{"$f":"CF!CM23","v":0},{"$f":"CF!CN23","v":0},{"$f":"CF!CO23","v":0},{"$f":"CF!CP23","v":0},{"$f":"CF!CQ23","v":0},{"$f":"CF!CR23","v":0},{"$f":"CF!CS23","v":0},{"$f":"CF!CT23","v":0},{"$f":"CF!CU23","v":0},{"$f":"CF!CV23","v":0},{"$f":"CF!CW23","v":0},{"$f":"CF!CX23","v":0},{"$f":"CF!CY23","v":0},{"$f":"CF!CZ23","v":0},{"$f":"CF!DA23","v":0},{"$f":"CF!DB23","v":0},{"$f":"CF!DC23","v":0},{"$f":"CF!DD23","v":0},{"$f":"CF!DE23","v":0},{"$f":"CF!DF23","v":0},{"$f":"CF!DG23","v":0},{"$f":"CF!DH23","v":0},{"$f":"CF!DI23","v":0},{"$f":"CF!DJ23","v":0},{"$f":"CF!DK23","v":0},{"$f":"CF!DL23","v":0},{"$f":"CF!DM23","v":0},{"$f":"CF!DN23","v":0},{"$f":"CF!DO23","v":0},{"$f":"CF!DP23","v":0},{"$f":"CF!DQ23","v":0},{"$f":"CF!DR23","v":0},{"$f":"CF!DS23","v":0},{"$f":"CF!DT23","v":0},{"$f":"CF!DU23","v":0},{"$f":"CF!DV23","v":0},{"$f":"CF!DW23","v":0},{"$f":"CF!DX23","v":0},{"$f":"CF!DY23","v":0},{"$f":"CF!DZ23","v":0},{"$f":"CF!EA23","v":0},{"$f":"CF!EB23","v":0},{"$f":"CF!EC23","v":0},{"$f":"CF!ED23","v":0},{"$f":"CF!EE23","v":0},{"$f":"CF!EF23","v":0},{"$f":"CF!EG23","v":0},{"$f":"CF!EH23","v":0},{"$f":"CF!EI23","v":0},{"$f":"CF!EJ23","v":0},{"$f":"CF!EK23","v":0},{"$f":"CF!EL23","v":0},{"$f":"CF!EM23","v":0},{"$f":"CF!EN23","v":0},{"$f":"CF!EO23","v":0},{"$f":"CF!EP23","v":0},{"$f":"CF!EQ23","v":0},{"$f":"CF!ER23","v":0},{"$f":"CF!ES23","v":0},{"$f":"CF!ET23","v":0},{"$f":"CF!EU23","v":0},{"$f":"CF!EV23","v":0},{"$f":"CF!EW23","v":0},{"$f":"CF!EX23","v":0},{"$f":"CF!EY23","v":0},{"$f":"CF!EZ23","v":0},{"$f":"CF!FA23","v":0},{"$f":"CF!FB23","v":0},{"$f":"CF!FC23","v":0},{"$f":"CF!FD23","v":0},{"$f":"CF!FE23","v":0},{"$f":"CF!FF23","v":0},{"$f":"CF!FG23","v":0},{"$f":"CF!FH23","v":0},{"$f":"CF!FI23","v":0},{"$f":"CF!FJ23","v":0},{"$f":"CF!FK23","v":0},{"$f":"CF!FL23","v":0},{"$f":"CF!FM23","v":0},{"$f":"CF!FN23","v":0},{"$f":"CF!FO23","v":0},{"$f":"CF!FP23","v":0},{"$f":"CF!FQ23","v":0},{"$f":"CF!FR23","v":0},{"$f":"CF!FS23","v":0},{"$f":"CF!FT23","v":0},{"$f":"CF!FU23","v":0},{"$f":"CF!FV23","v":0},{"$f":"CF!FW23","v":0},{"$f":"CF!FX23","v":0},{"$f":"CF!FY23","v":0},{"$f":"CF!FZ23","v":0},{"$f":"CF!GA23","v":0},{"$f":"CF!GB23","v":0},{"$f":"CF!GC23","v":0},{"$f":"CF!GD23","v":0},{"$f":"CF!GE23","v":0},{"$f":"CF!GF23","v":0},{"$f":"CF!GG23","v":0},{"$f":"CF!GH23","v":0},{"$f":"CF!GI23","v":0},{"$f":"CF!GJ23","v":0},{"$f":"CF!GK23","v":0},{"$f":"CF!GL23","v":0},{"$f":"CF!GM23","v":0},{"$f":"CF!GN23","v":0},{"$f":"CF!GO23","v":0},{"$f":"CF!GP23","v":0},{"$f":"CF!GQ23","v":0},{"$f":"CF!GR23","v":0},{"$f":"CF!GS23","v":0},{"$f":"CF!GT23","v":0},{"$f":"CF!GU23","v":0},{"$f":"CF!GV23","v":0},{"$f":"CF!GW23","v":0},{"$f":"CF!GX23","v":0},{"$f":"CF!GY23","v":0},{"$f":"CF!GZ23","v":0},{"$f":"CF!HA23","v":0},{"$f":"CF!HB23","v":0},{"$f":"CF!HC23","v":0},{"$f":"CF!HD23","v":0},{"$f":"CF!HE23","v":0},{"$f":"CF!HF23","v":0},{"$f":"CF!HG23","v":0},{"$f":"CF!HH23","v":0},{"$f":"CF!HI23","v":0},{"$f":"CF!HJ23","v":0},{"$f":"CF!HK23","v":0},{"$f":"CF!HL23","v":0},{"$f":"CF!HM23","v":0},{"$f":"CF!HN23","v":0},{"$f":"CF!HO23","v":0},{"$f":"CF!HP23","v":0},{"$f":"CF!HQ23","v":0},{"$f":"CF!HR23","v":0},{"$f":"CF!HS23","v":0},{"$f":"CF!HT23","v":0},{"$f":"CF!HU23","v":0},{"$f":"CF!HV23","v":0},{"$f":"CF!HW23","v":0},{"$f":"CF!HX23","v":0},{"$f":"CF!HY23","v":0},{"$f":"CF!HZ23","v":0},{"$f":"CF!IA23","v":0},{"$f":"CF!IB23","v":0},{"$f":"CF!IC23","v":0},{"$f":"CF!ID23","v":0}]
[null,"Less: WC Changes",null,null,null,null,null,null,null,"$m",null,null,null,null,0,null,{"$f":"CF!Q26","v":0},{"$f":"CF!R26","v":0},{"$f":"CF!S26","v":0},{"$f":"CF!T26","v":0},{"$f":"CF!U26","v":0},{"$f":"CF!V26","v":0},{"$f":"CF!W26","v":0},{"$f":"CF!X26","v":0},{"$f":"CF!Y26","v":0},{"$f":"CF!Z26","v":0},{"$f":"CF!AA26","v":0},{"$f":"CF!AB26","v":0},{"$f":"CF!AC26","v":0},{"$f":"CF!AD26","v":0},{"$f":"CF!AE26","v":0},{"$f":"CF!AF26","v":0},{"$f":"CF!AG26","v":0},{"$f":"CF!AH26","v":0},{"$f":"CF!AI26","v":-3.3618048975118207},{"$f":"CF!AJ26","v":4.550393794002531},{"$f":"CF!AK26","v":2.8090784002855003},{"$f":"CF!AL26","v":2.1816885775948425},{"$f":"CF!AM26","v":5.5920817010082917},{"$f":"CF!AN26","v":6.1704411839054956},{"$f":"CF!AO26","v":1.340999370859798},{"$f":"CF!AP26","v":0.29387808921408975},{"$f":"CF!AQ26","v":6.4547457010560194},{"$f":"CF!AR26","v":3.2445793510652763},{"$f":"CF!AS26","v":-3.4631158251470922},{"$f":"CF!AT26","v":-3.3406319108249889},{"$f":"CF!AU26","v":3.4544741571476365},{"$f":"CF!AV26","v":3.244317615495877},{"$f":"CF!AW26","v":-3.4638127451277718},{"$f":"CF!AX26","v":-3.3406758413378093},{"$f":"CF!AY26","v":3.4544258683519224},{"$f":"CF!AZ26","v":3.2440532527393344},{"$f":"CF!BA26","v":-3.4645166604863604},{"$f":"CF!BB26","v":-3.3407202128058699},{"$f":"CF!BC26","v":3.4543770948543866},{"$f":"CF!BD26","v":0.17939328087833672},{"$f":"CF!BE26","v":-3.5168894435086315},{"$f":"CF!BF26","v":-3.3107337949343716},{"$f":"CF!BG26","v":3.4529179467224793},{"$f":"CF!BH26","v":3.235797956397974},{"$f":"CF!BI26","v":-3.4864979333412691},{"$f":"CF!BJ26","v":-3.3421058074444332},{"$f":"CF!BK26","v":3.4528540373672918},{"$f":"CF!BL26","v":3.2354480770304299},{"$f":"CF!BM26","v":-3.4874295526952537},{"$f":"CF!BN26","v":-3.3421645322867342},{"$f":"CF!BO26","v":3.4527894865179611},{"$f":"CF!BP26","v":3.2350946857268426},{"$f":"CF!BQ26","v":-3.4883705232367639},{"$f":"CF!BR26","v":-3.3422238465833161},{"$f":"CF!BS26","v":3.4527242877354389},{"$f":"CF!BT26","v":3.234737747235954},{"$f":"CF!BU26","v":-3.5194543598313857},{"$f":"CF!BV26","v":-3.3121503352484041},{"$f":"CF!BW26","v":3.4526584345160671},{"$f":"CF!BX26","v":2.6274316576623562},{"$f":"CF!BY26","v":-3.4943110844664815},{"$f":"CF!BZ26","v":-3.3425983112398576},{"$f":"CF!CA26","v":3.4523126729796338},{"$f":"CF!CB26","v":3.232484313289973},{"$f":"CF!CC26","v":-3.4953211288135151},{"$f":"CF!CD26","v":-3.3426619796198054},{"$f":"CF!CE26","v":3.4522426881514079},{"$f":"CF!CF26","v":3.2321011730224924},{"$f":"CF!CG26","v":-3.4963413115438264},{"$f":"CF!CH26","v":-3.34272628707512},{"$f":"CF!CI26","v":3.4521720008460832},{"$f":"CF!CJ26","v":3.2317141869606161},{"$f":"CF!CK26","v":-3.5249677365763361},{"$f":"CF!CL26","v":-3.3151952378662948},{"$f":"CF!CM26","v":3.4521006040125179},{"$f":"CF!CN26","v":3.2313233165019426},{"$f":"CF!CO26","v":-3.4984125002344939},{"$f":"CF!CP26","v":-3.3428568449351594},{"$f":"CF!CQ26","v":3.4520284905287646},{"$f":"CF!CR26","v":4.7850299943379575},{"$f":"CF!CS26","v":-3.489144295652018},{"$f":"CF!CT26","v":-3.3422726215071812},{"$f":"CF!CU26","v":3.4526706739216166},{"$f":"CF!CV26","v":3.2344442320343454},{"$f":"CF!CW26","v":-3.4901024780331902},{"$f":"CF!CX26","v":-3.3423330207560795},{"$f":"CF!CY26","v":3.452604282550233},{"$f":"CF!CZ26","v":3.2340807645738323},{"$f":"CF!DA26","v":-3.5206523491556538},{"$f":"CF!DB26","v":-3.3128119553404929},{"$f":"CF!DC26","v":3.4525372247713051},{"$f":"CF!DD26","v":3.233713648785951},{"$f":"CF!DE26","v":-3.4920477927816762},{"$f":"CF!DF26","v":-3.3424556441229711},{"$f":"CF!DG26","v":3.4524694938957268},{"$f":"CF!DH26","v":3.2333428480503983},{"$f":"CF!DI26","v":-3.4930351191968754},{"$f":"CF!DJ26","v":-3.3425178804728155},{"$f":"CF!DK26","v":3.4524010831672491},{"$f":"CF!DL26","v":3.2329683253792645},{"$f":"CF!DM26","v":-3.4940323559627231},{"$f":"CF!DN26","v":-3.3425807415238999},{"$f":"CF!DO26","v":3.452331985761802},{"$f":"CF!DP26","v":3.2325900434134098},{"$f":"CF!DQ26","v":-3.5233706370780737},{"$f":"CF!DR26","v":-3.3143131990236192},{"$f":"CF!DS26","v":3.452262194786833},{"$f":"CF!DT26","v":3.2322079644186452},{"$f":"CF!DU26","v":-3.4960569594478628},{"$f":"CF!DV26","v":-3.3427083628747098},{"$f":"CF!DW26","v":3.4521917032805902},{"$f":"CF!DX26","v":3.2318220502820907},{"$f":"CF!DY26","v":-3.4970845281242049},{"$f":"CF!DZ26","v":-3.3427731359048281},{"$f":"CF!EA26","v":-13.081140863076772},{"$f":"CF!EB26","v":1.7483822395289241},{"$f":"CF!EC26","v":-1.9592856565603505},{"$f":"CF!ED26","v":-1.8300426339511642},{"$f":"CF!EE26","v":1.8834659337843362},{"$f":"CF!EF26","v":1.74798853923593},{"$f":"CF!EG26","v":-1.9600314703717299},{"$f":"CF!EH26","v":-1.8304112007989453},{"$f":"CF!EI26","v":1.8833932982114678},{"$f":"CF!EJ26","v":1.7475908871516204},{"$f":"CF!EK26","v":-1.9613927804975901},{"$f":"CF!EL26","v":-1.8301754569978321},{"$f":"CF!EM26","v":1.8833199335544961},{"$f":"CF!EN26","v":1.7471892436096503},{"$f":"CF!EO26","v":-1.9624622316622151},{"$f":"CF!EP26","v":-1.8302428701003066},{"$f":"CF!EQ26","v":1.8832458324951951},{"$f":"CF!ER26","v":1.7467835685455064},{"$f":"CF!ES26","v":-1.9635424175097818},{"$f":"CF!ET26","v":-1.8303109598660434},{"$f":"CF!EU26","v":-1.5528669281191689},{"$f":"CF!EV26","v":0},{"$f":"CF!EW26","v":0},{"$f":"CF!EX26","v":0},{"$f":"CF!EY26","v":0},{"$f":"CF!EZ26","v":0},{"$f":"CF!FA26","v":0},{"$f":"CF!FB26","v":0},{"$f":"CF!FC26","v":0},{"$f":"CF!FD26","v":0},{"$f":"CF!FE26","v":0},{"$f":"CF!FF26","v":0},{"$f":"CF!FG26","v":0},{"$f":"CF!FH26","v":0},{"$f":"CF!FI26","v":0},{"$f":"CF!FJ26","v":0},{"$f":"CF!FK26","v":0},{"$f":"CF!FL26","v":0},{"$f":"CF!FM26","v":0},{"$f":"CF!FN26","v":0},{"$f":"CF!FO26","v":0},{"$f":"CF!FP26","v":0},{"$f":"CF!FQ26","v":0},{"$f":"CF!FR26","v":0},{"$f":"CF!FS26","v":0},{"$f":"CF!FT26","v":0},{"$f":"CF!FU26","v":0},{"$f":"CF!FV26","v":0},{"$f":"CF!FW26","v":0},{"$f":"CF!FX26","v":0},{"$f":"CF!FY26","v":0},{"$f":"CF!FZ26","v":0},{"$f":"CF!GA26","v":0},{"$f":"CF!GB26","v":0},{"$f":"CF!GC26","v":0},{"$f":"CF!GD26","v":0},{"$f":"CF!GE26","v":0},{"$f":"CF!GF26","v":0},{"$f":"CF!GG26","v":0},{"$f":"CF!GH26","v":0},{"$f":"CF!GI26","v":0},{"$f":"CF!GJ26","v":0},{"$f":"CF!GK26","v":0},{"$f":"CF!GL26","v":0},{"$f":"CF!GM26","v":0},{"$f":"CF!GN26","v":0},{"$f":"CF!GO26","v":0},{"$f":"CF!GP26","v":0},{"$f":"CF!GQ26","v":0},{"$f":"CF!GR26","v":0},{"$f":"CF!GS26","v":0},{"$f":"CF!GT26","v":0},{"$f":"CF!GU26","v":0},{"$f":"CF!GV26","v":0},{"$f":"CF!GW26","v":0},{"$f":"CF!GX26","v":0},{"$f":"CF!GY26","v":0},{"$f":"CF!GZ26","v":0},{"$f":"CF!HA26","v":0},{"$f":"CF!HB26","v":0},{"$f":"CF!HC26","v":0},{"$f":"CF!HD26","v":0},{"$f":"CF!HE26","v":0},{"$f":"CF!HF26","v":0},{"$f":"CF!HG26","v":0},{"$f":"CF!HH26","v":0},{"$f":"CF!HI26","v":0},{"$f":"CF!HJ26","v":0},{"$f":"CF!HK26","v":0},{"$f":"CF!HL26","v":0},{"$f":"CF!HM26","v":0},{"$f":"CF!HN26","v":0},{"$f":"CF!HO26","v":0},{"$f":"CF!HP26","v":0},{"$f":"CF!HQ26","v":0},{"$f":"CF!HR26","v":0},{"$f":"CF!HS26","v":0},{"$f":"CF!HT26","v":0},{"$f":"CF!HU26","v":0},{"$f":"CF!HV26","v":0},{"$f":"CF!HW26","v":0},{"$f":"CF!HX26","v":0},{"$f":"CF!HY26","v":0},{"$f":"CF!HZ26","v":0},{"$f":"CF!IA26","v":0},{"$f":"CF!IB26","v":0},{"$f":"CF!IC26","v":0},{"$f":"CF!ID26","v":0}]
[null,"Less: Tax Paid",null,null,null,null,null,null,null,"$m",null,null,null,null,305.75486700887797,null,{"$f":"IS!Q26","v":0},{"$f":"IS!R26","v":0},{"$f":"IS!S26","v":0},{"$f":"IS!T26","v":0},{"$f":"IS!U26","v":0},{"$f":"IS!V26","v":0},{"$f":"IS!W26","v":0},{"$f":"IS!X26","v":0},{"$f":"IS!Y26","v":0},{"$f":"IS!Z26","v":0},{"$f":"IS!AA26","v":0},{"$f":"IS!AB26","v":0},{"$f":"IS!AC26","v":0},{"$f":"IS!AD26","v":0},{"$f":"IS!AE26","v":0},{"$f":"IS!AF26","v":0},{"$f":"IS!AG26","v":0},{"$f":"IS!AH26","v":0},{"$f":"IS!AI26","v":0},{"$f":"IS!AJ26","v":0},{"$f":"IS!AK26","v":0},{"$f":"IS!AL26","v":0},{"$f":"IS!AM26","v":0},{"$f":"IS!AN26","v":1.4954913017013625},{"$f":"IS!AO26","v":2.488232448144855},{"$f":"IS!AP26","v":2.5193293384666844},{"$f":"IS!AQ26","v":3.6797067124230303},{"$f":"IS!AR26","v":4.2271597797451683},{"$f":"IS!AS26","v":3.6261874562461625},{"$f":"IS!AT26","v":3.0758710199491777},{"$f":"IS!AU26","v":3.6810936927760722},{"$f":"IS!AV26","v":4.2355166621043354},{"$f":"IS!AW26","v":3.6179310745987276},{"$f":"IS!AX26","v":3.0678739767397243},{"$f":"IS!AY26","v":3.6733549717387231},{"$f":"IS!AZ26","v":4.2280361569923581},{"$f":"IS!BA26","v":3.6272798852989681},{"$f":"IS!BB26","v":3.0771806207400911},{"$f":"IS!BC26","v":3.6826181975223116},{"$f":"IS!BD26","v":3.738275172454931},{"$f":"IS!BE26","v":3.1405184952629641},{"$f":"IS!BF26","v":2.5891981755424851},{"$f":"IS!BG26","v":3.1932962686142115},{"$f":"IS!BH26","v":3.7466353397131642},{"$f":"IS!BI26","v":3.1445431496265766},{"$f":"IS!BJ26","v":2.5931235940771002},{"$f":"IS!BK26","v":3.1972087785322878},{"$f":"IS!BL26","v":3.7504910775967013},{"$f":"IS!BM26","v":3.1483421534048235},{"$f":"IS!BN26","v":2.5968666454011955},{"$f":"IS!BO26","v":3.2008946222081129},{"$f":"IS!BP26","v":3.7541193582810077},{"$f":"IS!BQ26","v":3.1413662666158402},{"$f":"IS!BR26","v":2.590135439531803},{"$f":"IS!BS26","v":3.1944067233609701},{"$f":"IS!BT26","v":3.7478746247543522},{"$f":"IS!BU26","v":3.145911936542868},{"$f":"IS!BV26","v":2.5946663299042094},{"$f":"IS!BW26","v":3.1988368378618381},{"$f":"IS!BX26","v":3.6534160522625236},{"$f":"IS!BY26","v":3.0519977812779162},{"$f":"IS!BZ26","v":2.5004101679394743},{"$f":"IS!CA26","v":3.1043158452214326},{"$f":"IS!CB26","v":3.6574173920382513},{"$f":"IS!CC26","v":3.0550901254699774},{"$f":"IS!CD26","v":2.5034418495231683},{"$f":"IS!CE26","v":3.1072853840787307},{"$f":"IS!CF26","v":3.6603247564325248},{"$f":"IS!CG26","v":3.0579353678502357},{"$f":"IS!CH26","v":2.5062258203903336},{"$f":"IS!CI26","v":3.1100067034579961},{"$f":"IS!CJ26","v":3.6629830461143835},{"$f":"IS!CK26","v":3.0560079831187998},{"$f":"IS!CL26","v":2.5045763785321777},{"$f":"IS!CM26","v":3.1085564306863773},{"$f":"IS!CN26","v":3.6617704221351497},{"$f":"IS!CO26","v":3.0595563410796176},{"$f":"IS!CP26","v":2.5080237143703292},{"$f":"IS!CQ26","v":3.1119782480706597},{"$f":"IS!CR26","v":3.918185286249837},{"$f":"IS!CS26","v":3.3143643331942378},{"$f":"IS!CT26","v":2.7633882288408103},{"$f":"IS!CU26","v":3.367912986515222},{"$f":"IS!CV26","v":3.9216343643421925},{"$f":"IS!CW26","v":3.3199254889421796},{"$f":"IS!CX26","v":2.7688918367764161},{"$f":"IS!CY26","v":3.373357642518938},{"$f":"IS!CZ26","v":3.9270200492117646},{"$f":"IS!DA26","v":3.3181458306239238},{"$f":"IS!DB26","v":2.7598667879053553},{"$f":"IS!DC26","v":3.3570029550829874},{"$f":"IS!DD26","v":3.9033768775107145},{"$f":"IS!DE26","v":3.2943209652936218},{"$f":"IS!DF26","v":2.7359417987857952},{"$f":"IS!DG26","v":3.3330592395238634},{"$f":"IS!DH26","v":3.8793728786019468},{"$f":"IS!DI26","v":3.2702569563875823},{"$f":"IS!DJ26","v":2.7118184916956394},{"$f":"IS!DK26","v":3.3088751874223967},{"$f":"IS!DL26","v":3.8551279380529433},{"$f":"IS!DM26","v":3.2459514034872061},{"$f":"IS!DN26","v":2.6874530454019161},{"$f":"IS!DO26","v":3.2844483863855118},{"$f":"IS!DP26","v":3.8306396373969225},{"$f":"IS!DQ26","v":3.221401882079546},{"$f":"IS!DR26","v":2.6628826928655602},{"$f":"IS!DS26","v":3.2597763998055926},{"$f":"IS!DT26","v":3.8059055338915928},{"$f":"IS!DU26","v":3.1966059433154532},{"$f":"IS!DV26","v":2.6379859888580048},{"$f":"IS!DW26","v":3.2348567666174128},{"$f":"IS!DX26","v":3.7809231602754814},{"$f":"IS!DY26","v":3.1715611137653008},{"$f":"IS!DZ26","v":2.6128794441996335},{"$f":"IS!EA26","v":0.39290913847762754},{"$f":"IS!EB26","v":0.70939094616822285},{"$f":"IS!EC26","v":0.37342600052084945},{"$f":"IS!ED26","v":6.5195406614147008E-2},{"$f":"IS!EE26","v":0.3884372800117552},{"$f":"IS!EF26","v":0.68390453123638095},{"$f":"IS!EG26","v":0.34787586955167854},{"$f":"IS!EH26","v":3.9581891898527538E-2},{"$f":"IS!EI26","v":0.36275969233422461},{"$f":"IS!EJ26","v":0.65816229482076449},{"$f":"IS!EK26","v":0.3220692775450229},{"$f":"IS!EL26","v":1.3712131141331123E-2},{"$f":"IS!EM26","v":0.33682436426452744},{"$f":"IS!EN26","v":0.63216166909723071},{"$f":"IS!EO26","v":0.29600365025718006},{"$f":"IS!EP26","v":0},{"$f":"IS!EQ26","v":0.29821098202754898},{"$f":"IS!ER26","v":0.60590006046694256},{"$f":"IS!ES26","v":0.26967638760531654},{"$f":"IS!ET26","v":0},{"$f":"IS!EU26","v":0.24536024803631593},{"$f":"IS!EV26","v":0.58418530237971733},{"$f":"IS!EW26","v":0.25034023984025738},{"$f":"IS!EX26","v":0},{"$f":"IS!EY26","v":0.19842626908718533},{"$f":"IS!EZ26","v":0.55716208119225363},{"$f":"IS!FA26","v":0.22324946059982517},{"$f":"IS!FB26","v":0},{"$f":"IS!FC26","v":0.14404136044464694},{"$f":"IS!FD26","v":0.52986761273211369},{"$f":"IS!FE26","v":0.19588675596853566},{"$f":"IS!FF26","v":0},{"$f":"IS!FG26","v":8.9110559880429471E-2},{"$f":"IS!FH26","v":0.50229917433783555},{"$f":"IS!FI26","v":0.16824939647827125},{"$f":"IS!FJ26","v":0},{"$f":"IS!FK26","v":3.3628387970227269E-2},{"$f":"IS!FL26","v":0.47445401601907061},{"$f":"IS!FM26","v":0.14033462526370891},{"$f":"IS!FN26","v":0},{"$f":"IS!FO26","v":0},{"$f":"IS!FP26","v":0.42391867047194298},{"$f":"IS!FQ26","v":0.11213965778731599},{"$f":"IS!FR26","v":0},{"$f":"IS!FS26","v":0},{"$f":"IS!FT26","v":0},{"$f":"IS!FU26","v":0},{"$f":"IS!FV26","v":0},{"$f":"IS!FW26","v":0},{"$f":"IS!FX26","v":0},{"$f":"IS!FY26","v":0},{"$f":"IS!FZ26","v":0},{"$f":"IS!GA26","v":0},{"$f":"IS!GB26","v":0},{"$f":"IS!GC26","v":0},{"$f":"IS!GD26","v":0},{"$f":"IS!GE26","v":0},{"$f":"IS!GF26","v":0},{"$f":"IS!GG26","v":0},{"$f":"IS!GH26","v":0},{"$f":"IS!GI26","v":0},{"$f":"IS!GJ26","v":0},{"$f":"IS!GK26","v":0},{"$f":"IS!GL26","v":0},{"$f":"IS!GM26","v":0},{"$f":"IS!GN26","v":0},{"$f":"IS!GO26","v":0},{"$f":"IS!GP26","v":0},{"$f":"IS!GQ26","v":0},{"$f":"IS!GR26","v":0},{"$f":"IS!GS26","v":0},{"$f":"IS!GT26","v":0},{"$f":"IS!GU26","v":0},{"$f":"IS!GV26","v":0},{"$f":"IS!GW26","v":0},{"$f":"IS!GX26","v":0},{"$f":"IS!GY26","v":0},{"$f":"IS!GZ26","v":0},{"$f":"IS!HA26","v":0},{"$f":"IS!HB26","v":0},{"$f":"IS!HC26","v":0},{"$f":"IS!HD26","v":0},{"$f":"IS!HE26","v":0},{"$f":"IS!HF26","v":0},{"$f":"IS!HG26","v":0},{"$f":"IS!HH26","v":0},{"$f":"IS!HI26","v":0},{"$f":"IS!HJ26","v":0},{"$f":"IS!HK26","v":0},{"$f":"IS!HL26","v":0},{"$f":"IS!HM26","v":0},{"$f":"IS!HN26","v":0},{"$f":"IS!HO26","v":0},{"$f":"IS!HP26","v":0},{"$f":"IS!HQ26","v":0},{"$f":"IS!HR26","v":0},{"$f":"IS!HS26","v":0},{"$f":"IS!HT26","v":0},{"$f":"IS!HU26","v":0},{"$f":"IS!HV26","v":0},{"$f":"IS!HW26","v":0},{"$f":"IS!HX26","v":0},{"$f":"IS!HY26","v":0},{"$f":"IS!HZ26","v":0},{"$f":"IS!IA26","v":0},{"$f":"IS!IB26","v":0},{"$f":"IS!IC26","v":0},{"$f":"IS!ID26","v":0}]
[null,"Net Project Cash Flows",null,null,null,null,null,null,null,"$m",null,null,null,null,1318.3614223370016,null,{"$f":"Q19-SUM(Q20:Q24)","v":-21.060648841730483},{"$f":"R19-SUM(R20:R24)","v":-17.86064884173048},-17.86064884173048,-20.390648841730481,-20.390648841730481,-20.390648841730481,-20.390648841730481,-20.237395872101317,-20.024726922113931,-12.390165069682038,-12.346140802136055,-12.302429859817828,-12.263142984161696,-12.007952701860402,-14.278138519794959,-14.096632364999873,-14.058487476644911,-13.861219823119365,0.68514126346127835,-3.1515612489924045,0.97977162268399809,3.4655450710685791,4.8246748204150247,8.0080988741289811,12.965065444480585,14.232010638251721,12.433673304706343,17.861270372562178,22.156162835235975,19.776545889949908,15.347320089909084,17.767724352973929,22.079451636883618,19.69870820244175,15.269013741858645,17.689160629564235,21.984282378785551,19.602705256246146,15.172841764225131,18.661502667595638,19.934882436180889,17.465695832620149,13.062129876685663,15.483645127033038,19.787090842120719,17.379483558492588,12.9443382608495,15.36591139570559,19.669710015202973,17.260999505911073,12.825630242608044,15.247262064096363,19.561963994199388,17.151837990547136,12.715941424618965,15.137331215706126,19.471678309158179,17.000117677501745,12.594168462221051,15.227243280719117,18.927066960513162,16.509906131341502,12.072582243071167,14.49434555373896,18.800831319762381,{"$f":"CD19-SUM(CD20:CD24)","v":16.38247439387974},11.94490780547344,14.366734508834588,18.673606722282912,16.254041693793788,11.816229854133711,14.23812081765065,18.57750228851399,16.101185197301426,11.690459197374349,14.112113754908101,18.419469110637923,15.997150060999793,11.558539462422644,13.43838691076386,19.294628598491808,16.883285096863695,12.446901523781996,14.8680387716946,19.172247089786325,16.759768906499929,12.323155095018409,14.744352469743967,19.085615874474108,16.620014743340583,12.220020548251931,14.64850757452159,18.960681362762351,16.553128213522868,12.123275648947583,14.551824137562511,18.864371815888681,16.45564947256247,12.025559666666128,14.454170234558466,18.767095555915162,16.357192282643439,11.926862854101456,14.355536124395821,18.697173913921691,16.229376124551749,11.827175366108261,14.255911968183955,18.569603985496837,16.157303172377755,11.726487258719967,14.155287828273703,18.469368974991252,16.055851312812333,16.890938405144922,3.2357745472600685,5.6118213364365523,4.2359409386046343,1.8025895660219082,3.1331202270053069,5.5092615096488089,4.1327451091708189,1.6988389334976008,3.0294355075910882,5.4062802423473943,4.0279045837693861,1.5940468975108577,2.9247100463213975,5.3019597709383284,{"$f":"EP19-SUM(EP20:EP24)","v":3.9098999392770075},1.5006207315991125,2.8189333966847849,5.1965921762733887,3.7768610482704617,4.8561444779804956,4.4536583757227444,3.1182781255649044,1.8121070379882465,3.2154323707682448,4.3455654909728887,3.0099150086031754,1.6763145070455785,3.1336852671407582,4.2363876171323298,2.9004641900780168,1.5391589500812408,3.0511176218482263,4.1261138635552168,2.7899147521169589,1.4006266856362899,2.9677211986523679,4.0147332302801573,2.6782556672587101,1.2607038949232958,2.8610769889328189,3.924645296643281,2.5654757973531384,1.1193766204478788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB19-SUM(HB20:HB24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IRR",null,null,null,null,null,null,null,"%",null,{"$f":"XIRR(Q25:ID25,Q4:ID4)","v":0.16906372904777534}]
[]
[]
["Equity"]
[]
[]
[null,"Less: Minimum Equity Injection",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q33:ID33)","v":2},null,{"$f":"Accounts!R26","v":2},{"$f":"Accounts!S26","v":0},{"$f":"Accounts!T26","v":0},{"$f":"Accounts!U26","v":0},{"$f":"Accounts!V26","v":0},{"$f":"Accounts!W26","v":0},{"$f":"Accounts!X26","v":0},{"$f":"Accounts!Y26","v":0},{"$f":"Accounts!Z26","v":0},{"$f":"Accounts!AA26","v":0},{"$f":"Accounts!AB26","v":0},{"$f":"Accounts!AC26","v":0},{"$f":"Accounts!AD26","v":0},{"$f":"Accounts!AE26","v":0},{"$f":"Accounts!AF26","v":0},{"$f":"Accounts!AG26","v":0},{"$f":"Accounts!AH26","v":0},{"$f":"Accounts!AI26","v":0},{"$f":"Accounts!AJ26","v":0},{"$f":"Accounts!AK26","v":0},{"$f":"Accounts!AL26","v":0},{"$f":"Accounts!AM26","v":0},{"$f":"Accounts!AN26","v":0},{"$f":"Accounts!AO26","v":0},{"$f":"Accounts!AP26","v":0},{"$f":"Accounts!AQ26","v":0},{"$f":"Accounts!AR26","v":0},{"$f":"Accounts!AS26","v":0},{"$f":"Accounts!AT26","v":0},{"$f":"Accounts!AU26","v":0},{"$f":"Accounts!AV26","v":0},{"$f":"Accounts!AW26","v":0},{"$f":"Accounts!AX26","v":0},{"$f":"Accounts!AY26","v":0},{"$f":"Accounts!AZ26","v":0},{"$f":"Accounts!BA26","v":0},{"$f":"Accounts!BB26","v":0},{"$f":"Accounts!BC26","v":0},{"$f":"Accounts!BD26","v":0},{"$f":"Accounts!BE26","v":0},{"$f":"Accounts!BF26","v":0},{"$f":"Accounts!BG26","v":0},{"$f":"Accounts!BH26","v":0},{"$f":"Accounts!BI26","v":0},{"$f":"Accounts!BJ26","v":0},{"$f":"Accounts!BK26","v":0},{"$f":"Accounts!BL26","v":0},{"$f":"Accounts!BM26","v":0},{"$f":"Accounts!BN26","v":0},{"$f":"Accounts!BO26","v":0},{"$f":"Accounts!BP26","v":0},{"$f":"Accounts!BQ26","v":0},{"$f":"Accounts!BR26","v":0},{"$f":"Accounts!BS26","v":0},{"$f":"Accounts!BT26","v":0},{"$f":"Accounts!BU26","v":0},{"$f":"Accounts!BV26","v":0},{"$f":"Accounts!BW26","v":0},{"$f":"Accounts!BX26","v":0},{"$f":"Accounts!BY26","v":0},{"$f":"Accounts!BZ26","v":0},{"$f":"Accounts!CA26","v":0},{"$f":"Accounts!CB26","v":0},{"$f":"Accounts!CC26","v":0},{"$f":"Accounts!CD26","v":0},{"$f":"Accounts!CE26","v":0},{"$f":"Accounts!CF26","v":0},{"$f":"Accounts!CG26","v":0},{"$f":"Accounts!CH26","v":0},{"$f":"Accounts!CI26","v":0},{"$f":"Accounts!CJ26","v":0},{"$f":"Accounts!CK26","v":0},{"$f":"Accounts!CL26","v":0},{"$f":"Accounts!CM26","v":0},{"$f":"Accounts!CN26","v":0},{"$f":"Accounts!CO26","v":0},{"$f":"Accounts!CP26","v":0},{"$f":"Accounts!CQ26","v":0},{"$f":"Accounts!CR26","v":0},{"$f":"Accounts!CS26","v":0},{"$f":"Accounts!CT26","v":0},{"$f":"Accounts!CU26","v":0},{"$f":"Accounts!CV26","v":0},{"$f":"Accounts!CW26","v":0},{"$f":"Accounts!CX26","v":0},{"$f":"Accounts!CY26","v":0},{"$f":"Accounts!CZ26","v":0},{"$f":"Accounts!DA26","v":0},{"$f":"Accounts!DB26","v":0},{"$f":"Accounts!DC26","v":0},{"$f":"Accounts!DD26","v":0},{"$f":"Accounts!DE26","v":0},{"$f":"Accounts!DF26","v":0},{"$f":"Accounts!DG26","v":0},{"$f":"Accounts!DH26","v":0},{"$f":"Accounts!DI26","v":0},{"$f":"Accounts!DJ26","v":0},{"$f":"Accounts!DK26","v":0},{"$f":"Accounts!DL26","v":0},{"$f":"Accounts!DM26","v":0},{"$f":"Accounts!DN26","v":0},{"$f":"Accounts!DO26","v":0},{"$f":"Accounts!DP26","v":0},{"$f":"Accounts!DQ26","v":0},{"$f":"Accounts!DR26","v":0},{"$f":"Accounts!DS26","v":0},{"$f":"Accounts!DT26","v":0},{"$f":"Accounts!DU26","v":0},{"$f":"Accounts!DV26","v":0},{"$f":"Accounts!DW26","v":0},{"$f":"Accounts!DX26","v":0},{"$f":"Accounts!DY26","v":0},{"$f":"Accounts!DZ26","v":0},{"$f":"Accounts!EA26","v":0},{"$f":"Accounts!EB26","v":0},{"$f":"Accounts!EC26","v":0},{"$f":"Accounts!ED26","v":0},{"$f":"Accounts!EE26","v":0},{"$f":"Accounts!EF26","v":0},{"$f":"Accounts!EG26","v":0},{"$f":"Accounts!EH26","v":0},{"$f":"Accounts!EI26","v":0},{"$f":"Accounts!EJ26","v":0},{"$f":"Accounts!EK26","v":0},{"$f":"Accounts!EL26","v":0},{"$f":"Accounts!EM26","v":0},{"$f":"Accounts!EN26","v":0},{"$f":"Accounts!EO26","v":0},{"$f":"Accounts!EP26","v":0},{"$f":"Accounts!EQ26","v":0},{"$f":"Accounts!ER26","v":0},{"$f":"Accounts!ES26","v":0},{"$f":"Accounts!ET26","v":0},{"$f":"Accounts!EU26","v":0},{"$f":"Accounts!EV26","v":0},{"$f":"Accounts!EW26","v":0},{"$f":"Accounts!EX26","v":0},{"$f":"Accounts!EY26","v":0},{"$f":"Accounts!EZ26","v":0},{"$f":"Accounts!FA26","v":0},{"$f":"Accounts!FB26","v":0},{"$f":"Accounts!FC26","v":0},{"$f":"Accounts!FD26","v":0},{"$f":"Accounts!FE26","v":0},{"$f":"Accounts!FF26","v":0},{"$f":"Accounts!FG26","v":0},{"$f":"Accounts!FH26","v":0},{"$f":"Accounts!FI26","v":0},{"$f":"Accounts!FJ26","v":0},{"$f":"Accounts!FK26","v":0},{"$f":"Accounts!FL26","v":0},{"$f":"Accounts!FM26","v":0},{"$f":"Accounts!FN26","v":0},{"$f":"Accounts!FO26","v":0},{"$f":"Accounts!FP26","v":0},{"$f":"Accounts!FQ26","v":0},{"$f":"Accounts!FR26","v":0},{"$f":"Accounts!FS26","v":0},{"$f":"Accounts!FT26","v":0},{"$f":"Accounts!FU26","v":0},{"$f":"Accounts!FV26","v":0},{"$f":"Accounts!FW26","v":0},{"$f":"Accounts!FX26","v":0},{"$f":"Accounts!FY26","v":0},{"$f":"Accounts!FZ26","v":0},{"$f":"Accounts!GA26","v":0},{"$f":"Accounts!GB26","v":0},{"$f":"Accounts!GC26","v":0},{"$f":"Accounts!GD26","v":0},{"$f":"Accounts!GE26","v":0},{"$f":"Accounts!GF26","v":0},{"$f":"Accounts!GG26","v":0},{"$f":"Accounts!GH26","v":0},{"$f":"Accounts!GI26","v":0},{"$f":"Accounts!GJ26","v":0},{"$f":"Accounts!GK26","v":0},{"$f":"Accounts!GL26","v":0},{"$f":"Accounts!GM26","v":0},{"$f":"Accounts!GN26","v":0},{"$f":"Accounts!GO26","v":0},{"$f":"Accounts!GP26","v":0},{"$f":"Accounts!GQ26","v":0},{"$f":"Accounts!GR26","v":0},{"$f":"Accounts!GS26","v":0},{"$f":"Accounts!GT26","v":0},{"$f":"Accounts!GU26","v":0},{"$f":"Accounts!GV26","v":0},{"$f":"Accounts!GW26","v":0},{"$f":"Accounts!GX26","v":0},{"$f":"Accounts!GY26","v":0},{"$f":"Accounts!GZ26","v":0},{"$f":"Accounts!HA26","v":0},{"$f":"Accounts!HB26","v":0},{"$f":"Accounts!HC26","v":0},{"$f":"Accounts!HD26","v":0},{"$f":"Accounts!HE26","v":0},{"$f":"Accounts!HF26","v":0},{"$f":"Accounts!HG26","v":0},{"$f":"Accounts!HH26","v":0},{"$f":"Accounts!HI26","v":0},{"$f":"Accounts!HJ26","v":0},{"$f":"Accounts!HK26","v":0},{"$f":"Accounts!HL26","v":0},{"$f":"Accounts!HM26","v":0},{"$f":"Accounts!HN26","v":0},{"$f":"Accounts!HO26","v":0},{"$f":"Accounts!HP26","v":0},{"$f":"Accounts!HQ26","v":0},{"$f":"Accounts!HR26","v":0},{"$f":"Accounts!HS26","v":0},{"$f":"Accounts!HT26","v":0},{"$f":"Accounts!HU26","v":0},{"$f":"Accounts!HV26","v":0},{"$f":"Accounts!HW26","v":0},{"$f":"Accounts!HX26","v":0},{"$f":"Accounts!HY26","v":0},{"$f":"Accounts!HZ26","v":0},{"$f":"Accounts!IA26","v":0},{"$f":"Accounts!IB26","v":0},{"$f":"Accounts!IC26","v":0},{"$f":"Accounts!ID26","v":0},{"$f":"Accounts!IE26","v":0}]
[null,"Less: Initial Equity Drawdown",null,null,null,null,null,null,null,"$m",null,null,null,null,347.9891347725266,null,{"$f":"Accounts!R27","v":6.907793679927039},{"$f":"Accounts!S27","v":17.331697041298241},{"$f":"Accounts!T27","v":46.990771028260127},{"$f":"Accounts!U27","v":50.484688932166534},{"$f":"Accounts!V27","v":38.083230689933941},{"$f":"Accounts!W27","v":56.234237891501387},{"$f":"Accounts!X27","v":11.580052476671085},{"$f":"Accounts!Y27","v":0},{"$f":"Accounts!Z27","v":0},{"$f":"Accounts!AA27","v":0},{"$f":"Accounts!AB27","v":0},{"$f":"Accounts!AC27","v":0},{"$f":"Accounts!AD27","v":0},{"$f":"Accounts!AE27","v":0},{"$f":"Accounts!AF27","v":0},{"$f":"Accounts!AG27","v":0},{"$f":"Accounts!AH27","v":0},{"$f":"Accounts!AI27","v":0},{"$f":"Accounts!AJ27","v":11.060398051975687},{"$f":"Accounts!AK27","v":4.554288817543906},{"$f":"Accounts!AL27","v":4.5414147238653957},{"$f":"Accounts!AM27","v":15.718805434148601},{"$f":"Accounts!AN27","v":3.694965117609665},{"$f":"Accounts!AO27","v":3.6876134912935705},{"$f":"Accounts!AP27","v":14.586862337801424},{"$f":"Accounts!AQ27","v":14.612236411383348},{"$f":"Accounts!AR27","v":9.4456298470073055},{"$f":"Accounts!AS27","v":14.549144199576739},{"$f":"Accounts!AT27","v":9.4486427326019058},{"$f":"Accounts!AU27","v":14.476661867960706},{"$f":"Accounts!AV27","v":0},{"$f":"Accounts!AW27","v":0},{"$f":"Accounts!AX27","v":0},{"$f":"Accounts!AY27","v":0},{"$f":"Accounts!AZ27","v":0},{"$f":"Accounts!BA27","v":0},{"$f":"Accounts!BB27","v":0},{"$f":"Accounts!BC27","v":0},{"$f":"Accounts!BD27","v":0},{"$f":"Accounts!BE27","v":0},{"$f":"Accounts!BF27","v":0},{"$f":"Accounts!BG27","v":0},{"$f":"Accounts!BH27","v":0},{"$f":"Accounts!BI27","v":0},{"$f":"Accounts!BJ27","v":0},{"$f":"Accounts!BK27","v":0},{"$f":"Accounts!BL27","v":0},{"$f":"Accounts!BM27","v":0},{"$f":"Accounts!BN27","v":0},{"$f":"Accounts!BO27","v":0},{"$f":"Accounts!BP27","v":0},{"$f":"Accounts!BQ27","v":0},{"$f":"Accounts!BR27","v":0},{"$f":"Accounts!BS27","v":0},{"$f":"Accounts!BT27","v":0},{"$f":"Accounts!BU27","v":0},{"$f":"Accounts!BV27","v":0},{"$f":"Accounts!BW27","v":0},{"$f":"Accounts!BX27","v":0},{"$f":"Accounts!BY27","v":0},{"$f":"Accounts!BZ27","v":0},{"$f":"Accounts!CA27","v":0},{"$f":"Accounts!CB27","v":0},{"$f":"Accounts!CC27","v":0},{"$f":"Accounts!CD27","v":0},{"$f":"Accounts!CE27","v":0},{"$f":"Accounts!CF27","v":0},{"$f":"Accounts!CG27","v":0},{"$f":"Accounts!CH27","v":0},{"$f":"Accounts!CI27","v":0},{"$f":"Accounts!CJ27","v":0},{"$f":"Accounts!CK27","v":0},{"$f":"Accounts!CL27","v":0},{"$f":"Accounts!CM27","v":0},{"$f":"Accounts!CN27","v":0},{"$f":"Accounts!CO27","v":0},{"$f":"Accounts!CP27","v":0},{"$f":"Accounts!CQ27","v":0},{"$f":"Accounts!CR27","v":0},{"$f":"Accounts!CS27","v":0},{"$f":"Accounts!CT27","v":0},{"$f":"Accounts!CU27","v":0},{"$f":"Accounts!CV27","v":0},{"$f":"Accounts!CW27","v":0},{"$f":"Accounts!CX27","v":0},{"$f":"Accounts!CY27","v":0},{"$f":"Accounts!CZ27","v":0},{"$f":"Accounts!DA27","v":0},{"$f":"Accounts!DB27","v":0},{"$f":"Accounts!DC27","v":0},{"$f":"Accounts!DD27","v":0},{"$f":"Accounts!DE27","v":0},{"$f":"Accounts!DF27","v":0},{"$f":"Accounts!DG27","v":0},{"$f":"Accounts!DH27","v":0},{"$f":"Accounts!DI27","v":0},{"$f":"Accounts!DJ27","v":0},{"$f":"Accounts!DK27","v":0},{"$f":"Accounts!DL27","v":0},{"$f":"Accounts!DM27","v":0},{"$f":"Accounts!DN27","v":0},{"$f":"Accounts!DO27","v":0},{"$f":"Accounts!DP27","v":0},{"$f":"Accounts!DQ27","v":0},{"$f":"Accounts!DR27","v":0},{"$f":"Accounts!DS27","v":0},{"$f":"Accounts!DT27","v":0},{"$f":"Accounts!DU27","v":0},{"$f":"Accounts!DV27","v":0},{"$f":"Accounts!DW27","v":0},{"$f":"Accounts!DX27","v":0},{"$f":"Accounts!DY27","v":0},{"$f":"Accounts!DZ27","v":0},{"$f":"Accounts!EA27","v":0},{"$f":"Accounts!EB27","v":0},{"$f":"Accounts!EC27","v":0},{"$f":"Accounts!ED27","v":0},{"$f":"Accounts!EE27","v":0},{"$f":"Accounts!EF27","v":0},{"$f":"Accounts!EG27","v":0},{"$f":"Accounts!EH27","v":0},{"$f":"Accounts!EI27","v":0},{"$f":"Accounts!EJ27","v":0},{"$f":"Accounts!EK27","v":0},{"$f":"Accounts!EL27","v":0},{"$f":"Accounts!EM27","v":0},{"$f":"Accounts!EN27","v":0},{"$f":"Accounts!EO27","v":0},{"$f":"Accounts!EP27","v":0},{"$f":"Accounts!EQ27","v":0},{"$f":"Accounts!ER27","v":0},{"$f":"Accounts!ES27","v":0},{"$f":"Accounts!ET27","v":0},{"$f":"Accounts!EU27","v":0},{"$f":"Accounts!EV27","v":0},{"$f":"Accounts!EW27","v":0},{"$f":"Accounts!EX27","v":0},{"$f":"Accounts!EY27","v":0},{"$f":"Accounts!EZ27","v":0},{"$f":"Accounts!FA27","v":0},{"$f":"Accounts!FB27","v":0},{"$f":"Accounts!FC27","v":0},{"$f":"Accounts!FD27","v":0},{"$f":"Accounts!FE27","v":0},{"$f":"Accounts!FF27","v":0},{"$f":"Accounts!FG27","v":0},{"$f":"Accounts!FH27","v":0},{"$f":"Accounts!FI27","v":0},{"$f":"Accounts!FJ27","v":0},{"$f":"Accounts!FK27","v":0},{"$f":"Accounts!FL27","v":0},{"$f":"Accounts!FM27","v":0},{"$f":"Accounts!FN27","v":0},{"$f":"Accounts!FO27","v":0},{"$f":"Accounts!FP27","v":0},{"$f":"Accounts!FQ27","v":0},{"$f":"Accounts!FR27","v":0},{"$f":"Accounts!FS27","v":0},{"$f":"Accounts!FT27","v":0},{"$f":"Accounts!FU27","v":0},{"$f":"Accounts!FV27","v":0},{"$f":"Accounts!FW27","v":0},{"$f":"Accounts!FX27","v":0},{"$f":"Accounts!FY27","v":0},{"$f":"Accounts!FZ27","v":0},{"$f":"Accounts!GA27","v":0},{"$f":"Accounts!GB27","v":0},{"$f":"Accounts!GC27","v":0},{"$f":"Accounts!GD27","v":0},{"$f":"Accounts!GE27","v":0},{"$f":"Accounts!GF27","v":0},{"$f":"Accounts!GG27","v":0},{"$f":"Accounts!GH27","v":0},{"$f":"Accounts!GI27","v":0},{"$f":"Accounts!GJ27","v":0},{"$f":"Accounts!GK27","v":0},{"$f":"Accounts!GL27","v":0},{"$f":"Accounts!GM27","v":0},{"$f":"Accounts!GN27","v":0},{"$f":"Accounts!GO27","v":0},{"$f":"Accounts!GP27","v":0},{"$f":"Accounts!GQ27","v":0},{"$f":"Accounts!GR27","v":0},{"$f":"Accounts!GS27","v":0},{"$f":"Accounts!GT27","v":0},{"$f":"Accounts!GU27","v":0},{"$f":"Accounts!GV27","v":0},{"$f":"Accounts!GW27","v":0},{"$f":"Accounts!GX27","v":0},{"$f":"Accounts!GY27","v":0},{"$f":"Accounts!GZ27","v":0},{"$f":"Accounts!HA27","v":0},{"$f":"Accounts!HB27","v":0},{"$f":"Accounts!HC27","v":0},{"$f":"Accounts!HD27","v":0},{"$f":"Accounts!HE27","v":0},{"$f":"Accounts!HF27","v":0},{"$f":"Accounts!HG27","v":0},{"$f":"Accounts!HH27","v":0},{"$f":"Accounts!HI27","v":0},{"$f":"Accounts!HJ27","v":0},{"$f":"Accounts!HK27","v":0},{"$f":"Accounts!HL27","v":0},{"$f":"Accounts!HM27","v":0},{"$f":"Accounts!HN27","v":0},{"$f":"Accounts!HO27","v":0},{"$f":"Accounts!HP27","v":0},{"$f":"Accounts!HQ27","v":0},{"$f":"Accounts!HR27","v":0},{"$f":"Accounts!HS27","v":0},{"$f":"Accounts!HT27","v":0},{"$f":"Accounts!HU27","v":0},{"$f":"Accounts!HV27","v":0},{"$f":"Accounts!HW27","v":0},{"$f":"Accounts!HX27","v":0},{"$f":"Accounts!HY27","v":0},{"$f":"Accounts!HZ27","v":0},{"$f":"Accounts!IA27","v":0},{"$f":"Accounts!IB27","v":0},{"$f":"Accounts!IC27","v":0},{"$f":"Accounts!ID27","v":0},{"$f":"Accounts!IE27","v":0}]
[null,"Less:  Standby Equity",null,null,null,null,null,null,null,"$m",null,null,null,null,120.37666303276826,null,{"$f":"Accounts!R28","v":0},{"$f":"Accounts!S28","v":0},{"$f":"Accounts!T28","v":0},{"$f":"Accounts!U28","v":0},{"$f":"Accounts!V28","v":0},{"$f":"Accounts!W28","v":0},{"$f":"Accounts!X28","v":0},{"$f":"Accounts!Y28","v":0},{"$f":"Accounts!Z28","v":0},{"$f":"Accounts!AA28","v":0},{"$f":"Accounts!AB28","v":0},{"$f":"Accounts!AC28","v":0},{"$f":"Accounts!AD28","v":0},{"$f":"Accounts!AE28","v":0},{"$f":"Accounts!AF28","v":0},{"$f":"Accounts!AG28","v":0},{"$f":"Accounts!AH28","v":0},{"$f":"Accounts!AI28","v":0},{"$f":"Accounts!AJ28","v":11.060398051975687},{"$f":"Accounts!AK28","v":4.554288817543906},{"$f":"Accounts!AL28","v":4.5414147238653957},{"$f":"Accounts!AM28","v":15.718805434148601},{"$f":"Accounts!AN28","v":3.694965117609665},{"$f":"Accounts!AO28","v":3.6876134912935705},{"$f":"Accounts!AP28","v":14.586862337801424},{"$f":"Accounts!AQ28","v":14.612236411383348},{"$f":"Accounts!AR28","v":9.4456298470073055},{"$f":"Accounts!AS28","v":14.549144199576739},{"$f":"Accounts!AT28","v":9.4486427326019058},{"$f":"Accounts!AU28","v":14.476661867960706},{"$f":"Accounts!AV28","v":0},{"$f":"Accounts!AW28","v":0},{"$f":"Accounts!AX28","v":0},{"$f":"Accounts!AY28","v":0},{"$f":"Accounts!AZ28","v":0},{"$f":"Accounts!BA28","v":0},{"$f":"Accounts!BB28","v":0},{"$f":"Accounts!BC28","v":0},{"$f":"Accounts!BD28","v":0},{"$f":"Accounts!BE28","v":0},{"$f":"Accounts!BF28","v":0},{"$f":"Accounts!BG28","v":0},{"$f":"Accounts!BH28","v":0},{"$f":"Accounts!BI28","v":0},{"$f":"Accounts!BJ28","v":0},{"$f":"Accounts!BK28","v":0},{"$f":"Accounts!BL28","v":0},{"$f":"Accounts!BM28","v":0},{"$f":"Accounts!BN28","v":0},{"$f":"Accounts!BO28","v":0},{"$f":"Accounts!BP28","v":0},{"$f":"Accounts!BQ28","v":0},{"$f":"Accounts!BR28","v":0},{"$f":"Accounts!BS28","v":0},{"$f":"Accounts!BT28","v":0},{"$f":"Accounts!BU28","v":0},{"$f":"Accounts!BV28","v":0},{"$f":"Accounts!BW28","v":0},{"$f":"Accounts!BX28","v":0},{"$f":"Accounts!BY28","v":0},{"$f":"Accounts!BZ28","v":0},{"$f":"Accounts!CA28","v":0},{"$f":"Accounts!CB28","v":0},{"$f":"Accounts!CC28","v":0},{"$f":"Accounts!CD28","v":0},{"$f":"Accounts!CE28","v":0},{"$f":"Accounts!CF28","v":0},{"$f":"Accounts!CG28","v":0},{"$f":"Accounts!CH28","v":0},{"$f":"Accounts!CI28","v":0},{"$f":"Accounts!CJ28","v":0},{"$f":"Accounts!CK28","v":0},{"$f":"Accounts!CL28","v":0},{"$f":"Accounts!CM28","v":0},{"$f":"Accounts!CN28","v":0},{"$f":"Accounts!CO28","v":0},{"$f":"Accounts!CP28","v":0},{"$f":"Accounts!CQ28","v":0},{"$f":"Accounts!CR28","v":0},{"$f":"Accounts!CS28","v":0},{"$f":"Accounts!CT28","v":0},{"$f":"Accounts!CU28","v":0},{"$f":"Accounts!CV28","v":0},{"$f":"Accounts!CW28","v":0},{"$f":"Accounts!CX28","v":0},{"$f":"Accounts!CY28","v":0},{"$f":"Accounts!CZ28","v":0},{"$f":"Accounts!DA28","v":0},{"$f":"Accounts!DB28","v":0},{"$f":"Accounts!DC28","v":0},{"$f":"Accounts!DD28","v":0},{"$f":"Accounts!DE28","v":0},{"$f":"Accounts!DF28","v":0},{"$f":"Accounts!DG28","v":0},{"$f":"Accounts!DH28","v":0},{"$f":"Accounts!DI28","v":0},{"$f":"Accounts!DJ28","v":0},{"$f":"Accounts!DK28","v":0},{"$f":"Accounts!DL28","v":0},{"$f":"Accounts!DM28","v":0},{"$f":"Accounts!DN28","v":0},{"$f":"Accounts!DO28","v":0},{"$f":"Accounts!DP28","v":0},{"$f":"Accounts!DQ28","v":0},{"$f":"Accounts!DR28","v":0},{"$f":"Accounts!DS28","v":0},{"$f":"Accounts!DT28","v":0},{"$f":"Accounts!DU28","v":0},{"$f":"Accounts!DV28","v":0},{"$f":"Accounts!DW28","v":0},{"$f":"Accounts!DX28","v":0},{"$f":"Accounts!DY28","v":0},{"$f":"Accounts!DZ28","v":0},{"$f":"Accounts!EA28","v":0},{"$f":"Accounts!EB28","v":0},{"$f":"Accounts!EC28","v":0},{"$f":"Accounts!ED28","v":0},{"$f":"Accounts!EE28","v":0},{"$f":"Accounts!EF28","v":0},{"$f":"Accounts!EG28","v":0},{"$f":"Accounts!EH28","v":0},{"$f":"Accounts!EI28","v":0},{"$f":"Accounts!EJ28","v":0},{"$f":"Accounts!EK28","v":0},{"$f":"Accounts!EL28","v":0},{"$f":"Accounts!EM28","v":0},{"$f":"Accounts!EN28","v":0},{"$f":"Accounts!EO28","v":0},{"$f":"Accounts!EP28","v":0},{"$f":"Accounts!EQ28","v":0},{"$f":"Accounts!ER28","v":0},{"$f":"Accounts!ES28","v":0},{"$f":"Accounts!ET28","v":0},{"$f":"Accounts!EU28","v":0},{"$f":"Accounts!EV28","v":0},{"$f":"Accounts!EW28","v":0},{"$f":"Accounts!EX28","v":0},{"$f":"Accounts!EY28","v":0},{"$f":"Accounts!EZ28","v":0},{"$f":"Accounts!FA28","v":0},{"$f":"Accounts!FB28","v":0},{"$f":"Accounts!FC28","v":0},{"$f":"Accounts!FD28","v":0},{"$f":"Accounts!FE28","v":0},{"$f":"Accounts!FF28","v":0},{"$f":"Accounts!FG28","v":0},{"$f":"Accounts!FH28","v":0},{"$f":"Accounts!FI28","v":0},{"$f":"Accounts!FJ28","v":0},{"$f":"Accounts!FK28","v":0},{"$f":"Accounts!FL28","v":0},{"$f":"Accounts!FM28","v":0},{"$f":"Accounts!FN28","v":0},{"$f":"Accounts!FO28","v":0},{"$f":"Accounts!FP28","v":0},{"$f":"Accounts!FQ28","v":0},{"$f":"Accounts!FR28","v":0},{"$f":"Accounts!FS28","v":0},{"$f":"Accounts!FT28","v":0},{"$f":"Accounts!FU28","v":0},{"$f":"Accounts!FV28","v":0},{"$f":"Accounts!FW28","v":0},{"$f":"Accounts!FX28","v":0},{"$f":"Accounts!FY28","v":0},{"$f":"Accounts!FZ28","v":0},{"$f":"Accounts!GA28","v":0},{"$f":"Accounts!GB28","v":0},{"$f":"Accounts!GC28","v":0},{"$f":"Accounts!GD28","v":0},{"$f":"Accounts!GE28","v":0},{"$f":"Accounts!GF28","v":0},{"$f":"Accounts!GG28","v":0},{"$f":"Accounts!GH28","v":0},{"$f":"Accounts!GI28","v":0},{"$f":"Accounts!GJ28","v":0},{"$f":"Accounts!GK28","v":0},{"$f":"Accounts!GL28","v":0},{"$f":"Accounts!GM28","v":0},{"$f":"Accounts!GN28","v":0},{"$f":"Accounts!GO28","v":0},{"$f":"Accounts!GP28","v":0},{"$f":"Accounts!GQ28","v":0},{"$f":"Accounts!GR28","v":0},{"$f":"Accounts!GS28","v":0},{"$f":"Accounts!GT28","v":0},{"$f":"Accounts!GU28","v":0},{"$f":"Accounts!GV28","v":0},{"$f":"Accounts!GW28","v":0},{"$f":"Accounts!GX28","v":0},{"$f":"Accounts!GY28","v":0},{"$f":"Accounts!GZ28","v":0},{"$f":"Accounts!HA28","v":0},{"$f":"Accounts!HB28","v":0},{"$f":"Accounts!HC28","v":0},{"$f":"Accounts!HD28","v":0},{"$f":"Accounts!HE28","v":0},{"$f":"Accounts!HF28","v":0},{"$f":"Accounts!HG28","v":0},{"$f":"Accounts!HH28","v":0},{"$f":"Accounts!HI28","v":0},{"$f":"Accounts!HJ28","v":0},{"$f":"Accounts!HK28","v":0},{"$f":"Accounts!HL28","v":0},{"$f":"Accounts!HM28","v":0},{"$f":"Accounts!HN28","v":0},{"$f":"Accounts!HO28","v":0},{"$f":"Accounts!HP28","v":0},{"$f":"Accounts!HQ28","v":0},{"$f":"Accounts!HR28","v":0},{"$f":"Accounts!HS28","v":0},{"$f":"Accounts!HT28","v":0},{"$f":"Accounts!HU28","v":0},{"$f":"Accounts!HV28","v":0},{"$f":"Accounts!HW28","v":0},{"$f":"Accounts!HX28","v":0},{"$f":"Accounts!HY28","v":0},{"$f":"Accounts!HZ28","v":0},{"$f":"Accounts!IA28","v":0},{"$f":"Accounts!IB28","v":0},{"$f":"Accounts!IC28","v":0},{"$f":"Accounts!ID28","v":0},{"$f":"Accounts!IE28","v":0}]
[null,"Less: Shortfall Equity Injection",null,null,null,null,null,null,null,"$m",null,null,null,null,123.25462302681345,null,{"$f":"Accounts!R29","v":0},{"$f":"Accounts!S29","v":0},{"$f":"Accounts!T29","v":0},{"$f":"Accounts!U29","v":0},{"$f":"Accounts!V29","v":15.342064152535812},{"$f":"Accounts!W29","v":0},{"$f":"Accounts!X29","v":0},{"$f":"Accounts!Y29","v":0},{"$f":"Accounts!Z29","v":45.652728325889115},{"$f":"Accounts!AA29","v":0},{"$f":"Accounts!AB29","v":0},{"$f":"Accounts!AC29","v":0},{"$f":"Accounts!AD29","v":0},{"$f":"Accounts!AE29","v":0},{"$f":"Accounts!AF29","v":0},{"$f":"Accounts!AG29","v":29.070520582973263},{"$f":"Accounts!AH29","v":0},{"$f":"Accounts!AI29","v":0},{"$f":"Accounts!AJ29","v":0},{"$f":"Accounts!AK29","v":0},{"$f":"Accounts!AL29","v":0},{"$f":"Accounts!AM29","v":0},{"$f":"Accounts!AN29","v":33.189309965415269},{"$f":"Accounts!AO29","v":0},{"$f":"Accounts!AP29","v":0},{"$f":"Accounts!AQ29","v":0},{"$f":"Accounts!AR29","v":0},{"$f":"Accounts!AS29","v":0},{"$f":"Accounts!AT29","v":0},{"$f":"Accounts!AU29","v":0},{"$f":"Accounts!AV29","v":0},{"$f":"Accounts!AW29","v":0},{"$f":"Accounts!AX29","v":0},{"$f":"Accounts!AY29","v":0},{"$f":"Accounts!AZ29","v":0},{"$f":"Accounts!BA29","v":0},{"$f":"Accounts!BB29","v":0},{"$f":"Accounts!BC29","v":0},{"$f":"Accounts!BD29","v":0},{"$f":"Accounts!BE29","v":0},{"$f":"Accounts!BF29","v":0},{"$f":"Accounts!BG29","v":0},{"$f":"Accounts!BH29","v":0},{"$f":"Accounts!BI29","v":0},{"$f":"Accounts!BJ29","v":0},{"$f":"Accounts!BK29","v":0},{"$f":"Accounts!BL29","v":0},{"$f":"Accounts!BM29","v":0},{"$f":"Accounts!BN29","v":0},{"$f":"Accounts!BO29","v":0},{"$f":"Accounts!BP29","v":0},{"$f":"Accounts!BQ29","v":0},{"$f":"Accounts!BR29","v":0},{"$f":"Accounts!BS29","v":0},{"$f":"Accounts!BT29","v":0},{"$f":"Accounts!BU29","v":0},{"$f":"Accounts!BV29","v":0},{"$f":"Accounts!BW29","v":0},{"$f":"Accounts!BX29","v":0},{"$f":"Accounts!BY29","v":0},{"$f":"Accounts!BZ29","v":0},{"$f":"Accounts!CA29","v":0},{"$f":"Accounts!CB29","v":0},{"$f":"Accounts!CC29","v":0},{"$f":"Accounts!CD29","v":0},{"$f":"Accounts!CE29","v":0},{"$f":"Accounts!CF29","v":0},{"$f":"Accounts!CG29","v":0},{"$f":"Accounts!CH29","v":0},{"$f":"Accounts!CI29","v":0},{"$f":"Accounts!CJ29","v":0},{"$f":"Accounts!CK29","v":0},{"$f":"Accounts!CL29","v":0},{"$f":"Accounts!CM29","v":0},{"$f":"Accounts!CN29","v":0},{"$f":"Accounts!CO29","v":0},{"$f":"Accounts!CP29","v":0},{"$f":"Accounts!CQ29","v":0},{"$f":"Accounts!CR29","v":0},{"$f":"Accounts!CS29","v":0},{"$f":"Accounts!CT29","v":0},{"$f":"Accounts!CU29","v":0},{"$f":"Accounts!CV29","v":0},{"$f":"Accounts!CW29","v":0},{"$f":"Accounts!CX29","v":0},{"$f":"Accounts!CY29","v":0},{"$f":"Accounts!CZ29","v":0},{"$f":"Accounts!DA29","v":0},{"$f":"Accounts!DB29","v":0},{"$f":"Accounts!DC29","v":0},{"$f":"Accounts!DD29","v":0},{"$f":"Accounts!DE29","v":0},{"$f":"Accounts!DF29","v":0},{"$f":"Accounts!DG29","v":0},{"$f":"Accounts!DH29","v":0},{"$f":"Accounts!DI29","v":0},{"$f":"Accounts!DJ29","v":0},{"$f":"Accounts!DK29","v":0},{"$f":"Accounts!DL29","v":0},{"$f":"Accounts!DM29","v":0},{"$f":"Accounts!DN29","v":0},{"$f":"Accounts!DO29","v":0},{"$f":"Accounts!DP29","v":0},{"$f":"Accounts!DQ29","v":0},{"$f":"Accounts!DR29","v":0},{"$f":"Accounts!DS29","v":0},{"$f":"Accounts!DT29","v":0},{"$f":"Accounts!DU29","v":0},{"$f":"Accounts!DV29","v":0},{"$f":"Accounts!DW29","v":0},{"$f":"Accounts!DX29","v":0},{"$f":"Accounts!DY29","v":0},{"$f":"Accounts!DZ29","v":0},{"$f":"Accounts!EA29","v":0},{"$f":"Accounts!EB29","v":0},{"$f":"Accounts!EC29","v":0},{"$f":"Accounts!ED29","v":0},{"$f":"Accounts!EE29","v":0},{"$f":"Accounts!EF29","v":0},{"$f":"Accounts!EG29","v":0},{"$f":"Accounts!EH29","v":0},{"$f":"Accounts!EI29","v":0},{"$f":"Accounts!EJ29","v":0},{"$f":"Accounts!EK29","v":0},{"$f":"Accounts!EL29","v":0},{"$f":"Accounts!EM29","v":0},{"$f":"Accounts!EN29","v":0},{"$f":"Accounts!EO29","v":0},{"$f":"Accounts!EP29","v":0},{"$f":"Accounts!EQ29","v":0},{"$f":"Accounts!ER29","v":0},{"$f":"Accounts!ES29","v":0},{"$f":"Accounts!ET29","v":0},{"$f":"Accounts!EU29","v":0},{"$f":"Accounts!EV29","v":0},{"$f":"Accounts!EW29","v":0},{"$f":"Accounts!EX29","v":0},{"$f":"Accounts!EY29","v":0},{"$f":"Accounts!EZ29","v":0},{"$f":"Accounts!FA29","v":0},{"$f":"Accounts!FB29","v":0},{"$f":"Accounts!FC29","v":0},{"$f":"Accounts!FD29","v":0},{"$f":"Accounts!FE29","v":0},{"$f":"Accounts!FF29","v":0},{"$f":"Accounts!FG29","v":0},{"$f":"Accounts!FH29","v":0},{"$f":"Accounts!FI29","v":0},{"$f":"Accounts!FJ29","v":0},{"$f":"Accounts!FK29","v":0},{"$f":"Accounts!FL29","v":0},{"$f":"Accounts!FM29","v":0},{"$f":"Accounts!FN29","v":0},{"$f":"Accounts!FO29","v":0},{"$f":"Accounts!FP29","v":0},{"$f":"Accounts!FQ29","v":0},{"$f":"Accounts!FR29","v":0},{"$f":"Accounts!FS29","v":0},{"$f":"Accounts!FT29","v":0},{"$f":"Accounts!FU29","v":0},{"$f":"Accounts!FV29","v":0},{"$f":"Accounts!FW29","v":0},{"$f":"Accounts!FX29","v":0},{"$f":"Accounts!FY29","v":0},{"$f":"Accounts!FZ29","v":0},{"$f":"Accounts!GA29","v":0},{"$f":"Accounts!GB29","v":0},{"$f":"Accounts!GC29","v":0},{"$f":"Accounts!GD29","v":0},{"$f":"Accounts!GE29","v":0},{"$f":"Accounts!GF29","v":0},{"$f":"Accounts!GG29","v":0},{"$f":"Accounts!GH29","v":0},{"$f":"Accounts!GI29","v":0},{"$f":"Accounts!GJ29","v":0},{"$f":"Accounts!GK29","v":0},{"$f":"Accounts!GL29","v":0},{"$f":"Accounts!GM29","v":0},{"$f":"Accounts!GN29","v":0},{"$f":"Accounts!GO29","v":0},{"$f":"Accounts!GP29","v":0},{"$f":"Accounts!GQ29","v":0},{"$f":"Accounts!GR29","v":0},{"$f":"Accounts!GS29","v":0},{"$f":"Accounts!GT29","v":0},{"$f":"Accounts!GU29","v":0},{"$f":"Accounts!GV29","v":0},{"$f":"Accounts!GW29","v":0},{"$f":"Accounts!GX29","v":0},{"$f":"Accounts!GY29","v":0},{"$f":"Accounts!GZ29","v":0},{"$f":"Accounts!HA29","v":0},{"$f":"Accounts!HB29","v":0},{"$f":"Accounts!HC29","v":0},{"$f":"Accounts!HD29","v":0},{"$f":"Accounts!HE29","v":0},{"$f":"Accounts!HF29","v":0},{"$f":"Accounts!HG29","v":0},{"$f":"Accounts!HH29","v":0},{"$f":"Accounts!HI29","v":0},{"$f":"Accounts!HJ29","v":0},{"$f":"Accounts!HK29","v":0},{"$f":"Accounts!HL29","v":0},{"$f":"Accounts!HM29","v":0},{"$f":"Accounts!HN29","v":0},{"$f":"Accounts!HO29","v":0},{"$f":"Accounts!HP29","v":0},{"$f":"Accounts!HQ29","v":0},{"$f":"Accounts!HR29","v":0},{"$f":"Accounts!HS29","v":0},{"$f":"Accounts!HT29","v":0},{"$f":"Accounts!HU29","v":0},{"$f":"Accounts!HV29","v":0},{"$f":"Accounts!HW29","v":0},{"$f":"Accounts!HX29","v":0},{"$f":"Accounts!HY29","v":0},{"$f":"Accounts!HZ29","v":0},{"$f":"Accounts!IA29","v":0},{"$f":"Accounts!IB29","v":0},{"$f":"Accounts!IC29","v":0},{"$f":"Accounts!ID29","v":0},{"$f":"Accounts!IE29","v":0}]
[null,"Add: Dividend Distribution",null,null,null,null,null,null,null,"$m",null,null,null,null,1223.0194680355114,null,{"$f":"IS!Q30","v":0},{"$f":"IS!R30","v":0},{"$f":"IS!S30","v":41.81192914876533},{"$f":"IS!T30","v":55.094040090436053},{"$f":"IS!U30","v":-15.342064152535812},{"$f":"IS!V30","v":68.514621126038804},{"$f":"IS!W30","v":72.714519499282929},{"$f":"IS!X30","v":33.025952901287852},{"$f":"IS!Y30","v":-45.652728325889115},{"$f":"IS!Z30","v":47.964255137898462},{"$f":"IS!AA30","v":47.859488148218247},{"$f":"IS!AB30","v":0},{"$f":"IS!AC30","v":70.903883459160681},{"$f":"IS!AD30","v":77.228751711817878},{"$f":"IS!AE30","v":60.15766743500761},{"$f":"IS!AF30","v":-29.070520582973263},{"$f":"IS!AG30","v":29.070520582973263},{"$f":"IS!AH30","v":29.070520582973263},{"$f":"IS!AI30","v":0},{"$f":"IS!AJ30","v":0},{"$f":"IS!AK30","v":0},{"$f":"IS!AL30","v":0},{"$f":"IS!AM30","v":0},{"$f":"IS!AN30","v":0},{"$f":"IS!AO30","v":0},{"$f":"IS!AP30","v":0},{"$f":"IS!AQ30","v":0},{"$f":"IS!AR30","v":0},{"$f":"IS!AS30","v":0},{"$f":"IS!AT30","v":0},{"$f":"IS!AU30","v":0},{"$f":"IS!AV30","v":0},{"$f":"IS!AW30","v":0},{"$f":"IS!AX30","v":0},{"$f":"IS!AY30","v":0},{"$f":"IS!AZ30","v":0},{"$f":"IS!BA30","v":0},{"$f":"IS!BB30","v":0},{"$f":"IS!BC30","v":0},{"$f":"IS!BD30","v":0},{"$f":"IS!BE30","v":0},{"$f":"IS!BF30","v":0},{"$f":"IS!BG30","v":0},{"$f":"IS!BH30","v":0},{"$f":"IS!BI30","v":0},{"$f":"IS!BJ30","v":0},{"$f":"IS!BK30","v":0},{"$f":"IS!BL30","v":0},{"$f":"IS!BM30","v":0},{"$f":"IS!BN30","v":0},{"$f":"IS!BO30","v":0},{"$f":"IS!BP30","v":0},{"$f":"IS!BQ30","v":0},{"$f":"IS!BR30","v":0},{"$f":"IS!BS30","v":0},{"$f":"IS!BT30","v":0},{"$f":"IS!BU30","v":0},{"$f":"IS!BV30","v":0},{"$f":"IS!BW30","v":0},{"$f":"IS!BX30","v":0},{"$f":"IS!BY30","v":0},{"$f":"IS!BZ30","v":0},{"$f":"IS!CA30","v":0},{"$f":"IS!CB30","v":0},{"$f":"IS!CC30","v":2.378049832276643},{"$f":"IS!CD30","v":10.013767398092671},{"$f":"IS!CE30","v":12.429141536314923},{"$f":"IS!CF30","v":14.641299025730097},{"$f":"IS!CG30","v":12.231741471400941},{"$f":"IS!CH30","v":10.024903281561333},{"$f":"IS!CI30","v":12.440026813831984},{"$f":"IS!CJ30","v":14.651932184457532},{"$f":"IS!CK30","v":12.224031932475198},{"$f":"IS!CL30","v":10.018305514128709},{"$f":"IS!CM30","v":12.434225722745509},{"$f":"IS!CN30","v":14.647081688540599},{"$f":"IS!CO30","v":12.23822536431847},{"$f":"IS!CP30","v":10.032094857481315},{"$f":"IS!CQ30","v":12.447912992282637},{"$f":"IS!CR30","v":15.672741144999346},{"$f":"IS!CS30","v":13.257457332776951},{"$f":"IS!CT30","v":11.053552915363239},{"$f":"IS!CU30","v":13.471651946060888},{"$f":"IS!CV30","v":15.686537457368768},{"$f":"IS!CW30","v":13.279701955768719},{"$f":"IS!CX30","v":11.075567347105665},{"$f":"IS!CY30","v":13.49343057007575},{"$f":"IS!CZ30","v":15.708080196847058},{"$f":"IS!DA30","v":13.272583322495695},{"$f":"IS!DB30","v":11.03946715162142},{"$f":"IS!DC30","v":13.42801182033195},{"$f":"IS!DD30","v":15.613507510042856},{"$f":"IS!DE30","v":13.177283861174487},{"$f":"IS!DF30","v":10.943767195143181},{"$f":"IS!DG30","v":13.332236958095454},{"$f":"IS!DH30","v":15.517491514407785},{"$f":"IS!DI30","v":13.081027825550327},{"$f":"IS!DJ30","v":10.847273966782556},{"$f":"IS!DK30","v":13.235500749689587},{"$f":"IS!DL30","v":15.420511752211771},{"$f":"IS!DM30","v":12.983805613948823},{"$f":"IS!DN30","v":10.749812181607663},{"$f":"IS!DO30","v":13.137793545542047},{"$f":"IS!DP30","v":15.322558549587688},{"$f":"IS!DQ30","v":12.885607528318184},{"$f":"IS!DR30","v":10.651530771462239},{"$f":"IS!DS30","v":13.039105599222371},{"$f":"IS!DT30","v":15.223622135566369},{"$f":"IS!DU30","v":12.786423773261813},{"$f":"IS!DV30","v":10.551943955432019},{"$f":"IS!DW30","v":12.939427066469651},{"$f":"IS!DX30","v":15.123692641101925},{"$f":"IS!DY30","v":12.686244455061203},{"$f":"IS!DZ30","v":10.451517776798534},{"$f":"IS!EA30","v":1.5716365539105102},{"$f":"IS!EB30","v":2.8375637846728909},{"$f":"IS!EC30","v":1.4937040020833978},{"$f":"IS!ED30","v":0.26078162645658803},{"$f":"IS!EE30","v":1.5537491200470206},{"$f":"IS!EF30","v":2.7356181249455238},{"$f":"IS!EG30","v":1.3915034782067139},{"$f":"IS!EH30","v":0.15832756759411015},{"$f":"IS!EI30","v":1.4510387693368982},{"$f":"IS!EJ30","v":2.6326491792830575},{"$f":"IS!EK30","v":1.2882771101800916},{"$f":"IS!EL30","v":5.4848524565324484E-2},{"$f":"IS!EM30","v":1.3472974570581098},{"$f":"IS!EN30","v":2.5286466763889228},{"$f":"IS!EO30","v":1.1840146010287202},{"$f":"IS!EP30","v":0},{"$f":"IS!EQ30","v":1.1928439281101959},{"$f":"IS!ER30","v":2.4236002418677698},{"$f":"IS!ES30","v":1.0787055504212661},{"$f":"IS!ET30","v":0},{"$f":"IS!EU30","v":0.98144099214526359},{"$f":"IS!EV30","v":2.3367412095188693},{"$f":"IS!EW30","v":1.0013609593610293},{"$f":"IS!EX30","v":0},{"$f":"IS!EY30","v":0.79370507634874121},{"$f":"IS!EZ30","v":2.2286483247690141},{"$f":"IS!FA30","v":0.89299784239930058},{"$f":"IS!FB30","v":0},{"$f":"IS!FC30","v":0.57616544177858775},{"$f":"IS!FD30","v":2.1194704509284548},{"$f":"IS!FE30","v":0.78354702387414255},{"$f":"IS!FF30","v":0},{"$f":"IS!FG30","v":0.35644223952171783},{"$f":"IS!FH30","v":2.0091966973513422},{"$f":"IS!FI30","v":0.67299758591308501},{"$f":"IS!FJ30","v":0},{"$f":"IS!FK30","v":0.13451355188090908},{"$f":"IS!FL30","v":1.8978160640762822},{"$f":"IS!FM30","v":0.56133850105483563},{"$f":"IS!FN30","v":0},{"$f":"IS!FO30","v":0},{"$f":"IS!FP30","v":1.6956746818877719},{"$f":"IS!FQ30","v":0.44855863114926392},{"$f":"IS!FR30","v":0},{"$f":"IS!FS30","v":0},{"$f":"IS!FT30","v":0},{"$f":"IS!FU30","v":0},{"$f":"IS!FV30","v":0},{"$f":"IS!FW30","v":0},{"$f":"IS!FX30","v":0},{"$f":"IS!FY30","v":0},{"$f":"IS!FZ30","v":0},{"$f":"IS!GA30","v":0},{"$f":"IS!GB30","v":0},{"$f":"IS!GC30","v":0},{"$f":"IS!GD30","v":0},{"$f":"IS!GE30","v":0},{"$f":"IS!GF30","v":0},{"$f":"IS!GG30","v":0},{"$f":"IS!GH30","v":0},{"$f":"IS!GI30","v":0},{"$f":"IS!GJ30","v":0},{"$f":"IS!GK30","v":0},{"$f":"IS!GL30","v":0},{"$f":"IS!GM30","v":0},{"$f":"IS!GN30","v":0},{"$f":"IS!GO30","v":0},{"$f":"IS!GP30","v":0},{"$f":"IS!GQ30","v":0},{"$f":"IS!GR30","v":0},{"$f":"IS!GS30","v":0},{"$f":"IS!GT30","v":0},{"$f":"IS!GU30","v":0},{"$f":"IS!GV30","v":0},{"$f":"IS!GW30","v":0},{"$f":"IS!GX30","v":0},{"$f":"IS!GY30","v":0},{"$f":"IS!GZ30","v":0},{"$f":"IS!HA30","v":0},{"$f":"IS!HB30","v":0},{"$f":"IS!HC30","v":0},{"$f":"IS!HD30","v":0},{"$f":"IS!HE30","v":0},{"$f":"IS!HF30","v":0},{"$f":"IS!HG30","v":0},{"$f":"IS!HH30","v":0},{"$f":"IS!HI30","v":0},{"$f":"IS!HJ30","v":0},{"$f":"IS!HK30","v":0},{"$f":"IS!HL30","v":0},{"$f":"IS!HM30","v":0},{"$f":"IS!HN30","v":0},{"$f":"IS!HO30","v":0},{"$f":"IS!HP30","v":0},{"$f":"IS!HQ30","v":0},{"$f":"IS!HR30","v":0},{"$f":"IS!HS30","v":0},{"$f":"IS!HT30","v":0},{"$f":"IS!HU30","v":0},{"$f":"IS!HV30","v":0},{"$f":"IS!HW30","v":0},{"$f":"IS!HX30","v":0},{"$f":"IS!HY30","v":0},{"$f":"IS!HZ30","v":0},{"$f":"IS!IA30","v":0},{"$f":"IS!IB30","v":0},{"$f":"IS!IC30","v":0},{"$f":"IS!ID30","v":0}]
[null,"Net Cash Flow To Equity",null,null,null,null,null,null,null,"$m",null,null,null,null,629.39904720340189,null,{"$f":"-SUM(Q33:Q36)+SUM(Q37:Q37)","v":-8.907793679927039},{"$f":"-SUM(R33:R36)+SUM(R37:R37)","v":-17.331697041298241},-5.1788418794947972,4.6093511582695186,-68.767358995005566,12.280383234537418,61.134467022611844,33.025952901287852,-91.305456651778229,47.964255137898462,47.859488148218247,0,70.903883459160681,77.228751711817878,60.15766743500761,-58.141041165946525,29.070520582973263,29.070520582973263,-22.120796103951374,-9.108577635087812,-9.0828294477307914,-31.437610868297202,-40.579240200634601,-7.375226982587141,-29.173724675602848,-29.224472822766696,-18.891259694014611,-29.098288399153478,-18.897285465203812,-28.953323735921412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.378049832276643,{"$f":"-SUM(CD33:CD36)+SUM(CD37:CD37)","v":10.013767398092671},12.429141536314923,14.641299025730097,12.231741471400941,10.024903281561333,12.440026813831984,14.651932184457532,12.224031932475198,10.018305514128709,12.434225722745509,14.647081688540599,12.23822536431847,10.032094857481315,12.447912992282637,15.672741144999346,13.257457332776951,11.053552915363239,13.471651946060888,15.686537457368768,13.279701955768719,11.075567347105665,13.49343057007575,15.708080196847058,13.272583322495695,11.03946715162142,13.42801182033195,15.613507510042856,13.177283861174487,10.943767195143181,13.332236958095454,15.517491514407785,13.081027825550327,10.847273966782556,13.235500749689587,15.420511752211771,12.983805613948823,10.749812181607663,13.137793545542047,15.322558549587688,12.885607528318184,10.651530771462239,13.039105599222371,15.223622135566369,12.786423773261813,10.551943955432019,12.939427066469651,15.123692641101925,12.686244455061203,10.451517776798534,1.5716365539105102,2.8375637846728909,1.4937040020833978,0.26078162645658803,1.5537491200470206,2.7356181249455238,1.3915034782067139,0.15832756759411015,1.4510387693368982,2.6326491792830575,1.2882771101800916,5.4848524565324484E-2,1.3472974570581098,2.5286466763889228,1.1840146010287202,{"$f":"-SUM(EP33:EP36)+SUM(EP37:EP37)","v":0},1.1928439281101959,2.4236002418677698,1.0787055504212661,0,0.98144099214526359,2.3367412095188693,1.0013609593610293,0,0.79370507634874121,2.2286483247690141,0.89299784239930058,0,0.57616544177858775,2.1194704509284548,0.78354702387414255,0,0.35644223952171783,2.0091966973513422,0.67299758591308501,0,0.13451355188090908,1.8978160640762822,0.56133850105483563,0,0,1.6956746818877719,0.44855863114926392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(HB33:HB36)+SUM(HB37:HB37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IRR",null,null,null,null,null,null,null,"%",null,{"$f":"XIRR(Q38:ID38,$Q$3:$ID$3)","v":5.1904432773590088}]
[]
["Debt"]
[]
[]
[null,"Less: Drawdown",null,null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q45:ID45)","v":415.75310531332809},null,{"$f":"Debt!R24","v":0},{"$f":"Debt!S24","v":0},{"$f":"Debt!T24","v":0},{"$f":"Debt!U24","v":0},{"$f":"Debt!V24","v":0},{"$f":"Debt!W24","v":0},{"$f":"Debt!X24","v":47.154759885897143},{"$f":"Debt!Y24","v":65.436599996118801},{"$f":"Debt!Z24","v":13.711339209813298},{"$f":"Debt!AA24","v":13.545928475686713},{"$f":"Debt!AB24","v":13.449520713300624},{"$f":"Debt!AC24","v":12.088269432656208},{"$f":"Debt!AD24","v":78.520086861936065},{"$f":"Debt!AE24","v":79.94282525090567},{"$f":"Debt!AF24","v":55.848047629257344},{"$f":"Debt!AG24","v":11.736888724603689},{"$f":"Debt!AH24","v":12.258053393339022},{"$f":"Debt!AI24","v":12.060785739813475},{"$f":"Debt!AJ24","v":0},{"$f":"Debt!AK24","v":0},{"$f":"Debt!AL24","v":0},{"$f":"Debt!AM24","v":0},{"$f":"Debt!AN24","v":0},{"$f":"Debt!AO24","v":0},{"$f":"Debt!AP24","v":0},{"$f":"Debt!AQ24","v":0},{"$f":"Debt!AR24","v":0},{"$f":"Debt!AS24","v":0},{"$f":"Debt!AT24","v":0},{"$f":"Debt!AU24","v":0},{"$f":"Debt!AV24","v":0},{"$f":"Debt!AW24","v":0},{"$f":"Debt!AX24","v":0},{"$f":"Debt!AY24","v":0},{"$f":"Debt!AZ24","v":0},{"$f":"Debt!BA24","v":0},{"$f":"Debt!BB24","v":0},{"$f":"Debt!BC24","v":0},{"$f":"Debt!BD24","v":0},{"$f":"Debt!BE24","v":0},{"$f":"Debt!BF24","v":0},{"$f":"Debt!BG24","v":0},{"$f":"Debt!BH24","v":0},{"$f":"Debt!BI24","v":0},{"$f":"Debt!BJ24","v":0},{"$f":"Debt!BK24","v":0},{"$f":"Debt!BL24","v":0},{"$f":"Debt!BM24","v":0},{"$f":"Debt!BN24","v":0},{"$f":"Debt!BO24","v":0},{"$f":"Debt!BP24","v":0},{"$f":"Debt!BQ24","v":0},{"$f":"Debt!BR24","v":0},{"$f":"Debt!BS24","v":0},{"$f":"Debt!BT24","v":0},{"$f":"Debt!BU24","v":0},{"$f":"Debt!BV24","v":0},{"$f":"Debt!BW24","v":0},{"$f":"Debt!BX24","v":0},{"$f":"Debt!BY24","v":0},{"$f":"Debt!BZ24","v":0},{"$f":"Debt!CA24","v":0},{"$f":"Debt!CB24","v":0},{"$f":"Debt!CC24","v":0},{"$f":"Debt!CD24","v":0},{"$f":"Debt!CE24","v":0},{"$f":"Debt!CF24","v":0},{"$f":"Debt!CG24","v":0},{"$f":"Debt!CH24","v":0},{"$f":"Debt!CI24","v":0},{"$f":"Debt!CJ24","v":0},{"$f":"Debt!CK24","v":0},{"$f":"Debt!CL24","v":0},{"$f":"Debt!CM24","v":0},{"$f":"Debt!CN24","v":0},{"$f":"Debt!CO24","v":0},{"$f":"Debt!CP24","v":0},{"$f":"Debt!CQ24","v":0},{"$f":"Debt!CR24","v":0},{"$f":"Debt!CS24","v":0},{"$f":"Debt!CT24","v":0},{"$f":"Debt!CU24","v":0},{"$f":"Debt!CV24","v":0},{"$f":"Debt!CW24","v":0},{"$f":"Debt!CX24","v":0},{"$f":"Debt!CY24","v":0},{"$f":"Debt!CZ24","v":0},{"$f":"Debt!DA24","v":0},{"$f":"Debt!DB24","v":0},{"$f":"Debt!DC24","v":0},{"$f":"Debt!DD24","v":0},{"$f":"Debt!DE24","v":0},{"$f":"Debt!DF24","v":0},{"$f":"Debt!DG24","v":0},{"$f":"Debt!DH24","v":0},{"$f":"Debt!DI24","v":0},{"$f":"Debt!DJ24","v":0},{"$f":"Debt!DK24","v":0},{"$f":"Debt!DL24","v":0},{"$f":"Debt!DM24","v":0},{"$f":"Debt!DN24","v":0},{"$f":"Debt!DO24","v":0},{"$f":"Debt!DP24","v":0},{"$f":"Debt!DQ24","v":0},{"$f":"Debt!DR24","v":0},{"$f":"Debt!DS24","v":0},{"$f":"Debt!DT24","v":0},{"$f":"Debt!DU24","v":0},{"$f":"Debt!DV24","v":0},{"$f":"Debt!DW24","v":0},{"$f":"Debt!DX24","v":0},{"$f":"Debt!DY24","v":0},{"$f":"Debt!DZ24","v":0},{"$f":"Debt!EA24","v":0},{"$f":"Debt!EB24","v":0},{"$f":"Debt!EC24","v":0},{"$f":"Debt!ED24","v":0},{"$f":"Debt!EE24","v":0},{"$f":"Debt!EF24","v":0},{"$f":"Debt!EG24","v":0},{"$f":"Debt!EH24","v":0},{"$f":"Debt!EI24","v":0},{"$f":"Debt!EJ24","v":0},{"$f":"Debt!EK24","v":0},{"$f":"Debt!EL24","v":0},{"$f":"Debt!EM24","v":0},{"$f":"Debt!EN24","v":0},{"$f":"Debt!EO24","v":0},{"$f":"Debt!EP24","v":0},{"$f":"Debt!EQ24","v":0},{"$f":"Debt!ER24","v":0},{"$f":"Debt!ES24","v":0},{"$f":"Debt!ET24","v":0},{"$f":"Debt!EU24","v":0},{"$f":"Debt!EV24","v":0},{"$f":"Debt!EW24","v":0},{"$f":"Debt!EX24","v":0},{"$f":"Debt!EY24","v":0},{"$f":"Debt!EZ24","v":0},{"$f":"Debt!FA24","v":0},{"$f":"Debt!FB24","v":0},{"$f":"Debt!FC24","v":0},{"$f":"Debt!FD24","v":0},{"$f":"Debt!FE24","v":0},{"$f":"Debt!FF24","v":0},{"$f":"Debt!FG24","v":0},{"$f":"Debt!FH24","v":0},{"$f":"Debt!FI24","v":0},{"$f":"Debt!FJ24","v":0},{"$f":"Debt!FK24","v":0},{"$f":"Debt!FL24","v":0},{"$f":"Debt!FM24","v":0},{"$f":"Debt!FN24","v":0},{"$f":"Debt!FO24","v":0},{"$f":"Debt!FP24","v":0},{"$f":"Debt!FQ24","v":0},{"$f":"Debt!FR24","v":0},{"$f":"Debt!FS24","v":0},{"$f":"Debt!FT24","v":0},{"$f":"Debt!FU24","v":0},{"$f":"Debt!FV24","v":0},{"$f":"Debt!FW24","v":0},{"$f":"Debt!FX24","v":0},{"$f":"Debt!FY24","v":0},{"$f":"Debt!FZ24","v":0},{"$f":"Debt!GA24","v":0},{"$f":"Debt!GB24","v":0},{"$f":"Debt!GC24","v":0},{"$f":"Debt!GD24","v":0},{"$f":"Debt!GE24","v":0},{"$f":"Debt!GF24","v":0},{"$f":"Debt!GG24","v":0},{"$f":"Debt!GH24","v":0},{"$f":"Debt!GI24","v":0},{"$f":"Debt!GJ24","v":0},{"$f":"Debt!GK24","v":0},{"$f":"Debt!GL24","v":0},{"$f":"Debt!GM24","v":0},{"$f":"Debt!GN24","v":0},{"$f":"Debt!GO24","v":0},{"$f":"Debt!GP24","v":0},{"$f":"Debt!GQ24","v":0},{"$f":"Debt!GR24","v":0},{"$f":"Debt!GS24","v":0},{"$f":"Debt!GT24","v":0},{"$f":"Debt!GU24","v":0},{"$f":"Debt!GV24","v":0},{"$f":"Debt!GW24","v":0},{"$f":"Debt!GX24","v":0},{"$f":"Debt!GY24","v":0},{"$f":"Debt!GZ24","v":0},{"$f":"Debt!HA24","v":0},{"$f":"Debt!HB24","v":0},{"$f":"Debt!HC24","v":0},{"$f":"Debt!HD24","v":0},{"$f":"Debt!HE24","v":0},{"$f":"Debt!HF24","v":0},{"$f":"Debt!HG24","v":0},{"$f":"Debt!HH24","v":0},{"$f":"Debt!HI24","v":0},{"$f":"Debt!HJ24","v":0},{"$f":"Debt!HK24","v":0},{"$f":"Debt!HL24","v":0},{"$f":"Debt!HM24","v":0},{"$f":"Debt!HN24","v":0},{"$f":"Debt!HO24","v":0},{"$f":"Debt!HP24","v":0},{"$f":"Debt!HQ24","v":0},{"$f":"Debt!HR24","v":0},{"$f":"Debt!HS24","v":0},{"$f":"Debt!HT24","v":0},{"$f":"Debt!HU24","v":0},{"$f":"Debt!HV24","v":0},{"$f":"Debt!HW24","v":0},{"$f":"Debt!HX24","v":0},{"$f":"Debt!HY24","v":0},{"$f":"Debt!HZ24","v":0},{"$f":"Debt!IA24","v":0},{"$f":"Debt!IB24","v":0},{"$f":"Debt!IC24","v":0},{"$f":"Debt!ID24","v":0},{"$f":"Debt!IE24","v":0}]
[null,"Add: Repayment",null,null,null,null,null,null,null,"$m",null,null,null,null,415.75310531332804,null,{"$f":"Debt!R25","v":0},{"$f":"Debt!S25","v":0},{"$f":"Debt!T25","v":0},{"$f":"Debt!U25","v":0},{"$f":"Debt!V25","v":0},{"$f":"Debt!W25","v":0},{"$f":"Debt!X25","v":0},{"$f":"Debt!Y25","v":0},{"$f":"Debt!Z25","v":0},{"$f":"Debt!AA25","v":0},{"$f":"Debt!AB25","v":0},{"$f":"Debt!AC25","v":0},{"$f":"Debt!AD25","v":0},{"$f":"Debt!AE25","v":0},{"$f":"Debt!AF25","v":0},{"$f":"Debt!AG25","v":0},{"$f":"Debt!AH25","v":0},{"$f":"Debt!AI25","v":0},{"$f":"Debt!AJ25","v":6.0239299814168117},{"$f":"Debt!AK25","v":6.0239299814168117},{"$f":"Debt!AL25","v":6.0239299814168117},{"$f":"Debt!AM25","v":6.0239299814168117},{"$f":"Debt!AN25","v":6.0239299814168117},{"$f":"Debt!AO25","v":6.0239299814168117},{"$f":"Debt!AP25","v":6.0239299814168117},{"$f":"Debt!AQ25","v":6.0239299814168117},{"$f":"Debt!AR25","v":6.0239299814168117},{"$f":"Debt!AS25","v":6.0239299814168117},{"$f":"Debt!AT25","v":6.0239299814168117},{"$f":"Debt!AU25","v":6.0239299814168117},{"$f":"Debt!AV25","v":6.0239299814168117},{"$f":"Debt!AW25","v":6.0239299814168117},{"$f":"Debt!AX25","v":6.0239299814168117},{"$f":"Debt!AY25","v":6.0239299814168117},{"$f":"Debt!AZ25","v":6.0239299814168117},{"$f":"Debt!BA25","v":6.0239299814168117},{"$f":"Debt!BB25","v":6.0239299814168117},{"$f":"Debt!BC25","v":6.0239299814168117},{"$f":"Debt!BD25","v":6.0239299814168117},{"$f":"Debt!BE25","v":6.0239299814168117},{"$f":"Debt!BF25","v":6.0239299814168117},{"$f":"Debt!BG25","v":6.0239299814168117},{"$f":"Debt!BH25","v":6.0239299814168117},{"$f":"Debt!BI25","v":6.0239299814168117},{"$f":"Debt!BJ25","v":6.0239299814168117},{"$f":"Debt!BK25","v":6.0239299814168117},{"$f":"Debt!BL25","v":6.0239299814168117},{"$f":"Debt!BM25","v":6.0239299814168117},{"$f":"Debt!BN25","v":6.0239299814168117},{"$f":"Debt!BO25","v":6.0239299814168117},{"$f":"Debt!BP25","v":6.0239299814168117},{"$f":"Debt!BQ25","v":6.0239299814168117},{"$f":"Debt!BR25","v":6.0239299814168117},{"$f":"Debt!BS25","v":6.0239299814168117},{"$f":"Debt!BT25","v":6.0239299814168117},{"$f":"Debt!BU25","v":6.0239299814168117},{"$f":"Debt!BV25","v":6.0239299814168117},{"$f":"Debt!BW25","v":6.0239299814168117},{"$f":"Debt!BX25","v":6.0239299814168117},{"$f":"Debt!BY25","v":6.0239299814168117},{"$f":"Debt!BZ25","v":6.0239299814168117},{"$f":"Debt!CA25","v":6.0239299814168117},{"$f":"Debt!CB25","v":6.0239299814168117},{"$f":"Debt!CC25","v":6.0239299814168117},{"$f":"Debt!CD25","v":6.0239299814168117},{"$f":"Debt!CE25","v":6.0239299814168117},{"$f":"Debt!CF25","v":6.0239299814168117},{"$f":"Debt!CG25","v":6.0239299814168117},{"$f":"Debt!CH25","v":6.0239299814168117},{"$f":"Debt!CI25","v":6.0239299814168117},{"$f":"Debt!CJ25","v":6.0239299814168117},{"$f":"Debt!CK25","v":6.0239299814168117},{"$f":"Debt!CL25","v":6.0239299814168117},{"$f":"Debt!CM25","v":6.0239299814168117},{"$f":"Debt!CN25","v":6.0239299814168117},{"$f":"Debt!CO25","v":6.0239299814168117},{"$f":"Debt!CP25","v":6.0239299814168117},{"$f":"Debt!CQ25","v":6.0239299814168117},{"$f":"Debt!CR25","v":6.0239299814168117},{"$f":"Debt!CS25","v":6.0239299814168117},{"$f":"Debt!CT25","v":6.0239299814168117},{"$f":"Debt!CU25","v":6.0239299814168117},{"$f":"Debt!CV25","v":6.0239299814168117},{"$f":"Debt!CW25","v":6.0239299814168117},{"$f":"Debt!CX25","v":6.0239299814168117},{"$f":"Debt!CY25","v":6.0239299814168117},{"$f":"Debt!CZ25","v":6.0239299814168117},{"$f":"Debt!DA25","v":0.10193659556796852},{"$f":"Debt!DB25","v":0},{"$f":"Debt!DC25","v":0},{"$f":"Debt!DD25","v":0},{"$f":"Debt!DE25","v":0},{"$f":"Debt!DF25","v":0},{"$f":"Debt!DG25","v":0},{"$f":"Debt!DH25","v":0},{"$f":"Debt!DI25","v":0},{"$f":"Debt!DJ25","v":0},{"$f":"Debt!DK25","v":0},{"$f":"Debt!DL25","v":0},{"$f":"Debt!DM25","v":0},{"$f":"Debt!DN25","v":0},{"$f":"Debt!DO25","v":0},{"$f":"Debt!DP25","v":0},{"$f":"Debt!DQ25","v":0},{"$f":"Debt!DR25","v":0},{"$f":"Debt!DS25","v":0},{"$f":"Debt!DT25","v":0},{"$f":"Debt!DU25","v":0},{"$f":"Debt!DV25","v":0},{"$f":"Debt!DW25","v":0},{"$f":"Debt!DX25","v":0},{"$f":"Debt!DY25","v":0},{"$f":"Debt!DZ25","v":0},{"$f":"Debt!EA25","v":0},{"$f":"Debt!EB25","v":0},{"$f":"Debt!EC25","v":0},{"$f":"Debt!ED25","v":0},{"$f":"Debt!EE25","v":0},{"$f":"Debt!EF25","v":0},{"$f":"Debt!EG25","v":0},{"$f":"Debt!EH25","v":0},{"$f":"Debt!EI25","v":0},{"$f":"Debt!EJ25","v":0},{"$f":"Debt!EK25","v":0},{"$f":"Debt!EL25","v":0},{"$f":"Debt!EM25","v":0},{"$f":"Debt!EN25","v":0},{"$f":"Debt!EO25","v":0},{"$f":"Debt!EP25","v":0},{"$f":"Debt!EQ25","v":0},{"$f":"Debt!ER25","v":0},{"$f":"Debt!ES25","v":0},{"$f":"Debt!ET25","v":0},{"$f":"Debt!EU25","v":0},{"$f":"Debt!EV25","v":0},{"$f":"Debt!EW25","v":0},{"$f":"Debt!EX25","v":0},{"$f":"Debt!EY25","v":0},{"$f":"Debt!EZ25","v":0},{"$f":"Debt!FA25","v":0},{"$f":"Debt!FB25","v":0},{"$f":"Debt!FC25","v":0},{"$f":"Debt!FD25","v":0},{"$f":"Debt!FE25","v":0},{"$f":"Debt!FF25","v":0},{"$f":"Debt!FG25","v":0},{"$f":"Debt!FH25","v":0},{"$f":"Debt!FI25","v":0},{"$f":"Debt!FJ25","v":0},{"$f":"Debt!FK25","v":0},{"$f":"Debt!FL25","v":0},{"$f":"Debt!FM25","v":0},{"$f":"Debt!FN25","v":0},{"$f":"Debt!FO25","v":0},{"$f":"Debt!FP25","v":0},{"$f":"Debt!FQ25","v":0},{"$f":"Debt!FR25","v":0},{"$f":"Debt!FS25","v":0},{"$f":"Debt!FT25","v":0},{"$f":"Debt!FU25","v":0},{"$f":"Debt!FV25","v":0},{"$f":"Debt!FW25","v":0},{"$f":"Debt!FX25","v":0},{"$f":"Debt!FY25","v":0},{"$f":"Debt!FZ25","v":0},{"$f":"Debt!GA25","v":0},{"$f":"Debt!GB25","v":0},{"$f":"Debt!GC25","v":0},{"$f":"Debt!GD25","v":0},{"$f":"Debt!GE25","v":0},{"$f":"Debt!GF25","v":0},{"$f":"Debt!GG25","v":0},{"$f":"Debt!GH25","v":0},{"$f":"Debt!GI25","v":0},{"$f":"Debt!GJ25","v":0},{"$f":"Debt!GK25","v":0},{"$f":"Debt!GL25","v":0},{"$f":"Debt!GM25","v":0},{"$f":"Debt!GN25","v":0},{"$f":"Debt!GO25","v":0},{"$f":"Debt!GP25","v":0},{"$f":"Debt!GQ25","v":0},{"$f":"Debt!GR25","v":0},{"$f":"Debt!GS25","v":0},{"$f":"Debt!GT25","v":0},{"$f":"Debt!GU25","v":0},{"$f":"Debt!GV25","v":0},{"$f":"Debt!GW25","v":0},{"$f":"Debt!GX25","v":0},{"$f":"Debt!GY25","v":0},{"$f":"Debt!GZ25","v":0},{"$f":"Debt!HA25","v":0},{"$f":"Debt!HB25","v":0},{"$f":"Debt!HC25","v":0},{"$f":"Debt!HD25","v":0},{"$f":"Debt!HE25","v":0},{"$f":"Debt!HF25","v":0},{"$f":"Debt!HG25","v":0},{"$f":"Debt!HH25","v":0},{"$f":"Debt!HI25","v":0},{"$f":"Debt!HJ25","v":0},{"$f":"Debt!HK25","v":0},{"$f":"Debt!HL25","v":0},{"$f":"Debt!HM25","v":0},{"$f":"Debt!HN25","v":0},{"$f":"Debt!HO25","v":0},{"$f":"Debt!HP25","v":0},{"$f":"Debt!HQ25","v":0},{"$f":"Debt!HR25","v":0},{"$f":"Debt!HS25","v":0},{"$f":"Debt!HT25","v":0},{"$f":"Debt!HU25","v":0},{"$f":"Debt!HV25","v":0},{"$f":"Debt!HW25","v":0},{"$f":"Debt!HX25","v":0},{"$f":"Debt!HY25","v":0},{"$f":"Debt!HZ25","v":0},{"$f":"Debt!IA25","v":0},{"$f":"Debt!IB25","v":0},{"$f":"Debt!IC25","v":0},{"$f":"Debt!ID25","v":0},{"$f":"Debt!IE25","v":0}]
[null,"Add: Cash Swept",null,null,null,null,null,null,null,"$m",null,null,null,null,0]
[null,"Add: Interest Expense",null,null,null,null,null,null,null,"$m",null,null,null,null,79.864815799999974,null,{"$f":"Debt!R63","v":0},{"$f":"Debt!S63","v":0},{"$f":"Debt!T63","v":0},{"$f":"Debt!U63","v":0},{"$f":"Debt!V63","v":0},{"$f":"Debt!W63","v":0},{"$f":"Debt!X63","v":0},{"$f":"Debt!Y63","v":0},{"$f":"Debt!Z63","v":0},{"$f":"Debt!AA63","v":0},{"$f":"Debt!AB63","v":0},{"$f":"Debt!AC63","v":0},{"$f":"Debt!AD63","v":0},{"$f":"Debt!AE63","v":0},{"$f":"Debt!AF63","v":0},{"$f":"Debt!AG63","v":0},{"$f":"Debt!AH63","v":0},{"$f":"Debt!AI63","v":0},{"$f":"Debt!AJ63","v":2.1827037749999998},{"$f":"Debt!AK63","v":2.1510782999999996},{"$f":"Debt!AL63","v":2.1194522999999998},{"$f":"Debt!AM63","v":2.0878268250000001},{"$f":"Debt!AN63","v":2.0562013499999998},{"$f":"Debt!AO63","v":2.024575875},{"$f":"Debt!AP63","v":1.9929498749999999},{"$f":"Debt!AQ63","v":1.9613243999999999},{"$f":"Debt!AR63","v":1.9296989249999996},{"$f":"Debt!AS63","v":1.8980729249999997},{"$f":"Debt!AT63","v":1.8664474499999999},{"$f":"Debt!AU63","v":1.8348219749999997},{"$f":"Debt!AV63","v":1.8031959749999997},{"$f":"Debt!AW63","v":1.7715704999999999},{"$f":"Debt!AX63","v":1.8227995499999998},{"$f":"Debt!AY63","v":1.7896680999999999},{"$f":"Debt!AZ63","v":1.7565360999999999},{"$f":"Debt!BA63","v":1.7234046499999998},{"$f":"Debt!BB63","v":1.6902732},{"$f":"Debt!BC63","v":1.6571412000000001},{"$f":"Debt!BD63","v":1.6240097499999999},{"$f":"Debt!BE63","v":1.5908783},{"$f":"Debt!BF63","v":1.5577463},{"$f":"Debt!BG63","v":1.5246148499999999},{"$f":"Debt!BH63","v":1.4914834000000001},{"$f":"Debt!BI63","v":1.45835195},{"$f":"Debt!BJ63","v":1.4252199499999998},{"$f":"Debt!BK63","v":1.3920884999999998},{"$f":"Debt!BL63","v":1.3589570499999999},{"$f":"Debt!BM63","v":1.3258250499999999},{"$f":"Debt!BN63","v":1.2926936},{"$f":"Debt!BO63","v":1.25956215},{"$f":"Debt!BP63","v":1.2264301499999999},{"$f":"Debt!BQ63","v":1.1932986999999999},{"$f":"Debt!BR63","v":1.2129021250000001},{"$f":"Debt!BS63","v":1.1782646999999999},{"$f":"Debt!BT63","v":1.1436267},{"$f":"Debt!BU63","v":1.1089892750000001},{"$f":"Debt!BV63","v":1.07435185},{"$f":"Debt!BW63","v":1.0397138499999998},{"$f":"Debt!BX63","v":1.0050764249999999},{"$f":"Debt!BY63","v":0.97043899999999994},{"$f":"Debt!BZ63","v":0.93580099999999988},{"$f":"Debt!CA63","v":0.90116357499999999},{"$f":"Debt!CB63","v":0.86652615},{"$f":"Debt!CC63","v":0.831888725},{"$f":"Debt!CD63","v":0.79725072499999994},{"$f":"Debt!CE63","v":0.76261329999999994},{"$f":"Debt!CF63","v":0.72797587500000005},{"$f":"Debt!CG63","v":0.69333787499999999},{"$f":"Debt!CH63","v":0.65870044999999999},{"$f":"Debt!CI63","v":0.62406302499999999},{"$f":"Debt!CJ63","v":0.58942502500000005},{"$f":"Debt!CK63","v":0.55478760000000005},{"$f":"Debt!CL63","v":0.54276539999999995},{"$f":"Debt!CM63","v":0.50662200000000002},{"$f":"Debt!CN63","v":0.47047800000000001},{"$f":"Debt!CO63","v":0.43433460000000002},{"$f":"Debt!CP63","v":0.39819120000000002},{"$f":"Debt!CQ63","v":0.36204720000000001},{"$f":"Debt!CR63","v":0.32590380000000002},{"$f":"Debt!CS63","v":0.28976039999999997},{"$f":"Debt!CT63","v":0.25361639999999996},{"$f":"Debt!CU63","v":0.217473},{"$f":"Debt!CV63","v":0.18132960000000001},{"$f":"Debt!CW63","v":0.14518620000000002},{"$f":"Debt!CX63","v":0.10904220000000001},{"$f":"Debt!CY63","v":7.28988E-2},{"$f":"Debt!CZ63","v":3.6755400000000001E-2},{"$f":"Debt!DA63","v":6.1140000000000001E-4},{"$f":"Debt!DB63","v":0},{"$f":"Debt!DC63","v":0},{"$f":"Debt!DD63","v":0},{"$f":"Debt!DE63","v":0},{"$f":"Debt!DF63","v":0},{"$f":"Debt!DG63","v":0},{"$f":"Debt!DH63","v":0},{"$f":"Debt!DI63","v":0},{"$f":"Debt!DJ63","v":0},{"$f":"Debt!DK63","v":0},{"$f":"Debt!DL63","v":0},{"$f":"Debt!DM63","v":0},{"$f":"Debt!DN63","v":0},{"$f":"Debt!DO63","v":0},{"$f":"Debt!DP63","v":0},{"$f":"Debt!DQ63","v":0},{"$f":"Debt!DR63","v":0},{"$f":"Debt!DS63","v":0},{"$f":"Debt!DT63","v":0},{"$f":"Debt!DU63","v":0},{"$f":"Debt!DV63","v":0},{"$f":"Debt!DW63","v":0},{"$f":"Debt!DX63","v":0},{"$f":"Debt!DY63","v":0},{"$f":"Debt!DZ63","v":0},{"$f":"Debt!EA63","v":0},{"$f":"Debt!EB63","v":0},{"$f":"Debt!EC63","v":0},{"$f":"Debt!ED63","v":0},{"$f":"Debt!EE63","v":0},{"$f":"Debt!EF63","v":0},{"$f":"Debt!EG63","v":0},{"$f":"Debt!EH63","v":0},{"$f":"Debt!EI63","v":0},{"$f":"Debt!EJ63","v":0},{"$f":"Debt!EK63","v":0},{"$f":"Debt!EL63","v":0},{"$f":"Debt!EM63","v":0},{"$f":"Debt!EN63","v":0},{"$f":"Debt!EO63","v":0},{"$f":"Debt!EP63","v":0},{"$f":"Debt!EQ63","v":0},{"$f":"Debt!ER63","v":0},{"$f":"Debt!ES63","v":0},{"$f":"Debt!ET63","v":0},{"$f":"Debt!EU63","v":0},{"$f":"Debt!EV63","v":0},{"$f":"Debt!EW63","v":0},{"$f":"Debt!EX63","v":0},{"$f":"Debt!EY63","v":0},{"$f":"Debt!EZ63","v":0},{"$f":"Debt!FA63","v":0},{"$f":"Debt!FB63","v":0},{"$f":"Debt!FC63","v":0},{"$f":"Debt!FD63","v":0},{"$f":"Debt!FE63","v":0},{"$f":"Debt!FF63","v":0},{"$f":"Debt!FG63","v":0},{"$f":"Debt!FH63","v":0},{"$f":"Debt!FI63","v":0},{"$f":"Debt!FJ63","v":0},{"$f":"Debt!FK63","v":0},{"$f":"Debt!FL63","v":0},{"$f":"Debt!FM63","v":0},{"$f":"Debt!FN63","v":0},{"$f":"Debt!FO63","v":0},{"$f":"Debt!FP63","v":0},{"$f":"Debt!FQ63","v":0},{"$f":"Debt!FR63","v":0},{"$f":"Debt!FS63","v":0},{"$f":"Debt!FT63","v":0},{"$f":"Debt!FU63","v":0},{"$f":"Debt!FV63","v":0},{"$f":"Debt!FW63","v":0},{"$f":"Debt!FX63","v":0},{"$f":"Debt!FY63","v":0},{"$f":"Debt!FZ63","v":0},{"$f":"Debt!GA63","v":0},{"$f":"Debt!GB63","v":0},{"$f":"Debt!GC63","v":0},{"$f":"Debt!GD63","v":0},{"$f":"Debt!GE63","v":0},{"$f":"Debt!GF63","v":0},{"$f":"Debt!GG63","v":0},{"$f":"Debt!GH63","v":0},{"$f":"Debt!GI63","v":0},{"$f":"Debt!GJ63","v":0},{"$f":"Debt!GK63","v":0},{"$f":"Debt!GL63","v":0},{"$f":"Debt!GM63","v":0},{"$f":"Debt!GN63","v":0},{"$f":"Debt!GO63","v":0},{"$f":"Debt!GP63","v":0},{"$f":"Debt!GQ63","v":0},{"$f":"Debt!GR63","v":0},{"$f":"Debt!GS63","v":0},{"$f":"Debt!GT63","v":0},{"$f":"Debt!GU63","v":0},{"$f":"Debt!GV63","v":0},{"$f":"Debt!GW63","v":0},{"$f":"Debt!GX63","v":0},{"$f":"Debt!GY63","v":0},{"$f":"Debt!GZ63","v":0},{"$f":"Debt!HA63","v":0},{"$f":"Debt!HB63","v":0},{"$f":"Debt!HC63","v":0},{"$f":"Debt!HD63","v":0},{"$f":"Debt!HE63","v":0},{"$f":"Debt!HF63","v":0},{"$f":"Debt!HG63","v":0},{"$f":"Debt!HH63","v":0},{"$f":"Debt!HI63","v":0},{"$f":"Debt!HJ63","v":0},{"$f":"Debt!HK63","v":0},{"$f":"Debt!HL63","v":0},{"$f":"Debt!HM63","v":0},{"$f":"Debt!HN63","v":0},{"$f":"Debt!HO63","v":0},{"$f":"Debt!HP63","v":0},{"$f":"Debt!HQ63","v":0},{"$f":"Debt!HR63","v":0},{"$f":"Debt!HS63","v":0},{"$f":"Debt!HT63","v":0},{"$f":"Debt!HU63","v":0},{"$f":"Debt!HV63","v":0},{"$f":"Debt!HW63","v":0},{"$f":"Debt!HX63","v":0},{"$f":"Debt!HY63","v":0},{"$f":"Debt!HZ63","v":0},{"$f":"Debt!IA63","v":0},{"$f":"Debt!IB63","v":0},{"$f":"Debt!IC63","v":0},{"$f":"Debt!ID63","v":0},{"$f":"Debt!IE63","v":0}]
[null,"Add: IDC",null,null,null,null,null,null,null,"$m",null,null,null,null,4.352533167556933,null,{"$f":"Fund!R89","v":0},{"$f":"Fund!S89","v":0},{"$f":"Fund!T89","v":0},{"$f":"Fund!U89","v":0},{"$f":"Fund!V89","v":0},{"$f":"Fund!W89","v":0},{"$f":"Fund!X89","v":0},{"$f":"Fund!Y89","v":8.2520829800319995E-2},{"$f":"Fund!Z89","v":0.19703487979352791},{"$f":"Fund!AA89","v":0.22102972341070118},{"$f":"Fund!AB89","v":0.2447350982431529},{"$f":"Fund!AC89","v":0.26827175949142901},{"$f":"Fund!AD89","v":0.28942623099857734},{"$f":"Fund!AE89","v":0.42683638300696547},{"$f":"Fund!AF89","v":0.56673632719605038},{"$f":"Fund!AG89","v":0.66447041054725076},{"$f":"Fund!AH89","v":0.68500996581530726},{"$f":"Fund!AI89","v":0.70646155925365051},{"$f":"Fund!AJ89","v":0},{"$f":"Fund!AK89","v":0},{"$f":"Fund!AL89","v":0},{"$f":"Fund!AM89","v":0},{"$f":"Fund!AN89","v":0},{"$f":"Fund!AO89","v":0},{"$f":"Fund!AP89","v":0},{"$f":"Fund!AQ89","v":0},{"$f":"Fund!AR89","v":0},{"$f":"Fund!AS89","v":0},{"$f":"Fund!AT89","v":0},{"$f":"Fund!AU89","v":0},{"$f":"Fund!AV89","v":0},{"$f":"Fund!AW89","v":0},{"$f":"Fund!AX89","v":0},{"$f":"Fund!AY89","v":0},{"$f":"Fund!AZ89","v":0},{"$f":"Fund!BA89","v":0},{"$f":"Fund!BB89","v":0},{"$f":"Fund!BC89","v":0},{"$f":"Fund!BD89","v":0},{"$f":"Fund!BE89","v":0},{"$f":"Fund!BF89","v":0},{"$f":"Fund!BG89","v":0},{"$f":"Fund!BH89","v":0},{"$f":"Fund!BI89","v":0},{"$f":"Fund!BJ89","v":0},{"$f":"Fund!BK89","v":0},{"$f":"Fund!BL89","v":0},{"$f":"Fund!BM89","v":0},{"$f":"Fund!BN89","v":0},{"$f":"Fund!BO89","v":0},{"$f":"Fund!BP89","v":0},{"$f":"Fund!BQ89","v":0},{"$f":"Fund!BR89","v":0},{"$f":"Fund!BS89","v":0},{"$f":"Fund!BT89","v":0},{"$f":"Fund!BU89","v":0},{"$f":"Fund!BV89","v":0},{"$f":"Fund!BW89","v":0},{"$f":"Fund!BX89","v":0},{"$f":"Fund!BY89","v":0},{"$f":"Fund!BZ89","v":0},{"$f":"Fund!CA89","v":0},{"$f":"Fund!CB89","v":0},{"$f":"Fund!CC89","v":0},{"$f":"Fund!CD89","v":0},{"$f":"Fund!CE89","v":0},{"$f":"Fund!CF89","v":0},{"$f":"Fund!CG89","v":0},{"$f":"Fund!CH89","v":0},{"$f":"Fund!CI89","v":0},{"$f":"Fund!CJ89","v":0},{"$f":"Fund!CK89","v":0},{"$f":"Fund!CL89","v":0},{"$f":"Fund!CM89","v":0},{"$f":"Fund!CN89","v":0},{"$f":"Fund!CO89","v":0},{"$f":"Fund!CP89","v":0},{"$f":"Fund!CQ89","v":0},{"$f":"Fund!CR89","v":0},{"$f":"Fund!CS89","v":0},{"$f":"Fund!CT89","v":0},{"$f":"Fund!CU89","v":0},{"$f":"Fund!CV89","v":0},{"$f":"Fund!CW89","v":0},{"$f":"Fund!CX89","v":0},{"$f":"Fund!CY89","v":0},{"$f":"Fund!CZ89","v":0},{"$f":"Fund!DA89","v":0},{"$f":"Fund!DB89","v":0},{"$f":"Fund!DC89","v":0},{"$f":"Fund!DD89","v":0},{"$f":"Fund!DE89","v":0},{"$f":"Fund!DF89","v":0},{"$f":"Fund!DG89","v":0},{"$f":"Fund!DH89","v":0},{"$f":"Fund!DI89","v":0},{"$f":"Fund!DJ89","v":0},{"$f":"Fund!DK89","v":0},{"$f":"Fund!DL89","v":0},{"$f":"Fund!DM89","v":0},{"$f":"Fund!DN89","v":0},{"$f":"Fund!DO89","v":0},{"$f":"Fund!DP89","v":0},{"$f":"Fund!DQ89","v":0},{"$f":"Fund!DR89","v":0},{"$f":"Fund!DS89","v":0},{"$f":"Fund!DT89","v":0},{"$f":"Fund!DU89","v":0},{"$f":"Fund!DV89","v":0},{"$f":"Fund!DW89","v":0},{"$f":"Fund!DX89","v":0},{"$f":"Fund!DY89","v":0},{"$f":"Fund!DZ89","v":0},{"$f":"Fund!EA89","v":0},{"$f":"Fund!EB89","v":0},{"$f":"Fund!EC89","v":0},{"$f":"Fund!ED89","v":0},{"$f":"Fund!EE89","v":0},{"$f":"Fund!EF89","v":0},{"$f":"Fund!EG89","v":0},{"$f":"Fund!EH89","v":0},{"$f":"Fund!EI89","v":0},{"$f":"Fund!EJ89","v":0},{"$f":"Fund!EK89","v":0},{"$f":"Fund!EL89","v":0},{"$f":"Fund!EM89","v":0},{"$f":"Fund!EN89","v":0},{"$f":"Fund!EO89","v":0},{"$f":"Fund!EP89","v":0},{"$f":"Fund!EQ89","v":0},{"$f":"Fund!ER89","v":0},{"$f":"Fund!ES89","v":0},{"$f":"Fund!ET89","v":0},{"$f":"Fund!EU89","v":0},{"$f":"Fund!EV89","v":0},{"$f":"Fund!EW89","v":0},{"$f":"Fund!EX89","v":0},{"$f":"Fund!EY89","v":0},{"$f":"Fund!EZ89","v":0},{"$f":"Fund!FA89","v":0},{"$f":"Fund!FB89","v":0},{"$f":"Fund!FC89","v":0},{"$f":"Fund!FD89","v":0},{"$f":"Fund!FE89","v":0},{"$f":"Fund!FF89","v":0},{"$f":"Fund!FG89","v":0},{"$f":"Fund!FH89","v":0},{"$f":"Fund!FI89","v":0},{"$f":"Fund!FJ89","v":0},{"$f":"Fund!FK89","v":0},{"$f":"Fund!FL89","v":0},{"$f":"Fund!FM89","v":0},{"$f":"Fund!FN89","v":0},{"$f":"Fund!FO89","v":0},{"$f":"Fund!FP89","v":0},{"$f":"Fund!FQ89","v":0},{"$f":"Fund!FR89","v":0},{"$f":"Fund!FS89","v":0},{"$f":"Fund!FT89","v":0},{"$f":"Fund!FU89","v":0},{"$f":"Fund!FV89","v":0},{"$f":"Fund!FW89","v":0},{"$f":"Fund!FX89","v":0},{"$f":"Fund!FY89","v":0},{"$f":"Fund!FZ89","v":0},{"$f":"Fund!GA89","v":0},{"$f":"Fund!GB89","v":0},{"$f":"Fund!GC89","v":0},{"$f":"Fund!GD89","v":0},{"$f":"Fund!GE89","v":0},{"$f":"Fund!GF89","v":0},{"$f":"Fund!GG89","v":0},{"$f":"Fund!GH89","v":0},{"$f":"Fund!GI89","v":0},{"$f":"Fund!GJ89","v":0},{"$f":"Fund!GK89","v":0},{"$f":"Fund!GL89","v":0},{"$f":"Fund!GM89","v":0},{"$f":"Fund!GN89","v":0},{"$f":"Fund!GO89","v":0},{"$f":"Fund!GP89","v":0},{"$f":"Fund!GQ89","v":0},{"$f":"Fund!GR89","v":0},{"$f":"Fund!GS89","v":0},{"$f":"Fund!GT89","v":0},{"$f":"Fund!GU89","v":0},{"$f":"Fund!GV89","v":0},{"$f":"Fund!GW89","v":0},{"$f":"Fund!GX89","v":0},{"$f":"Fund!GY89","v":0},{"$f":"Fund!GZ89","v":0},{"$f":"Fund!HA89","v":0},{"$f":"Fund!HB89","v":0},{"$f":"Fund!HC89","v":0},{"$f":"Fund!HD89","v":0},{"$f":"Fund!HE89","v":0},{"$f":"Fund!HF89","v":0},{"$f":"Fund!HG89","v":0},{"$f":"Fund!HH89","v":0},{"$f":"Fund!HI89","v":0},{"$f":"Fund!HJ89","v":0},{"$f":"Fund!HK89","v":0},{"$f":"Fund!HL89","v":0},{"$f":"Fund!HM89","v":0},{"$f":"Fund!HN89","v":0},{"$f":"Fund!HO89","v":0},{"$f":"Fund!HP89","v":0},{"$f":"Fund!HQ89","v":0},{"$f":"Fund!HR89","v":0},{"$f":"Fund!HS89","v":0},{"$f":"Fund!HT89","v":0},{"$f":"Fund!HU89","v":0},{"$f":"Fund!HV89","v":0},{"$f":"Fund!HW89","v":0},{"$f":"Fund!HX89","v":0},{"$f":"Fund!HY89","v":0},{"$f":"Fund!HZ89","v":0},{"$f":"Fund!IA89","v":0},{"$f":"Fund!IB89","v":0},{"$f":"Fund!IC89","v":0},{"$f":"Fund!ID89","v":0},{"$f":"Fund!IE89","v":0}]
[null,"Add: Fees",null,null,null,null,null,null,null,"$m",null,null,null,null,39.015870100986,null,{"$f":"Fund!R100+Fund!R107","v":5.8806488417304816},{"$f":"Fund!S100+Fund!S107","v":2.6806488417304815},{"$f":"Fund!T100+Fund!T107","v":2.6806488417304815},{"$f":"Fund!U100+Fund!U107","v":2.6806488417304815},{"$f":"Fund!V100+Fund!V107","v":2.6806488417304815},{"$f":"Fund!W100+Fund!W107","v":2.6806488417304815},{"$f":"Fund!X100+Fund!X107","v":2.6806488417304815},{"$f":"Fund!Y100+Fund!Y107","v":2.4448750423009957},{"$f":"Fund!Z100+Fund!Z107","v":2.1176920423204018},{"$f":"Fund!AA100+Fund!AA107","v":2.0491353462713353},{"$f":"Fund!AB100+Fund!AB107","v":1.9814057038929016},{"$f":"Fund!AC100+Fund!AC107","v":1.9141581003263985},{"$f":"Fund!AD100+Fund!AD107","v":1.8537167531631176},{"$f":"Fund!AE100+Fund!AE107","v":1.4611163188534371},{"$f":"Fund!AF100+Fund!AF107","v":1.0614021925989088},{"$f":"Fund!AG100+Fund!AG107","v":0.78216195445262204},{"$f":"Fund!AH100+Fund!AH107","v":0.72347751082960343},{"$f":"Fund!AI100+Fund!AI107","v":0.66218724386290828},{"$f":"Fund!AJ100+Fund!AJ107","v":0},{"$f":"Fund!AK100+Fund!AK107","v":0},{"$f":"Fund!AL100+Fund!AL107","v":0},{"$f":"Fund!AM100+Fund!AM107","v":0},{"$f":"Fund!AN100+Fund!AN107","v":0},{"$f":"Fund!AO100+Fund!AO107","v":0},{"$f":"Fund!AP100+Fund!AP107","v":0},{"$f":"Fund!AQ100+Fund!AQ107","v":0},{"$f":"Fund!AR100+Fund!AR107","v":0},{"$f":"Fund!AS100+Fund!AS107","v":0},{"$f":"Fund!AT100+Fund!AT107","v":0},{"$f":"Fund!AU100+Fund!AU107","v":0},{"$f":"Fund!AV100+Fund!AV107","v":0},{"$f":"Fund!AW100+Fund!AW107","v":0},{"$f":"Fund!AX100+Fund!AX107","v":0},{"$f":"Fund!AY100+Fund!AY107","v":0},{"$f":"Fund!AZ100+Fund!AZ107","v":0},{"$f":"Fund!BA100+Fund!BA107","v":0},{"$f":"Fund!BB100+Fund!BB107","v":0},{"$f":"Fund!BC100+Fund!BC107","v":0},{"$f":"Fund!BD100+Fund!BD107","v":0},{"$f":"Fund!BE100+Fund!BE107","v":0},{"$f":"Fund!BF100+Fund!BF107","v":0},{"$f":"Fund!BG100+Fund!BG107","v":0},{"$f":"Fund!BH100+Fund!BH107","v":0},{"$f":"Fund!BI100+Fund!BI107","v":0},{"$f":"Fund!BJ100+Fund!BJ107","v":0},{"$f":"Fund!BK100+Fund!BK107","v":0},{"$f":"Fund!BL100+Fund!BL107","v":0},{"$f":"Fund!BM100+Fund!BM107","v":0},{"$f":"Fund!BN100+Fund!BN107","v":0},{"$f":"Fund!BO100+Fund!BO107","v":0},{"$f":"Fund!BP100+Fund!BP107","v":0},{"$f":"Fund!BQ100+Fund!BQ107","v":0},{"$f":"Fund!BR100+Fund!BR107","v":0},{"$f":"Fund!BS100+Fund!BS107","v":0},{"$f":"Fund!BT100+Fund!BT107","v":0},{"$f":"Fund!BU100+Fund!BU107","v":0},{"$f":"Fund!BV100+Fund!BV107","v":0},{"$f":"Fund!BW100+Fund!BW107","v":0},{"$f":"Fund!BX100+Fund!BX107","v":0},{"$f":"Fund!BY100+Fund!BY107","v":0},{"$f":"Fund!BZ100+Fund!BZ107","v":0},{"$f":"Fund!CA100+Fund!CA107","v":0},{"$f":"Fund!CB100+Fund!CB107","v":0},{"$f":"Fund!CC100+Fund!CC107","v":0},{"$f":"Fund!CD100+Fund!CD107","v":0},{"$f":"Fund!CE100+Fund!CE107","v":0},{"$f":"Fund!CF100+Fund!CF107","v":0},{"$f":"Fund!CG100+Fund!CG107","v":0},{"$f":"Fund!CH100+Fund!CH107","v":0},{"$f":"Fund!CI100+Fund!CI107","v":0},{"$f":"Fund!CJ100+Fund!CJ107","v":0},{"$f":"Fund!CK100+Fund!CK107","v":0},{"$f":"Fund!CL100+Fund!CL107","v":0},{"$f":"Fund!CM100+Fund!CM107","v":0},{"$f":"Fund!CN100+Fund!CN107","v":0},{"$f":"Fund!CO100+Fund!CO107","v":0},{"$f":"Fund!CP100+Fund!CP107","v":0},{"$f":"Fund!CQ100+Fund!CQ107","v":0},{"$f":"Fund!CR100+Fund!CR107","v":0},{"$f":"Fund!CS100+Fund!CS107","v":0},{"$f":"Fund!CT100+Fund!CT107","v":0},{"$f":"Fund!CU100+Fund!CU107","v":0},{"$f":"Fund!CV100+Fund!CV107","v":0},{"$f":"Fund!CW100+Fund!CW107","v":0},{"$f":"Fund!CX100+Fund!CX107","v":0},{"$f":"Fund!CY100+Fund!CY107","v":0},{"$f":"Fund!CZ100+Fund!CZ107","v":0},{"$f":"Fund!DA100+Fund!DA107","v":0},{"$f":"Fund!DB100+Fund!DB107","v":0},{"$f":"Fund!DC100+Fund!DC107","v":0},{"$f":"Fund!DD100+Fund!DD107","v":0},{"$f":"Fund!DE100+Fund!DE107","v":0},{"$f":"Fund!DF100+Fund!DF107","v":0},{"$f":"Fund!DG100+Fund!DG107","v":0},{"$f":"Fund!DH100+Fund!DH107","v":0},{"$f":"Fund!DI100+Fund!DI107","v":0},{"$f":"Fund!DJ100+Fund!DJ107","v":0},{"$f":"Fund!DK100+Fund!DK107","v":0},{"$f":"Fund!DL100+Fund!DL107","v":0},{"$f":"Fund!DM100+Fund!DM107","v":0},{"$f":"Fund!DN100+Fund!DN107","v":0},{"$f":"Fund!DO100+Fund!DO107","v":0},{"$f":"Fund!DP100+Fund!DP107","v":0},{"$f":"Fund!DQ100+Fund!DQ107","v":0},{"$f":"Fund!DR100+Fund!DR107","v":0},{"$f":"Fund!DS100+Fund!DS107","v":0},{"$f":"Fund!DT100+Fund!DT107","v":0},{"$f":"Fund!DU100+Fund!DU107","v":0},{"$f":"Fund!DV100+Fund!DV107","v":0},{"$f":"Fund!DW100+Fund!DW107","v":0},{"$f":"Fund!DX100+Fund!DX107","v":0},{"$f":"Fund!DY100+Fund!DY107","v":0},{"$f":"Fund!DZ100+Fund!DZ107","v":0},{"$f":"Fund!EA100+Fund!EA107","v":0},{"$f":"Fund!EB100+Fund!EB107","v":0},{"$f":"Fund!EC100+Fund!EC107","v":0},{"$f":"Fund!ED100+Fund!ED107","v":0},{"$f":"Fund!EE100+Fund!EE107","v":0},{"$f":"Fund!EF100+Fund!EF107","v":0},{"$f":"Fund!EG100+Fund!EG107","v":0},{"$f":"Fund!EH100+Fund!EH107","v":0},{"$f":"Fund!EI100+Fund!EI107","v":0},{"$f":"Fund!EJ100+Fund!EJ107","v":0},{"$f":"Fund!EK100+Fund!EK107","v":0},{"$f":"Fund!EL100+Fund!EL107","v":0},{"$f":"Fund!EM100+Fund!EM107","v":0},{"$f":"Fund!EN100+Fund!EN107","v":0},{"$f":"Fund!EO100+Fund!EO107","v":0},{"$f":"Fund!EP100+Fund!EP107","v":0},{"$f":"Fund!EQ100+Fund!EQ107","v":0},{"$f":"Fund!ER100+Fund!ER107","v":0},{"$f":"Fund!ES100+Fund!ES107","v":0},{"$f":"Fund!ET100+Fund!ET107","v":0},{"$f":"Fund!EU100+Fund!EU107","v":0},{"$f":"Fund!EV100+Fund!EV107","v":0},{"$f":"Fund!EW100+Fund!EW107","v":0},{"$f":"Fund!EX100+Fund!EX107","v":0},{"$f":"Fund!EY100+Fund!EY107","v":0},{"$f":"Fund!EZ100+Fund!EZ107","v":0},{"$f":"Fund!FA100+Fund!FA107","v":0},{"$f":"Fund!FB100+Fund!FB107","v":0},{"$f":"Fund!FC100+Fund!FC107","v":0},{"$f":"Fund!FD100+Fund!FD107","v":0},{"$f":"Fund!FE100+Fund!FE107","v":0},{"$f":"Fund!FF100+Fund!FF107","v":0},{"$f":"Fund!FG100+Fund!FG107","v":0},{"$f":"Fund!FH100+Fund!FH107","v":0},{"$f":"Fund!FI100+Fund!FI107","v":0},{"$f":"Fund!FJ100+Fund!FJ107","v":0},{"$f":"Fund!FK100+Fund!FK107","v":0},{"$f":"Fund!FL100+Fund!FL107","v":0},{"$f":"Fund!FM100+Fund!FM107","v":0},{"$f":"Fund!FN100+Fund!FN107","v":0},{"$f":"Fund!FO100+Fund!FO107","v":0},{"$f":"Fund!FP100+Fund!FP107","v":0},{"$f":"Fund!FQ100+Fund!FQ107","v":0},{"$f":"Fund!FR100+Fund!FR107","v":0},{"$f":"Fund!FS100+Fund!FS107","v":0},{"$f":"Fund!FT100+Fund!FT107","v":0},{"$f":"Fund!FU100+Fund!FU107","v":0},{"$f":"Fund!FV100+Fund!FV107","v":0},{"$f":"Fund!FW100+Fund!FW107","v":0},{"$f":"Fund!FX100+Fund!FX107","v":0},{"$f":"Fund!FY100+Fund!FY107","v":0},{"$f":"Fund!FZ100+Fund!FZ107","v":0},{"$f":"Fund!GA100+Fund!GA107","v":0},{"$f":"Fund!GB100+Fund!GB107","v":0},{"$f":"Fund!GC100+Fund!GC107","v":0},{"$f":"Fund!GD100+Fund!GD107","v":0},{"$f":"Fund!GE100+Fund!GE107","v":0},{"$f":"Fund!GF100+Fund!GF107","v":0},{"$f":"Fund!GG100+Fund!GG107","v":0},{"$f":"Fund!GH100+Fund!GH107","v":0},{"$f":"Fund!GI100+Fund!GI107","v":0},{"$f":"Fund!GJ100+Fund!GJ107","v":0},{"$f":"Fund!GK100+Fund!GK107","v":0},{"$f":"Fund!GL100+Fund!GL107","v":0},{"$f":"Fund!GM100+Fund!GM107","v":0},{"$f":"Fund!GN100+Fund!GN107","v":0},{"$f":"Fund!GO100+Fund!GO107","v":0},{"$f":"Fund!GP100+Fund!GP107","v":0},{"$f":"Fund!GQ100+Fund!GQ107","v":0},{"$f":"Fund!GR100+Fund!GR107","v":0},{"$f":"Fund!GS100+Fund!GS107","v":0},{"$f":"Fund!GT100+Fund!GT107","v":0},{"$f":"Fund!GU100+Fund!GU107","v":0},{"$f":"Fund!GV100+Fund!GV107","v":0},{"$f":"Fund!GW100+Fund!GW107","v":0},{"$f":"Fund!GX100+Fund!GX107","v":0},{"$f":"Fund!GY100+Fund!GY107","v":0},{"$f":"Fund!GZ100+Fund!GZ107","v":0},{"$f":"Fund!HA100+Fund!HA107","v":0},{"$f":"Fund!HB100+Fund!HB107","v":0},{"$f":"Fund!HC100+Fund!HC107","v":0},{"$f":"Fund!HD100+Fund!HD107","v":0},{"$f":"Fund!HE100+Fund!HE107","v":0},{"$f":"Fund!HF100+Fund!HF107","v":0},{"$f":"Fund!HG100+Fund!HG107","v":0},{"$f":"Fund!HH100+Fund!HH107","v":0},{"$f":"Fund!HI100+Fund!HI107","v":0},{"$f":"Fund!HJ100+Fund!HJ107","v":0},{"$f":"Fund!HK100+Fund!HK107","v":0},{"$f":"Fund!HL100+Fund!HL107","v":0},{"$f":"Fund!HM100+Fund!HM107","v":0},{"$f":"Fund!HN100+Fund!HN107","v":0},{"$f":"Fund!HO100+Fund!HO107","v":0},{"$f":"Fund!HP100+Fund!HP107","v":0},{"$f":"Fund!HQ100+Fund!HQ107","v":0},{"$f":"Fund!HR100+Fund!HR107","v":0},{"$f":"Fund!HS100+Fund!HS107","v":0},{"$f":"Fund!HT100+Fund!HT107","v":0},{"$f":"Fund!HU100+Fund!HU107","v":0},{"$f":"Fund!HV100+Fund!HV107","v":0},{"$f":"Fund!HW100+Fund!HW107","v":0},{"$f":"Fund!HX100+Fund!HX107","v":0},{"$f":"Fund!HY100+Fund!HY107","v":0},{"$f":"Fund!HZ100+Fund!HZ107","v":0},{"$f":"Fund!IA100+Fund!IA107","v":0},{"$f":"Fund!IB100+Fund!IB107","v":0},{"$f":"Fund!IC100+Fund!IC107","v":0},{"$f":"Fund!ID100+Fund!ID107","v":0},{"$f":"Fund!IE100+Fund!IE107","v":0}]
[null,"Net Cash Flow",null,null,null,null,null,null,null,"$m",null,null,null,null,123.23321906854288,0,{"$f":"-Q45+SUM(Q46:Q50)","v":5.8806488417304816},2.6806488417304815,2.6806488417304815,2.6806488417304815,2.6806488417304815,2.6806488417304815,-44.474111044166662,-62.909204124017485,-11.396612287699369,-11.275763406004677,-11.223379911164569,-9.9058395728383815,-76.376943877774366,-78.054872549045271,-54.219909109462385,-10.290256359603816,-10.849565916694111,-10.692136936696917,8.2066337564168119,8.1750082814168117,8.1433822814168124,8.1117568064168122,8.0801313314168119,8.0485058564168117,8.0168798564168107,7.9852543814168113,7.9536289064168111,7.9220029064168109,7.8903774314168116,7.8587519564168113,7.8271259564168112,7.7955004814168118,7.8467295314168117,7.8135980814168118,7.7804660814168116,7.7473346314168117,7.7142031814168117,7.6810711814168116,7.6479397314168116,7.6148082814168117,7.5816762814168115,7.5485448314168115,7.5154133814168116,7.4822819314168116,7.4491499314168115,7.4160184814168115,7.3828870314168116,7.3497550314168114,7.3166235814168115,7.2834921314168115,7.2503601314168113,7.2172286814168114,7.236832106416812,7.2021946814168114,7.1675566814168121,7.1329192564168116,7.0982818314168119,7.0636438314168117,7.0290064064168121,6.9943689814168115,6.9597309814168113,6.9250935564168117,6.890456131416812,6.8558187064168115,{"$f":"-CC45+SUM(CC46:CC50)","v":6.8211807064168113},6.7865432814168116,6.751905856416812,6.7172678564168118,6.6826304314168112,6.6479930064168116,6.6133550064168114,6.5787175814168117,6.5666953814168121,6.5305519814168118,6.4944079814168116,6.4582645814168114,6.422121181416812,6.3859771814168118,6.3498337814168115,6.3136903814168113,6.277546381416812,6.2414029814168117,6.2052595814168114,6.1691161814168121,6.1329721814168119,6.0968287814168116,6.0606853814168113,0.10254799556796852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EO45+SUM(EO46:EO50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-HA45+SUM(HA46:HA50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Weighted Average Life"]
[]
[null,null,"Repayment",null,null,null,null,null,null,"$m",null,null,null,null,{"$f":"SUM(Q56:ID56)","v":415.75310531332804},null,{"$f":"Q46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,{"$f":"CC46","v":6.0239299814168117},6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,6.0239299814168117,0.10193659556796852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HA46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Repayment Period",null,null,null,null,null,null,"#",null,null,null,null,null,null,{"$f":"Time!R138","v":0},{"$f":"Time!S138","v":0},{"$f":"Time!T138","v":0},{"$f":"Time!U138","v":0},{"$f":"Time!V138","v":0},{"$f":"Time!W138","v":0},{"$f":"Time!X138","v":0},{"$f":"Time!Y138","v":0},{"$f":"Time!Z138","v":0},{"$f":"Time!AA138","v":0},{"$f":"Time!AB138","v":0},{"$f":"Time!AC138","v":0},{"$f":"Time!AD138","v":0},{"$f":"Time!AE138","v":0},{"$f":"Time!AF138","v":0},{"$f":"Time!AG138","v":0},{"$f":"Time!AH138","v":0},{"$f":"Time!AI138","v":0},{"$f":"Time!AJ138","v":1},{"$f":"Time!AK138","v":2},{"$f":"Time!AL138","v":3},{"$f":"Time!AM138","v":4},{"$f":"Time!AN138","v":5},{"$f":"Time!AO138","v":6},{"$f":"Time!AP138","v":7},{"$f":"Time!AQ138","v":8},{"$f":"Time!AR138","v":9},{"$f":"Time!AS138","v":10},{"$f":"Time!AT138","v":11},{"$f":"Time!AU138","v":12},{"$f":"Time!AV138","v":13},{"$f":"Time!AW138","v":14},{"$f":"Time!AX138","v":15},{"$f":"Time!AY138","v":16},{"$f":"Time!AZ138","v":17},{"$f":"Time!BA138","v":18},{"$f":"Time!BB138","v":19},{"$f":"Time!BC138","v":20},{"$f":"Time!BD138","v":21},{"$f":"Time!BE138","v":22},{"$f":"Time!BF138","v":23},{"$f":"Time!BG138","v":24},{"$f":"Time!BH138","v":25},{"$f":"Time!BI138","v":26},{"$f":"Time!BJ138","v":27},{"$f":"Time!BK138","v":28},{"$f":"Time!BL138","v":29},{"$f":"Time!BM138","v":30},{"$f":"Time!BN138","v":31},{"$f":"Time!BO138","v":32},{"$f":"Time!BP138","v":33},{"$f":"Time!BQ138","v":34},{"$f":"Time!BR138","v":35},{"$f":"Time!BS138","v":36},{"$f":"Time!BT138","v":37},{"$f":"Time!BU138","v":38},{"$f":"Time!BV138","v":39},{"$f":"Time!BW138","v":40},{"$f":"Time!BX138","v":41},{"$f":"Time!BY138","v":42},{"$f":"Time!BZ138","v":43},{"$f":"Time!CA138","v":44},{"$f":"Time!CB138","v":45},{"$f":"Time!CC138","v":46},{"$f":"Time!CD138","v":47},{"$f":"Time!CE138","v":48},{"$f":"Time!CF138","v":49},{"$f":"Time!CG138","v":50},{"$f":"Time!CH138","v":51},{"$f":"Time!CI138","v":52},{"$f":"Time!CJ138","v":53},{"$f":"Time!CK138","v":54},{"$f":"Time!CL138","v":55},{"$f":"Time!CM138","v":56},{"$f":"Time!CN138","v":57},{"$f":"Time!CO138","v":58},{"$f":"Time!CP138","v":59},{"$f":"Time!CQ138","v":60},{"$f":"Time!CR138","v":61},{"$f":"Time!CS138","v":62},{"$f":"Time!CT138","v":63},{"$f":"Time!CU138","v":64},{"$f":"Time!CV138","v":65},{"$f":"Time!CW138","v":66},{"$f":"Time!CX138","v":67},{"$f":"Time!CY138","v":68},{"$f":"Time!CZ138","v":69},{"$f":"Time!DA138","v":70},{"$f":"Time!DB138","v":71},{"$f":"Time!DC138","v":72},{"$f":"Time!DD138","v":73},{"$f":"Time!DE138","v":74},{"$f":"Time!DF138","v":75},{"$f":"Time!DG138","v":76},{"$f":"Time!DH138","v":77},{"$f":"Time!DI138","v":78},{"$f":"Time!DJ138","v":79},{"$f":"Time!DK138","v":80},{"$f":"Time!DL138","v":81},{"$f":"Time!DM138","v":82},{"$f":"Time!DN138","v":83},{"$f":"Time!DO138","v":84},{"$f":"Time!DP138","v":85},{"$f":"Time!DQ138","v":86},{"$f":"Time!DR138","v":87},{"$f":"Time!DS138","v":88},{"$f":"Time!DT138","v":89},{"$f":"Time!DU138","v":0},{"$f":"Time!DV138","v":0},{"$f":"Time!DW138","v":0},{"$f":"Time!DX138","v":0},{"$f":"Time!DY138","v":0},{"$f":"Time!DZ138","v":0},{"$f":"Time!EA138","v":0},{"$f":"Time!EB138","v":0},{"$f":"Time!EC138","v":0},{"$f":"Time!ED138","v":0},{"$f":"Time!EE138","v":0},{"$f":"Time!EF138","v":0},{"$f":"Time!EG138","v":0},{"$f":"Time!EH138","v":0},{"$f":"Time!EI138","v":0},{"$f":"Time!EJ138","v":0},{"$f":"Time!EK138","v":0},{"$f":"Time!EL138","v":0},{"$f":"Time!EM138","v":0},{"$f":"Time!EN138","v":0},{"$f":"Time!EO138","v":0},{"$f":"Time!EP138","v":0},{"$f":"Time!EQ138","v":0},{"$f":"Time!ER138","v":0},{"$f":"Time!ES138","v":0},{"$f":"Time!ET138","v":0},{"$f":"Time!EU138","v":0},{"$f":"Time!EV138","v":0},{"$f":"Time!EW138","v":0},{"$f":"Time!EX138","v":0},{"$f":"Time!EY138","v":0},{"$f":"Time!EZ138","v":0},{"$f":"Time!FA138","v":0},{"$f":"Time!FB138","v":0},{"$f":"Time!FC138","v":0},{"$f":"Time!FD138","v":0},{"$f":"Time!FE138","v":0},{"$f":"Time!FF138","v":0},{"$f":"Time!FG138","v":0},{"$f":"Time!FH138","v":0},{"$f":"Time!FI138","v":0},{"$f":"Time!FJ138","v":0},{"$f":"Time!FK138","v":0},{"$f":"Time!FL138","v":0},{"$f":"Time!FM138","v":0},{"$f":"Time!FN138","v":0},{"$f":"Time!FO138","v":0},{"$f":"Time!FP138","v":0},{"$f":"Time!FQ138","v":0},{"$f":"Time!FR138","v":0},{"$f":"Time!FS138","v":0},{"$f":"Time!FT138","v":0},{"$f":"Time!FU138","v":0},{"$f":"Time!FV138","v":0},{"$f":"Time!FW138","v":0},{"$f":"Time!FX138","v":0},{"$f":"Time!FY138","v":0},{"$f":"Time!FZ138","v":0},{"$f":"Time!GA138","v":0},{"$f":"Time!GB138","v":0},{"$f":"Time!GC138","v":0},{"$f":"Time!GD138","v":0},{"$f":"Time!GE138","v":0},{"$f":"Time!GF138","v":0},{"$f":"Time!GG138","v":0},{"$f":"Time!GH138","v":0},{"$f":"Time!GI138","v":0},{"$f":"Time!GJ138","v":0},{"$f":"Time!GK138","v":0},{"$f":"Time!GL138","v":0},{"$f":"Time!GM138","v":0},{"$f":"Time!GN138","v":0},{"$f":"Time!GO138","v":0},{"$f":"Time!GP138","v":0},{"$f":"Time!GQ138","v":0},{"$f":"Time!GR138","v":0},{"$f":"Time!GS138","v":0},{"$f":"Time!GT138","v":0},{"$f":"Time!GU138","v":0},{"$f":"Time!GV138","v":0},{"$f":"Time!GW138","v":0},{"$f":"Time!GX138","v":0},{"$f":"Time!GY138","v":0},{"$f":"Time!GZ138","v":0},{"$f":"Time!HA138","v":0},{"$f":"Time!HB138","v":0},{"$f":"Time!HC138","v":0},{"$f":"Time!HD138","v":0},{"$f":"Time!HE138","v":0},{"$f":"Time!HF138","v":0},{"$f":"Time!HG138","v":0},{"$f":"Time!HH138","v":0},{"$f":"Time!HI138","v":0},{"$f":"Time!HJ138","v":0},{"$f":"Time!HK138","v":0},{"$f":"Time!HL138","v":0},{"$f":"Time!HM138","v":0},{"$f":"Time!HN138","v":0},{"$f":"Time!HO138","v":0},{"$f":"Time!HP138","v":0},{"$f":"Time!HQ138","v":0},{"$f":"Time!HR138","v":0},{"$f":"Time!HS138","v":0},{"$f":"Time!HT138","v":0},{"$f":"Time!HU138","v":0},{"$f":"Time!HV138","v":0},{"$f":"Time!HW138","v":0},{"$f":"Time!HX138","v":0},{"$f":"Time!HY138","v":0},{"$f":"Time!HZ138","v":0},{"$f":"Time!IA138","v":0},{"$f":"Time!IB138","v":0},{"$f":"Time!IC138","v":0},{"$f":"Time!ID138","v":0},{"$f":"Time!IE138","v":0}]
[]
[null,null,"Debt Quantum",null,null,null,null,null,null,"$m",null,{"$f":"InputC!J253","v":536.12976834609628}]
[]
[null,null,"Numerator",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q56*Q57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.0239299814168117,12.047859962833623,18.071789944250433,24.095719925667247,30.11964990708406,36.143579888500867,42.16750986991768,48.191439851334493,54.215369832751307,60.23929981416812,66.263229795584934,72.287159777001733,78.311089758418547,84.33501973983536,90.358949721252174,96.382879702668987,102.4068096840858,108.43073966550261,114.45466964691943,120.47859962833624,126.50252960975304,132.52645959116987,138.55038957258668,144.57431955400347,150.59824953542028,156.62217951683709,162.64610949825391,168.67003947967072,174.69396946108753,180.71789944250435,186.74182942392116,192.76575940533797,198.78968938675479,204.8136193681716,210.83754934958841,216.86147933100523,222.88540931242204,228.90933929383885,234.93326927525567,240.95719925667248,246.98112923808927,253.00505921950608,259.02898920092292,265.05291918233974,271.07684916375655,277.10077914517336,{"$f":"CC56*CC57","v":283.12470912659018},289.14863910800693,295.17256908942375,301.19649907084056,307.22042905225737,313.24435903367419,319.268289015091,325.29221899650781,331.31614897792463,337.34007895934144,343.36400894075825,349.38793892217507,355.41186890359188,361.43579888500869,367.45972886642551,373.48365884784232,379.50758882925913,385.53151881067595,391.55544879209276,397.57937877350957,403.60330875492639,409.6272387363432,415.65116871776002,7.1355616897577967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EO56*EO57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HA56*HA57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Weighted Average Life of Debt",null,null,null,null,null,null,"years",null,{"$f":"SUM(Q63:ID63)","v":27.148140853494798},null,null,null,null,{"$f":"Q61/$L$59","v":0},{"$f":"R61/$L$59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1235955056179775E-2,2.247191011235955E-2,3.3707865168539318E-2,4.49438202247191E-2,5.6179775280898875E-2,6.7415730337078636E-2,7.8651685393258411E-2,8.98876404494382E-2,0.10112359550561797,0.11235955056179775,0.12359550561797752,0.13483146067415727,0.14606741573033705,0.15730337078651682,0.16853932584269662,0.1797752808988764,0.19101123595505617,0.20224719101123595,0.21348314606741572,0.2247191011235955,0.23595505617977525,0.24719101123595505,0.25842696629213485,0.26966292134831454,0.28089887640449435,0.29213483146067409,0.3033707865168539,0.31460674157303364,0.32584269662921345,0.33707865168539325,0.348314606741573,0.3595505617977528,0.37078651685393255,0.38202247191011235,0.3932584269662921,0.4044943820224719,0.41573033707865165,0.42696629213483145,0.4382022471910112,0.449438202247191,0.46067415730337075,0.47191011235955049,0.48314606741573035,0.4943820224719101,0.5056179775280899,0.5168539325842697,0.5280898876404494,{"$f":"CD61/$L$59","v":0.53932584269662909},0.55056179775280889,0.56179775280898869,0.5730337078651685,0.58426966292134819,0.59550561797752799,0.60674157303370779,0.6179775280898876,0.62921348314606729,0.64044943820224709,0.65168539325842689,0.6629213483146067,0.6741573033707865,0.68539325842696619,0.69662921348314599,0.7078651685393258,0.7191011235955056,0.73033707865168529,0.74157303370786509,0.7528089887640449,0.7640449438202247,0.7752808988764045,1.3309392820641634E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP61/$L$59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB61/$L$59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Valuation"]
["Project"]
[]
[]
[null,{"$f":"\"\"","v":""},"WACC"]
[]
[null,null,"Debt"]
[]
[null,null,"Interest Margin (Annualised)",null,null,null,null,null,null,"%",null,null,null,null,null,null,{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!Q$3,InputC!$D$307:$D$318,1))","v":1.2999999999999999E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!R$3,InputC!$D$307:$D$318,1))","v":1.2999999999999999E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!S$3,InputC!$D$307:$D$318,1))","v":1.2999999999999999E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!T$3,InputC!$D$307:$D$318,1))","v":1.2999999999999999E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!U$3,InputC!$D$307:$D$318,1))","v":1.2999999999999999E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!V$3,InputC!$D$307:$D$318,1))","v":1.2999999999999999E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!W$3,InputC!$D$307:$D$318,1))","v":1.2999999999999999E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!X$3,InputC!$D$307:$D$318,1))","v":1.2999999999999999E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!Y$3,InputC!$D$307:$D$318,1))","v":1.2999999999999999E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!Z$3,InputC!$D$307:$D$318,1))","v":1.2999999999999999E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!AA$3,InputC!$D$307:$D$318,1))","v":1.2999999999999999E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!AB$3,InputC!$D$307:$D$318,1))","v":1.2999999999999999E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!AC$3,InputC!$D$307:$D$318,1))","v":1.2999999999999999E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!AD$3,InputC!$D$307:$D$318,1))","v":1.2999999999999999E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!AE$3,InputC!$D$307:$D$318,1))","v":1.2999999999999999E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!AF$3,InputC!$D$307:$D$318,1))","v":1.2999999999999999E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!AG$3,InputC!$D$307:$D$318,1))","v":1.2999999999999999E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!AH$3,InputC!$D$307:$D$318,1))","v":1.2999999999999999E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!AI$3,InputC!$D$307:$D$318,1))","v":1.2999999999999999E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!AJ$3,InputC!$D$307:$D$318,1))","v":1.2999999999999999E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!AK$3,InputC!$D$307:$D$318,1))","v":1.2999999999999999E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!AL$3,InputC!$D$307:$D$318,1))","v":1.2999999999999999E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!AM$3,InputC!$D$307:$D$318,1))","v":1.2999999999999999E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!AN$3,InputC!$D$307:$D$318,1))","v":1.2999999999999999E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!AO$3,InputC!$D$307:$D$318,1))","v":1.2999999999999999E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!AP$3,InputC!$D$307:$D$318,1))","v":1.2999999999999999E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!AQ$3,InputC!$D$307:$D$318,1))","v":1.2999999999999999E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!AR$3,InputC!$D$307:$D$318,1))","v":1.2999999999999999E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!AS$3,InputC!$D$307:$D$318,1))","v":1.2999999999999999E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!AT$3,InputC!$D$307:$D$318,1))","v":1.2999999999999999E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!AU$3,InputC!$D$307:$D$318,1))","v":1.2999999999999999E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!AV$3,InputC!$D$307:$D$318,1))","v":1.2999999999999999E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!AW$3,InputC!$D$307:$D$318,1))","v":1.4E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!AX$3,InputC!$D$307:$D$318,1))","v":1.4E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!AY$3,InputC!$D$307:$D$318,1))","v":1.4E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!AZ$3,InputC!$D$307:$D$318,1))","v":1.4E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!BA$3,InputC!$D$307:$D$318,1))","v":1.4E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!BB$3,InputC!$D$307:$D$318,1))","v":1.4E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!BC$3,InputC!$D$307:$D$318,1))","v":1.4E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!BD$3,InputC!$D$307:$D$318,1))","v":1.4E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!BE$3,InputC!$D$307:$D$318,1))","v":1.4E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!BF$3,InputC!$D$307:$D$318,1))","v":1.4E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!BG$3,InputC!$D$307:$D$318,1))","v":1.4E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!BH$3,InputC!$D$307:$D$318,1))","v":1.4E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!BI$3,InputC!$D$307:$D$318,1))","v":1.4E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!BJ$3,InputC!$D$307:$D$318,1))","v":1.4E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!BK$3,InputC!$D$307:$D$318,1))","v":1.4E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!BL$3,InputC!$D$307:$D$318,1))","v":1.4E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!BM$3,InputC!$D$307:$D$318,1))","v":1.4E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!BN$3,InputC!$D$307:$D$318,1))","v":1.4E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!BO$3,InputC!$D$307:$D$318,1))","v":1.4E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!BP$3,InputC!$D$307:$D$318,1))","v":1.4E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!BQ$3,InputC!$D$307:$D$318,1))","v":1.5000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!BR$3,InputC!$D$307:$D$318,1))","v":1.5000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!BS$3,InputC!$D$307:$D$318,1))","v":1.5000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!BT$3,InputC!$D$307:$D$318,1))","v":1.5000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!BU$3,InputC!$D$307:$D$318,1))","v":1.5000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!BV$3,InputC!$D$307:$D$318,1))","v":1.5000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!BW$3,InputC!$D$307:$D$318,1))","v":1.5000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!BX$3,InputC!$D$307:$D$318,1))","v":1.5000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!BY$3,InputC!$D$307:$D$318,1))","v":1.5000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!BZ$3,InputC!$D$307:$D$318,1))","v":1.5000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!CA$3,InputC!$D$307:$D$318,1))","v":1.5000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!CB$3,InputC!$D$307:$D$318,1))","v":1.5000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!CC$3,InputC!$D$307:$D$318,1))","v":1.5000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!CD$3,InputC!$D$307:$D$318,1))","v":1.5000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!CE$3,InputC!$D$307:$D$318,1))","v":1.5000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!CF$3,InputC!$D$307:$D$318,1))","v":1.5000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!CG$3,InputC!$D$307:$D$318,1))","v":1.5000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!CH$3,InputC!$D$307:$D$318,1))","v":1.5000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!CI$3,InputC!$D$307:$D$318,1))","v":1.5000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!CJ$3,InputC!$D$307:$D$318,1))","v":1.5000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!CK$3,InputC!$D$307:$D$318,1))","v":1.6E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!CL$3,InputC!$D$307:$D$318,1))","v":1.6E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!CM$3,InputC!$D$307:$D$318,1))","v":1.6E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!CN$3,InputC!$D$307:$D$318,1))","v":1.6E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!CO$3,InputC!$D$307:$D$318,1))","v":1.6E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!CP$3,InputC!$D$307:$D$318,1))","v":1.6E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!CQ$3,InputC!$D$307:$D$318,1))","v":1.6E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!CR$3,InputC!$D$307:$D$318,1))","v":1.6E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!CS$3,InputC!$D$307:$D$318,1))","v":1.6E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!CT$3,InputC!$D$307:$D$318,1))","v":1.6E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!CU$3,InputC!$D$307:$D$318,1))","v":1.6E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!CV$3,InputC!$D$307:$D$318,1))","v":1.6E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!CW$3,InputC!$D$307:$D$318,1))","v":1.6E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!CX$3,InputC!$D$307:$D$318,1))","v":1.6E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!CY$3,InputC!$D$307:$D$318,1))","v":1.6E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!CZ$3,InputC!$D$307:$D$318,1))","v":1.6E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!DA$3,InputC!$D$307:$D$318,1))","v":1.6E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!DB$3,InputC!$D$307:$D$318,1))","v":1.6E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!DC$3,InputC!$D$307:$D$318,1))","v":1.6E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!DD$3,InputC!$D$307:$D$318,1))","v":1.6E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!DE$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!DF$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!DG$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!DH$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!DI$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!DJ$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!DK$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!DL$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!DM$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!DN$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!DO$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!DP$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!DQ$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!DR$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!DS$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!DT$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!DU$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!DV$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!DW$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!DX$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!DY$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!DZ$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!EA$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!EB$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!EC$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!ED$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!EE$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!EF$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!EG$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!EH$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!EI$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!EJ$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!EK$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!EL$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!EM$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!EN$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!EO$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!EP$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!EQ$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!ER$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!ES$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!ET$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!EU$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!EV$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!EW$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!EX$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!EY$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!EZ$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!FA$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!FB$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!FC$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!FD$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!FE$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!FF$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!FG$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!FH$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!FI$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!FJ$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!FK$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!FL$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!FM$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!FN$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!FO$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!FP$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!FQ$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!FR$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!FS$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!FT$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!FU$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!FV$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!FW$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!FX$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!FY$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!FZ$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!GA$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!GB$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!GC$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!GD$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!GE$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!GF$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!GG$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!GH$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!GI$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!GJ$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!GK$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!GL$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!GM$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!GN$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!GO$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!GP$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!GQ$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!GR$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!GS$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!GT$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!GU$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!GV$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!GW$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!GX$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!GY$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!GZ$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!HA$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!HB$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!HC$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!HD$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!HE$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!HF$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!HG$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!HH$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!HI$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!HJ$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!HK$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!HL$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!HM$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!HN$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!HO$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!HP$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!HQ$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!HR$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!HS$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!HT$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!HU$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!HV$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!HW$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!HX$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!HY$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!HZ$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!IA$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!IB$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!IC$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2},{"$f":"INDEX(InputC!$J$307:$J$318,MATCH(Valuation!ID$3,InputC!$D$307:$D$318,1))","v":1.7000000000000001E-2}]
[null,null,"Libor (Annualised)",null,null,null,null,null,null,"%",null,null,null,null,null,null,{"$f":"LOOKUP(Q5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(R5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(S5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(T5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(U5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(V5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(W5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(X5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(Y5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(Z5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(AA5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(AB5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(AC5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(AD5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(AE5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(AF5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(AG5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(AH5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(AI5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(AJ5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(AK5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(AL5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(AM5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(AN5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(AO5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(AP5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(AQ5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(AR5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(AS5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(AT5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(AU5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(AV5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(AW5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(AX5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(AY5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(AZ5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(BA5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(BB5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(BC5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(BD5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(BE5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(BF5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(BG5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(BH5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(BI5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(BJ5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(BK5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(BL5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(BM5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(BN5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(BO5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(BP5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(BQ5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(BR5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(BS5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(BT5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(BU5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(BV5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(BW5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(BX5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(BY5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(BZ5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(CA5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(CB5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(CC5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(CD5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(CE5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(CF5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(CG5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(CH5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(CI5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(CJ5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(CK5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(CL5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(CM5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(CN5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(CO5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(CP5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(CQ5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(CR5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(CS5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(CT5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(CU5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(CV5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(CW5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(CX5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(CY5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(CZ5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(DA5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(DB5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(DC5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(DD5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(DE5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(DF5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(DG5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(DH5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(DI5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(DJ5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(DK5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(DL5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(DM5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(DN5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(DO5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(DP5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(DQ5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(DR5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(DS5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(DT5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(DU5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(DV5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(DW5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(DX5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(DY5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(DZ5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(EA5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(EB5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(EC5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(ED5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(EE5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(EF5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(EG5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(EH5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(EI5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(EJ5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(EK5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(EL5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(EM5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(EN5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(EO5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(EP5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(EQ5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(ER5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(ES5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(ET5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(EU5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(EV5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(EW5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(EX5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(EY5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(EZ5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(FA5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(FB5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(FC5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(FD5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(FE5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(FF5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(FG5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(FH5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(FI5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(FJ5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(FK5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(FL5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(FM5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(FN5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(FO5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(FP5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(FQ5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(FR5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(FS5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(FT5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(FU5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(FV5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(FW5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(FX5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(FY5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(FZ5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(GA5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(GB5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(GC5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(GD5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(GE5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(GF5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(GG5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(GH5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(GI5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(GJ5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(GK5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(GL5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(GM5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(GN5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(GO5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(GP5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(GQ5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(GR5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(GS5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(GT5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(GU5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(GV5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(GW5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(GX5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(GY5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(GZ5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(HA5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(HB5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(HC5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(HD5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(HE5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(HF5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(HG5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(HH5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(HI5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(HJ5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(HK5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(HL5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(HM5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(HN5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(HO5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(HP5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(HQ5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(HR5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(HS5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(HT5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(HU5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(HV5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(HW5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(HX5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(HY5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(HZ5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(IA5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(IB5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(IC5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3},{"$f":"LOOKUP(ID5,InputT!$5:$5,InputT!$16:$16)","v":8.0000000000000002E-3}]
[null,null,"Cost of Debt (Annualised)",null,null,null,null,null,null,"%",null,null,null,null,null,null,{"$f":"SUM(Q73:Q74)","v":2.0999999999999998E-2},{"$f":"SUM(R73:R74)","v":2.0999999999999998E-2},2.0999999999999998E-2,2.0999999999999998E-2,2.0999999999999998E-2,2.0999999999999998E-2,2.0999999999999998E-2,2.0999999999999998E-2,2.0999999999999998E-2,2.0999999999999998E-2,2.0999999999999998E-2,2.0999999999999998E-2,2.0999999999999998E-2,2.0999999999999998E-2,2.0999999999999998E-2,2.0999999999999998E-2,2.0999999999999998E-2,2.0999999999999998E-2,2.0999999999999998E-2,2.0999999999999998E-2,2.0999999999999998E-2,2.0999999999999998E-2,2.0999999999999998E-2,2.0999999999999998E-2,2.0999999999999998E-2,2.0999999999999998E-2,2.0999999999999998E-2,2.0999999999999998E-2,2.0999999999999998E-2,2.0999999999999998E-2,2.0999999999999998E-2,2.0999999999999998E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,{"$f":"SUM(CD73:CD74)","v":2.3E-2},2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-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,{"$f":"SUM(EP73:EP74)","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"SUM(HB73:HB74)","v":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]
[]
[null,null,"Debt Balance",null,null,null,null,null,null,"%",null,null,null,null,null,null,{"$f":"BS!Q31","v":0},{"$f":"BS!R31","v":0},{"$f":"BS!S31","v":0},{"$f":"BS!T31","v":0},{"$f":"BS!U31","v":0},{"$f":"BS!V31","v":0},{"$f":"BS!W31","v":47.154759885897143},{"$f":"BS!X31","v":112.59135988201595},{"$f":"BS!Y31","v":126.30269909182925},{"$f":"BS!Z31","v":139.84862756751596},{"$f":"BS!AA31","v":153.29814828081658},{"$f":"BS!AB31","v":165.38641771347278},{"$f":"BS!AC31","v":243.90650457540886},{"$f":"BS!AD31","v":323.84932982631454},{"$f":"BS!AE31","v":379.69737745557188},{"$f":"BS!AF31","v":391.4342661801756},{"$f":"BS!AG31","v":403.69231957351462},{"$f":"BS!AH31","v":415.75310531332809},{"$f":"BS!AI31","v":409.72917533191128},{"$f":"BS!AJ31","v":403.70524535049447},{"$f":"BS!AK31","v":397.68131536907765},{"$f":"BS!AL31","v":391.65738538766084},{"$f":"BS!AM31","v":385.63345540624402},{"$f":"BS!AN31","v":379.60952542482721},{"$f":"BS!AO31","v":373.5855954434104},{"$f":"BS!AP31","v":367.56166546199358},{"$f":"BS!AQ31","v":361.53773548057677},{"$f":"BS!AR31","v":355.51380549915996},{"$f":"BS!AS31","v":349.48987551774314},{"$f":"BS!AT31","v":343.46594553632633},{"$f":"BS!AU31","v":337.44201555490952},{"$f":"BS!AV31","v":331.4180855734927},{"$f":"BS!AW31","v":325.39415559207589},{"$f":"BS!AX31","v":319.37022561065908},{"$f":"BS!AY31","v":313.34629562924226},{"$f":"BS!AZ31","v":307.32236564782545},{"$f":"BS!BA31","v":301.29843566640864},{"$f":"BS!BB31","v":295.27450568499182},{"$f":"BS!BC31","v":289.25057570357501},{"$f":"BS!BD31","v":283.2266457221582},{"$f":"BS!BE31","v":277.20271574074138},{"$f":"BS!BF31","v":271.17878575932457},{"$f":"BS!BG31","v":265.15485577790776},{"$f":"BS!BH31","v":259.13092579649094},{"$f":"BS!BI31","v":253.10699581507413},{"$f":"BS!BJ31","v":247.08306583365732},{"$f":"BS!BK31","v":241.0591358522405},{"$f":"BS!BL31","v":235.03520587082369},{"$f":"BS!BM31","v":229.01127588940687},{"$f":"BS!BN31","v":222.98734590799006},{"$f":"BS!BO31","v":216.96341592657325},{"$f":"BS!BP31","v":210.93948594515643},{"$f":"BS!BQ31","v":204.91555596373962},{"$f":"BS!BR31","v":198.89162598232281},{"$f":"BS!BS31","v":192.86769600090599},{"$f":"BS!BT31","v":186.84376601948918},{"$f":"BS!BU31","v":180.81983603807237},{"$f":"BS!BV31","v":174.79590605665555},{"$f":"BS!BW31","v":168.77197607523874},{"$f":"BS!BX31","v":162.74804609382193},{"$f":"BS!BY31","v":156.72411611240511},{"$f":"BS!BZ31","v":150.7001861309883},{"$f":"BS!CA31","v":144.67625614957149},{"$f":"BS!CB31","v":138.65232616815467},{"$f":"BS!CC31","v":132.62839618673786},{"$f":"BS!CD31","v":126.60446620532105},{"$f":"BS!CE31","v":120.58053622390423},{"$f":"BS!CF31","v":114.55660624248742},{"$f":"BS!CG31","v":108.53267626107061},{"$f":"BS!CH31","v":102.50874627965379},{"$f":"BS!CI31","v":96.484816298236979},{"$f":"BS!CJ31","v":90.460886316820165},{"$f":"BS!CK31","v":84.436956335403352},{"$f":"BS!CL31","v":78.413026353986538},{"$f":"BS!CM31","v":72.389096372569725},{"$f":"BS!CN31","v":66.365166391152911},{"$f":"BS!CO31","v":60.341236409736098},{"$f":"BS!CP31","v":54.317306428319284},{"$f":"BS!CQ31","v":48.293376446902471},{"$f":"BS!CR31","v":42.269446465485657},{"$f":"BS!CS31","v":36.245516484068844},{"$f":"BS!CT31","v":30.221586502652031},{"$f":"BS!CU31","v":24.197656521235217},{"$f":"BS!CV31","v":18.173726539818404},{"$f":"BS!CW31","v":12.149796558401592},{"$f":"BS!CX31","v":6.1258665769847802},{"$f":"BS!CY31","v":0.10193659556796852},{"$f":"BS!CZ31","v":0},{"$f":"BS!DA31","v":0},{"$f":"BS!DB31","v":0},{"$f":"BS!DC31","v":0},{"$f":"BS!DD31","v":0},{"$f":"BS!DE31","v":0},{"$f":"BS!DF31","v":0},{"$f":"BS!DG31","v":0},{"$f":"BS!DH31","v":0},{"$f":"BS!DI31","v":0},{"$f":"BS!DJ31","v":0},{"$f":"BS!DK31","v":0},{"$f":"BS!DL31","v":0},{"$f":"BS!DM31","v":0},{"$f":"BS!DN31","v":0},{"$f":"BS!DO31","v":0},{"$f":"BS!DP31","v":0},{"$f":"BS!DQ31","v":0},{"$f":"BS!DR31","v":0},{"$f":"BS!DS31","v":0},{"$f":"BS!DT31","v":0},{"$f":"BS!DU31","v":0},{"$f":"BS!DV31","v":0},{"$f":"BS!DW31","v":0},{"$f":"BS!DX31","v":0},{"$f":"BS!DY31","v":0},{"$f":"BS!DZ31","v":0},{"$f":"BS!EA31","v":0},{"$f":"BS!EB31","v":0},{"$f":"BS!EC31","v":0},{"$f":"BS!ED31","v":0},{"$f":"BS!EE31","v":0},{"$f":"BS!EF31","v":0},{"$f":"BS!EG31","v":0},{"$f":"BS!EH31","v":0},{"$f":"BS!EI31","v":0},{"$f":"BS!EJ31","v":0},{"$f":"BS!EK31","v":0},{"$f":"BS!EL31","v":0},{"$f":"BS!EM31","v":0},{"$f":"BS!EN31","v":0},{"$f":"BS!EO31","v":0},{"$f":"BS!EP31","v":0},{"$f":"BS!EQ31","v":0},{"$f":"BS!ER31","v":0},{"$f":"BS!ES31","v":0},{"$f":"BS!ET31","v":0},{"$f":"BS!EU31","v":0},{"$f":"BS!EV31","v":0},{"$f":"BS!EW31","v":0},{"$f":"BS!EX31","v":0},{"$f":"BS!EY31","v":0},{"$f":"BS!EZ31","v":0},{"$f":"BS!FA31","v":0},{"$f":"BS!FB31","v":0},{"$f":"BS!FC31","v":0},{"$f":"BS!FD31","v":0},{"$f":"BS!FE31","v":0},{"$f":"BS!FF31","v":0},{"$f":"BS!FG31","v":0},{"$f":"BS!FH31","v":0},{"$f":"BS!FI31","v":0},{"$f":"BS!FJ31","v":0},{"$f":"BS!FK31","v":0},{"$f":"BS!FL31","v":0},{"$f":"BS!FM31","v":0},{"$f":"BS!FN31","v":0},{"$f":"BS!FO31","v":0},{"$f":"BS!FP31","v":0},{"$f":"BS!FQ31","v":0},{"$f":"BS!FR31","v":0},{"$f":"BS!FS31","v":0},{"$f":"BS!FT31","v":0},{"$f":"BS!FU31","v":0},{"$f":"BS!FV31","v":0},{"$f":"BS!FW31","v":0},{"$f":"BS!FX31","v":0},{"$f":"BS!FY31","v":0},{"$f":"BS!FZ31","v":0},{"$f":"BS!GA31","v":0},{"$f":"BS!GB31","v":0},{"$f":"BS!GC31","v":0},{"$f":"BS!GD31","v":0},{"$f":"BS!GE31","v":0},{"$f":"BS!GF31","v":0},{"$f":"BS!GG31","v":0},{"$f":"BS!GH31","v":0},{"$f":"BS!GI31","v":0},{"$f":"BS!GJ31","v":0},{"$f":"BS!GK31","v":0},{"$f":"BS!GL31","v":0},{"$f":"BS!GM31","v":0},{"$f":"BS!GN31","v":0},{"$f":"BS!GO31","v":0},{"$f":"BS!GP31","v":0},{"$f":"BS!GQ31","v":0},{"$f":"BS!GR31","v":0},{"$f":"BS!GS31","v":0},{"$f":"BS!GT31","v":0},{"$f":"BS!GU31","v":0},{"$f":"BS!GV31","v":0},{"$f":"BS!GW31","v":0},{"$f":"BS!GX31","v":0},{"$f":"BS!GY31","v":0},{"$f":"BS!GZ31","v":0},{"$f":"BS!HA31","v":0},{"$f":"BS!HB31","v":0},{"$f":"BS!HC31","v":0},{"$f":"BS!HD31","v":0},{"$f":"BS!HE31","v":0},{"$f":"BS!HF31","v":0},{"$f":"BS!HG31","v":0},{"$f":"BS!HH31","v":0},{"$f":"BS!HI31","v":0},{"$f":"BS!HJ31","v":0},{"$f":"BS!HK31","v":0},{"$f":"BS!HL31","v":0},{"$f":"BS!HM31","v":0},{"$f":"BS!HN31","v":0},{"$f":"BS!HO31","v":0},{"$f":"BS!HP31","v":0},{"$f":"BS!HQ31","v":0},{"$f":"BS!HR31","v":0},{"$f":"BS!HS31","v":0},{"$f":"BS!HT31","v":0},{"$f":"BS!HU31","v":0},{"$f":"BS!HV31","v":0},{"$f":"BS!HW31","v":0},{"$f":"BS!HX31","v":0},{"$f":"BS!HY31","v":0},{"$f":"BS!HZ31","v":0},{"$f":"BS!IA31","v":0},{"$f":"BS!IB31","v":0},{"$f":"BS!IC31","v":0},{"$f":"BS!ID31","v":0}]
[]
[null,null,"Weighted Average Cost of Debt",null,null,null,null,null,null,"%",null,{"$f":"SUMPRODUCT(Q75:ID75,Q77:ID77)/SUM(Q77:ID77)","v":2.177296808571455E-2}]
[]
[null,null,"Equity"]
[]
[null,null,"Cost of Equity",null,null,null,null,null,null,"%",null,{"$f":"InputC!$J$280","v":0.12}]
[]
[null,null,"WACC"]
[]
[null,null,"Gearing",null,null,null,null,null,null,"%",null,{"$f":"InputC!J248","v":0.7}]
[null,null,"WACC",null,null,null,null,null,null,null,null,{"$f":"(L87*L79)+((1-L87)*L83)","v":5.1241077660000189E-2}]
[]
[null,{"$f":"\"\"","v":""},"NPV Valuation"]
[]
[null,null,"Cumulative Days",null,null,null,null,null,null,"#",null,null,null,null,null,null,{"$f":"SUM($Q$11:Q$11)","v":31},{"$f":"SUM($Q$11:R$11)","v":59},{"$f":"SUM($Q$11:S$11)","v":90},{"$f":"SUM($Q$11:T$11)","v":120},{"$f":"SUM($Q$11:U$11)","v":151},{"$f":"SUM($Q$11:V$11)","v":181},{"$f":"SUM($Q$11:W$11)","v":212},{"$f":"SUM($Q$11:X$11)","v":243},{"$f":"SUM($Q$11:Y$11)","v":273},{"$f":"SUM($Q$11:Z$11)","v":304},{"$f":"SUM($Q$11:AA$11)","v":334},{"$f":"SUM($Q$11:AB$11)","v":365},{"$f":"SUM($Q$11:AC$11)","v":396},{"$f":"SUM($Q$11:AD$11)","v":424},{"$f":"SUM($Q$11:AE$11)","v":455},{"$f":"SUM($Q$11:AF$11)","v":485},{"$f":"SUM($Q$11:AG$11)","v":516},{"$f":"SUM($Q$11:AH$11)","v":546},{"$f":"SUM($Q$11:AI$11)","v":638},{"$f":"SUM($Q$11:AJ$11)","v":730},{"$f":"SUM($Q$11:AK$11)","v":820},{"$f":"SUM($Q$11:AL$11)","v":911},{"$f":"SUM($Q$11:AM$11)","v":1003},{"$f":"SUM($Q$11:AN$11)","v":1095},{"$f":"SUM($Q$11:AO$11)","v":1186},{"$f":"SUM($Q$11:AP$11)","v":1277},{"$f":"SUM($Q$11:AQ$11)","v":1369},{"$f":"SUM($Q$11:AR$11)","v":1461},{"$f":"SUM($Q$11:AS$11)","v":1551},{"$f":"SUM($Q$11:AT$11)","v":1642},{"$f":"SUM($Q$11:AU$11)","v":1734},{"$f":"SUM($Q$11:AV$11)","v":1826},{"$f":"SUM($Q$11:AW$11)","v":1916},{"$f":"SUM($Q$11:AX$11)","v":2007},{"$f":"SUM($Q$11:AY$11)","v":2099},{"$f":"SUM($Q$11:AZ$11)","v":2191},{"$f":"SUM($Q$11:BA$11)","v":2281},{"$f":"SUM($Q$11:BB$11)","v":2372},{"$f":"SUM($Q$11:BC$11)","v":2464},{"$f":"SUM($Q$11:BD$11)","v":2556},{"$f":"SUM($Q$11:BE$11)","v":2647},{"$f":"SUM($Q$11:BF$11)","v":2738},{"$f":"SUM($Q$11:BG$11)","v":2830},{"$f":"SUM($Q$11:BH$11)","v":2922},{"$f":"SUM($Q$11:BI$11)","v":3012},{"$f":"SUM($Q$11:BJ$11)","v":3103},{"$f":"SUM($Q$11:BK$11)","v":3195},{"$f":"SUM($Q$11:BL$11)","v":3287},{"$f":"SUM($Q$11:BM$11)","v":3377},{"$f":"SUM($Q$11:BN$11)","v":3468},{"$f":"SUM($Q$11:BO$11)","v":3560},{"$f":"SUM($Q$11:BP$11)","v":3652},{"$f":"SUM($Q$11:BQ$11)","v":3742},{"$f":"SUM($Q$11:BR$11)","v":3833},{"$f":"SUM($Q$11:BS$11)","v":3925},{"$f":"SUM($Q$11:BT$11)","v":4017},{"$f":"SUM($Q$11:BU$11)","v":4108},{"$f":"SUM($Q$11:BV$11)","v":4199},{"$f":"SUM($Q$11:BW$11)","v":4291},{"$f":"SUM($Q$11:BX$11)","v":4383},{"$f":"SUM($Q$11:BY$11)","v":4473},{"$f":"SUM($Q$11:BZ$11)","v":4564},{"$f":"SUM($Q$11:CA$11)","v":4656},{"$f":"SUM($Q$11:CB$11)","v":4748},{"$f":"SUM($Q$11:CC$11)","v":4838},{"$f":"SUM($Q$11:CD$11)","v":4929},{"$f":"SUM($Q$11:CE$11)","v":5021},{"$f":"SUM($Q$11:CF$11)","v":5113},{"$f":"SUM($Q$11:CG$11)","v":5203},{"$f":"SUM($Q$11:CH$11)","v":5294},{"$f":"SUM($Q$11:CI$11)","v":5386},{"$f":"SUM($Q$11:CJ$11)","v":5478},{"$f":"SUM($Q$11:CK$11)","v":5569},{"$f":"SUM($Q$11:CL$11)","v":5660},{"$f":"SUM($Q$11:CM$11)","v":5752},{"$f":"SUM($Q$11:CN$11)","v":5844},{"$f":"SUM($Q$11:CO$11)","v":5934},{"$f":"SUM($Q$11:CP$11)","v":6025},{"$f":"SUM($Q$11:CQ$11)","v":6117},{"$f":"SUM($Q$11:CR$11)","v":6209},{"$f":"SUM($Q$11:CS$11)","v":6299},{"$f":"SUM($Q$11:CT$11)","v":6390},{"$f":"SUM($Q$11:CU$11)","v":6482},{"$f":"SUM($Q$11:CV$11)","v":6574},{"$f":"SUM($Q$11:CW$11)","v":6664},{"$f":"SUM($Q$11:CX$11)","v":6755},{"$f":"SUM($Q$11:CY$11)","v":6847},{"$f":"SUM($Q$11:CZ$11)","v":6939},{"$f":"SUM($Q$11:DA$11)","v":7030},{"$f":"SUM($Q$11:DB$11)","v":7121},{"$f":"SUM($Q$11:DC$11)","v":7213},{"$f":"SUM($Q$11:DD$11)","v":7305},{"$f":"SUM($Q$11:DE$11)","v":7395},{"$f":"SUM($Q$11:DF$11)","v":7486},{"$f":"SUM($Q$11:DG$11)","v":7578},{"$f":"SUM($Q$11:DH$11)","v":7670},{"$f":"SUM($Q$11:DI$11)","v":7760},{"$f":"SUM($Q$11:DJ$11)","v":7851},{"$f":"SUM($Q$11:DK$11)","v":7943},{"$f":"SUM($Q$11:DL$11)","v":8035},{"$f":"SUM($Q$11:DM$11)","v":8125},{"$f":"SUM($Q$11:DN$11)","v":8216},{"$f":"SUM($Q$11:DO$11)","v":8308},{"$f":"SUM($Q$11:DP$11)","v":8400},{"$f":"SUM($Q$11:DQ$11)","v":8491},{"$f":"SUM($Q$11:DR$11)","v":8582},{"$f":"SUM($Q$11:DS$11)","v":8674},{"$f":"SUM($Q$11:DT$11)","v":8766},{"$f":"SUM($Q$11:DU$11)","v":8856},{"$f":"SUM($Q$11:DV$11)","v":8947},{"$f":"SUM($Q$11:DW$11)","v":9039},{"$f":"SUM($Q$11:DX$11)","v":9131},{"$f":"SUM($Q$11:DY$11)","v":9221},{"$f":"SUM($Q$11:DZ$11)","v":9312},{"$f":"SUM($Q$11:EA$11)","v":9404},{"$f":"SUM($Q$11:EB$11)","v":9496},{"$f":"SUM($Q$11:EC$11)","v":9586},{"$f":"SUM($Q$11:ED$11)","v":9677},{"$f":"SUM($Q$11:EE$11)","v":9769},{"$f":"SUM($Q$11:EF$11)","v":9861},{"$f":"SUM($Q$11:EG$11)","v":9952},{"$f":"SUM($Q$11:EH$11)","v":10043},{"$f":"SUM($Q$11:EI$11)","v":10135},{"$f":"SUM($Q$11:EJ$11)","v":10227},{"$f":"SUM($Q$11:EK$11)","v":10317},{"$f":"SUM($Q$11:EL$11)","v":10408},{"$f":"SUM($Q$11:EM$11)","v":10500},{"$f":"SUM($Q$11:EN$11)","v":10592},{"$f":"SUM($Q$11:EO$11)","v":10682},{"$f":"SUM($Q$11:EP$11)","v":10773},{"$f":"SUM($Q$11:EQ$11)","v":10865},{"$f":"SUM($Q$11:ER$11)","v":10957},{"$f":"SUM($Q$11:ES$11)","v":11047},{"$f":"SUM($Q$11:ET$11)","v":11138},{"$f":"SUM($Q$11:EU$11)","v":11230},{"$f":"SUM($Q$11:EV$11)","v":11322},{"$f":"SUM($Q$11:EW$11)","v":11413},{"$f":"SUM($Q$11:EX$11)","v":11504},{"$f":"SUM($Q$11:EY$11)","v":11596},{"$f":"SUM($Q$11:EZ$11)","v":11688},{"$f":"SUM($Q$11:FA$11)","v":11778},{"$f":"SUM($Q$11:FB$11)","v":11869},{"$f":"SUM($Q$11:FC$11)","v":11961},{"$f":"SUM($Q$11:FD$11)","v":12053},{"$f":"SUM($Q$11:FE$11)","v":12143},{"$f":"SUM($Q$11:FF$11)","v":12234},{"$f":"SUM($Q$11:FG$11)","v":12326},{"$f":"SUM($Q$11:FH$11)","v":12418},{"$f":"SUM($Q$11:FI$11)","v":12508},{"$f":"SUM($Q$11:FJ$11)","v":12599},{"$f":"SUM($Q$11:FK$11)","v":12691},{"$f":"SUM($Q$11:FL$11)","v":12783},{"$f":"SUM($Q$11:FM$11)","v":12874},{"$f":"SUM($Q$11:FN$11)","v":12965},{"$f":"SUM($Q$11:FO$11)","v":13057},{"$f":"SUM($Q$11:FP$11)","v":13149},{"$f":"SUM($Q$11:FQ$11)","v":13239},{"$f":"SUM($Q$11:FR$11)","v":13330},{"$f":"SUM($Q$11:FS$11)","v":13422},{"$f":"SUM($Q$11:FT$11)","v":13514},{"$f":"SUM($Q$11:FU$11)","v":13604},{"$f":"SUM($Q$11:FV$11)","v":13695},{"$f":"SUM($Q$11:FW$11)","v":13787},{"$f":"SUM($Q$11:FX$11)","v":13879},{"$f":"SUM($Q$11:FY$11)","v":13969},{"$f":"SUM($Q$11:FZ$11)","v":14060},{"$f":"SUM($Q$11:GA$11)","v":14152},{"$f":"SUM($Q$11:GB$11)","v":14244},{"$f":"SUM($Q$11:GC$11)","v":14335},{"$f":"SUM($Q$11:GD$11)","v":14426},{"$f":"SUM($Q$11:GE$11)","v":14518},{"$f":"SUM($Q$11:GF$11)","v":14610},{"$f":"SUM($Q$11:GG$11)","v":14700},{"$f":"SUM($Q$11:GH$11)","v":14791},{"$f":"SUM($Q$11:GI$11)","v":14883},{"$f":"SUM($Q$11:GJ$11)","v":14975},{"$f":"SUM($Q$11:GK$11)","v":15065},{"$f":"SUM($Q$11:GL$11)","v":15156},{"$f":"SUM($Q$11:GM$11)","v":15248},{"$f":"SUM($Q$11:GN$11)","v":15340},{"$f":"SUM($Q$11:GO$11)","v":15430},{"$f":"SUM($Q$11:GP$11)","v":15521},{"$f":"SUM($Q$11:GQ$11)","v":15613},{"$f":"SUM($Q$11:GR$11)","v":15705},{"$f":"SUM($Q$11:GS$11)","v":15796},{"$f":"SUM($Q$11:GT$11)","v":15887},{"$f":"SUM($Q$11:GU$11)","v":15979},{"$f":"SUM($Q$11:GV$11)","v":16071},{"$f":"SUM($Q$11:GW$11)","v":16161},{"$f":"SUM($Q$11:GX$11)","v":16252},{"$f":"SUM($Q$11:GY$11)","v":16344},{"$f":"SUM($Q$11:GZ$11)","v":16436},{"$f":"SUM($Q$11:HA$11)","v":16526},{"$f":"SUM($Q$11:HB$11)","v":16617},{"$f":"SUM($Q$11:HC$11)","v":16709},{"$f":"SUM($Q$11:HD$11)","v":16801},{"$f":"SUM($Q$11:HE$11)","v":16891},{"$f":"SUM($Q$11:HF$11)","v":16982},{"$f":"SUM($Q$11:HG$11)","v":17074},{"$f":"SUM($Q$11:HH$11)","v":17166},{"$f":"SUM($Q$11:HI$11)","v":17257},{"$f":"SUM($Q$11:HJ$11)","v":17348},{"$f":"SUM($Q$11:HK$11)","v":17440},{"$f":"SUM($Q$11:HL$11)","v":17532},{"$f":"SUM($Q$11:HM$11)","v":17622},{"$f":"SUM($Q$11:HN$11)","v":17713},{"$f":"SUM($Q$11:HO$11)","v":17805},{"$f":"SUM($Q$11:HP$11)","v":17897},{"$f":"SUM($Q$11:HQ$11)","v":17987},{"$f":"SUM($Q$11:HR$11)","v":18078},{"$f":"SUM($Q$11:HS$11)","v":18170},{"$f":"SUM($Q$11:HT$11)","v":18262},{"$f":"SUM($Q$11:HU$11)","v":18352},{"$f":"SUM($Q$11:HV$11)","v":18443},{"$f":"SUM($Q$11:HW$11)","v":18535},{"$f":"SUM($Q$11:HX$11)","v":18627},{"$f":"SUM($Q$11:HY$11)","v":18718},{"$f":"SUM($Q$11:HZ$11)","v":18809},{"$f":"SUM($Q$11:IA$11)","v":18901},{"$f":"SUM($Q$11:IB$11)","v":18993},{"$f":"SUM($Q$11:IC$11)","v":19083},{"$f":"SUM($Q$11:ID$11)","v":19174}]
[null,null,"WACC",null,null,null,null,null,null,"%",null,null,null,null,null,null,{"$f":"$L$88","v":5.1241077660000189E-2},{"$f":"$L$88","v":5.1241077660000189E-2},5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,{"$f":"$L$88","v":5.1241077660000189E-2},5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,{"$f":"$L$88","v":5.1241077660000189E-2},5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,{"$f":"$L$88","v":5.1241077660000189E-2},5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2,5.1241077660000189E-2]
[null,null,"Discount Factor",null,null,null,null,null,null,"x",null,null,null,null,null,null,{"$f":"(1+Q93)^(-Q92/365)","v":0.99576484356176376},{"$f":"(1+R93)^(-R92/365)","v":0.99195495992845228},0.98775387549347105,0.98370525127517228,0.97953910564690749,0.97552415228222311,0.97139265488803017,0.96727865503162558,0.9633139550332096,0.95923416973450804,0.9553024426241824,0.95125658733383989,0.94722786687357841,0.94360368997041544,0.93960738072769379,0.93575610027039802,0.93179302679771892,0.92797377596172448,0.91635874539595508,0.90488909494602332,0.89380771042471407,0.88274116725664731,0.87169229291887529,0.86078171237396117,0.85012407553869351,0.83959839460035024,0.82908951895227767,0.81871217817623065,0.80868612690727304,0.79867350357849964,0.78867686639279844,0.77880535262057571,0.7692680053060329,0.75974343140804501,0.75023406443396035,0.74084372193117665,0.73177125747252725,0.72271094381051804,0.71366509583504523,0.70473247067195133,0.69600693360433818,0.68738943043651912,0.67878568596450239,0.67028963069406799,0.66208118042115316,0.65388372376639503,0.64569935516165211,0.63761742661929888,0.6298090842253864,0.6220111995831642,0.61422576503473425,0.60653777727045943,0.59911004013209201,0.59169225099890865,0.58428630509945834,0.57697305609534988,0.56982935263696688,0.56277409784800103,0.55573010747084473,0.54877428355448166,0.54205392535209229,0.53534256775876998,0.52864192551138378,0.52202515219060919,0.5156323671813432,{"$f":"(1+CD93)^(-CD92/365)","v":0.50924814406074248},0.50287411398354886,0.49657986477526722,0.49049868592379403,0.48442565162531348,0.47836231352651909,0.47237486750482038,0.46652623048616254,0.46075000747030015,0.45498300676556597,0.4492881890159901,0.44378614991398735,0.43829147972023891,0.43280558231070171,0.42738834941275194,0.42215449847320341,0.41692765725617331,0.41170916120791345,0.40655598272861715,0.40157724754524821,0.39660518040660031,0.39164105166471741,0.38673905669057984,0.38195070633767236,0.37722164221072396,0.37250012850220721,0.36783771185813524,0.36333312544052382,0.35883457203784003,0.35434320102042643,0.34990804647485813,0.34562302897189062,0.34134375041411463,0.33707130414763958,0.33285233417032412,0.32877618304378553,0.32470549112666469,0.32064129847165046,0.31662797548896537,0.31270769474166554,0.30883595234955658,0.30497039157696787,0.30115321429073466,0.29746525453298889,0.29378223407803561,0.29010509392937128,0.28647397889082082,0.28296578287744312,0.27946228540838347,0.27596438161941678,0.27251025951962865,0.2691730649522448,0.26584033990609435,0.26251293588497981,0.25922717948410101,0.2560175978944168,0.25284775524723602,0.2496829735672374,0.24655780403674046,0.24353842647045018,0.24052309277150771,0.23751257335093556,0.23453973524851543,0.23166753244893373,{"$f":"(1+EP93)^(-EP92/365)","v":0.22879917640480504},0.22593539997468928,0.22310746814668503,0.22037526631342433,0.21764672373162805,0.21492253753782908,0.212232448757909,0.20960472522358434,0.20700953644543504,0.2044184911427511,0.20185987678926803,0.19938787560523405,0.19691918518464474,0.19445443627238621,0.19202053751418852,0.18966903010397917,0.18732067207930558,0.18497606344039572,0.18266080121375652,0.18042391429963053,0.17819002325924152,0.17595969884675869,0.17375729040226295,0.1716059411438311,0.16948122848649394,0.16735990814298027,0.16526513941252721,0.16324128193869253,0.16122013502720897,0.15920221507659635,0.15720955252281191,0.15528434476900185,0.15336171545548372,0.15144215580975101,0.14954662242913014,0.14771525587133211,0.14588634207184681,0.14406034831406339,0.14225720969923658,0.14049587386184798,0.13875634573416087,0.13701959493511326,0.13530458226502853,0.13364762550430714,0.13199288791399225,0.13034079227584094,0.12870937517606185,0.12713318414249825,0.12555910410940233,0.12398753725070534,0.12243564098785147,0.12093627888427753,0.11943892488380436,0.11794396155703331,0.11646771001413475,0.11502568291420648,0.11360151005178901,0.11217961102215136,0.11077550926342651,0.10941893858471244,0.10806418476783572,0.10671159394936931,0.10537593290209525,0.10408548610778458,{"$f":"(1+HB93)^(-HB92/365)","v":0.10279676761526491},0.10151010668923151,0.10023955031956683,9.9012004305874923E-2,9.7786102350646692E-2,9.6562157669092319E-2,9.5353532552869866E-2,9.4172927404898424E-2,9.3006939738609101E-2,9.1842813686907832E-2,9.0693258477641162E-2,8.9582617542421139E-2,8.8473464094113413E-2,8.7366081518945635E-2,8.6272559553626726E-2,8.5216055047836123E-2,8.4160965523769352E-2,8.3107560554442308E-2,8.2067340581538445E-2,8.1062333710857193E-2,8.0058672850861753E-2,7.9056614434659195E-2,7.8067098333158211E-2,7.7100522520896456E-2,7.6145914218902072E-2,7.5192830043442058E-2,7.4251675194129466E-2,7.3342379934883808E-2,7.2434302499288103E-2]
[]
[null,null,"Unlevered Cash Flow to Equity",null,null,null,null,null,null,"$m",null,"NPV",null,null,{"$f":"SUM(Q96:ID96)","v":629.39904720340189},null,{"$f":"Q38","v":-8.907793679927039},-17.331697041298241,-5.1788418794947972,4.6093511582695186,-68.767358995005566,12.280383234537418,61.134467022611844,33.025952901287852,-91.305456651778229,47.964255137898462,47.859488148218247,0,70.903883459160681,77.228751711817878,60.15766743500761,-58.141041165946525,29.070520582973263,29.070520582973263,-22.120796103951374,-9.108577635087812,-9.0828294477307914,-31.437610868297202,-40.579240200634601,-7.375226982587141,-29.173724675602848,-29.224472822766696,-18.891259694014611,-29.098288399153478,-18.897285465203812,-28.953323735921412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC38","v":2.378049832276643},10.013767398092671,12.429141536314923,14.641299025730097,12.231741471400941,10.024903281561333,12.440026813831984,14.651932184457532,12.224031932475198,10.018305514128709,12.434225722745509,14.647081688540599,12.23822536431847,10.032094857481315,12.447912992282637,15.672741144999346,13.257457332776951,11.053552915363239,13.471651946060888,15.686537457368768,13.279701955768719,11.075567347105665,13.49343057007575,15.708080196847058,13.272583322495695,11.03946715162142,13.42801182033195,15.613507510042856,13.177283861174487,10.943767195143181,13.332236958095454,15.517491514407785,13.081027825550327,10.847273966782556,13.235500749689587,15.420511752211771,12.983805613948823,10.749812181607663,13.137793545542047,15.322558549587688,12.885607528318184,10.651530771462239,13.039105599222371,15.223622135566369,12.786423773261813,10.551943955432019,12.939427066469651,15.123692641101925,12.686244455061203,10.451517776798534,1.5716365539105102,2.8375637846728909,1.4937040020833978,0.26078162645658803,1.5537491200470206,2.7356181249455238,1.3915034782067139,0.15832756759411015,1.4510387693368982,2.6326491792830575,1.2882771101800916,5.4848524565324484E-2,1.3472974570581098,2.5286466763889228,{"$f":"EO38","v":1.1840146010287202},0,1.1928439281101959,2.4236002418677698,1.0787055504212661,0,0.98144099214526359,2.3367412095188693,1.0013609593610293,0,0.79370507634874121,2.2286483247690141,0.89299784239930058,0,0.57616544177858775,2.1194704509284548,0.78354702387414255,0,0.35644223952171783,2.0091966973513422,0.67299758591308501,0,0.13451355188090908,1.8978160640762822,0.56133850105483563,0,0,1.6956746818877719,0.44855863114926392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HA38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Discounted Cash Flow",null,null,null,null,null,null,"$m",null,{"$f":"SUM(Q97:ID97)","v":228.59176813731497},null,null,null,null,{"$f":"Q96*Q94","v":-8.8700677801730166},{"$f":"R96*R94","v":-17.192262844093072},-5.1154211370388776,4.5342429393610235,-67.360317327667573,11.979810444572939,59.385572226259647,31.945299303495524,-87.955820563337767,46.008952454136143,45.720285930735997,0,67.162134282073566,72.873335087080392,56.524588329295185,-54.405833947106792,27.087708364594043,26.976680754554732,-20.270584964976614,-8.2422525724601989,-8.1183029928544297,-27.751273313640933,-35.372610935396978,-6.3484605112180024,-24.801285719867241,-24.536820465036485,-15.662545412113126,-23.823123076471088,-15.281972591916777,-23.124252508410887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2261994642920016,{"$f":"CD96*CD94","v":5.0994924625346627},6.2502935376504922,7.2705742903313038,5.9996531182817368,4.8563203046510921,5.9508400069966001,6.9212045243227402,5.7028315388001349,4.6159343404745519,5.6573614061364941,6.580760806213676,5.4311549162105992,4.3969816997792845,5.3875262311778362,6.6983469687345947,5.596695251348347,4.6085319213595399,5.546402522797683,6.3774556515898233,5.3328261596188513,4.3926273858042935,5.2845813390293142,6.074928117748609,5.0694725749528411,4.164325928065975,5.0019361286028081,5.7432368765739747,4.7877437300974997,3.9270020179509562,4.7241875204943762,5.429695141996616,4.521104459132288,3.7026491775909478,4.4613074987449304,5.1327533308246025,4.2687660511365682,3.4905230439483188,4.2125191814950709,4.8515506928670877,4.0294286255262302,3.2895756497851476,3.9765411404082807,4.5846427392733906,3.8035168022799852,3.0999736690930426,3.7537937045104273,4.332544406418295,3.5897730940010151,2.9208050438904656,0.43371570973038509,0.77326524336470914,0.40206488437222243,6.9326276218483487E-2,0.40787924313224733,0.70914657067521314,0.35624937795220885,4.0032770059925782E-2,0.36229967468938146,0.64910020044315775,0.31374498027115827,1.3192336762405861E-2,0.32000008609504327,0.59306812201729642,0.27429774100383236,{"$f":"EP96*EP94","v":0},0.26950567000495662,0.54072331376281157,0.23772002294785549,0,0.21093378847550465,0.49593230900970775,0.20988998873649334,0,0.16224799411955174,0.4498746762444818,0.17805294271605415,0,0.11203792618068564,0.4069818552327214,0.14861460405906804,0,6.5933282310606009E-2,0.36700147853422965,0.12142485876464068,0,2.3668964079772613E-2,0.32975937697578223,9.6329021773782497E-2,0,0,0.28023591270047538,7.3223285973470983E-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,{"$f":"HB96*HB94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Equity"]
[]
[null,{"$f":"\"\"","v":""},"NPV Valuation"]
[]
[null,null,"Cost of Equity",null,null,null,null,null,null,"%",null,{"$f":"InputC!$J$280","v":0.12}]
[]
[null,null,"Cumulative Days",null,null,null,null,null,null,"#",null,null,null,null,null,null,{"$f":"SUM($Q$11:Q$11)","v":31},{"$f":"SUM($Q$11:R$11)","v":59},{"$f":"SUM($Q$11:S$11)","v":90},{"$f":"SUM($Q$11:T$11)","v":120},{"$f":"SUM($Q$11:U$11)","v":151},{"$f":"SUM($Q$11:V$11)","v":181},{"$f":"SUM($Q$11:W$11)","v":212},{"$f":"SUM($Q$11:X$11)","v":243},{"$f":"SUM($Q$11:Y$11)","v":273},{"$f":"SUM($Q$11:Z$11)","v":304},{"$f":"SUM($Q$11:AA$11)","v":334},{"$f":"SUM($Q$11:AB$11)","v":365},{"$f":"SUM($Q$11:AC$11)","v":396},{"$f":"SUM($Q$11:AD$11)","v":424},{"$f":"SUM($Q$11:AE$11)","v":455},{"$f":"SUM($Q$11:AF$11)","v":485},{"$f":"SUM($Q$11:AG$11)","v":516},{"$f":"SUM($Q$11:AH$11)","v":546},{"$f":"SUM($Q$11:AI$11)","v":638},{"$f":"SUM($Q$11:AJ$11)","v":730},{"$f":"SUM($Q$11:AK$11)","v":820},{"$f":"SUM($Q$11:AL$11)","v":911},{"$f":"SUM($Q$11:AM$11)","v":1003},{"$f":"SUM($Q$11:AN$11)","v":1095},{"$f":"SUM($Q$11:AO$11)","v":1186},{"$f":"SUM($Q$11:AP$11)","v":1277},{"$f":"SUM($Q$11:AQ$11)","v":1369},{"$f":"SUM($Q$11:AR$11)","v":1461},{"$f":"SUM($Q$11:AS$11)","v":1551},{"$f":"SUM($Q$11:AT$11)","v":1642},{"$f":"SUM($Q$11:AU$11)","v":1734},{"$f":"SUM($Q$11:AV$11)","v":1826},{"$f":"SUM($Q$11:AW$11)","v":1916},{"$f":"SUM($Q$11:AX$11)","v":2007},{"$f":"SUM($Q$11:AY$11)","v":2099},{"$f":"SUM($Q$11:AZ$11)","v":2191},{"$f":"SUM($Q$11:BA$11)","v":2281},{"$f":"SUM($Q$11:BB$11)","v":2372},{"$f":"SUM($Q$11:BC$11)","v":2464},{"$f":"SUM($Q$11:BD$11)","v":2556},{"$f":"SUM($Q$11:BE$11)","v":2647},{"$f":"SUM($Q$11:BF$11)","v":2738},{"$f":"SUM($Q$11:BG$11)","v":2830},{"$f":"SUM($Q$11:BH$11)","v":2922},{"$f":"SUM($Q$11:BI$11)","v":3012},{"$f":"SUM($Q$11:BJ$11)","v":3103},{"$f":"SUM($Q$11:BK$11)","v":3195},{"$f":"SUM($Q$11:BL$11)","v":3287},{"$f":"SUM($Q$11:BM$11)","v":3377},{"$f":"SUM($Q$11:BN$11)","v":3468},{"$f":"SUM($Q$11:BO$11)","v":3560},{"$f":"SUM($Q$11:BP$11)","v":3652},{"$f":"SUM($Q$11:BQ$11)","v":3742},{"$f":"SUM($Q$11:BR$11)","v":3833},{"$f":"SUM($Q$11:BS$11)","v":3925},{"$f":"SUM($Q$11:BT$11)","v":4017},{"$f":"SUM($Q$11:BU$11)","v":4108},{"$f":"SUM($Q$11:BV$11)","v":4199},{"$f":"SUM($Q$11:BW$11)","v":4291},{"$f":"SUM($Q$11:BX$11)","v":4383},{"$f":"SUM($Q$11:BY$11)","v":4473},{"$f":"SUM($Q$11:BZ$11)","v":4564},{"$f":"SUM($Q$11:CA$11)","v":4656},{"$f":"SUM($Q$11:CB$11)","v":4748},{"$f":"SUM($Q$11:CC$11)","v":4838},{"$f":"SUM($Q$11:CD$11)","v":4929},{"$f":"SUM($Q$11:CE$11)","v":5021},{"$f":"SUM($Q$11:CF$11)","v":5113},{"$f":"SUM($Q$11:CG$11)","v":5203},{"$f":"SUM($Q$11:CH$11)","v":5294},{"$f":"SUM($Q$11:CI$11)","v":5386},{"$f":"SUM($Q$11:CJ$11)","v":5478},{"$f":"SUM($Q$11:CK$11)","v":5569},{"$f":"SUM($Q$11:CL$11)","v":5660},{"$f":"SUM($Q$11:CM$11)","v":5752},{"$f":"SUM($Q$11:CN$11)","v":5844},{"$f":"SUM($Q$11:CO$11)","v":5934},{"$f":"SUM($Q$11:CP$11)","v":6025},{"$f":"SUM($Q$11:CQ$11)","v":6117},{"$f":"SUM($Q$11:CR$11)","v":6209},{"$f":"SUM($Q$11:CS$11)","v":6299},{"$f":"SUM($Q$11:CT$11)","v":6390},{"$f":"SUM($Q$11:CU$11)","v":6482},{"$f":"SUM($Q$11:CV$11)","v":6574},{"$f":"SUM($Q$11:CW$11)","v":6664},{"$f":"SUM($Q$11:CX$11)","v":6755},{"$f":"SUM($Q$11:CY$11)","v":6847},{"$f":"SUM($Q$11:CZ$11)","v":6939},{"$f":"SUM($Q$11:DA$11)","v":7030},{"$f":"SUM($Q$11:DB$11)","v":7121},{"$f":"SUM($Q$11:DC$11)","v":7213},{"$f":"SUM($Q$11:DD$11)","v":7305},{"$f":"SUM($Q$11:DE$11)","v":7395},{"$f":"SUM($Q$11:DF$11)","v":7486},{"$f":"SUM($Q$11:DG$11)","v":7578},{"$f":"SUM($Q$11:DH$11)","v":7670},{"$f":"SUM($Q$11:DI$11)","v":7760},{"$f":"SUM($Q$11:DJ$11)","v":7851},{"$f":"SUM($Q$11:DK$11)","v":7943},{"$f":"SUM($Q$11:DL$11)","v":8035},{"$f":"SUM($Q$11:DM$11)","v":8125},{"$f":"SUM($Q$11:DN$11)","v":8216},{"$f":"SUM($Q$11:DO$11)","v":8308},{"$f":"SUM($Q$11:DP$11)","v":8400},{"$f":"SUM($Q$11:DQ$11)","v":8491},{"$f":"SUM($Q$11:DR$11)","v":8582},{"$f":"SUM($Q$11:DS$11)","v":8674},{"$f":"SUM($Q$11:DT$11)","v":8766},{"$f":"SUM($Q$11:DU$11)","v":8856},{"$f":"SUM($Q$11:DV$11)","v":8947},{"$f":"SUM($Q$11:DW$11)","v":9039},{"$f":"SUM($Q$11:DX$11)","v":9131},{"$f":"SUM($Q$11:DY$11)","v":9221},{"$f":"SUM($Q$11:DZ$11)","v":9312},{"$f":"SUM($Q$11:EA$11)","v":9404},{"$f":"SUM($Q$11:EB$11)","v":9496},{"$f":"SUM($Q$11:EC$11)","v":9586},{"$f":"SUM($Q$11:ED$11)","v":9677},{"$f":"SUM($Q$11:EE$11)","v":9769},{"$f":"SUM($Q$11:EF$11)","v":9861},{"$f":"SUM($Q$11:EG$11)","v":9952},{"$f":"SUM($Q$11:EH$11)","v":10043},{"$f":"SUM($Q$11:EI$11)","v":10135},{"$f":"SUM($Q$11:EJ$11)","v":10227},{"$f":"SUM($Q$11:EK$11)","v":10317},{"$f":"SUM($Q$11:EL$11)","v":10408},{"$f":"SUM($Q$11:EM$11)","v":10500},{"$f":"SUM($Q$11:EN$11)","v":10592},{"$f":"SUM($Q$11:EO$11)","v":10682},{"$f":"SUM($Q$11:EP$11)","v":10773},{"$f":"SUM($Q$11:EQ$11)","v":10865},{"$f":"SUM($Q$11:ER$11)","v":10957},{"$f":"SUM($Q$11:ES$11)","v":11047},{"$f":"SUM($Q$11:ET$11)","v":11138},{"$f":"SUM($Q$11:EU$11)","v":11230},{"$f":"SUM($Q$11:EV$11)","v":11322},{"$f":"SUM($Q$11:EW$11)","v":11413},{"$f":"SUM($Q$11:EX$11)","v":11504},{"$f":"SUM($Q$11:EY$11)","v":11596},{"$f":"SUM($Q$11:EZ$11)","v":11688},{"$f":"SUM($Q$11:FA$11)","v":11778},{"$f":"SUM($Q$11:FB$11)","v":11869},{"$f":"SUM($Q$11:FC$11)","v":11961},{"$f":"SUM($Q$11:FD$11)","v":12053},{"$f":"SUM($Q$11:FE$11)","v":12143},{"$f":"SUM($Q$11:FF$11)","v":12234},{"$f":"SUM($Q$11:FG$11)","v":12326},{"$f":"SUM($Q$11:FH$11)","v":12418},{"$f":"SUM($Q$11:FI$11)","v":12508},{"$f":"SUM($Q$11:FJ$11)","v":12599},{"$f":"SUM($Q$11:FK$11)","v":12691},{"$f":"SUM($Q$11:FL$11)","v":12783},{"$f":"SUM($Q$11:FM$11)","v":12874},{"$f":"SUM($Q$11:FN$11)","v":12965},{"$f":"SUM($Q$11:FO$11)","v":13057},{"$f":"SUM($Q$11:FP$11)","v":13149},{"$f":"SUM($Q$11:FQ$11)","v":13239},{"$f":"SUM($Q$11:FR$11)","v":13330},{"$f":"SUM($Q$11:FS$11)","v":13422},{"$f":"SUM($Q$11:FT$11)","v":13514},{"$f":"SUM($Q$11:FU$11)","v":13604},{"$f":"SUM($Q$11:FV$11)","v":13695},{"$f":"SUM($Q$11:FW$11)","v":13787},{"$f":"SUM($Q$11:FX$11)","v":13879},{"$f":"SUM($Q$11:FY$11)","v":13969},{"$f":"SUM($Q$11:FZ$11)","v":14060},{"$f":"SUM($Q$11:GA$11)","v":14152},{"$f":"SUM($Q$11:GB$11)","v":14244},{"$f":"SUM($Q$11:GC$11)","v":14335},{"$f":"SUM($Q$11:GD$11)","v":14426},{"$f":"SUM($Q$11:GE$11)","v":14518},{"$f":"SUM($Q$11:GF$11)","v":14610},{"$f":"SUM($Q$11:GG$11)","v":14700},{"$f":"SUM($Q$11:GH$11)","v":14791},{"$f":"SUM($Q$11:GI$11)","v":14883},{"$f":"SUM($Q$11:GJ$11)","v":14975},{"$f":"SUM($Q$11:GK$11)","v":15065},{"$f":"SUM($Q$11:GL$11)","v":15156},{"$f":"SUM($Q$11:GM$11)","v":15248},{"$f":"SUM($Q$11:GN$11)","v":15340},{"$f":"SUM($Q$11:GO$11)","v":15430},{"$f":"SUM($Q$11:GP$11)","v":15521},{"$f":"SUM($Q$11:GQ$11)","v":15613},{"$f":"SUM($Q$11:GR$11)","v":15705},{"$f":"SUM($Q$11:GS$11)","v":15796},{"$f":"SUM($Q$11:GT$11)","v":15887},{"$f":"SUM($Q$11:GU$11)","v":15979},{"$f":"SUM($Q$11:GV$11)","v":16071},{"$f":"SUM($Q$11:GW$11)","v":16161},{"$f":"SUM($Q$11:GX$11)","v":16252},{"$f":"SUM($Q$11:GY$11)","v":16344},{"$f":"SUM($Q$11:GZ$11)","v":16436},{"$f":"SUM($Q$11:HA$11)","v":16526},{"$f":"SUM($Q$11:HB$11)","v":16617},{"$f":"SUM($Q$11:HC$11)","v":16709},{"$f":"SUM($Q$11:HD$11)","v":16801},{"$f":"SUM($Q$11:HE$11)","v":16891},{"$f":"SUM($Q$11:HF$11)","v":16982},{"$f":"SUM($Q$11:HG$11)","v":17074},{"$f":"SUM($Q$11:HH$11)","v":17166},{"$f":"SUM($Q$11:HI$11)","v":17257},{"$f":"SUM($Q$11:HJ$11)","v":17348},{"$f":"SUM($Q$11:HK$11)","v":17440},{"$f":"SUM($Q$11:HL$11)","v":17532},{"$f":"SUM($Q$11:HM$11)","v":17622},{"$f":"SUM($Q$11:HN$11)","v":17713},{"$f":"SUM($Q$11:HO$11)","v":17805},{"$f":"SUM($Q$11:HP$11)","v":17897},{"$f":"SUM($Q$11:HQ$11)","v":17987},{"$f":"SUM($Q$11:HR$11)","v":18078},{"$f":"SUM($Q$11:HS$11)","v":18170},{"$f":"SUM($Q$11:HT$11)","v":18262},{"$f":"SUM($Q$11:HU$11)","v":18352},{"$f":"SUM($Q$11:HV$11)","v":18443},{"$f":"SUM($Q$11:HW$11)","v":18535},{"$f":"SUM($Q$11:HX$11)","v":18627},{"$f":"SUM($Q$11:HY$11)","v":18718},{"$f":"SUM($Q$11:HZ$11)","v":18809},{"$f":"SUM($Q$11:IA$11)","v":18901},{"$f":"SUM($Q$11:IB$11)","v":18993},{"$f":"SUM($Q$11:IC$11)","v":19083},{"$f":"SUM($Q$11:ID$11)","v":19174}]
[null,null,"Cost of Equity",null,null,null,null,null,null,"%",null,null,null,null,null,null,{"$f":"$L$103","v":0.12},{"$f":"$L$103","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"$L$103","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"$L$103","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"$L$103","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12]
[null,null,"Discount Factor",null,null,null,null,null,null,"x",null,null,null,null,null,null,{"$f":"(1+Q106)^(-Q105/365)","v":0.9904209977320374},{"$f":"(1+R106)^(-R105/365)","v":0.9818478874611819},0.97244276432039689,0.96342682040008465,0.95419815270245611,0.94535136258865105,0.93629583974239272,0.92732705977001639,0.9187294033593405,0.90992889232091734,0.90149254196113993,0.89285714285714279,0.88430446226074755,0.87664989951891248,0.86825246814321144,0.86020251821436122,0.85196263634147862,0.84406371659700974,0.82029411014226816,0.79719387755102034,0.7752254179850101,0.75362831839018729,0.73240545548416802,0.71178024781341087,0.69195067496270324,0.67267353660374996,0.65373043441467182,0.63532078731341757,0.61781310264527067,0.60060137196763386,0.58368788787024262,0.56725070295840851,0.55161884164756314,0.53625122497110156,0.52114989988414506,0.50647384192715039,0.4925168228996098,0.47879573658134067,0.46531241061084377,0.45220878743495568,0.43961064759935531,0.42736348087999543,0.41532853428307176,0.40363250279254076,0.39250950678513863,0.3815745364999959,0.3708290484670283,0.36038616320762562,0.35045491677244517,0.34069155044642491,0.33109736470270379,0.32177336000680862,0.31290617568968315,0.30418888432716507,0.29562264705598551,0.2872976428632219,0.27929378274418382,0.27151290314168136,0.26386685139444888,0.25643611945944222,0.24936944887873555,0.24242223494792972,0.23559540303075796,0.22896082094593051,0.22265129364172814,{"$f":"(1+CD106)^(-CD105/365)","v":0.21644842406065154},0.21035303842031958,0.20442930441600937,0.19879579789440011,0.19325752148272457,0.18781521287528533,0.18252616465715124,0.17744114594477745,0.17249779138972468,0.16764009577383379,0.16291919731057042,0.15842959459355127,0.15401588516939704,0.14967865694092305,0.14546356902729501,0.1414549951728136,0.13751418318696165,0.13364165798296704,0.1298781866315134,0.1262991028328693,0.12278052070264429,0.11932290891336343,0.11596266663527979,0.11273204854343104,0.10959143263554556,0.10650523763232883,0.10350595270382165,0.10065361477092057,9.7849493424594244E-2,9.5093962171722113E-2,9.2416029199840752E-2,8.9869298902607656E-2,8.7365619129101998E-2,8.4905323367609031E-2,8.2514311785572086E-2,8.0240445448756817E-2,7.8005017079555358E-2,7.5808324435365199E-2,7.3673492665689358E-2,7.1621013836067032E-2,6.9625715264820184E-2,6.7664991425573764E-2,6.5759483363417304E-2,6.39473337822027E-2,6.2165817200732304E-2,6.0415170915690868E-2,5.8713824431622597E-2,5.7095833734109556E-2,5.5505193929225267E-2,5.3942116889009697E-2,5.2423057528234465E-2,5.0978422976883521E-2,4.9558208865379698E-2,4.8162604365187218E-2,4.6806301364495047E-2,4.5502318898515269E-2,4.4234664239305381E-2,4.2988975626051182E-2,4.1778366743769862E-2,4.06270704451029E-2,3.9495235927951233E-2,3.8383013951831413E-2,3.7302113164080233E-2,3.6274170040270448E-2,{"$f":"(1+EP106)^(-EP105/365)","v":3.5263603507099311E-2},3.4270548171278045E-2,3.330545818221449E-2,3.2387651821670034E-2,3.1485360274195809E-2,3.0598703724355397E-2,2.9737016234120079E-2,2.8908569067190915E-2,2.8103201711060167E-2,2.7311789840540161E-2,2.6542664852320576E-2,2.5811222381420456E-2,2.509214438487516E-2,2.4385526643339418E-2,2.3698807903857654E-2,2.3045734269125404E-2,2.2403700343638533E-2,2.1772791645838764E-2,2.1159649914158619E-2,2.0576548454576255E-2,2.0003303878248689E-2,1.9439992540927466E-2,1.8892544566213049E-2,1.8366214859872051E-2,1.7854548237098533E-2,1.7351747824430577E-2,1.686310673137249E-2,1.6398406124885759E-2,1.5941560925980831E-2,1.5492631986098728E-2,1.5056345295868294E-2,1.4641434040076571E-2,1.4233536541054314E-2,1.3832707130445293E-2,1.3443165442739545E-2,1.307270896435408E-2,1.2708514768798492E-2,1.235063136646901E-2,1.2002826288160308E-2,1.1668438084741294E-2,1.1343365643118834E-2,1.1023926089081109E-2,1.0713482245125762E-2,1.0418248289947583E-2,1.012800503849895E-2,9.8427911509652733E-3,9.5656091474337155E-3,9.302007401738914E-3,9.0428616415169187E-3,8.7882063847904233E-3,8.5407224530658181E-3,8.3053637515525993E-3,8.073983608497249E-3,7.8466128435628769E-3,7.6256450473801939E-3,7.4132012707157063E-3,7.2066759911702302E-3,7.003729402199935E-3,6.8064979748416153E-3,6.6189297059961669E-3,6.4345321349734202E-3,6.2533298233927934E-3,6.0772303346800132E-3,5.9097586660680048E-3,{"$f":"(1+HB106)^(-HB105/365)","v":5.7451179776548383E-3},5.5833301994578505E-3,5.4260985131071538E-3,5.276570237560718E-3,5.1295696229061057E-3,4.9851162495159378E-3,4.844730815274245E-3,4.7097608678239311E-3,4.5785510646229712E-3,4.4496148779357954E-3,4.3243096522235583E-3,4.2051436319856528E-3,4.0879920219847954E-3,3.9728704267283886E-3,3.8609907609138913E-3,3.7545925285586181E-3,3.6499928767721387E-3,3.5472057381503463E-3,3.4473131793874025E-3,3.352314757641623E-3,3.2589222114036954E-3,3.1671479804913807E-3,3.0779581958816091E-3,2.9922089826038226E-3,2.9088486671309532E-3,2.8269328274916636E-3,2.7473238128376824E-3,2.6716151630391269E-3,2.5971863099383511E-3]
[]
[null,null,"Levered Cash Flow to Equity",null,null,null,null,null,null,"$m",null,"NPV",null,null,{"$f":"SUM(Q109:ID109)","v":629.39904720340189},null,{"$f":"Q38","v":-8.907793679927039},{"$f":"R38","v":-17.331697041298241},-5.1788418794947972,4.6093511582695186,-68.767358995005566,12.280383234537418,61.134467022611844,33.025952901287852,-91.305456651778229,47.964255137898462,47.859488148218247,0,70.903883459160681,77.228751711817878,60.15766743500761,-58.141041165946525,29.070520582973263,29.070520582973263,-22.120796103951374,-9.108577635087812,-9.0828294477307914,-31.437610868297202,-40.579240200634601,-7.375226982587141,-29.173724675602848,-29.224472822766696,-18.891259694014611,-29.098288399153478,-18.897285465203812,-28.953323735921412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.378049832276643,{"$f":"CD38","v":10.013767398092671},12.429141536314923,14.641299025730097,12.231741471400941,10.024903281561333,12.440026813831984,14.651932184457532,12.224031932475198,10.018305514128709,12.434225722745509,14.647081688540599,12.23822536431847,10.032094857481315,12.447912992282637,15.672741144999346,13.257457332776951,11.053552915363239,13.471651946060888,15.686537457368768,13.279701955768719,11.075567347105665,13.49343057007575,15.708080196847058,13.272583322495695,11.03946715162142,13.42801182033195,15.613507510042856,13.177283861174487,10.943767195143181,13.332236958095454,15.517491514407785,13.081027825550327,10.847273966782556,13.235500749689587,15.420511752211771,12.983805613948823,10.749812181607663,13.137793545542047,15.322558549587688,12.885607528318184,10.651530771462239,13.039105599222371,15.223622135566369,12.786423773261813,10.551943955432019,12.939427066469651,15.123692641101925,12.686244455061203,10.451517776798534,1.5716365539105102,2.8375637846728909,1.4937040020833978,0.26078162645658803,1.5537491200470206,2.7356181249455238,1.3915034782067139,0.15832756759411015,1.4510387693368982,2.6326491792830575,1.2882771101800916,5.4848524565324484E-2,1.3472974570581098,2.5286466763889228,1.1840146010287202,{"$f":"EP38","v":0},1.1928439281101959,2.4236002418677698,1.0787055504212661,0,0.98144099214526359,2.3367412095188693,1.0013609593610293,0,0.79370507634874121,2.2286483247690141,0.89299784239930058,0,0.57616544177858775,2.1194704509284548,0.78354702387414255,0,0.35644223952171783,2.0091966973513422,0.67299758591308501,0,0.13451355188090908,1.8978160640762822,0.56133850105483563,0,0,1.6956746818877719,0.44855863114926392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Discounted Cash Flow",null,null,null,null,null,null,"$m",null,{"$f":"SUM(Q110:ID110)","v":77.780912898241212},null,null,null,null,{"$f":"Q109*Q107","v":-8.8224659040644742},{"$f":"R109*R107","v":-17.017090126115896},-5.03612731327416,4.44077253051905,-65.617686919260933,11.609277023880773,57.239947138139975,30.625859800054307,-83.88500771314034,43.644061548625814,43.144971627696314,0,62.700620534551803,67.702577428136181,52.232043228183855,-50.013070022552043,24.766997355689117,24.537371646674281,-18.145558755729343,-7.2613023238901553,-7.041240255103661,-23.692273812879897,-29.720456902347248,-5.2495408893460294,-20.186778480459463,-19.658529489070649,-12.349791406408553,-18.486747495223074,-11.674990564830944,-17.389405958817459,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.52947587150088915,{"$f":"CD109*CD107","v":2.1674641722270898},2.6145076871200428,2.9931105755767993,2.4316188054451735,1.9373879612985754,2.3364262842141117,2.6743609864457092,2.1690462341639516,1.7281355746547025,2.0844747910345247,2.386290791639389,1.9388970830134915,1.5451019695783408,1.8631868984023319,2.279812863392539,1.8753335630117458,1.5200203004700346,1.8003739018410414,2.0373390394903668,1.677214442901489,1.3598639259548382,1.6100753868419424,1.8215508673472156,1.4962455074083179,1.2098310206792369,1.4301535898541746,1.6160909698752601,1.3263412534897256,1.0708420762014528,1.2678152369575646,1.4340649489037909,1.1755827996077102,0.94767880597094811,1.1237644710846262,1.2724129146150807,1.041826346083323,0.83853928282831802,0.99595411546529833,1.1288664049226442,0.92288027507180614,0.74162044862830034,0.88229096856853262,1.0010975265547282,0.81765770890946488,0.65597021904575914,0.78173769777188051,0.88796983448748112,0.72433170411644376,0.58011352105594793,8.4777402698081136E-2,0.14875376952394168,7.6146674420471155E-2,1.2923870312189018E-2,7.4832604151582438E-2,0.12804416637437505,6.331663501375509E-2,7.0035667923513895E-3,6.2378670287479218E-2,0.10998778291977231,5.2338924908100173E-2,2.1662554180075194E-3,5.1713337091528408E-2,9.4323864474634964E-2,4.2949146967878771E-2,{"$f":"EP109*EP107","v":0},4.0879415299116997E-2,8.0719116505931929E-2,3.49367397851469E-2,0,3.0030822141590332E-2,6.94877112824E-2,2.8947912454876872E-2,0,2.1677506240606704E-2,5.9154265558029641E-2,2.3049365896297004E-2,0,1.4050097731463177E-2,5.0228923074456013E-2,1.8057416499567547E-2,0,7.7607426148825175E-3,4.2513898724638108E-2,1.384796743635344E-2,0,2.6149424452185321E-3,3.58545745690362E-2,1.0309663519491625E-2,0,0,2.8594343142359591E-2,7.3556466044084612E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HB109*HB107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["END SHEET"]

{"sheet":"Graph","index":22,"n_rows":69,"n_cols":238,"rows_kept":69,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period Start:",null,{"$f":"Time!R17","v":"2021-01-01"},{"$f":"Time!S17","v":"2021-02-01"},{"$f":"Time!T17","v":"2021-03-01"},{"$f":"Time!U17","v":"2021-04-01"},{"$f":"Time!V17","v":"2021-05-01"},{"$f":"Time!W17","v":"2021-06-01"},{"$f":"Time!X17","v":"2021-07-01"},{"$f":"Time!Y17","v":"2021-08-01"},{"$f":"Time!Z17","v":"2021-09-01"},{"$f":"Time!AA17","v":"2021-10-01"},{"$f":"Time!AB17","v":"2021-11-01"},{"$f":"Time!AC17","v":"2021-12-01"},{"$f":"Time!AD17","v":"2022-01-01"},{"$f":"Time!AE17","v":"2022-02-01"},{"$f":"Time!AF17","v":"2022-03-01"},{"$f":"Time!AG17","v":"2022-04-01"},{"$f":"Time!AH17","v":"2022-05-01"},{"$f":"Time!AI17","v":"2022-06-01"},{"$f":"Time!AJ17","v":"2022-07-01"},{"$f":"Time!AK17","v":"2022-10-01"},{"$f":"Time!AL17","v":"2023-01-01"},{"$f":"Time!AM17","v":"2023-04-01"},{"$f":"Time!AN17","v":"2023-07-01"},{"$f":"Time!AO17","v":"2023-10-01"},{"$f":"Time!AP17","v":"2024-01-01"},{"$f":"Time!AQ17","v":"2024-04-01"},{"$f":"Time!AR17","v":"2024-07-01"},{"$f":"Time!AS17","v":"2024-10-01"},{"$f":"Time!AT17","v":"2025-01-01"},{"$f":"Time!AU17","v":"2025-04-01"},{"$f":"Time!AV17","v":"2025-07-01"},{"$f":"Time!AW17","v":"2025-10-01"},{"$f":"Time!AX17","v":"2026-01-01"},{"$f":"Time!AY17","v":"2026-04-01"},{"$f":"Time!AZ17","v":"2026-07-01"},{"$f":"Time!BA17","v":"2026-10-01"},{"$f":"Time!BB17","v":"2027-01-01"},{"$f":"Time!BC17","v":"2027-04-01"},{"$f":"Time!BD17","v":"2027-07-01"},{"$f":"Time!BE17","v":"2027-10-01"},{"$f":"Time!BF17","v":"2028-01-01"},{"$f":"Time!BG17","v":"2028-04-01"},{"$f":"Time!BH17","v":"2028-07-01"},{"$f":"Time!BI17","v":"2028-10-01"},{"$f":"Time!BJ17","v":"2029-01-01"},{"$f":"Time!BK17","v":"2029-04-01"},{"$f":"Time!BL17","v":"2029-07-01"},{"$f":"Time!BM17","v":"2029-10-01"},{"$f":"Time!BN17","v":"2030-01-01"},{"$f":"Time!BO17","v":"2030-04-01"},{"$f":"Time!BP17","v":"2030-07-01"},{"$f":"Time!BQ17","v":"2030-10-01"},{"$f":"Time!BR17","v":"2031-01-01"},{"$f":"Time!BS17","v":"2031-04-01"},{"$f":"Time!BT17","v":"2031-07-01"},{"$f":"Time!BU17","v":"2031-10-01"},{"$f":"Time!BV17","v":"2032-01-01"},{"$f":"Time!BW17","v":"2032-04-01"},{"$f":"Time!BX17","v":"2032-07-01"},{"$f":"Time!BY17","v":"2032-10-01"},{"$f":"Time!BZ17","v":"2033-01-01"},{"$f":"Time!CA17","v":"2033-04-01"},{"$f":"Time!CB17","v":"2033-07-01"},{"$f":"Time!CC17","v":"2033-10-01"},{"$f":"Time!CD17","v":"2034-01-01"},{"$f":"Time!CE17","v":"2034-04-01"},{"$f":"Time!CF17","v":"2034-07-01"},{"$f":"Time!CG17","v":"2034-10-01"},{"$f":"Time!CH17","v":"2035-01-01"},{"$f":"Time!CI17","v":"2035-04-01"},{"$f":"Time!CJ17","v":"2035-07-01"},{"$f":"Time!CK17","v":"2035-10-01"},{"$f":"Time!CL17","v":"2036-01-01"},{"$f":"Time!CM17","v":"2036-04-01"},{"$f":"Time!CN17","v":"2036-07-01"},{"$f":"Time!CO17","v":"2036-10-01"},{"$f":"Time!CP17","v":"2037-01-01"},{"$f":"Time!CQ17","v":"2037-04-01"},{"$f":"Time!CR17","v":"2037-07-01"},{"$f":"Time!CS17","v":"2037-10-01"},{"$f":"Time!CT17","v":"2038-01-01"},{"$f":"Time!CU17","v":"2038-04-01"},{"$f":"Time!CV17","v":"2038-07-01"},{"$f":"Time!CW17","v":"2038-10-01"},{"$f":"Time!CX17","v":"2039-01-01"},{"$f":"Time!CY17","v":"2039-04-01"},{"$f":"Time!CZ17","v":"2039-07-01"},{"$f":"Time!DA17","v":"2039-10-01"},{"$f":"Time!DB17","v":"2040-01-01"},{"$f":"Time!DC17","v":"2040-04-01"},{"$f":"Time!DD17","v":"2040-07-01"},{"$f":"Time!DE17","v":"2040-10-01"},{"$f":"Time!DF17","v":"2041-01-01"},{"$f":"Time!DG17","v":"2041-04-01"},{"$f":"Time!DH17","v":"2041-07-01"},{"$f":"Time!DI17","v":"2041-10-01"},{"$f":"Time!DJ17","v":"2042-01-01"},{"$f":"Time!DK17","v":"2042-04-01"},{"$f":"Time!DL17","v":"2042-07-01"},{"$f":"Time!DM17","v":"2042-10-01"},{"$f":"Time!DN17","v":"2043-01-01"},{"$f":"Time!DO17","v":"2043-04-01"},{"$f":"Time!DP17","v":"2043-07-01"},{"$f":"Time!DQ17","v":"2043-10-01"},{"$f":"Time!DR17","v":"2044-01-01"},{"$f":"Time!DS17","v":"2044-04-01"},{"$f":"Time!DT17","v":"2044-07-01"},{"$f":"Time!DU17","v":"2044-10-01"},{"$f":"Time!DV17","v":"2045-01-01"},{"$f":"Time!DW17","v":"2045-04-01"},{"$f":"Time!DX17","v":"2045-07-01"},{"$f":"Time!DY17","v":"2045-10-01"},{"$f":"Time!DZ17","v":"2046-01-01"},{"$f":"Time!EA17","v":"2046-04-01"},{"$f":"Time!EB17","v":"2046-07-01"},{"$f":"Time!EC17","v":"2046-10-01"},{"$f":"Time!ED17","v":"2047-01-01"},{"$f":"Time!EE17","v":"2047-04-01"},{"$f":"Time!EF17","v":"2047-07-01"},{"$f":"Time!EG17","v":"2047-10-01"},{"$f":"Time!EH17","v":"2048-01-01"},{"$f":"Time!EI17","v":"2048-04-01"},{"$f":"Time!EJ17","v":"2048-07-01"},{"$f":"Time!EK17","v":"2048-10-01"},{"$f":"Time!EL17","v":"2049-01-01"},{"$f":"Time!EM17","v":"2049-04-01"},{"$f":"Time!EN17","v":"2049-07-01"},{"$f":"Time!EO17","v":"2049-10-01"},{"$f":"Time!EP17","v":"2050-01-01"},{"$f":"Time!EQ17","v":"2050-04-01"},{"$f":"Time!ER17","v":"2050-07-01"},{"$f":"Time!ES17","v":"2050-10-01"},{"$f":"Time!ET17","v":"2051-01-01"},{"$f":"Time!EU17","v":"2051-04-01"},{"$f":"Time!EV17","v":"2051-07-01"},{"$f":"Time!EW17","v":"2051-10-01"},{"$f":"Time!EX17","v":"2052-01-01"},{"$f":"Time!EY17","v":"2052-04-01"},{"$f":"Time!EZ17","v":"2052-07-01"},{"$f":"Time!FA17","v":"2052-10-01"},{"$f":"Time!FB17","v":"2053-01-01"},{"$f":"Time!FC17","v":"2053-04-01"},{"$f":"Time!FD17","v":"2053-07-01"},{"$f":"Time!FE17","v":"2053-10-01"},{"$f":"Time!FF17","v":"2054-01-01"},{"$f":"Time!FG17","v":"2054-04-01"},{"$f":"Time!FH17","v":"2054-07-01"},{"$f":"Time!FI17","v":"2054-10-01"},{"$f":"Time!FJ17","v":"2055-01-01"},{"$f":"Time!FK17","v":"2055-04-01"},{"$f":"Time!FL17","v":"2055-07-01"},{"$f":"Time!FM17","v":"2055-10-01"},{"$f":"Time!FN17","v":"2056-01-01"},{"$f":"Time!FO17","v":"2056-04-01"},{"$f":"Time!FP17","v":"2056-07-01"},{"$f":"Time!FQ17","v":"2056-10-01"},{"$f":"Time!FR17","v":"2057-01-01"},{"$f":"Time!FS17","v":"2057-04-01"},{"$f":"Time!FT17","v":"2057-07-01"},{"$f":"Time!FU17","v":"2057-10-01"},{"$f":"Time!FV17","v":"2058-01-01"},{"$f":"Time!FW17","v":"2058-04-01"},{"$f":"Time!FX17","v":"2058-07-01"},{"$f":"Time!FY17","v":"2058-10-01"},{"$f":"Time!FZ17","v":"2059-01-01"},{"$f":"Time!GA17","v":"2059-04-01"},{"$f":"Time!GB17","v":"2059-07-01"},{"$f":"Time!GC17","v":"2059-10-01"},{"$f":"Time!GD17","v":"2060-01-01"},{"$f":"Time!GE17","v":"2060-04-01"},{"$f":"Time!GF17","v":"2060-07-01"},{"$f":"Time!GG17","v":"2060-10-01"},{"$f":"Time!GH17","v":"2061-01-01"},{"$f":"Time!GI17","v":"2061-04-01"},{"$f":"Time!GJ17","v":"2061-07-01"},{"$f":"Time!GK17","v":"2061-10-01"},{"$f":"Time!GL17","v":"2062-01-01"},{"$f":"Time!GM17","v":"2062-04-01"},{"$f":"Time!GN17","v":"2062-07-01"},{"$f":"Time!GO17","v":"2062-10-01"},{"$f":"Time!GP17","v":"2063-01-01"},{"$f":"Time!GQ17","v":"2063-04-01"},{"$f":"Time!GR17","v":"2063-07-01"},{"$f":"Time!GS17","v":"2063-10-01"},{"$f":"Time!GT17","v":"2064-01-01"},{"$f":"Time!GU17","v":"2064-04-01"},{"$f":"Time!GV17","v":"2064-07-01"},{"$f":"Time!GW17","v":"2064-10-01"},{"$f":"Time!GX17","v":"2065-01-01"},{"$f":"Time!GY17","v":"2065-04-01"},{"$f":"Time!GZ17","v":"2065-07-01"},{"$f":"Time!HA17","v":"2065-10-01"},{"$f":"Time!HB17","v":"2066-01-01"},{"$f":"Time!HC17","v":"2066-04-01"},{"$f":"Time!HD17","v":"2066-07-01"},{"$f":"Time!HE17","v":"2066-10-01"},{"$f":"Time!HF17","v":"2067-01-01"},{"$f":"Time!HG17","v":"2067-04-01"},{"$f":"Time!HH17","v":"2067-07-01"},{"$f":"Time!HI17","v":"2067-10-01"},{"$f":"Time!HJ17","v":"2068-01-01"},{"$f":"Time!HK17","v":"2068-04-01"},{"$f":"Time!HL17","v":"2068-07-01"},{"$f":"Time!HM17","v":"2068-10-01"},{"$f":"Time!HN17","v":"2069-01-01"},{"$f":"Time!HO17","v":"2069-04-01"},{"$f":"Time!HP17","v":"2069-07-01"},{"$f":"Time!HQ17","v":"2069-10-01"},{"$f":"Time!HR17","v":"2070-01-01"},{"$f":"Time!HS17","v":"2070-04-01"},{"$f":"Time!HT17","v":"2070-07-01"},{"$f":"Time!HU17","v":"2070-10-01"},{"$f":"Time!HV17","v":"2071-01-01"},{"$f":"Time!HW17","v":"2071-04-01"},{"$f":"Time!HX17","v":"2071-07-01"},{"$f":"Time!HY17","v":"2071-10-01"},{"$f":"Time!HZ17","v":"2072-01-01"},{"$f":"Time!IA17","v":"2072-04-01"},{"$f":"Time!IB17","v":"2072-07-01"},{"$f":"Time!IC17","v":"2072-10-01"},{"$f":"Time!ID17","v":"2073-01-01"},{"$f":"Time!IE17","v":"2073-04-01"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period End:",null,{"$f":"Time!R18","v":"2021-01-31"},{"$f":"Time!S18","v":"2021-02-28"},{"$f":"Time!T18","v":"2021-03-31"},{"$f":"Time!U18","v":"2021-04-30"},{"$f":"Time!V18","v":"2021-05-31"},{"$f":"Time!W18","v":"2021-06-30"},{"$f":"Time!X18","v":"2021-07-31"},{"$f":"Time!Y18","v":"2021-08-31"},{"$f":"Time!Z18","v":"2021-09-30"},{"$f":"Time!AA18","v":"2021-10-31"},{"$f":"Time!AB18","v":"2021-11-30"},{"$f":"Time!AC18","v":"2021-12-31"},{"$f":"Time!AD18","v":"2022-01-31"},{"$f":"Time!AE18","v":"2022-02-28"},{"$f":"Time!AF18","v":"2022-03-31"},{"$f":"Time!AG18","v":"2022-04-30"},{"$f":"Time!AH18","v":"2022-05-31"},{"$f":"Time!AI18","v":"2022-06-30"},{"$f":"Time!AJ18","v":"2022-09-30"},{"$f":"Time!AK18","v":"2022-12-31"},{"$f":"Time!AL18","v":"2023-03-31"},{"$f":"Time!AM18","v":"2023-06-30"},{"$f":"Time!AN18","v":"2023-09-30"},{"$f":"Time!AO18","v":"2023-12-31"},{"$f":"Time!AP18","v":"2024-03-31"},{"$f":"Time!AQ18","v":"2024-06-30"},{"$f":"Time!AR18","v":"2024-09-30"},{"$f":"Time!AS18","v":"2024-12-31"},{"$f":"Time!AT18","v":"2025-03-31"},{"$f":"Time!AU18","v":"2025-06-30"},{"$f":"Time!AV18","v":"2025-09-30"},{"$f":"Time!AW18","v":"2025-12-31"},{"$f":"Time!AX18","v":"2026-03-31"},{"$f":"Time!AY18","v":"2026-06-30"},{"$f":"Time!AZ18","v":"2026-09-30"},{"$f":"Time!BA18","v":"2026-12-31"},{"$f":"Time!BB18","v":"2027-03-31"},{"$f":"Time!BC18","v":"2027-06-30"},{"$f":"Time!BD18","v":"2027-09-30"},{"$f":"Time!BE18","v":"2027-12-31"},{"$f":"Time!BF18","v":"2028-03-31"},{"$f":"Time!BG18","v":"2028-06-30"},{"$f":"Time!BH18","v":"2028-09-30"},{"$f":"Time!BI18","v":"2028-12-31"},{"$f":"Time!BJ18","v":"2029-03-31"},{"$f":"Time!BK18","v":"2029-06-30"},{"$f":"Time!BL18","v":"2029-09-30"},{"$f":"Time!BM18","v":"2029-12-31"},{"$f":"Time!BN18","v":"2030-03-31"},{"$f":"Time!BO18","v":"2030-06-30"},{"$f":"Time!BP18","v":"2030-09-30"},{"$f":"Time!BQ18","v":"2030-12-31"},{"$f":"Time!BR18","v":"2031-03-31"},{"$f":"Time!BS18","v":"2031-06-30"},{"$f":"Time!BT18","v":"2031-09-30"},{"$f":"Time!BU18","v":"2031-12-31"},{"$f":"Time!BV18","v":"2032-03-31"},{"$f":"Time!BW18","v":"2032-06-30"},{"$f":"Time!BX18","v":"2032-09-30"},{"$f":"Time!BY18","v":"2032-12-31"},{"$f":"Time!BZ18","v":"2033-03-31"},{"$f":"Time!CA18","v":"2033-06-30"},{"$f":"Time!CB18","v":"2033-09-30"},{"$f":"Time!CC18","v":"2033-12-31"},{"$f":"Time!CD18","v":"2034-03-31"},{"$f":"Time!CE18","v":"2034-06-30"},{"$f":"Time!CF18","v":"2034-09-30"},{"$f":"Time!CG18","v":"2034-12-31"},{"$f":"Time!CH18","v":"2035-03-31"},{"$f":"Time!CI18","v":"2035-06-30"},{"$f":"Time!CJ18","v":"2035-09-30"},{"$f":"Time!CK18","v":"2035-12-31"},{"$f":"Time!CL18","v":"2036-03-31"},{"$f":"Time!CM18","v":"2036-06-30"},{"$f":"Time!CN18","v":"2036-09-30"},{"$f":"Time!CO18","v":"2036-12-31"},{"$f":"Time!CP18","v":"2037-03-31"},{"$f":"Time!CQ18","v":"2037-06-30"},{"$f":"Time!CR18","v":"2037-09-30"},{"$f":"Time!CS18","v":"2037-12-31"},{"$f":"Time!CT18","v":"2038-03-31"},{"$f":"Time!CU18","v":"2038-06-30"},{"$f":"Time!CV18","v":"2038-09-30"},{"$f":"Time!CW18","v":"2038-12-31"},{"$f":"Time!CX18","v":"2039-03-31"},{"$f":"Time!CY18","v":"2039-06-30"},{"$f":"Time!CZ18","v":"2039-09-30"},{"$f":"Time!DA18","v":"2039-12-31"},{"$f":"Time!DB18","v":"2040-03-31"},{"$f":"Time!DC18","v":"2040-06-30"},{"$f":"Time!DD18","v":"2040-09-30"},{"$f":"Time!DE18","v":"2040-12-31"},{"$f":"Time!DF18","v":"2041-03-31"},{"$f":"Time!DG18","v":"2041-06-30"},{"$f":"Time!DH18","v":"2041-09-30"},{"$f":"Time!DI18","v":"2041-12-31"},{"$f":"Time!DJ18","v":"2042-03-31"},{"$f":"Time!DK18","v":"2042-06-30"},{"$f":"Time!DL18","v":"2042-09-30"},{"$f":"Time!DM18","v":"2042-12-31"},{"$f":"Time!DN18","v":"2043-03-31"},{"$f":"Time!DO18","v":"2043-06-30"},{"$f":"Time!DP18","v":"2043-09-30"},{"$f":"Time!DQ18","v":"2043-12-31"},{"$f":"Time!DR18","v":"2044-03-31"},{"$f":"Time!DS18","v":"2044-06-30"},{"$f":"Time!DT18","v":"2044-09-30"},{"$f":"Time!DU18","v":"2044-12-31"},{"$f":"Time!DV18","v":"2045-03-31"},{"$f":"Time!DW18","v":"2045-06-30"},{"$f":"Time!DX18","v":"2045-09-30"},{"$f":"Time!DY18","v":"2045-12-31"},{"$f":"Time!DZ18","v":"2046-03-31"},{"$f":"Time!EA18","v":"2046-06-30"},{"$f":"Time!EB18","v":"2046-09-30"},{"$f":"Time!EC18","v":"2046-12-31"},{"$f":"Time!ED18","v":"2047-03-31"},{"$f":"Time!EE18","v":"2047-06-30"},{"$f":"Time!EF18","v":"2047-09-30"},{"$f":"Time!EG18","v":"2047-12-31"},{"$f":"Time!EH18","v":"2048-03-31"},{"$f":"Time!EI18","v":"2048-06-30"},{"$f":"Time!EJ18","v":"2048-09-30"},{"$f":"Time!EK18","v":"2048-12-31"},{"$f":"Time!EL18","v":"2049-03-31"},{"$f":"Time!EM18","v":"2049-06-30"},{"$f":"Time!EN18","v":"2049-09-30"},{"$f":"Time!EO18","v":"2049-12-31"},{"$f":"Time!EP18","v":"2050-03-31"},{"$f":"Time!EQ18","v":"2050-06-30"},{"$f":"Time!ER18","v":"2050-09-30"},{"$f":"Time!ES18","v":"2050-12-31"},{"$f":"Time!ET18","v":"2051-03-31"},{"$f":"Time!EU18","v":"2051-06-30"},{"$f":"Time!EV18","v":"2051-09-30"},{"$f":"Time!EW18","v":"2051-12-31"},{"$f":"Time!EX18","v":"2052-03-31"},{"$f":"Time!EY18","v":"2052-06-30"},{"$f":"Time!EZ18","v":"2052-09-30"},{"$f":"Time!FA18","v":"2052-12-31"},{"$f":"Time!FB18","v":"2053-03-31"},{"$f":"Time!FC18","v":"2053-06-30"},{"$f":"Time!FD18","v":"2053-09-30"},{"$f":"Time!FE18","v":"2053-12-31"},{"$f":"Time!FF18","v":"2054-03-31"},{"$f":"Time!FG18","v":"2054-06-30"},{"$f":"Time!FH18","v":"2054-09-30"},{"$f":"Time!FI18","v":"2054-12-31"},{"$f":"Time!FJ18","v":"2055-03-31"},{"$f":"Time!FK18","v":"2055-06-30"},{"$f":"Time!FL18","v":"2055-09-30"},{"$f":"Time!FM18","v":"2055-12-31"},{"$f":"Time!FN18","v":"2056-03-31"},{"$f":"Time!FO18","v":"2056-06-30"},{"$f":"Time!FP18","v":"2056-09-30"},{"$f":"Time!FQ18","v":"2056-12-31"},{"$f":"Time!FR18","v":"2057-03-31"},{"$f":"Time!FS18","v":"2057-06-30"},{"$f":"Time!FT18","v":"2057-09-30"},{"$f":"Time!FU18","v":"2057-12-31"},{"$f":"Time!FV18","v":"2058-03-31"},{"$f":"Time!FW18","v":"2058-06-30"},{"$f":"Time!FX18","v":"2058-09-30"},{"$f":"Time!FY18","v":"2058-12-31"},{"$f":"Time!FZ18","v":"2059-03-31"},{"$f":"Time!GA18","v":"2059-06-30"},{"$f":"Time!GB18","v":"2059-09-30"},{"$f":"Time!GC18","v":"2059-12-31"},{"$f":"Time!GD18","v":"2060-03-31"},{"$f":"Time!GE18","v":"2060-06-30"},{"$f":"Time!GF18","v":"2060-09-30"},{"$f":"Time!GG18","v":"2060-12-31"},{"$f":"Time!GH18","v":"2061-03-31"},{"$f":"Time!GI18","v":"2061-06-30"},{"$f":"Time!GJ18","v":"2061-09-30"},{"$f":"Time!GK18","v":"2061-12-31"},{"$f":"Time!GL18","v":"2062-03-31"},{"$f":"Time!GM18","v":"2062-06-30"},{"$f":"Time!GN18","v":"2062-09-30"},{"$f":"Time!GO18","v":"2062-12-31"},{"$f":"Time!GP18","v":"2063-03-31"},{"$f":"Time!GQ18","v":"2063-06-30"},{"$f":"Time!GR18","v":"2063-09-30"},{"$f":"Time!GS18","v":"2063-12-31"},{"$f":"Time!GT18","v":"2064-03-31"},{"$f":"Time!GU18","v":"2064-06-30"},{"$f":"Time!GV18","v":"2064-09-30"},{"$f":"Time!GW18","v":"2064-12-31"},{"$f":"Time!GX18","v":"2065-03-31"},{"$f":"Time!GY18","v":"2065-06-30"},{"$f":"Time!GZ18","v":"2065-09-30"},{"$f":"Time!HA18","v":"2065-12-31"},{"$f":"Time!HB18","v":"2066-03-31"},{"$f":"Time!HC18","v":"2066-06-30"},{"$f":"Time!HD18","v":"2066-09-30"},{"$f":"Time!HE18","v":"2066-12-31"},{"$f":"Time!HF18","v":"2067-03-31"},{"$f":"Time!HG18","v":"2067-06-30"},{"$f":"Time!HH18","v":"2067-09-30"},{"$f":"Time!HI18","v":"2067-12-31"},{"$f":"Time!HJ18","v":"2068-03-31"},{"$f":"Time!HK18","v":"2068-06-30"},{"$f":"Time!HL18","v":"2068-09-30"},{"$f":"Time!HM18","v":"2068-12-31"},{"$f":"Time!HN18","v":"2069-03-31"},{"$f":"Time!HO18","v":"2069-06-30"},{"$f":"Time!HP18","v":"2069-09-30"},{"$f":"Time!HQ18","v":"2069-12-31"},{"$f":"Time!HR18","v":"2070-03-31"},{"$f":"Time!HS18","v":"2070-06-30"},{"$f":"Time!HT18","v":"2070-09-30"},{"$f":"Time!HU18","v":"2070-12-31"},{"$f":"Time!HV18","v":"2071-03-31"},{"$f":"Time!HW18","v":"2071-06-30"},{"$f":"Time!HX18","v":"2071-09-30"},{"$f":"Time!HY18","v":"2071-12-31"},{"$f":"Time!HZ18","v":"2072-03-31"},{"$f":"Time!IA18","v":"2072-06-30"},{"$f":"Time!IB18","v":"2072-09-30"},{"$f":"Time!IC18","v":"2072-12-31"},{"$f":"Time!ID18","v":"2073-03-31"},{"$f":"Time!IE18","v":"2073-06-30"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year:",null,{"$f":"Time!R19","v":2021},{"$f":"Time!S19","v":2021},{"$f":"Time!T19","v":2021},{"$f":"Time!U19","v":2021},{"$f":"Time!V19","v":2021},{"$f":"Time!W19","v":2021},{"$f":"Time!X19","v":2021},{"$f":"Time!Y19","v":2021},{"$f":"Time!Z19","v":2021},{"$f":"Time!AA19","v":2021},{"$f":"Time!AB19","v":2021},{"$f":"Time!AC19","v":2021},{"$f":"Time!AD19","v":2022},{"$f":"Time!AE19","v":2022},{"$f":"Time!AF19","v":2022},{"$f":"Time!AG19","v":2022},{"$f":"Time!AH19","v":2022},{"$f":"Time!AI19","v":2022},{"$f":"Time!AJ19","v":2022},{"$f":"Time!AK19","v":2022},{"$f":"Time!AL19","v":2023},{"$f":"Time!AM19","v":2023},{"$f":"Time!AN19","v":2023},{"$f":"Time!AO19","v":2023},{"$f":"Time!AP19","v":2024},{"$f":"Time!AQ19","v":2024},{"$f":"Time!AR19","v":2024},{"$f":"Time!AS19","v":2024},{"$f":"Time!AT19","v":2025},{"$f":"Time!AU19","v":2025},{"$f":"Time!AV19","v":2025},{"$f":"Time!AW19","v":2025},{"$f":"Time!AX19","v":2026},{"$f":"Time!AY19","v":2026},{"$f":"Time!AZ19","v":2026},{"$f":"Time!BA19","v":2026},{"$f":"Time!BB19","v":2027},{"$f":"Time!BC19","v":2027},{"$f":"Time!BD19","v":2027},{"$f":"Time!BE19","v":2027},{"$f":"Time!BF19","v":2028},{"$f":"Time!BG19","v":2028},{"$f":"Time!BH19","v":2028},{"$f":"Time!BI19","v":2028},{"$f":"Time!BJ19","v":2029},{"$f":"Time!BK19","v":2029},{"$f":"Time!BL19","v":2029},{"$f":"Time!BM19","v":2029},{"$f":"Time!BN19","v":2030},{"$f":"Time!BO19","v":2030},{"$f":"Time!BP19","v":2030},{"$f":"Time!BQ19","v":2030},{"$f":"Time!BR19","v":2031},{"$f":"Time!BS19","v":2031},{"$f":"Time!BT19","v":2031},{"$f":"Time!BU19","v":2031},{"$f":"Time!BV19","v":2032},{"$f":"Time!BW19","v":2032},{"$f":"Time!BX19","v":2032},{"$f":"Time!BY19","v":2032},{"$f":"Time!BZ19","v":2033},{"$f":"Time!CA19","v":2033},{"$f":"Time!CB19","v":2033},{"$f":"Time!CC19","v":2033},{"$f":"Time!CD19","v":2034},{"$f":"Time!CE19","v":2034},{"$f":"Time!CF19","v":2034},{"$f":"Time!CG19","v":2034},{"$f":"Time!CH19","v":2035},{"$f":"Time!CI19","v":2035},{"$f":"Time!CJ19","v":2035},{"$f":"Time!CK19","v":2035},{"$f":"Time!CL19","v":2036},{"$f":"Time!CM19","v":2036},{"$f":"Time!CN19","v":2036},{"$f":"Time!CO19","v":2036},{"$f":"Time!CP19","v":2037},{"$f":"Time!CQ19","v":2037},{"$f":"Time!CR19","v":2037},{"$f":"Time!CS19","v":2037},{"$f":"Time!CT19","v":2038},{"$f":"Time!CU19","v":2038},{"$f":"Time!CV19","v":2038},{"$f":"Time!CW19","v":2038},{"$f":"Time!CX19","v":2039},{"$f":"Time!CY19","v":2039},{"$f":"Time!CZ19","v":2039},{"$f":"Time!DA19","v":2039},{"$f":"Time!DB19","v":2040},{"$f":"Time!DC19","v":2040},{"$f":"Time!DD19","v":2040},{"$f":"Time!DE19","v":2040},{"$f":"Time!DF19","v":2041},{"$f":"Time!DG19","v":2041},{"$f":"Time!DH19","v":2041},{"$f":"Time!DI19","v":2041},{"$f":"Time!DJ19","v":2042},{"$f":"Time!DK19","v":2042},{"$f":"Time!DL19","v":2042},{"$f":"Time!DM19","v":2042},{"$f":"Time!DN19","v":2043},{"$f":"Time!DO19","v":2043},{"$f":"Time!DP19","v":2043},{"$f":"Time!DQ19","v":2043},{"$f":"Time!DR19","v":2044},{"$f":"Time!DS19","v":2044},{"$f":"Time!DT19","v":2044},{"$f":"Time!DU19","v":2044},{"$f":"Time!DV19","v":2045},{"$f":"Time!DW19","v":2045},{"$f":"Time!DX19","v":2045},{"$f":"Time!DY19","v":2045},{"$f":"Time!DZ19","v":2046},{"$f":"Time!EA19","v":2046},{"$f":"Time!EB19","v":2046},{"$f":"Time!EC19","v":2046},{"$f":"Time!ED19","v":2047},{"$f":"Time!EE19","v":2047},{"$f":"Time!EF19","v":2047},{"$f":"Time!EG19","v":2047},{"$f":"Time!EH19","v":2048},{"$f":"Time!EI19","v":2048},{"$f":"Time!EJ19","v":2048},{"$f":"Time!EK19","v":2048},{"$f":"Time!EL19","v":2049},{"$f":"Time!EM19","v":2049},{"$f":"Time!EN19","v":2049},{"$f":"Time!EO19","v":2049},{"$f":"Time!EP19","v":2050},{"$f":"Time!EQ19","v":2050},{"$f":"Time!ER19","v":2050},{"$f":"Time!ES19","v":2050},{"$f":"Time!ET19","v":2051},{"$f":"Time!EU19","v":2051},{"$f":"Time!EV19","v":2051},{"$f":"Time!EW19","v":2051},{"$f":"Time!EX19","v":2052},{"$f":"Time!EY19","v":2052},{"$f":"Time!EZ19","v":2052},{"$f":"Time!FA19","v":2052},{"$f":"Time!FB19","v":2053},{"$f":"Time!FC19","v":2053},{"$f":"Time!FD19","v":2053},{"$f":"Time!FE19","v":2053},{"$f":"Time!FF19","v":2054},{"$f":"Time!FG19","v":2054},{"$f":"Time!FH19","v":2054},{"$f":"Time!FI19","v":2054},{"$f":"Time!FJ19","v":2055},{"$f":"Time!FK19","v":2055},{"$f":"Time!FL19","v":2055},{"$f":"Time!FM19","v":2055},{"$f":"Time!FN19","v":2056},{"$f":"Time!FO19","v":2056},{"$f":"Time!FP19","v":2056},{"$f":"Time!FQ19","v":2056},{"$f":"Time!FR19","v":2057},{"$f":"Time!FS19","v":2057},{"$f":"Time!FT19","v":2057},{"$f":"Time!FU19","v":2057},{"$f":"Time!FV19","v":2058},{"$f":"Time!FW19","v":2058},{"$f":"Time!FX19","v":2058},{"$f":"Time!FY19","v":2058},{"$f":"Time!FZ19","v":2059},{"$f":"Time!GA19","v":2059},{"$f":"Time!GB19","v":2059},{"$f":"Time!GC19","v":2059},{"$f":"Time!GD19","v":2060},{"$f":"Time!GE19","v":2060},{"$f":"Time!GF19","v":2060},{"$f":"Time!GG19","v":2060},{"$f":"Time!GH19","v":2061},{"$f":"Time!GI19","v":2061},{"$f":"Time!GJ19","v":2061},{"$f":"Time!GK19","v":2061},{"$f":"Time!GL19","v":2062},{"$f":"Time!GM19","v":2062},{"$f":"Time!GN19","v":2062},{"$f":"Time!GO19","v":2062},{"$f":"Time!GP19","v":2063},{"$f":"Time!GQ19","v":2063},{"$f":"Time!GR19","v":2063},{"$f":"Time!GS19","v":2063},{"$f":"Time!GT19","v":2064},{"$f":"Time!GU19","v":2064},{"$f":"Time!GV19","v":2064},{"$f":"Time!GW19","v":2064},{"$f":"Time!GX19","v":2065},{"$f":"Time!GY19","v":2065},{"$f":"Time!GZ19","v":2065},{"$f":"Time!HA19","v":2065},{"$f":"Time!HB19","v":2066},{"$f":"Time!HC19","v":2066},{"$f":"Time!HD19","v":2066},{"$f":"Time!HE19","v":2066},{"$f":"Time!HF19","v":2067},{"$f":"Time!HG19","v":2067},{"$f":"Time!HH19","v":2067},{"$f":"Time!HI19","v":2067},{"$f":"Time!HJ19","v":2068},{"$f":"Time!HK19","v":2068},{"$f":"Time!HL19","v":2068},{"$f":"Time!HM19","v":2068},{"$f":"Time!HN19","v":2069},{"$f":"Time!HO19","v":2069},{"$f":"Time!HP19","v":2069},{"$f":"Time!HQ19","v":2069},{"$f":"Time!HR19","v":2070},{"$f":"Time!HS19","v":2070},{"$f":"Time!HT19","v":2070},{"$f":"Time!HU19","v":2070},{"$f":"Time!HV19","v":2071},{"$f":"Time!HW19","v":2071},{"$f":"Time!HX19","v":2071},{"$f":"Time!HY19","v":2071},{"$f":"Time!HZ19","v":2072},{"$f":"Time!IA19","v":2072},{"$f":"Time!IB19","v":2072},{"$f":"Time!IC19","v":2072},{"$f":"Time!ID19","v":2073},{"$f":"Time!IE19","v":2073}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year #:",null,{"$f":"Time!R21","v":1},{"$f":"Time!S21","v":1},{"$f":"Time!T21","v":1},{"$f":"Time!U21","v":1},{"$f":"Time!V21","v":1},{"$f":"Time!W21","v":1},{"$f":"Time!X21","v":1},{"$f":"Time!Y21","v":1},{"$f":"Time!Z21","v":1},{"$f":"Time!AA21","v":1},{"$f":"Time!AB21","v":1},{"$f":"Time!AC21","v":1},{"$f":"Time!AD21","v":2},{"$f":"Time!AE21","v":2},{"$f":"Time!AF21","v":2},{"$f":"Time!AG21","v":2},{"$f":"Time!AH21","v":2},{"$f":"Time!AI21","v":2},{"$f":"Time!AJ21","v":2},{"$f":"Time!AK21","v":2},{"$f":"Time!AL21","v":3},{"$f":"Time!AM21","v":3},{"$f":"Time!AN21","v":3},{"$f":"Time!AO21","v":3},{"$f":"Time!AP21","v":4},{"$f":"Time!AQ21","v":4},{"$f":"Time!AR21","v":4},{"$f":"Time!AS21","v":4},{"$f":"Time!AT21","v":5},{"$f":"Time!AU21","v":5},{"$f":"Time!AV21","v":5},{"$f":"Time!AW21","v":5},{"$f":"Time!AX21","v":6},{"$f":"Time!AY21","v":6},{"$f":"Time!AZ21","v":6},{"$f":"Time!BA21","v":6},{"$f":"Time!BB21","v":7},{"$f":"Time!BC21","v":7},{"$f":"Time!BD21","v":7},{"$f":"Time!BE21","v":7},{"$f":"Time!BF21","v":8},{"$f":"Time!BG21","v":8},{"$f":"Time!BH21","v":8},{"$f":"Time!BI21","v":8},{"$f":"Time!BJ21","v":9},{"$f":"Time!BK21","v":9},{"$f":"Time!BL21","v":9},{"$f":"Time!BM21","v":9},{"$f":"Time!BN21","v":10},{"$f":"Time!BO21","v":10},{"$f":"Time!BP21","v":10},{"$f":"Time!BQ21","v":10},{"$f":"Time!BR21","v":11},{"$f":"Time!BS21","v":11},{"$f":"Time!BT21","v":11},{"$f":"Time!BU21","v":11},{"$f":"Time!BV21","v":12},{"$f":"Time!BW21","v":12},{"$f":"Time!BX21","v":12},{"$f":"Time!BY21","v":12},{"$f":"Time!BZ21","v":13},{"$f":"Time!CA21","v":13},{"$f":"Time!CB21","v":13},{"$f":"Time!CC21","v":13},{"$f":"Time!CD21","v":14},{"$f":"Time!CE21","v":14},{"$f":"Time!CF21","v":14},{"$f":"Time!CG21","v":14},{"$f":"Time!CH21","v":15},{"$f":"Time!CI21","v":15},{"$f":"Time!CJ21","v":15},{"$f":"Time!CK21","v":15},{"$f":"Time!CL21","v":16},{"$f":"Time!CM21","v":16},{"$f":"Time!CN21","v":16},{"$f":"Time!CO21","v":16},{"$f":"Time!CP21","v":17},{"$f":"Time!CQ21","v":17},{"$f":"Time!CR21","v":17},{"$f":"Time!CS21","v":17},{"$f":"Time!CT21","v":18},{"$f":"Time!CU21","v":18},{"$f":"Time!CV21","v":18},{"$f":"Time!CW21","v":18},{"$f":"Time!CX21","v":19},{"$f":"Time!CY21","v":19},{"$f":"Time!CZ21","v":19},{"$f":"Time!DA21","v":19},{"$f":"Time!DB21","v":20},{"$f":"Time!DC21","v":20},{"$f":"Time!DD21","v":20},{"$f":"Time!DE21","v":20},{"$f":"Time!DF21","v":21},{"$f":"Time!DG21","v":21},{"$f":"Time!DH21","v":21},{"$f":"Time!DI21","v":21},{"$f":"Time!DJ21","v":22},{"$f":"Time!DK21","v":22},{"$f":"Time!DL21","v":22},{"$f":"Time!DM21","v":22},{"$f":"Time!DN21","v":23},{"$f":"Time!DO21","v":23},{"$f":"Time!DP21","v":23},{"$f":"Time!DQ21","v":23},{"$f":"Time!DR21","v":24},{"$f":"Time!DS21","v":24},{"$f":"Time!DT21","v":24},{"$f":"Time!DU21","v":24},{"$f":"Time!DV21","v":25},{"$f":"Time!DW21","v":25},{"$f":"Time!DX21","v":25},{"$f":"Time!DY21","v":25},{"$f":"Time!DZ21","v":26},{"$f":"Time!EA21","v":26},{"$f":"Time!EB21","v":26},{"$f":"Time!EC21","v":26},{"$f":"Time!ED21","v":27},{"$f":"Time!EE21","v":27},{"$f":"Time!EF21","v":27},{"$f":"Time!EG21","v":27},{"$f":"Time!EH21","v":28},{"$f":"Time!EI21","v":28},{"$f":"Time!EJ21","v":28},{"$f":"Time!EK21","v":28},{"$f":"Time!EL21","v":29},{"$f":"Time!EM21","v":29},{"$f":"Time!EN21","v":29},{"$f":"Time!EO21","v":29},{"$f":"Time!EP21","v":30},{"$f":"Time!EQ21","v":30},{"$f":"Time!ER21","v":30},{"$f":"Time!ES21","v":30},{"$f":"Time!ET21","v":31},{"$f":"Time!EU21","v":31},{"$f":"Time!EV21","v":31},{"$f":"Time!EW21","v":31},{"$f":"Time!EX21","v":32},{"$f":"Time!EY21","v":32},{"$f":"Time!EZ21","v":32},{"$f":"Time!FA21","v":32},{"$f":"Time!FB21","v":33},{"$f":"Time!FC21","v":33},{"$f":"Time!FD21","v":33},{"$f":"Time!FE21","v":33},{"$f":"Time!FF21","v":34},{"$f":"Time!FG21","v":34},{"$f":"Time!FH21","v":34},{"$f":"Time!FI21","v":34},{"$f":"Time!FJ21","v":35},{"$f":"Time!FK21","v":35},{"$f":"Time!FL21","v":35},{"$f":"Time!FM21","v":35},{"$f":"Time!FN21","v":36},{"$f":"Time!FO21","v":36},{"$f":"Time!FP21","v":36},{"$f":"Time!FQ21","v":36},{"$f":"Time!FR21","v":37},{"$f":"Time!FS21","v":37},{"$f":"Time!FT21","v":37},{"$f":"Time!FU21","v":37},{"$f":"Time!FV21","v":38},{"$f":"Time!FW21","v":38},{"$f":"Time!FX21","v":38},{"$f":"Time!FY21","v":38},{"$f":"Time!FZ21","v":39},{"$f":"Time!GA21","v":39},{"$f":"Time!GB21","v":39},{"$f":"Time!GC21","v":39},{"$f":"Time!GD21","v":40},{"$f":"Time!GE21","v":40},{"$f":"Time!GF21","v":40},{"$f":"Time!GG21","v":40},{"$f":"Time!GH21","v":41},{"$f":"Time!GI21","v":41},{"$f":"Time!GJ21","v":41},{"$f":"Time!GK21","v":41},{"$f":"Time!GL21","v":42},{"$f":"Time!GM21","v":42},{"$f":"Time!GN21","v":42},{"$f":"Time!GO21","v":42},{"$f":"Time!GP21","v":43},{"$f":"Time!GQ21","v":43},{"$f":"Time!GR21","v":43},{"$f":"Time!GS21","v":43},{"$f":"Time!GT21","v":44},{"$f":"Time!GU21","v":44},{"$f":"Time!GV21","v":44},{"$f":"Time!GW21","v":44},{"$f":"Time!GX21","v":45},{"$f":"Time!GY21","v":45},{"$f":"Time!GZ21","v":45},{"$f":"Time!HA21","v":45},{"$f":"Time!HB21","v":46},{"$f":"Time!HC21","v":46},{"$f":"Time!HD21","v":46},{"$f":"Time!HE21","v":46},{"$f":"Time!HF21","v":47},{"$f":"Time!HG21","v":47},{"$f":"Time!HH21","v":47},{"$f":"Time!HI21","v":47},{"$f":"Time!HJ21","v":48},{"$f":"Time!HK21","v":48},{"$f":"Time!HL21","v":48},{"$f":"Time!HM21","v":48},{"$f":"Time!HN21","v":49},{"$f":"Time!HO21","v":49},{"$f":"Time!HP21","v":49},{"$f":"Time!HQ21","v":49},{"$f":"Time!HR21","v":50},{"$f":"Time!HS21","v":50},{"$f":"Time!HT21","v":50},{"$f":"Time!HU21","v":50},{"$f":"Time!HV21","v":51},{"$f":"Time!HW21","v":51},{"$f":"Time!HX21","v":51},{"$f":"Time!HY21","v":51},{"$f":"Time!HZ21","v":52},{"$f":"Time!IA21","v":52},{"$f":"Time!IB21","v":52},{"$f":"Time!IC21","v":52},{"$f":"Time!ID21","v":53},{"$f":"Time!IE21","v":53}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Phase:",null,{"$f":"Time!R26","v":"Const"},{"$f":"Time!S26","v":"Const"},{"$f":"Time!T26","v":"Const"},{"$f":"Time!U26","v":"Const"},{"$f":"Time!V26","v":"Const"},{"$f":"Time!W26","v":"Const"},{"$f":"Time!X26","v":"Const"},{"$f":"Time!Y26","v":"Const"},{"$f":"Time!Z26","v":"Const"},{"$f":"Time!AA26","v":"Const"},{"$f":"Time!AB26","v":"Const"},{"$f":"Time!AC26","v":"Const"},{"$f":"Time!AD26","v":"Const"},{"$f":"Time!AE26","v":"Const"},{"$f":"Time!AF26","v":"Const"},{"$f":"Time!AG26","v":"Const"},{"$f":"Time!AH26","v":"Const"},{"$f":"Time!AI26","v":"Const"},{"$f":"Time!AJ26","v":"Ops"},{"$f":"Time!AK26","v":"Ops"},{"$f":"Time!AL26","v":"Ops"},{"$f":"Time!AM26","v":"Ops"},{"$f":"Time!AN26","v":"Ops"},{"$f":"Time!AO26","v":"Ops"},{"$f":"Time!AP26","v":"Ops"},{"$f":"Time!AQ26","v":"Ops"},{"$f":"Time!AR26","v":"Ops"},{"$f":"Time!AS26","v":"Ops"},{"$f":"Time!AT26","v":"Ops"},{"$f":"Time!AU26","v":"Ops"},{"$f":"Time!AV26","v":"Ops"},{"$f":"Time!AW26","v":"Ops"},{"$f":"Time!AX26","v":"Ops"},{"$f":"Time!AY26","v":"Ops"},{"$f":"Time!AZ26","v":"Ops"},{"$f":"Time!BA26","v":"Ops"},{"$f":"Time!BB26","v":"Ops"},{"$f":"Time!BC26","v":"Ops"},{"$f":"Time!BD26","v":"Ops"},{"$f":"Time!BE26","v":"Ops"},{"$f":"Time!BF26","v":"Ops"},{"$f":"Time!BG26","v":"Ops"},{"$f":"Time!BH26","v":"Ops"},{"$f":"Time!BI26","v":"Ops"},{"$f":"Time!BJ26","v":"Ops"},{"$f":"Time!BK26","v":"Ops"},{"$f":"Time!BL26","v":"Ops"},{"$f":"Time!BM26","v":"Ops"},{"$f":"Time!BN26","v":"Ops"},{"$f":"Time!BO26","v":"Ops"},{"$f":"Time!BP26","v":"Ops"},{"$f":"Time!BQ26","v":"Ops"},{"$f":"Time!BR26","v":"Ops"},{"$f":"Time!BS26","v":"Ops"},{"$f":"Time!BT26","v":"Ops"},{"$f":"Time!BU26","v":"Ops"},{"$f":"Time!BV26","v":"Ops"},{"$f":"Time!BW26","v":"Ops"},{"$f":"Time!BX26","v":"Ops"},{"$f":"Time!BY26","v":"Ops"},{"$f":"Time!BZ26","v":"Ops"},{"$f":"Time!CA26","v":"Ops"},{"$f":"Time!CB26","v":"Ops"},{"$f":"Time!CC26","v":"Ops"},{"$f":"Time!CD26","v":"Ops"},{"$f":"Time!CE26","v":"Ops"},{"$f":"Time!CF26","v":"Ops"},{"$f":"Time!CG26","v":"Ops"},{"$f":"Time!CH26","v":"Ops"},{"$f":"Time!CI26","v":"Ops"},{"$f":"Time!CJ26","v":"Ops"},{"$f":"Time!CK26","v":"Ops"},{"$f":"Time!CL26","v":"Ops"},{"$f":"Time!CM26","v":"Ops"},{"$f":"Time!CN26","v":"Ops"},{"$f":"Time!CO26","v":"Ops"},{"$f":"Time!CP26","v":"Ops"},{"$f":"Time!CQ26","v":"Ops"},{"$f":"Time!CR26","v":"Ops"},{"$f":"Time!CS26","v":"Ops"},{"$f":"Time!CT26","v":"Ops"},{"$f":"Time!CU26","v":"Ops"},{"$f":"Time!CV26","v":"Ops"},{"$f":"Time!CW26","v":"Ops"},{"$f":"Time!CX26","v":"Ops"},{"$f":"Time!CY26","v":"Ops"},{"$f":"Time!CZ26","v":"Ops"},{"$f":"Time!DA26","v":"Ops"},{"$f":"Time!DB26","v":"Ops"},{"$f":"Time!DC26","v":"Ops"},{"$f":"Time!DD26","v":"Ops"},{"$f":"Time!DE26","v":"Ops"},{"$f":"Time!DF26","v":"Ops"},{"$f":"Time!DG26","v":"Ops"},{"$f":"Time!DH26","v":"Ops"},{"$f":"Time!DI26","v":"Ops"},{"$f":"Time!DJ26","v":"Ops"},{"$f":"Time!DK26","v":"Ops"},{"$f":"Time!DL26","v":"Ops"},{"$f":"Time!DM26","v":"Ops"},{"$f":"Time!DN26","v":"Ops"},{"$f":"Time!DO26","v":"Ops"},{"$f":"Time!DP26","v":"Ops"},{"$f":"Time!DQ26","v":"Ops"},{"$f":"Time!DR26","v":"Ops"},{"$f":"Time!DS26","v":"Ops"},{"$f":"Time!DT26","v":"Ops"},{"$f":"Time!DU26","v":"Ops"},{"$f":"Time!DV26","v":"Ops"},{"$f":"Time!DW26","v":"Ops"},{"$f":"Time!DX26","v":"Ops"},{"$f":"Time!DY26","v":"Ops"},{"$f":"Time!DZ26","v":"Ops"},{"$f":"Time!EA26","v":"Ops"},{"$f":"Time!EB26","v":"Ops"},{"$f":"Time!EC26","v":"Ops"},{"$f":"Time!ED26","v":"Ops"},{"$f":"Time!EE26","v":"Ops"},{"$f":"Time!EF26","v":"Ops"},{"$f":"Time!EG26","v":"Ops"},{"$f":"Time!EH26","v":"Ops"},{"$f":"Time!EI26","v":"Ops"},{"$f":"Time!EJ26","v":"Ops"},{"$f":"Time!EK26","v":"Ops"},{"$f":"Time!EL26","v":"Ops"},{"$f":"Time!EM26","v":"Ops"},{"$f":"Time!EN26","v":"Ops"},{"$f":"Time!EO26","v":"Ops"},{"$f":"Time!EP26","v":"Ops"},{"$f":"Time!EQ26","v":"Ops"},{"$f":"Time!ER26","v":"Ops"},{"$f":"Time!ES26","v":"Ops"},{"$f":"Time!ET26","v":"Ops"},{"$f":"Time!EU26","v":"Ops"},{"$f":"Time!EV26","v":"Ops"},{"$f":"Time!EW26","v":"Ops"},{"$f":"Time!EX26","v":"Ops"},{"$f":"Time!EY26","v":"Ops"},{"$f":"Time!EZ26","v":"Ops"},{"$f":"Time!FA26","v":"Ops"},{"$f":"Time!FB26","v":"Ops"},{"$f":"Time!FC26","v":"Ops"},{"$f":"Time!FD26","v":"Ops"},{"$f":"Time!FE26","v":"Ops"},{"$f":"Time!FF26","v":"Ops"},{"$f":"Time!FG26","v":"Ops"},{"$f":"Time!FH26","v":"Ops"},{"$f":"Time!FI26","v":"Ops"},{"$f":"Time!FJ26","v":"Ops"},{"$f":"Time!FK26","v":"Ops"},{"$f":"Time!FL26","v":"Ops"},{"$f":"Time!FM26","v":"Ops"},{"$f":"Time!FN26","v":"Ops"},{"$f":"Time!FO26","v":"Ops"},{"$f":"Time!FP26","v":"Ops"},{"$f":"Time!FQ26","v":"Ops"},{"$f":"Time!FR26","v":"Ops"},{"$f":"Time!FS26","v":"Ops"},{"$f":"Time!FT26","v":""},{"$f":"Time!FU26","v":""},{"$f":"Time!FV26","v":""},{"$f":"Time!FW26","v":""},{"$f":"Time!FX26","v":""},{"$f":"Time!FY26","v":""},{"$f":"Time!FZ26","v":""},{"$f":"Time!GA26","v":""},{"$f":"Time!GB26","v":""},{"$f":"Time!GC26","v":""},{"$f":"Time!GD26","v":""},{"$f":"Time!GE26","v":""},{"$f":"Time!GF26","v":""},{"$f":"Time!GG26","v":""},{"$f":"Time!GH26","v":""},{"$f":"Time!GI26","v":""},{"$f":"Time!GJ26","v":""},{"$f":"Time!GK26","v":""},{"$f":"Time!GL26","v":""},{"$f":"Time!GM26","v":""},{"$f":"Time!GN26","v":""},{"$f":"Time!GO26","v":""},{"$f":"Time!GP26","v":""},{"$f":"Time!GQ26","v":""},{"$f":"Time!GR26","v":""},{"$f":"Time!GS26","v":""},{"$f":"Time!GT26","v":""},{"$f":"Time!GU26","v":""},{"$f":"Time!GV26","v":""},{"$f":"Time!GW26","v":""},{"$f":"Time!GX26","v":""},{"$f":"Time!GY26","v":""},{"$f":"Time!GZ26","v":""},{"$f":"Time!HA26","v":""},{"$f":"Time!HB26","v":""},{"$f":"Time!HC26","v":""},{"$f":"Time!HD26","v":""},{"$f":"Time!HE26","v":""},{"$f":"Time!HF26","v":""},{"$f":"Time!HG26","v":""},{"$f":"Time!HH26","v":""},{"$f":"Time!HI26","v":""},{"$f":"Time!HJ26","v":""},{"$f":"Time!HK26","v":""},{"$f":"Time!HL26","v":""},{"$f":"Time!HM26","v":""},{"$f":"Time!HN26","v":""},{"$f":"Time!HO26","v":""},{"$f":"Time!HP26","v":""},{"$f":"Time!HQ26","v":""},{"$f":"Time!HR26","v":""},{"$f":"Time!HS26","v":""},{"$f":"Time!HT26","v":""},{"$f":"Time!HU26","v":""},{"$f":"Time!HV26","v":""},{"$f":"Time!HW26","v":""},{"$f":"Time!HX26","v":""},{"$f":"Time!HY26","v":""},{"$f":"Time!HZ26","v":""},{"$f":"Time!IA26","v":""},{"$f":"Time!IB26","v":""},{"$f":"Time!IC26","v":""},{"$f":"Time!ID26","v":""},{"$f":"Time!IE26","v":""}]
[]
["Sources & Uses"]
[]
[null,null,"Uses",null,null,"Sources"]
[null,{"$f":"Summary!C5","v":"CAPEX"},{"$f":"SUM(Q12:ID12)","v":253.00000000000009},null,{"$f":"Summary!C12","v":"Net Pre-Completion Cash Flow"},{"$f":"Summary!E12","v":0.15742897999719466},null,null,null,null,null,null,null,null,null,null,{"$f":"Fund!R19","v":15.18},{"$f":"Fund!S19","v":15.18},{"$f":"Fund!T19","v":15.18},{"$f":"Fund!U19","v":17.71},{"$f":"Fund!V19","v":17.71},{"$f":"Fund!W19","v":17.71},{"$f":"Fund!X19","v":17.71},{"$f":"Fund!Y19","v":17.71},{"$f":"Fund!Z19","v":17.71},{"$f":"Fund!AA19","v":10.120000000000001},{"$f":"Fund!AB19","v":10.120000000000001},{"$f":"Fund!AC19","v":10.120000000000001},{"$f":"Fund!AD19","v":10.120000000000001},{"$f":"Fund!AE19","v":10.120000000000001},{"$f":"Fund!AF19","v":12.65},{"$f":"Fund!AG19","v":12.65},{"$f":"Fund!AH19","v":12.65},{"$f":"Fund!AI19","v":12.65},{"$f":"Fund!AJ19","v":0},{"$f":"Fund!AK19","v":0},{"$f":"Fund!AL19","v":0},{"$f":"Fund!AM19","v":0},{"$f":"Fund!AN19","v":0},{"$f":"Fund!AO19","v":0},{"$f":"Fund!AP19","v":0},{"$f":"Fund!AQ19","v":0},{"$f":"Fund!AR19","v":0},{"$f":"Fund!AS19","v":0},{"$f":"Fund!AT19","v":0},{"$f":"Fund!AU19","v":0},{"$f":"Fund!AV19","v":0},{"$f":"Fund!AW19","v":0},{"$f":"Fund!AX19","v":0},{"$f":"Fund!AY19","v":0},{"$f":"Fund!AZ19","v":0},{"$f":"Fund!BA19","v":0},{"$f":"Fund!BB19","v":0},{"$f":"Fund!BC19","v":0},{"$f":"Fund!BD19","v":0},{"$f":"Fund!BE19","v":0},{"$f":"Fund!BF19","v":0},{"$f":"Fund!BG19","v":0},{"$f":"Fund!BH19","v":0},{"$f":"Fund!BI19","v":0},{"$f":"Fund!BJ19","v":0},{"$f":"Fund!BK19","v":0},{"$f":"Fund!BL19","v":0},{"$f":"Fund!BM19","v":0},{"$f":"Fund!BN19","v":0},{"$f":"Fund!BO19","v":0},{"$f":"Fund!BP19","v":0},{"$f":"Fund!BQ19","v":0},{"$f":"Fund!BR19","v":0},{"$f":"Fund!BS19","v":0},{"$f":"Fund!BT19","v":0},{"$f":"Fund!BU19","v":0},{"$f":"Fund!BV19","v":0},{"$f":"Fund!BW19","v":0},{"$f":"Fund!BX19","v":0},{"$f":"Fund!BY19","v":0},{"$f":"Fund!BZ19","v":0},{"$f":"Fund!CA19","v":0},{"$f":"Fund!CB19","v":0},{"$f":"Fund!CC19","v":0},{"$f":"Fund!CD19","v":0},{"$f":"Fund!CE19","v":0},{"$f":"Fund!CF19","v":0},{"$f":"Fund!CG19","v":0},{"$f":"Fund!CH19","v":0},{"$f":"Fund!CI19","v":0},{"$f":"Fund!CJ19","v":0},{"$f":"Fund!CK19","v":0},{"$f":"Fund!CL19","v":0},{"$f":"Fund!CM19","v":0},{"$f":"Fund!CN19","v":0},{"$f":"Fund!CO19","v":0},{"$f":"Fund!CP19","v":0},{"$f":"Fund!CQ19","v":0},{"$f":"Fund!CR19","v":0},{"$f":"Fund!CS19","v":0},{"$f":"Fund!CT19","v":0},{"$f":"Fund!CU19","v":0},{"$f":"Fund!CV19","v":0},{"$f":"Fund!CW19","v":0},{"$f":"Fund!CX19","v":0},{"$f":"Fund!CY19","v":0},{"$f":"Fund!CZ19","v":0},{"$f":"Fund!DA19","v":0},{"$f":"Fund!DB19","v":0},{"$f":"Fund!DC19","v":0},{"$f":"Fund!DD19","v":0},{"$f":"Fund!DE19","v":0},{"$f":"Fund!DF19","v":0},{"$f":"Fund!DG19","v":0},{"$f":"Fund!DH19","v":0},{"$f":"Fund!DI19","v":0},{"$f":"Fund!DJ19","v":0},{"$f":"Fund!DK19","v":0},{"$f":"Fund!DL19","v":0},{"$f":"Fund!DM19","v":0},{"$f":"Fund!DN19","v":0},{"$f":"Fund!DO19","v":0},{"$f":"Fund!DP19","v":0},{"$f":"Fund!DQ19","v":0},{"$f":"Fund!DR19","v":0},{"$f":"Fund!DS19","v":0},{"$f":"Fund!DT19","v":0},{"$f":"Fund!DU19","v":0},{"$f":"Fund!DV19","v":0},{"$f":"Fund!DW19","v":0},{"$f":"Fund!DX19","v":0},{"$f":"Fund!DY19","v":0},{"$f":"Fund!DZ19","v":0},{"$f":"Fund!EA19","v":0},{"$f":"Fund!EB19","v":0},{"$f":"Fund!EC19","v":0},{"$f":"Fund!ED19","v":0},{"$f":"Fund!EE19","v":0},{"$f":"Fund!EF19","v":0},{"$f":"Fund!EG19","v":0},{"$f":"Fund!EH19","v":0},{"$f":"Fund!EI19","v":0},{"$f":"Fund!EJ19","v":0},{"$f":"Fund!EK19","v":0},{"$f":"Fund!EL19","v":0},{"$f":"Fund!EM19","v":0},{"$f":"Fund!EN19","v":0},{"$f":"Fund!EO19","v":0},{"$f":"Fund!EP19","v":0},{"$f":"Fund!EQ19","v":0},{"$f":"Fund!ER19","v":0},{"$f":"Fund!ES19","v":0},{"$f":"Fund!ET19","v":0},{"$f":"Fund!EU19","v":0},{"$f":"Fund!EV19","v":0},{"$f":"Fund!EW19","v":0},{"$f":"Fund!EX19","v":0},{"$f":"Fund!EY19","v":0},{"$f":"Fund!EZ19","v":0},{"$f":"Fund!FA19","v":0},{"$f":"Fund!FB19","v":0},{"$f":"Fund!FC19","v":0},{"$f":"Fund!FD19","v":0},{"$f":"Fund!FE19","v":0},{"$f":"Fund!FF19","v":0},{"$f":"Fund!FG19","v":0},{"$f":"Fund!FH19","v":0},{"$f":"Fund!FI19","v":0},{"$f":"Fund!FJ19","v":0},{"$f":"Fund!FK19","v":0},{"$f":"Fund!FL19","v":0},{"$f":"Fund!FM19","v":0},{"$f":"Fund!FN19","v":0},{"$f":"Fund!FO19","v":0},{"$f":"Fund!FP19","v":0},{"$f":"Fund!FQ19","v":0},{"$f":"Fund!FR19","v":0},{"$f":"Fund!FS19","v":0},{"$f":"Fund!FT19","v":0},{"$f":"Fund!FU19","v":0},{"$f":"Fund!FV19","v":0},{"$f":"Fund!FW19","v":0},{"$f":"Fund!FX19","v":0},{"$f":"Fund!FY19","v":0},{"$f":"Fund!FZ19","v":0},{"$f":"Fund!GA19","v":0},{"$f":"Fund!GB19","v":0},{"$f":"Fund!GC19","v":0},{"$f":"Fund!GD19","v":0},{"$f":"Fund!GE19","v":0},{"$f":"Fund!GF19","v":0},{"$f":"Fund!GG19","v":0},{"$f":"Fund!GH19","v":0},{"$f":"Fund!GI19","v":0},{"$f":"Fund!GJ19","v":0},{"$f":"Fund!GK19","v":0},{"$f":"Fund!GL19","v":0},{"$f":"Fund!GM19","v":0},{"$f":"Fund!GN19","v":0},{"$f":"Fund!GO19","v":0},{"$f":"Fund!GP19","v":0},{"$f":"Fund!GQ19","v":0},{"$f":"Fund!GR19","v":0},{"$f":"Fund!GS19","v":0},{"$f":"Fund!GT19","v":0},{"$f":"Fund!GU19","v":0},{"$f":"Fund!GV19","v":0},{"$f":"Fund!GW19","v":0},{"$f":"Fund!GX19","v":0},{"$f":"Fund!GY19","v":0},{"$f":"Fund!GZ19","v":0},{"$f":"Fund!HA19","v":0},{"$f":"Fund!HB19","v":0},{"$f":"Fund!HC19","v":0},{"$f":"Fund!HD19","v":0},{"$f":"Fund!HE19","v":0},{"$f":"Fund!HF19","v":0},{"$f":"Fund!HG19","v":0},{"$f":"Fund!HH19","v":0},{"$f":"Fund!HI19","v":0},{"$f":"Fund!HJ19","v":0},{"$f":"Fund!HK19","v":0},{"$f":"Fund!HL19","v":0},{"$f":"Fund!HM19","v":0},{"$f":"Fund!HN19","v":0},{"$f":"Fund!HO19","v":0},{"$f":"Fund!HP19","v":0},{"$f":"Fund!HQ19","v":0},{"$f":"Fund!HR19","v":0},{"$f":"Fund!HS19","v":0},{"$f":"Fund!HT19","v":0},{"$f":"Fund!HU19","v":0},{"$f":"Fund!HV19","v":0},{"$f":"Fund!HW19","v":0},{"$f":"Fund!HX19","v":0},{"$f":"Fund!HY19","v":0},{"$f":"Fund!HZ19","v":0},{"$f":"Fund!IA19","v":0},{"$f":"Fund!IB19","v":0},{"$f":"Fund!IC19","v":0},{"$f":"Fund!ID19","v":0},{"$f":"Fund!IE19","v":0}]
[null,{"$f":"Summary!C6","v":"Interest During Construction"},{"$f":"SUM(Q13:ID13)","v":4.352533167556933},null,{"$f":"Summary!C13","v":"Mandated Minimum Equity"},{"$f":"Summary!E13","v":2},null,null,null,null,null,null,null,null,null,null,{"$f":"Fund!R20","v":0},{"$f":"Fund!S20","v":0},{"$f":"Fund!T20","v":0},{"$f":"Fund!U20","v":0},{"$f":"Fund!V20","v":0},{"$f":"Fund!W20","v":0},{"$f":"Fund!X20","v":0},{"$f":"Fund!Y20","v":8.2520829800319995E-2},{"$f":"Fund!Z20","v":0.19703487979352791},{"$f":"Fund!AA20","v":0.22102972341070118},{"$f":"Fund!AB20","v":0.2447350982431529},{"$f":"Fund!AC20","v":0.26827175949142901},{"$f":"Fund!AD20","v":0.28942623099857734},{"$f":"Fund!AE20","v":0.42683638300696547},{"$f":"Fund!AF20","v":0.56673632719605038},{"$f":"Fund!AG20","v":0.66447041054725076},{"$f":"Fund!AH20","v":0.68500996581530726},{"$f":"Fund!AI20","v":0.70646155925365051},{"$f":"Fund!AJ20","v":0},{"$f":"Fund!AK20","v":0},{"$f":"Fund!AL20","v":0},{"$f":"Fund!AM20","v":0},{"$f":"Fund!AN20","v":0},{"$f":"Fund!AO20","v":0},{"$f":"Fund!AP20","v":0},{"$f":"Fund!AQ20","v":0},{"$f":"Fund!AR20","v":0},{"$f":"Fund!AS20","v":0},{"$f":"Fund!AT20","v":0},{"$f":"Fund!AU20","v":0},{"$f":"Fund!AV20","v":0},{"$f":"Fund!AW20","v":0},{"$f":"Fund!AX20","v":0},{"$f":"Fund!AY20","v":0},{"$f":"Fund!AZ20","v":0},{"$f":"Fund!BA20","v":0},{"$f":"Fund!BB20","v":0},{"$f":"Fund!BC20","v":0},{"$f":"Fund!BD20","v":0},{"$f":"Fund!BE20","v":0},{"$f":"Fund!BF20","v":0},{"$f":"Fund!BG20","v":0},{"$f":"Fund!BH20","v":0},{"$f":"Fund!BI20","v":0},{"$f":"Fund!BJ20","v":0},{"$f":"Fund!BK20","v":0},{"$f":"Fund!BL20","v":0},{"$f":"Fund!BM20","v":0},{"$f":"Fund!BN20","v":0},{"$f":"Fund!BO20","v":0},{"$f":"Fund!BP20","v":0},{"$f":"Fund!BQ20","v":0},{"$f":"Fund!BR20","v":0},{"$f":"Fund!BS20","v":0},{"$f":"Fund!BT20","v":0},{"$f":"Fund!BU20","v":0},{"$f":"Fund!BV20","v":0},{"$f":"Fund!BW20","v":0},{"$f":"Fund!BX20","v":0},{"$f":"Fund!BY20","v":0},{"$f":"Fund!BZ20","v":0},{"$f":"Fund!CA20","v":0},{"$f":"Fund!CB20","v":0},{"$f":"Fund!CC20","v":0},{"$f":"Fund!CD20","v":0},{"$f":"Fund!CE20","v":0},{"$f":"Fund!CF20","v":0},{"$f":"Fund!CG20","v":0},{"$f":"Fund!CH20","v":0},{"$f":"Fund!CI20","v":0},{"$f":"Fund!CJ20","v":0},{"$f":"Fund!CK20","v":0},{"$f":"Fund!CL20","v":0},{"$f":"Fund!CM20","v":0},{"$f":"Fund!CN20","v":0},{"$f":"Fund!CO20","v":0},{"$f":"Fund!CP20","v":0},{"$f":"Fund!CQ20","v":0},{"$f":"Fund!CR20","v":0},{"$f":"Fund!CS20","v":0},{"$f":"Fund!CT20","v":0},{"$f":"Fund!CU20","v":0},{"$f":"Fund!CV20","v":0},{"$f":"Fund!CW20","v":0},{"$f":"Fund!CX20","v":0},{"$f":"Fund!CY20","v":0},{"$f":"Fund!CZ20","v":0},{"$f":"Fund!DA20","v":0},{"$f":"Fund!DB20","v":0},{"$f":"Fund!DC20","v":0},{"$f":"Fund!DD20","v":0},{"$f":"Fund!DE20","v":0},{"$f":"Fund!DF20","v":0},{"$f":"Fund!DG20","v":0},{"$f":"Fund!DH20","v":0},{"$f":"Fund!DI20","v":0},{"$f":"Fund!DJ20","v":0},{"$f":"Fund!DK20","v":0},{"$f":"Fund!DL20","v":0},{"$f":"Fund!DM20","v":0},{"$f":"Fund!DN20","v":0},{"$f":"Fund!DO20","v":0},{"$f":"Fund!DP20","v":0},{"$f":"Fund!DQ20","v":0},{"$f":"Fund!DR20","v":0},{"$f":"Fund!DS20","v":0},{"$f":"Fund!DT20","v":0},{"$f":"Fund!DU20","v":0},{"$f":"Fund!DV20","v":0},{"$f":"Fund!DW20","v":0},{"$f":"Fund!DX20","v":0},{"$f":"Fund!DY20","v":0},{"$f":"Fund!DZ20","v":0},{"$f":"Fund!EA20","v":0},{"$f":"Fund!EB20","v":0},{"$f":"Fund!EC20","v":0},{"$f":"Fund!ED20","v":0},{"$f":"Fund!EE20","v":0},{"$f":"Fund!EF20","v":0},{"$f":"Fund!EG20","v":0},{"$f":"Fund!EH20","v":0},{"$f":"Fund!EI20","v":0},{"$f":"Fund!EJ20","v":0},{"$f":"Fund!EK20","v":0},{"$f":"Fund!EL20","v":0},{"$f":"Fund!EM20","v":0},{"$f":"Fund!EN20","v":0},{"$f":"Fund!EO20","v":0},{"$f":"Fund!EP20","v":0},{"$f":"Fund!EQ20","v":0},{"$f":"Fund!ER20","v":0},{"$f":"Fund!ES20","v":0},{"$f":"Fund!ET20","v":0},{"$f":"Fund!EU20","v":0},{"$f":"Fund!EV20","v":0},{"$f":"Fund!EW20","v":0},{"$f":"Fund!EX20","v":0},{"$f":"Fund!EY20","v":0},{"$f":"Fund!EZ20","v":0},{"$f":"Fund!FA20","v":0},{"$f":"Fund!FB20","v":0},{"$f":"Fund!FC20","v":0},{"$f":"Fund!FD20","v":0},{"$f":"Fund!FE20","v":0},{"$f":"Fund!FF20","v":0},{"$f":"Fund!FG20","v":0},{"$f":"Fund!FH20","v":0},{"$f":"Fund!FI20","v":0},{"$f":"Fund!FJ20","v":0},{"$f":"Fund!FK20","v":0},{"$f":"Fund!FL20","v":0},{"$f":"Fund!FM20","v":0},{"$f":"Fund!FN20","v":0},{"$f":"Fund!FO20","v":0},{"$f":"Fund!FP20","v":0},{"$f":"Fund!FQ20","v":0},{"$f":"Fund!FR20","v":0},{"$f":"Fund!FS20","v":0},{"$f":"Fund!FT20","v":0},{"$f":"Fund!FU20","v":0},{"$f":"Fund!FV20","v":0},{"$f":"Fund!FW20","v":0},{"$f":"Fund!FX20","v":0},{"$f":"Fund!FY20","v":0},{"$f":"Fund!FZ20","v":0},{"$f":"Fund!GA20","v":0},{"$f":"Fund!GB20","v":0},{"$f":"Fund!GC20","v":0},{"$f":"Fund!GD20","v":0},{"$f":"Fund!GE20","v":0},{"$f":"Fund!GF20","v":0},{"$f":"Fund!GG20","v":0},{"$f":"Fund!GH20","v":0},{"$f":"Fund!GI20","v":0},{"$f":"Fund!GJ20","v":0},{"$f":"Fund!GK20","v":0},{"$f":"Fund!GL20","v":0},{"$f":"Fund!GM20","v":0},{"$f":"Fund!GN20","v":0},{"$f":"Fund!GO20","v":0},{"$f":"Fund!GP20","v":0},{"$f":"Fund!GQ20","v":0},{"$f":"Fund!GR20","v":0},{"$f":"Fund!GS20","v":0},{"$f":"Fund!GT20","v":0},{"$f":"Fund!GU20","v":0},{"$f":"Fund!GV20","v":0},{"$f":"Fund!GW20","v":0},{"$f":"Fund!GX20","v":0},{"$f":"Fund!GY20","v":0},{"$f":"Fund!GZ20","v":0},{"$f":"Fund!HA20","v":0},{"$f":"Fund!HB20","v":0},{"$f":"Fund!HC20","v":0},{"$f":"Fund!HD20","v":0},{"$f":"Fund!HE20","v":0},{"$f":"Fund!HF20","v":0},{"$f":"Fund!HG20","v":0},{"$f":"Fund!HH20","v":0},{"$f":"Fund!HI20","v":0},{"$f":"Fund!HJ20","v":0},{"$f":"Fund!HK20","v":0},{"$f":"Fund!HL20","v":0},{"$f":"Fund!HM20","v":0},{"$f":"Fund!HN20","v":0},{"$f":"Fund!HO20","v":0},{"$f":"Fund!HP20","v":0},{"$f":"Fund!HQ20","v":0},{"$f":"Fund!HR20","v":0},{"$f":"Fund!HS20","v":0},{"$f":"Fund!HT20","v":0},{"$f":"Fund!HU20","v":0},{"$f":"Fund!HV20","v":0},{"$f":"Fund!HW20","v":0},{"$f":"Fund!HX20","v":0},{"$f":"Fund!HY20","v":0},{"$f":"Fund!HZ20","v":0},{"$f":"Fund!IA20","v":0},{"$f":"Fund!IB20","v":0},{"$f":"Fund!IC20","v":0},{"$f":"Fund!ID20","v":0},{"$f":"Fund!IE20","v":0}]
[null,{"$f":"Summary!C7","v":"Fees"},{"$f":"SUM(Q14:ID14)","v":39.015870100986},null,{"$f":"Summary!C14","v":"Share Capital"},{"$f":"Summary!E14","v":347.9891347725266},null,null,null,null,null,null,null,null,null,null,{"$f":"Fund!R21","v":5.8806488417304816},{"$f":"Fund!S21","v":2.6806488417304815},{"$f":"Fund!T21","v":2.6806488417304815},{"$f":"Fund!U21","v":2.6806488417304815},{"$f":"Fund!V21","v":2.6806488417304815},{"$f":"Fund!W21","v":2.6806488417304815},{"$f":"Fund!X21","v":2.6806488417304815},{"$f":"Fund!Y21","v":2.4448750423009957},{"$f":"Fund!Z21","v":2.1176920423204018},{"$f":"Fund!AA21","v":2.0491353462713353},{"$f":"Fund!AB21","v":1.9814057038929016},{"$f":"Fund!AC21","v":1.9141581003263985},{"$f":"Fund!AD21","v":1.8537167531631176},{"$f":"Fund!AE21","v":1.4611163188534371},{"$f":"Fund!AF21","v":1.0614021925989088},{"$f":"Fund!AG21","v":0.78216195445262204},{"$f":"Fund!AH21","v":0.72347751082960343},{"$f":"Fund!AI21","v":0.66218724386290828},{"$f":"Fund!AJ21","v":0},{"$f":"Fund!AK21","v":0},{"$f":"Fund!AL21","v":0},{"$f":"Fund!AM21","v":0},{"$f":"Fund!AN21","v":0},{"$f":"Fund!AO21","v":0},{"$f":"Fund!AP21","v":0},{"$f":"Fund!AQ21","v":0},{"$f":"Fund!AR21","v":0},{"$f":"Fund!AS21","v":0},{"$f":"Fund!AT21","v":0},{"$f":"Fund!AU21","v":0},{"$f":"Fund!AV21","v":0},{"$f":"Fund!AW21","v":0},{"$f":"Fund!AX21","v":0},{"$f":"Fund!AY21","v":0},{"$f":"Fund!AZ21","v":0},{"$f":"Fund!BA21","v":0},{"$f":"Fund!BB21","v":0},{"$f":"Fund!BC21","v":0},{"$f":"Fund!BD21","v":0},{"$f":"Fund!BE21","v":0},{"$f":"Fund!BF21","v":0},{"$f":"Fund!BG21","v":0},{"$f":"Fund!BH21","v":0},{"$f":"Fund!BI21","v":0},{"$f":"Fund!BJ21","v":0},{"$f":"Fund!BK21","v":0},{"$f":"Fund!BL21","v":0},{"$f":"Fund!BM21","v":0},{"$f":"Fund!BN21","v":0},{"$f":"Fund!BO21","v":0},{"$f":"Fund!BP21","v":0},{"$f":"Fund!BQ21","v":0},{"$f":"Fund!BR21","v":0},{"$f":"Fund!BS21","v":0},{"$f":"Fund!BT21","v":0},{"$f":"Fund!BU21","v":0},{"$f":"Fund!BV21","v":0},{"$f":"Fund!BW21","v":0},{"$f":"Fund!BX21","v":0},{"$f":"Fund!BY21","v":0},{"$f":"Fund!BZ21","v":0},{"$f":"Fund!CA21","v":0},{"$f":"Fund!CB21","v":0},{"$f":"Fund!CC21","v":0},{"$f":"Fund!CD21","v":0},{"$f":"Fund!CE21","v":0},{"$f":"Fund!CF21","v":0},{"$f":"Fund!CG21","v":0},{"$f":"Fund!CH21","v":0},{"$f":"Fund!CI21","v":0},{"$f":"Fund!CJ21","v":0},{"$f":"Fund!CK21","v":0},{"$f":"Fund!CL21","v":0},{"$f":"Fund!CM21","v":0},{"$f":"Fund!CN21","v":0},{"$f":"Fund!CO21","v":0},{"$f":"Fund!CP21","v":0},{"$f":"Fund!CQ21","v":0},{"$f":"Fund!CR21","v":0},{"$f":"Fund!CS21","v":0},{"$f":"Fund!CT21","v":0},{"$f":"Fund!CU21","v":0},{"$f":"Fund!CV21","v":0},{"$f":"Fund!CW21","v":0},{"$f":"Fund!CX21","v":0},{"$f":"Fund!CY21","v":0},{"$f":"Fund!CZ21","v":0},{"$f":"Fund!DA21","v":0},{"$f":"Fund!DB21","v":0},{"$f":"Fund!DC21","v":0},{"$f":"Fund!DD21","v":0},{"$f":"Fund!DE21","v":0},{"$f":"Fund!DF21","v":0},{"$f":"Fund!DG21","v":0},{"$f":"Fund!DH21","v":0},{"$f":"Fund!DI21","v":0},{"$f":"Fund!DJ21","v":0},{"$f":"Fund!DK21","v":0},{"$f":"Fund!DL21","v":0},{"$f":"Fund!DM21","v":0},{"$f":"Fund!DN21","v":0},{"$f":"Fund!DO21","v":0},{"$f":"Fund!DP21","v":0},{"$f":"Fund!DQ21","v":0},{"$f":"Fund!DR21","v":0},{"$f":"Fund!DS21","v":0},{"$f":"Fund!DT21","v":0},{"$f":"Fund!DU21","v":0},{"$f":"Fund!DV21","v":0},{"$f":"Fund!DW21","v":0},{"$f":"Fund!DX21","v":0},{"$f":"Fund!DY21","v":0},{"$f":"Fund!DZ21","v":0},{"$f":"Fund!EA21","v":0},{"$f":"Fund!EB21","v":0},{"$f":"Fund!EC21","v":0},{"$f":"Fund!ED21","v":0},{"$f":"Fund!EE21","v":0},{"$f":"Fund!EF21","v":0},{"$f":"Fund!EG21","v":0},{"$f":"Fund!EH21","v":0},{"$f":"Fund!EI21","v":0},{"$f":"Fund!EJ21","v":0},{"$f":"Fund!EK21","v":0},{"$f":"Fund!EL21","v":0},{"$f":"Fund!EM21","v":0},{"$f":"Fund!EN21","v":0},{"$f":"Fund!EO21","v":0},{"$f":"Fund!EP21","v":0},{"$f":"Fund!EQ21","v":0},{"$f":"Fund!ER21","v":0},{"$f":"Fund!ES21","v":0},{"$f":"Fund!ET21","v":0},{"$f":"Fund!EU21","v":0},{"$f":"Fund!EV21","v":0},{"$f":"Fund!EW21","v":0},{"$f":"Fund!EX21","v":0},{"$f":"Fund!EY21","v":0},{"$f":"Fund!EZ21","v":0},{"$f":"Fund!FA21","v":0},{"$f":"Fund!FB21","v":0},{"$f":"Fund!FC21","v":0},{"$f":"Fund!FD21","v":0},{"$f":"Fund!FE21","v":0},{"$f":"Fund!FF21","v":0},{"$f":"Fund!FG21","v":0},{"$f":"Fund!FH21","v":0},{"$f":"Fund!FI21","v":0},{"$f":"Fund!FJ21","v":0},{"$f":"Fund!FK21","v":0},{"$f":"Fund!FL21","v":0},{"$f":"Fund!FM21","v":0},{"$f":"Fund!FN21","v":0},{"$f":"Fund!FO21","v":0},{"$f":"Fund!FP21","v":0},{"$f":"Fund!FQ21","v":0},{"$f":"Fund!FR21","v":0},{"$f":"Fund!FS21","v":0},{"$f":"Fund!FT21","v":0},{"$f":"Fund!FU21","v":0},{"$f":"Fund!FV21","v":0},{"$f":"Fund!FW21","v":0},{"$f":"Fund!FX21","v":0},{"$f":"Fund!FY21","v":0},{"$f":"Fund!FZ21","v":0},{"$f":"Fund!GA21","v":0},{"$f":"Fund!GB21","v":0},{"$f":"Fund!GC21","v":0},{"$f":"Fund!GD21","v":0},{"$f":"Fund!GE21","v":0},{"$f":"Fund!GF21","v":0},{"$f":"Fund!GG21","v":0},{"$f":"Fund!GH21","v":0},{"$f":"Fund!GI21","v":0},{"$f":"Fund!GJ21","v":0},{"$f":"Fund!GK21","v":0},{"$f":"Fund!GL21","v":0},{"$f":"Fund!GM21","v":0},{"$f":"Fund!GN21","v":0},{"$f":"Fund!GO21","v":0},{"$f":"Fund!GP21","v":0},{"$f":"Fund!GQ21","v":0},{"$f":"Fund!GR21","v":0},{"$f":"Fund!GS21","v":0},{"$f":"Fund!GT21","v":0},{"$f":"Fund!GU21","v":0},{"$f":"Fund!GV21","v":0},{"$f":"Fund!GW21","v":0},{"$f":"Fund!GX21","v":0},{"$f":"Fund!GY21","v":0},{"$f":"Fund!GZ21","v":0},{"$f":"Fund!HA21","v":0},{"$f":"Fund!HB21","v":0},{"$f":"Fund!HC21","v":0},{"$f":"Fund!HD21","v":0},{"$f":"Fund!HE21","v":0},{"$f":"Fund!HF21","v":0},{"$f":"Fund!HG21","v":0},{"$f":"Fund!HH21","v":0},{"$f":"Fund!HI21","v":0},{"$f":"Fund!HJ21","v":0},{"$f":"Fund!HK21","v":0},{"$f":"Fund!HL21","v":0},{"$f":"Fund!HM21","v":0},{"$f":"Fund!HN21","v":0},{"$f":"Fund!HO21","v":0},{"$f":"Fund!HP21","v":0},{"$f":"Fund!HQ21","v":0},{"$f":"Fund!HR21","v":0},{"$f":"Fund!HS21","v":0},{"$f":"Fund!HT21","v":0},{"$f":"Fund!HU21","v":0},{"$f":"Fund!HV21","v":0},{"$f":"Fund!HW21","v":0},{"$f":"Fund!HX21","v":0},{"$f":"Fund!HY21","v":0},{"$f":"Fund!HZ21","v":0},{"$f":"Fund!IA21","v":0},{"$f":"Fund!IB21","v":0},{"$f":"Fund!IC21","v":0},{"$f":"Fund!ID21","v":0},{"$f":"Fund!IE21","v":0}]
[null,null,{"$f":"SUM(Q15:ID15)","v":296.36840326854298},null,{"$f":"Summary!C15","v":"Senior Debt"},{"$f":"Summary!E15","v":415.75310531332809},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q12:Q14)","v":21.060648841730483},{"$f":"SUM(R12:R14)","v":17.86064884173048},17.86064884173048,20.390648841730481,20.390648841730481,20.390648841730481,20.390648841730481,20.237395872101317,20.024726922113931,12.390165069682038,12.346140802136055,12.302429859817828,12.263142984161696,12.007952701860402,14.278138519794959,14.096632364999873,14.058487476644911,14.018648803116559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CD12:CD14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EP12:EP14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HB12:HB14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F12:F15)","v":765.89966906585187}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Cash Flows"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q5","v":2021},{"$f":"Q39+1","v":2022},{"$f":"R39+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"CD39+1","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,2125,2126,2127,2128,2129,2130,2131,2132,2133,2134,2135,2136,2137,2138,2139,2140,2141,2142,2143,2144,2145,2146,2147,2148,2149,2150,{"$f":"EP39+1","v":2151},2152,2153,2154,2155,2156,2157,2158,2159,2160,2161,2162,2163,2164,2165,2166,2167,2168,2169,2170,2171,2172,2173,2174,2175,2176,2177,2178,2179,2180,2181,2182,2183,2184,2185,2186,2187,2188,2189,2190,2191,2192,2193,2194,2195,2196,2197,2198,2199,2200,2201,2202,2203,2204,2205,2206,2207,2208,2209,2210,2211,2212,2213,2214,{"$f":"HB39+1","v":2215},2216,2217,2218,2219,2220,2221,2222,2223,2224,2225,2226,2227,2228,2229,2230,2231,2232,2233,2234,2235,2236,2237,2238,2239,2240,2241,2242]
[null,{"$f":"CF!B11","v":"Net Offtaker Revenues"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!Q$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!R$39,CF!$Q$11:$ID$11)","v":4.4799723268459983},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!S$39,CF!$Q$11:$ID$11)","v":21.033479774617675},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!T$39,CF!$Q$11:$ID$11)","v":38.257340381159892},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!U$39,CF!$Q$11:$ID$11)","v":47.342273050634162},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!V$39,CF!$Q$11:$ID$11)","v":51.044646309580969},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!W$39,CF!$Q$11:$ID$11)","v":53.353726514229955},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!X$39,CF!$Q$11:$ID$11)","v":56.852973221983618},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!Y$39,CF!$Q$11:$ID$11)","v":58.820297292677537},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!Z$39,CF!$Q$11:$ID$11)","v":60.250464712759396},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AA$39,CF!$Q$11:$ID$11)","v":58.086203744254362},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AB$39,CF!$Q$11:$ID$11)","v":57.032372006339365},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AC$39,CF!$Q$11:$ID$11)","v":57.55504385423589},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AD$39,CF!$Q$11:$ID$11)","v":58.388931039333684},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AE$39,CF!$Q$11:$ID$11)","v":58.484537352187246},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AF$39,CF!$Q$11:$ID$11)","v":57.946883682240205},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AG$39,CF!$Q$11:$ID$11)","v":56.964237986962921},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AH$39,CF!$Q$11:$ID$11)","v":57.864284439518315},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AI$39,CF!$Q$11:$ID$11)","v":56.202841939970398},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AJ$39,CF!$Q$11:$ID$11)","v":56.081054931206545},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AK$39,CF!$Q$11:$ID$11)","v":55.845912487411191},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AL$39,CF!$Q$11:$ID$11)","v":55.068775778171918},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AM$39,CF!$Q$11:$ID$11)","v":67.678870096279425},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AN$39,CF!$Q$11:$ID$11)","v":67.678870096279425},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AO$39,CF!$Q$11:$ID$11)","v":67.678870096279425},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AP$39,CF!$Q$11:$ID$11)","v":67.678870096279425},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AQ$39,CF!$Q$11:$ID$11)","v":67.678870096279425},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AR$39,CF!$Q$11:$ID$11)","v":67.678870096279425},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AS$39,CF!$Q$11:$ID$11)","v":67.678870096279425},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AT$39,CF!$Q$11:$ID$11)","v":67.678870096279425},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AU$39,CF!$Q$11:$ID$11)","v":67.678870096279425},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AV$39,CF!$Q$11:$ID$11)","v":67.678870096279425},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AW$39,CF!$Q$11:$ID$11)","v":67.678870096279425},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AX$39,CF!$Q$11:$ID$11)","v":67.678870096279425},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AY$39,CF!$Q$11:$ID$11)","v":67.678870096279425},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AZ$39,CF!$Q$11:$ID$11)","v":67.678870096279425},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BA$39,CF!$Q$11:$ID$11)","v":32.203862354146274},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BB$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BC$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BD$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BE$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BF$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BG$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BH$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BI$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BJ$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BK$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BL$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BM$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BN$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BO$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BP$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BQ$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BR$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BS$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BT$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BU$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BV$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BW$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BX$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BY$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BZ$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CA$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CB$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CC$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CD$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CE$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CF$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CG$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CH$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CI$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CJ$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CK$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CL$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CM$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CN$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CO$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CP$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CQ$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CR$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CS$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CT$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CU$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CV$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CW$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CX$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CY$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CZ$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DA$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DB$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DC$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DD$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DE$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DF$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DG$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DH$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DI$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DJ$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DK$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DL$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DM$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DN$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DO$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DP$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DQ$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DR$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DS$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DT$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DU$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DV$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DW$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DX$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DY$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DZ$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EA$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EB$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EC$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!ED$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EE$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EF$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EG$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EH$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EI$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EJ$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EK$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EL$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EM$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EN$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EO$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EP$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EQ$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!ER$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!ES$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!ET$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EU$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EV$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EW$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EX$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EY$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EZ$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FA$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FB$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FC$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FD$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FE$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FF$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FG$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FH$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FI$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FJ$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FK$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FL$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FM$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FN$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FO$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FP$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FQ$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FR$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FS$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FT$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FU$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FV$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FW$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FX$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FY$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FZ$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GA$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GB$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GC$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GD$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GE$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GF$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GG$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GH$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GI$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GJ$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GK$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GL$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GM$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GN$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GO$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GP$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GQ$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GR$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GS$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GT$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GU$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GV$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GW$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GX$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GY$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GZ$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HA$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HB$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HC$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HD$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HE$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HF$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HG$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HH$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HI$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HJ$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HK$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HL$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HM$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HN$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HO$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HP$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HQ$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HR$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HS$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HT$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HU$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HV$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HW$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HX$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HY$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HZ$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!IA$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!IB$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!IC$39,CF!$Q$11:$ID$11)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!ID$39,CF!$Q$11:$ID$11)","v":0}]
[null,{"$f":"CF!B12","v":"CfD Revenues"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!Q$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!R$39,CF!$Q$12:$ID$12)","v":11.192737749785028},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!S$39,CF!$Q$12:$ID$12)","v":48.081521766216937},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!T$39,CF!$Q$12:$ID$12)","v":77.408583113183511},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!U$39,CF!$Q$12:$ID$12)","v":76.484992977373395},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!V$39,CF!$Q$12:$ID$12)","v":72.78261971842656},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!W$39,CF!$Q$12:$ID$12)","v":70.473539513777581},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!X$39,CF!$Q$12:$ID$12)","v":66.974292806023925},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!Y$39,CF!$Q$12:$ID$12)","v":65.006968735329991},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!Z$39,CF!$Q$12:$ID$12)","v":63.576801315248147},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AA$39,CF!$Q$12:$ID$12)","v":65.741062283753166},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AB$39,CF!$Q$12:$ID$12)","v":66.794894021668171},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AC$39,CF!$Q$12:$ID$12)","v":66.272222173771652},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AD$39,CF!$Q$12:$ID$12)","v":65.438334988673859},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AE$39,CF!$Q$12:$ID$12)","v":65.342728675820297},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AF$39,CF!$Q$12:$ID$12)","v":65.88038234576733},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AG$39,CF!$Q$12:$ID$12)","v":66.863028041044615},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AH$39,CF!$Q$12:$ID$12)","v":65.962981588489214},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AI$39,CF!$Q$12:$ID$12)","v":67.624424088037131},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AJ$39,CF!$Q$12:$ID$12)","v":67.746211096800991},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AK$39,CF!$Q$12:$ID$12)","v":67.981353540596345},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AL$39,CF!$Q$12:$ID$12)","v":68.758490249835617},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AM$39,CF!$Q$12:$ID$12)","v":56.148395931728118},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AN$39,CF!$Q$12:$ID$12)","v":56.148395931728118},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AO$39,CF!$Q$12:$ID$12)","v":56.148395931728118},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AP$39,CF!$Q$12:$ID$12)","v":26.717278397513947},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AQ$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AR$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AS$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AT$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AU$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AV$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AW$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AX$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AY$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AZ$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BA$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BB$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BC$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BD$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BE$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BF$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BG$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BH$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BI$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BJ$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BK$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BL$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BM$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BN$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BO$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BP$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BQ$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BR$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BS$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BT$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BU$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BV$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BW$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BX$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BY$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BZ$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CA$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CB$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CC$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CD$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CE$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CF$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CG$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CH$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CI$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CJ$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CK$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CL$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CM$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CN$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CO$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CP$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CQ$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CR$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CS$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CT$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CU$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CV$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CW$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CX$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CY$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CZ$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DA$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DB$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DC$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DD$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DE$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DF$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DG$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DH$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DI$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DJ$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DK$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DL$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DM$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DN$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DO$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DP$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DQ$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DR$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DS$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DT$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DU$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DV$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DW$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DX$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DY$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DZ$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EA$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EB$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EC$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!ED$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EE$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EF$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EG$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EH$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EI$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EJ$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EK$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EL$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EM$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EN$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EO$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EP$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EQ$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!ER$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!ES$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!ET$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EU$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EV$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EW$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EX$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EY$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EZ$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FA$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FB$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FC$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FD$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FE$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FF$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FG$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FH$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FI$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FJ$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FK$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FL$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FM$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FN$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FO$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FP$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FQ$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FR$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FS$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FT$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FU$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FV$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FW$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FX$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FY$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FZ$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GA$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GB$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GC$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GD$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GE$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GF$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GG$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GH$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GI$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GJ$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GK$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GL$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GM$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GN$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GO$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GP$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GQ$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GR$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GS$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GT$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GU$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GV$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GW$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GX$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GY$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GZ$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HA$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HB$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HC$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HD$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HE$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HF$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HG$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HH$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HI$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HJ$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HK$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HL$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HM$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HN$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HO$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HP$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HQ$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HR$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HS$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HT$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HU$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HV$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HW$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HX$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HY$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HZ$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!IA$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!IB$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!IC$39,CF!$Q$12:$ID$12)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!ID$39,CF!$Q$12:$ID$12)","v":0}]
[null,"OPEX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!Q$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!R$39,Ops!$R$147:$IE$147)","v":-16.793112185674246},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!S$39,Ops!$R$147:$IE$147)","v":-33.588129988042539},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!T$39,Ops!$R$147:$IE$147)","v":-33.925272943367666},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!U$39,Ops!$R$147:$IE$147)","v":-34.265799992191475},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!V$39,Ops!$R$147:$IE$147)","v":-34.609745102564091},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!W$39,Ops!$R$147:$IE$147)","v":-37.45204658269828},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!X$39,Ops!$R$147:$IE$147)","v":-45.350171811677534},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!Y$39,Ops!$R$147:$IE$147)","v":-45.805376997394468},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!Z$39,Ops!$R$147:$IE$147)","v":-46.265151333631131},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!AA$39,Ops!$R$147:$IE$147)","v":-46.729540683521641},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!AB$39,Ops!$R$147:$IE$147)","v":-47.692741744737376},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!AC$39,Ops!$R$147:$IE$147)","v":-49.661336362302407},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!AD$39,Ops!$R$147:$IE$147)","v":-50.159815131812415},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!AE$39,Ops!$R$147:$IE$147)","v":-50.663297413145784},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!AF$39,Ops!$R$147:$IE$147)","v":-51.171833429365343},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!AG$39,Ops!$R$147:$IE$147)","v":-50.420187753715808},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!AH$39,Ops!$R$147:$IE$147)","v":-47.111414135486214},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!AI$39,Ops!$R$147:$IE$147)","v":-47.584297901174821},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!AJ$39,Ops!$R$147:$IE$147)","v":-48.061928267235238},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!AK$39,Ops!$R$147:$IE$147)","v":-48.544352877965537},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!AL$39,Ops!$R$147:$IE$147)","v":-49.031619855896416},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!AM$39,Ops!$R$147:$IE$147)","v":-49.523777806591511},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!AN$39,Ops!$R$147:$IE$147)","v":-50.0208758234958},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!AO$39,Ops!$R$147:$IE$147)","v":-50.522963492832808},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!AP$39,Ops!$R$147:$IE$147)","v":-51.030090898550888},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!AQ$39,Ops!$R$147:$IE$147)","v":-51.542308627319137},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!AR$39,Ops!$R$147:$IE$147)","v":-52.059667773573494},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!AS$39,Ops!$R$147:$IE$147)","v":-52.582219944613549},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!AT$39,Ops!$R$147:$IE$147)","v":-53.110017265750336},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!AU$39,Ops!$R$147:$IE$147)","v":-53.643112385505972},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!AV$39,Ops!$R$147:$IE$147)","v":-54.181558480865434},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!AW$39,Ops!$R$147:$IE$147)","v":-54.725409262580989},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!AX$39,Ops!$R$147:$IE$147)","v":-55.274718980529919},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!AY$39,Ops!$R$147:$IE$147)","v":-55.829542429126072},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!AZ$39,Ops!$R$147:$IE$147)","v":-56.389934952785666},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!BA$39,Ops!$R$147:$IE$147)","v":-28.406870278557939},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!BB$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!BC$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!BD$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!BE$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!BF$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!BG$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!BH$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!BI$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!BJ$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!BK$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!BL$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!BM$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!BN$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!BO$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!BP$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!BQ$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!BR$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!BS$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!BT$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!BU$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!BV$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!BW$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!BX$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!BY$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!BZ$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!CA$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!CB$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!CC$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!CD$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!CE$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!CF$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!CG$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!CH$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!CI$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!CJ$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!CK$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!CL$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!CM$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!CN$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!CO$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!CP$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!CQ$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!CR$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!CS$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!CT$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!CU$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!CV$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!CW$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!CX$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!CY$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!CZ$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!DA$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!DB$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!DC$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!DD$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!DE$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!DF$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!DG$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!DH$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!DI$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!DJ$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!DK$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!DL$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!DM$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!DN$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!DO$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!DP$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!DQ$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!DR$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!DS$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!DT$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!DU$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!DV$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!DW$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!DX$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!DY$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!DZ$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!EA$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!EB$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!EC$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!ED$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!EE$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!EF$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!EG$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!EH$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!EI$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!EJ$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!EK$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!EL$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!EM$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!EN$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!EO$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!EP$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!EQ$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!ER$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!ES$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!ET$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!EU$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!EV$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!EW$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!EX$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!EY$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!EZ$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!FA$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!FB$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!FC$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!FD$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!FE$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!FF$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!FG$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!FH$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!FI$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!FJ$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!FK$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!FL$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!FM$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!FN$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!FO$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!FP$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!FQ$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!FR$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!FS$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!FT$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!FU$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!FV$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!FW$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!FX$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!FY$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!FZ$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!GA$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!GB$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!GC$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!GD$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!GE$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!GF$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!GG$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!GH$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!GI$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!GJ$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!GK$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!GL$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!GM$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!GN$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!GO$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!GP$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!GQ$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!GR$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!GS$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!GT$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!GU$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!GV$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!GW$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!GX$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!GY$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!GZ$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!HA$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!HB$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!HC$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!HD$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!HE$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!HF$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!HG$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!HH$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!HI$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!HJ$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!HK$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!HL$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!HM$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!HN$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!HO$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!HP$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!HQ$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!HR$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!HS$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!HT$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!HU$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!HV$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!HW$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!HX$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!HY$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!HZ$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!IA$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!IB$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!IC$39,Ops!$R$147:$IE$147)","v":0},{"$f":"-SUMIF(Ops!$R$5:$IE$5,Graph!ID$39,Ops!$R$147:$IE$147)","v":0}]
[null,"Change in Working Capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!Q$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!R$39,CF!$Q$26:$ID$26)","v":1.1885888964907103},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!S$39,CF!$Q$26:$ID$26)","v":16.75328986279413},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!T$39,CF!$Q$26:$ID$26)","v":11.334202512195183},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!U$39,CF!$Q$26:$ID$26)","v":-0.10495596332856749},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!V$39,CF!$Q$26:$ID$26)","v":-0.10600946537432421},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!W$39,CF!$Q$26:$ID$26)","v":-3.171466497559507},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!X$39,CF!$Q$26:$ID$26)","v":-0.13890733532254984},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!Y$39,CF!$Q$26:$ID$26)","v":-0.1403016263879806},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!Z$39,CF!$Q$26:$ID$26)","v":-0.14170991273718414},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AA$39,CF!$Q$26:$ID$26)","v":-0.14313233484868704},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AB$39,CF!$Q$26:$ID$26)","v":-0.7515146029013664},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AC$39,CF!$Q$26:$ID$26)","v":-0.15211240943673232},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AD$39,CF!$Q$26:$ID$26)","v":-0.15363924725942013},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AE$39,CF!$Q$26:$ID$26)","v":-0.15518141081224712},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AF$39,CF!$Q$26:$ID$26)","v":-0.15673905392817034},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AG$39,CF!$Q$26:$ID$26)","v":1.3957891396970687},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AH$39,CF!$Q$26:$ID$26)","v":-0.14430201120323716},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AI$39,CF!$Q$26:$ID$26)","v":-0.14575045166520439},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AJ$39,CF!$Q$26:$ID$26)","v":-0.14721343093889061},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AK$39,CF!$Q$26:$ID$26)","v":-0.14869109495852229},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AL$39,CF!$Q$26:$ID$26)","v":-0.15018359112317725},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AM$39,CF!$Q$26:$ID$26)","v":-0.15169106831141121},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AN$39,CF!$Q$26:$ID$26)","v":-0.15321367689621468},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AO$39,CF!$Q$26:$ID$26)","v":-0.15475156875989171},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AP$39,CF!$Q$26:$ID$26)","v":-18.172616287576879},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AQ$39,CF!$Q$26:$ID$26)","v":-0.1578738174912484},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AR$39,CF!$Q$26:$ID$26)","v":-0.15945848580758692},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AS$39,CF!$Q$26:$ID$26)","v":-0.16105906033127582},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AT$39,CF!$Q$26:$ID$26)","v":-0.16267570072182025},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AU$39,CF!$Q$26:$ID$26)","v":-5.3467203054949941},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AV$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AW$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AX$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AY$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AZ$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BA$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BB$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BC$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BD$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BE$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BF$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BG$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BH$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BI$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BJ$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BK$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BL$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BM$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BN$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BO$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BP$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BQ$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BR$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BS$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BT$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BU$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BV$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BW$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BX$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BY$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BZ$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CA$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CB$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CC$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CD$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CE$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CF$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CG$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CH$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CI$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CJ$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CK$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CL$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CM$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CN$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CO$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CP$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CQ$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CR$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CS$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CT$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CU$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CV$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CW$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CX$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CY$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CZ$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DA$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DB$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DC$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DD$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DE$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DF$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DG$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DH$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DI$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DJ$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DK$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DL$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DM$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DN$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DO$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DP$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DQ$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DR$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DS$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DT$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DU$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DV$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DW$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DX$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DY$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DZ$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EA$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EB$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EC$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!ED$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EE$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EF$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EG$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EH$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EI$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EJ$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EK$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EL$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EM$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EN$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EO$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EP$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EQ$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!ER$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!ES$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!ET$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EU$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EV$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EW$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EX$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EY$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EZ$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FA$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FB$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FC$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FD$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FE$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FF$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FG$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FH$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FI$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FJ$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FK$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FL$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FM$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FN$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FO$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FP$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FQ$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FR$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FS$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FT$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FU$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FV$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FW$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FX$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FY$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FZ$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GA$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GB$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GC$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GD$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GE$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GF$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GG$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GH$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GI$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GJ$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GK$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GL$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GM$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GN$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GO$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GP$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GQ$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GR$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GS$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GT$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GU$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GV$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GW$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GX$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GY$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GZ$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HA$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HB$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HC$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HD$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HE$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HF$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HG$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HH$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HI$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HJ$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HK$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HL$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HM$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HN$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HO$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HP$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HQ$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HR$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HS$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HT$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HU$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HV$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HW$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HX$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HY$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HZ$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!IA$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!IB$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!IC$39,CF!$Q$26:$ID$26)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!ID$39,CF!$Q$26:$ID$26)","v":0}]
[null,"Operating Cash Flow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q40:Q43)","v":0},{"$f":"SUM(R40:R43)","v":6.8186787447491071E-2},52.280161415586207,93.074853063170934,89.456510072487518,89.11151146006911,83.203752947749749,78.338186881007459,77.881587404225087,77.420404781639235,76.954593009637208,75.383009680368787,74.013817256268396,73.513811648935715,73.008787204049511,72.49869354471403,74.802867413988793,76.571549881318077,76.097217675167499,75.618124329833407,75.13422205508347,74.645462580987925,74.151797153104624,73.653176527615528,73.14955096641485,25.193441307665609,15.978687651469039,15.459743836898344,14.935591091334601,14.406177129807268,8.6890374052784587,13.497311615413992,12.953460833698436,12.404151115749507,11.849327667153354,11.288935143493759,3.7969920755883351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CD40:CD43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EP40:EP43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HB40:HB43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Debt Service"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q39","v":2021},{"$f":"R39","v":2022},{"$f":"S39","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"CE39","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,2125,2126,2127,2128,2129,2130,2131,2132,2133,2134,2135,2136,2137,2138,2139,2140,2141,2142,2143,2144,2145,2146,2147,2148,2149,2150,{"$f":"EQ39","v":2151},2152,2153,2154,2155,2156,2157,2158,2159,2160,2161,2162,2163,2164,2165,2166,2167,2168,2169,2170,2171,2172,2173,2174,2175,2176,2177,2178,2179,2180,2181,2182,2183,2184,2185,2186,2187,2188,2189,2190,2191,2192,2193,2194,2195,2196,2197,2198,2199,2200,2201,2202,2203,2204,2205,2206,2207,2208,2209,2210,2211,2212,2213,2214,{"$f":"HC39","v":2215},2216,2217,2218,2219,2220,2221,2222,2223,2224,2225,2226,2227,2228,2229,2230,2231,2232,2233,2234,2235,2236,2237,2238,2239,2240,2241,2242]
[null,"Principal Repayment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!Q$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!R$65,Debt!$R$61:$IE$61)","v":12.047859962833623},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!S$65,Debt!$R$61:$IE$61)","v":24.095719925667247},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!T$65,Debt!$R$61:$IE$61)","v":24.095719925667247},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!U$65,Debt!$R$61:$IE$61)","v":24.095719925667247},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!V$65,Debt!$R$61:$IE$61)","v":24.095719925667247},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!W$65,Debt!$R$61:$IE$61)","v":24.095719925667247},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!X$65,Debt!$R$61:$IE$61)","v":24.095719925667247},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!Y$65,Debt!$R$61:$IE$61)","v":24.095719925667247},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!Z$65,Debt!$R$61:$IE$61)","v":24.095719925667247},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AA$65,Debt!$R$61:$IE$61)","v":24.095719925667247},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AB$65,Debt!$R$61:$IE$61)","v":24.095719925667247},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AC$65,Debt!$R$61:$IE$61)","v":24.095719925667247},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AD$65,Debt!$R$61:$IE$61)","v":24.095719925667247},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AE$65,Debt!$R$61:$IE$61)","v":24.095719925667247},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AF$65,Debt!$R$61:$IE$61)","v":24.095719925667247},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AG$65,Debt!$R$61:$IE$61)","v":24.095719925667247},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AH$65,Debt!$R$61:$IE$61)","v":24.095719925667247},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AI$65,Debt!$R$61:$IE$61)","v":18.173726539818404},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AJ$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AK$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AL$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AM$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AN$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AO$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AP$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AQ$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AR$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AS$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AT$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AU$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AV$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AW$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AX$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AY$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AZ$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BA$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BB$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BC$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BD$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BE$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BF$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BG$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BH$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BI$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BJ$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BK$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BL$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BM$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BN$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BO$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BP$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BQ$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BR$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BS$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BT$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BU$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BV$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BW$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BX$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BY$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BZ$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CA$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CB$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CC$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CD$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CE$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CF$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CG$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CH$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CI$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CJ$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CK$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CL$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CM$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CN$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CO$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CP$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CQ$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CR$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CS$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CT$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CU$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CV$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CW$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CX$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CY$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CZ$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DA$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DB$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DC$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DD$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DE$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DF$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DG$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DH$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DI$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DJ$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DK$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DL$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DM$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DN$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DO$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DP$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DQ$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DR$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DS$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DT$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DU$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DV$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DW$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DX$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DY$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DZ$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EA$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EB$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EC$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!ED$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EE$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EF$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EG$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EH$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EI$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EJ$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EK$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EL$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EM$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EN$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EO$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EP$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EQ$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!ER$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!ES$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!ET$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EU$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EV$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EW$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EX$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EY$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EZ$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FA$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FB$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FC$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FD$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FE$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FF$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FG$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FH$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FI$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FJ$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FK$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FL$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FM$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FN$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FO$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FP$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FQ$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FR$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FS$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FT$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FU$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FV$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FW$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FX$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FY$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FZ$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GA$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GB$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GC$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GD$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GE$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GF$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GG$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GH$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GI$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GJ$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GK$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GL$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GM$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GN$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GO$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GP$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GQ$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GR$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GS$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GT$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GU$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GV$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GW$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GX$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GY$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GZ$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HA$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HB$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HC$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HD$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HE$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HF$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HG$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HH$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HI$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HJ$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HK$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HL$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HM$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HN$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HO$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HP$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HQ$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HR$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HS$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HT$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HU$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HV$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HW$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HX$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HY$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HZ$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!IA$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!IB$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!IC$65,Debt!$R$61:$IE$61)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!ID$65,Debt!$R$61:$IE$61)","v":0}]
[null,"Interest Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!Q$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!R$65,Debt!$R$63:$IE$63)","v":4.3337820749999993},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!S$65,Debt!$R$63:$IE$63)","v":8.2880563499999997},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!T$65,Debt!$R$63:$IE$63)","v":7.782046124999999},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!U$65,Debt!$R$63:$IE$63)","v":7.2760358999999992},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!V$65,Debt!$R$63:$IE$63)","v":7.0924083999999992},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!W$65,Debt!$R$63:$IE$63)","v":6.5623024499999998},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!X$65,Debt!$R$63:$IE$63)","v":6.0321964999999995},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!Y$65,Debt!$R$63:$IE$63)","v":5.5020905499999992},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!Z$65,Debt!$R$63:$IE$63)","v":4.9719845999999999},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AA$65,Debt!$R$63:$IE$63)","v":4.6437828000000003},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AB$65,Debt!$R$63:$IE$63)","v":4.0895811249999996},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AC$65,Debt!$R$63:$IE$63)","v":3.5353794499999998},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AD$65,Debt!$R$63:$IE$63)","v":2.9811777749999999},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AE$65,Debt!$R$63:$IE$63)","v":2.4269761000000001},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AF$65,Debt!$R$63:$IE$63)","v":1.9542000000000002},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AG$65,Debt!$R$63:$IE$63)","v":1.3759026000000001},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AH$65,Debt!$R$63:$IE$63)","v":0.79760520000000001},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AI$65,Debt!$R$63:$IE$63)","v":0.21930780000000002},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AJ$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AK$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AL$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AM$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AN$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AO$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AP$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AQ$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AR$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AS$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AT$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AU$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AV$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AW$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AX$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AY$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!AZ$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BA$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BB$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BC$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BD$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BE$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BF$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BG$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BH$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BI$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BJ$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BK$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BL$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BM$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BN$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BO$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BP$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BQ$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BR$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BS$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BT$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BU$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BV$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BW$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BX$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BY$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!BZ$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CA$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CB$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CC$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CD$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CE$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CF$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CG$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CH$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CI$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CJ$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CK$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CL$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CM$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CN$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CO$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CP$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CQ$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CR$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CS$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CT$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CU$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CV$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CW$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CX$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CY$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!CZ$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DA$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DB$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DC$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DD$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DE$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DF$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DG$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DH$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DI$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DJ$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DK$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DL$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DM$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DN$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DO$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DP$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DQ$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DR$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DS$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DT$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DU$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DV$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DW$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DX$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DY$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!DZ$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EA$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EB$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EC$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!ED$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EE$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EF$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EG$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EH$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EI$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EJ$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EK$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EL$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EM$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EN$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EO$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EP$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EQ$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!ER$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!ES$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!ET$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EU$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EV$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EW$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EX$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EY$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!EZ$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FA$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FB$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FC$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FD$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FE$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FF$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FG$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FH$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FI$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FJ$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FK$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FL$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FM$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FN$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FO$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FP$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FQ$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FR$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FS$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FT$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FU$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FV$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FW$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FX$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FY$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!FZ$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GA$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GB$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GC$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GD$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GE$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GF$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GG$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GH$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GI$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GJ$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GK$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GL$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GM$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GN$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GO$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GP$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GQ$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GR$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GS$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GT$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GU$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GV$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GW$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GX$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GY$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!GZ$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HA$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HB$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HC$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HD$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HE$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HF$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HG$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HH$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HI$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HJ$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HK$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HL$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HM$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HN$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HO$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HP$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HQ$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HR$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HS$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HT$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HU$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HV$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HW$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HX$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HY$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!HZ$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!IA$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!IB$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!IC$65,Debt!$R$63:$IE$63)","v":0},{"$f":"SUMIF(Debt!$R$5:$IE$5,Graph!ID$65,Debt!$R$63:$IE$63)","v":0}]
[null,"CFADS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!Q65,CF!$Q$39:$ID$39)","v":179.35348903526662},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!R65,CF!$Q$39:$ID$39)","v":199.75265637927282},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!S65,CF!$Q$39:$ID$39)","v":89.316977784925186},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!T65,CF!$Q$39:$ID$39)","v":175.21396786373364},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!U65,CF!$Q$39:$ID$39)","v":122.79340640586555},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!V65,CF!$Q$39:$ID$39)","v":74.630324745373912},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!W65,CF!$Q$39:$ID$39)","v":72.24986556929295},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!X65,CF!$Q$39:$ID$39)","v":65.807445937197187},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!Y65,CF!$Q$39:$ID$39)","v":65.33652243078042},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!Z65,CF!$Q$39:$ID$39)","v":64.861891915081259},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AA65,CF!$Q$39:$ID$39)","v":64.423942290222925},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AB65,CF!$Q$39:$ID$39)","v":63.541693126698725},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AC65,CF!$Q$39:$ID$39)","v":61.851788479228063},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AD65,CF!$Q$39:$ID$39)","v":61.341308780690731},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AE65,CF!$Q$39:$ID$39)","v":60.826817677048808},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AF65,CF!$Q$39:$ID$39)","v":60.324521384169692},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AG65,CF!$Q$39:$ID$39)","v":60.809334684521289},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AH65,CF!$Q$39:$ID$39)","v":63.348551979628866},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AI65,CF!$Q$39:$ID$39)","v":62.853773109383425},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AJ65,CF!$Q$39:$ID$39)","v":62.426945309649319},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AK65,CF!$Q$39:$ID$39)","v":62.040218267836792},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AL65,CF!$Q$39:$ID$39)","v":61.649567598552565},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AM65,CF!$Q$39:$ID$39)","v":61.254995748744463},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AN65,CF!$Q$39:$ID$39)","v":60.856423695869438},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AO65,CF!$Q$39:$ID$39)","v":60.453930676108371},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AP65,CF!$Q$39:$ID$39)","v":36.479316952631692},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AQ65,CF!$Q$39:$ID$39)","v":14.625598250577154},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AR65,CF!$Q$39:$ID$39)","v":14.210822574100732},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AS65,CF!$Q$39:$ID$39)","v":13.791882709617759},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AT65,CF!$Q$39:$ID$39)","v":13.368738137777413},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AU65,CF!$Q$39:$ID$39)","v":12.936535772752096},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AV65,CF!$Q$39:$ID$39)","v":12.491383025294283},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AW65,CF!$Q$39:$ID$39)","v":12.056302399921842},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AX65,CF!$Q$39:$ID$39)","v":11.6168546255627},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AY65,CF!$Q$39:$ID$39)","v":11.172995866685774},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!AZ65,CF!$Q$39:$ID$39)","v":10.724681847758106},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BA65,CF!$Q$39:$ID$39)","v":3.6848524178010171},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BB65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BC65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BD65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BE65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BF65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BG65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BH65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BI65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BJ65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BK65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BL65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BM65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BN65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BO65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BP65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BQ65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BR65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BS65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BT65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BU65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BV65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BW65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BX65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BY65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!BZ65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CA65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CB65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CC65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CD65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CE65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CF65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CG65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CH65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CI65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CJ65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CK65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CL65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CM65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CN65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CO65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CP65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CQ65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CR65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CS65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CT65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CU65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CV65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CW65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CX65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CY65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!CZ65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DA65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DB65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DC65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DD65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DE65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DF65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DG65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DH65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DI65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DJ65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DK65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DL65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DM65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DN65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DO65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DP65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DQ65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DR65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DS65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DT65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DU65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DV65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DW65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DX65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DY65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!DZ65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EA65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EB65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EC65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!ED65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EE65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EF65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EG65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EH65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EI65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EJ65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EK65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EL65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EM65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EN65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EO65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EP65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EQ65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!ER65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!ES65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!ET65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EU65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EV65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EW65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EX65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EY65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!EZ65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FA65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FB65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FC65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FD65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FE65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FF65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FG65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FH65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FI65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FJ65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FK65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FL65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FM65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FN65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FO65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FP65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FQ65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FR65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FS65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FT65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FU65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FV65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FW65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FX65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FY65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!FZ65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GA65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GB65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GC65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GD65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GE65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GF65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GG65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GH65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GI65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GJ65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GK65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GL65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GM65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GN65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GO65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GP65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GQ65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GR65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GS65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GT65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GU65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GV65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GW65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GX65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GY65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!GZ65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HA65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HB65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HC65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HD65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HE65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HF65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HG65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HH65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HI65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HJ65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HK65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HL65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HM65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HN65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HO65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HP65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HQ65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HR65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HS65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HT65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HU65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HV65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HW65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HX65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HY65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!HZ65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!IA65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!IB65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!IC65,CF!$Q$39:$ID$39)","v":0},{"$f":"SUMIF(CF!$Q$5:$ID$5,Graph!ID65,CF!$Q$39:$ID$39)","v":0}]
[null,"DSCR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!Q65,Ratio!$O$27:$GB$27)","v":0},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!R65,Ratio!$O$27:$GB$27)","v":0.45682984502708202},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!S65,Ratio!$O$27:$GB$27)","v":2.7585248028004865},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!T65,Ratio!$O$27:$GB$27)","v":5.497423751314364},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!U65,Ratio!$O$27:$GB$27)","v":3.9093000594117679},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!V65,Ratio!$O$27:$GB$27)","v":2.3936019944800959},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!W65,Ratio!$O$27:$GB$27)","v":2.3569314824877319},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!X65,Ratio!$O$27:$GB$27)","v":2.1850006731817873},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!Y65,Ratio!$O$27:$GB$27)","v":2.2082372006940858},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!Z65,Ratio!$O$27:$GB$27)","v":2.2321955565879659},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!AA65,Ratio!$O$27:$GB$27)","v":2.242496661274934},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!AB65,Ratio!$O$27:$GB$27)","v":2.255200897236938},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!AC65,Ratio!$O$27:$GB$27)","v":2.2393975730598368},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!AD65,Ratio!$O$27:$GB$27)","v":2.2663983568802371},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!AE65,Ratio!$O$27:$GB$27)","v":2.2943796597214057},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!AF65,Ratio!$O$27:$GB$27)","v":2.3167983868103823},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!AG65,Ratio!$O$27:$GB$27)","v":2.3888081970073278},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!AH65,Ratio!$O$27:$GB$27)","v":2.545995792881977},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!AI65,Ratio!$O$27:$GB$27)","v":45.690013271959444},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!AJ65,Ratio!$O$27:$GB$27)","v":0},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!AK65,Ratio!$O$27:$GB$27)","v":0},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!AL65,Ratio!$O$27:$GB$27)","v":0},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!AM65,Ratio!$O$27:$GB$27)","v":0},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!AN65,Ratio!$O$27:$GB$27)","v":0},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!AO65,Ratio!$O$27:$GB$27)","v":0},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!AP65,Ratio!$O$27:$GB$27)","v":0},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!AQ65,Ratio!$O$27:$GB$27)","v":0},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!AR65,Ratio!$O$27:$GB$27)","v":0},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!AS65,Ratio!$O$27:$GB$27)","v":0},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!AT65,Ratio!$O$27:$GB$27)","v":0},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!AU65,Ratio!$O$27:$GB$27)","v":0},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!AV65,Ratio!$O$27:$GB$27)","v":0},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!AW65,Ratio!$O$27:$GB$27)","v":0},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!AX65,Ratio!$O$27:$GB$27)","v":0},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!AY65,Ratio!$O$27:$GB$27)","v":0},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!AZ65,Ratio!$O$27:$GB$27)","v":0},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!BA65,Ratio!$O$27:$GB$27)","v":0},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!BB65,Ratio!$O$27:$GB$27)","v":0},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!BC65,Ratio!$O$27:$GB$27)","v":0},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!BD65,Ratio!$O$27:$GB$27)","v":0},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!BE65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!BF65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!BG65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!BH65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!BI65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!BJ65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!BK65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!BL65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!BM65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!BN65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!BO65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!BP65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!BQ65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!BR65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!BS65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!BT65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!BU65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!BV65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!BW65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!BX65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!BY65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!BZ65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!CA65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!CB65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!CC65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!CD65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!CE65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!CF65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!CG65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!CH65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!CI65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!CJ65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!CK65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!CL65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!CM65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!CN65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!CO65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!CP65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!CQ65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!CR65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!CS65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!CT65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!CU65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!CV65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!CW65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!CX65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!CY65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!CZ65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!DA65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!DB65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!DC65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!DD65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!DE65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!DF65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!DG65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!DH65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!DI65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!DJ65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!DK65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!DL65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!DM65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!DN65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!DO65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!DP65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!DQ65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!DR65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!DS65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!DT65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!DU65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!DV65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!DW65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!DX65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!DY65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!DZ65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!EA65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!EB65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!EC65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!ED65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!EE65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!EF65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!EG65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!EH65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!EI65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!EJ65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!EK65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!EL65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!EM65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!EN65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!EO65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!EP65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!EQ65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!ER65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!ES65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!ET65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!EU65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!EV65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!EW65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!EX65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!EY65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!EZ65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!FA65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!FB65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!FC65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!FD65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!FE65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!FF65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!FG65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!FH65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!FI65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!FJ65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!FK65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!FL65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!FM65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!FN65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!FO65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!FP65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!FQ65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!FR65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!FS65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!FT65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!FU65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!FV65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!FW65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!FX65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!FY65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!FZ65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!GA65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!GB65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!GC65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!GD65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!GE65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!GF65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!GG65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!GH65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!GI65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!GJ65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!GK65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!GL65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!GM65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!GN65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!GO65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!GP65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!GQ65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!GR65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!GS65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!GT65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!GU65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!GV65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!GW65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!GX65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!GY65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!GZ65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!HA65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!HB65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!HC65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!HD65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!HE65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!HF65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!HG65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!HH65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!HI65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!HJ65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!HK65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!HL65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!HM65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!HN65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!HO65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!HP65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!HQ65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!HR65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!HS65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!HT65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!HU65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!HV65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!HW65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!HX65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!HY65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!HZ65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!IA65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!IB65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!IC65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Ratio!$O$5:$GB$5,Graph!ID65,Ratio!$O$27:$GB$27)","v":{"$error":"#DIV/0!"}}]

{"sheet":"Tariff","index":23,"n_rows":35,"n_cols":239,"rows_kept":35,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Val!O3","v":"Period Start:"},null,{"$f":"Time!R88","v":"2022-07-01"},{"$f":"Time!S88","v":"2022-10-01"},{"$f":"Time!T88","v":"2023-01-01"},{"$f":"Time!U88","v":"2023-04-01"},{"$f":"Time!V88","v":"2023-07-01"},{"$f":"Time!W88","v":"2023-10-01"},{"$f":"Time!X88","v":"2024-01-01"},{"$f":"Time!Y88","v":"2024-04-01"},{"$f":"Time!Z88","v":"2024-07-01"},{"$f":"Time!AA88","v":"2024-10-01"},{"$f":"Time!AB88","v":"2025-01-01"},{"$f":"Time!AC88","v":"2025-04-01"},{"$f":"Time!AD88","v":"2025-07-01"},{"$f":"Time!AE88","v":"2025-10-01"},{"$f":"Time!AF88","v":"2026-01-01"},{"$f":"Time!AG88","v":"2026-04-01"},{"$f":"Time!AH88","v":"2026-07-01"},{"$f":"Time!AI88","v":"2026-10-01"},{"$f":"Time!AJ88","v":"2027-01-01"},{"$f":"Time!AK88","v":"2027-04-01"},{"$f":"Time!AL88","v":"2027-07-01"},{"$f":"Time!AM88","v":"2027-10-01"},{"$f":"Time!AN88","v":"2028-01-01"},{"$f":"Time!AO88","v":"2028-04-01"},{"$f":"Time!AP88","v":"2028-07-01"},{"$f":"Time!AQ88","v":"2028-10-01"},{"$f":"Time!AR88","v":"2029-01-01"},{"$f":"Time!AS88","v":"2029-04-01"},{"$f":"Time!AT88","v":"2029-07-01"},{"$f":"Time!AU88","v":"2029-10-01"},{"$f":"Time!AV88","v":"2030-01-01"},{"$f":"Time!AW88","v":"2030-04-01"},{"$f":"Time!AX88","v":"2030-07-01"},{"$f":"Time!AY88","v":"2030-10-01"},{"$f":"Time!AZ88","v":"2031-01-01"},{"$f":"Time!BA88","v":"2031-04-01"},{"$f":"Time!BB88","v":"2031-07-01"},{"$f":"Time!BC88","v":"2031-10-01"},{"$f":"Time!BD88","v":"2032-01-01"},{"$f":"Time!BE88","v":"2032-04-01"},{"$f":"Time!BF88","v":"2032-07-01"},{"$f":"Time!BG88","v":"2032-10-01"},{"$f":"Time!BH88","v":"2033-01-01"},{"$f":"Time!BI88","v":"2033-04-01"},{"$f":"Time!BJ88","v":"2033-07-01"},{"$f":"Time!BK88","v":"2033-10-01"},{"$f":"Time!BL88","v":"2034-01-01"},{"$f":"Time!BM88","v":"2034-04-01"},{"$f":"Time!BN88","v":"2034-07-01"},{"$f":"Time!BO88","v":"2034-10-01"},{"$f":"Time!BP88","v":"2035-01-01"},{"$f":"Time!BQ88","v":"2035-04-01"},{"$f":"Time!BR88","v":"2035-07-01"},{"$f":"Time!BS88","v":"2035-10-01"},{"$f":"Time!BT88","v":"2036-01-01"},{"$f":"Time!BU88","v":"2036-04-01"},{"$f":"Time!BV88","v":"2036-07-01"},{"$f":"Time!BW88","v":"2036-10-01"},{"$f":"Time!BX88","v":"2037-01-01"},{"$f":"Time!BY88","v":"2037-04-01"},{"$f":"Time!BZ88","v":"2037-07-01"},{"$f":"Time!CA88","v":"2037-10-01"},{"$f":"Time!CB88","v":"2038-01-01"},{"$f":"Time!CC88","v":"2038-04-01"},{"$f":"Time!CD88","v":"2038-07-01"},{"$f":"Time!CE88","v":"2038-10-01"},{"$f":"Time!CF88","v":"2039-01-01"},{"$f":"Time!CG88","v":"2039-04-01"},{"$f":"Time!CH88","v":"2039-07-01"},{"$f":"Time!CI88","v":"2039-10-01"},{"$f":"Time!CJ88","v":"2040-01-01"},{"$f":"Time!CK88","v":"2040-04-01"},{"$f":"Time!CL88","v":"2040-07-01"},{"$f":"Time!CM88","v":"2040-10-01"},{"$f":"Time!CN88","v":"2041-01-01"},{"$f":"Time!CO88","v":"2041-04-01"},{"$f":"Time!CP88","v":"2041-07-01"},{"$f":"Time!CQ88","v":"2041-10-01"},{"$f":"Time!CR88","v":"2042-01-01"},{"$f":"Time!CS88","v":"2042-04-01"},{"$f":"Time!CT88","v":"2042-07-01"},{"$f":"Time!CU88","v":"2042-10-01"},{"$f":"Time!CV88","v":"2043-01-01"},{"$f":"Time!CW88","v":"2043-04-01"},{"$f":"Time!CX88","v":"2043-07-01"},{"$f":"Time!CY88","v":"2043-10-01"},{"$f":"Time!CZ88","v":"2044-01-01"},{"$f":"Time!DA88","v":"2044-04-01"},{"$f":"Time!DB88","v":"2044-07-01"},{"$f":"Time!DC88","v":"2044-10-01"},{"$f":"Time!DD88","v":"2045-01-01"},{"$f":"Time!DE88","v":"2045-04-01"},{"$f":"Time!DF88","v":"2045-07-01"},{"$f":"Time!DG88","v":"2045-10-01"},{"$f":"Time!DH88","v":"2046-01-01"},{"$f":"Time!DI88","v":"2046-04-01"},{"$f":"Time!DJ88","v":"2046-07-01"},{"$f":"Time!DK88","v":"2046-10-01"},{"$f":"Time!DL88","v":"2047-01-01"},{"$f":"Time!DM88","v":"2047-04-01"},{"$f":"Time!DN88","v":"2047-07-01"},{"$f":"Time!DO88","v":"2047-10-01"},{"$f":"Time!DP88","v":"2048-01-01"},{"$f":"Time!DQ88","v":"2048-04-01"},{"$f":"Time!DR88","v":"2048-07-01"},{"$f":"Time!DS88","v":"2048-10-01"},{"$f":"Time!DT88","v":"2049-01-01"},{"$f":"Time!DU88","v":"2049-04-01"},{"$f":"Time!DV88","v":"2049-07-01"},{"$f":"Time!DW88","v":"2049-10-01"},{"$f":"Time!DX88","v":"2050-01-01"},{"$f":"Time!DY88","v":"2050-04-01"},{"$f":"Time!DZ88","v":"2050-07-01"},{"$f":"Time!EA88","v":"2050-10-01"},{"$f":"Time!EB88","v":"2051-01-01"},{"$f":"Time!EC88","v":"2051-04-01"},{"$f":"Time!ED88","v":"2051-07-01"},{"$f":"Time!EE88","v":"2051-10-01"},{"$f":"Time!EF88","v":"2052-01-01"},{"$f":"Time!EG88","v":"2052-04-01"},{"$f":"Time!EH88","v":"2052-07-01"},{"$f":"Time!EI88","v":"2052-10-01"},{"$f":"Time!EJ88","v":"2053-01-01"},{"$f":"Time!EK88","v":"2053-04-01"},{"$f":"Time!EL88","v":"2053-07-01"},{"$f":"Time!EM88","v":"2053-10-01"},{"$f":"Time!EN88","v":"2054-01-01"},{"$f":"Time!EO88","v":"2054-04-01"},{"$f":"Time!EP88","v":"2054-07-01"},{"$f":"Time!EQ88","v":"2054-10-01"},{"$f":"Time!ER88","v":"2055-01-01"},{"$f":"Time!ES88","v":"2055-04-01"},{"$f":"Time!ET88","v":"2055-07-01"},{"$f":"Time!EU88","v":"2055-10-01"},{"$f":"Time!EV88","v":"2056-01-01"},{"$f":"Time!EW88","v":"2056-04-01"},{"$f":"Time!EX88","v":"2056-07-01"},{"$f":"Time!EY88","v":"2056-10-01"},{"$f":"Time!EZ88","v":"2057-01-01"},{"$f":"Time!FA88","v":"2057-04-01"},{"$f":"Time!FB88","v":"2057-07-01"},{"$f":"Time!FC88","v":"2057-10-01"},{"$f":"Time!FD88","v":"2058-01-01"},{"$f":"Time!FE88","v":"2058-04-01"},{"$f":"Time!FF88","v":"2058-07-01"},{"$f":"Time!FG88","v":"2058-10-01"},{"$f":"Time!FH88","v":"2059-01-01"},{"$f":"Time!FI88","v":"2059-04-01"},{"$f":"Time!FJ88","v":"2059-07-01"},{"$f":"Time!FK88","v":"2059-10-01"},{"$f":"Time!FL88","v":"2060-01-01"},{"$f":"Time!FM88","v":"2060-04-01"},{"$f":"Time!FN88","v":"2060-07-01"},{"$f":"Time!FO88","v":"2060-10-01"},{"$f":"Time!FP88","v":"2061-01-01"},{"$f":"Time!FQ88","v":"2061-04-01"},{"$f":"Time!FR88","v":"2061-07-01"},{"$f":"Time!FS88","v":"2061-10-01"},{"$f":"Time!FT88","v":"2062-01-01"},{"$f":"Time!FU88","v":"2062-04-01"},{"$f":"Time!FV88","v":"2062-07-01"},{"$f":"Time!FW88","v":"2062-10-01"},{"$f":"Time!FX88","v":"2063-01-01"},{"$f":"Time!FY88","v":"2063-04-01"},{"$f":"Time!FZ88","v":"2063-07-01"},{"$f":"Time!GA88","v":"2063-10-01"},{"$f":"Time!GB88","v":"2064-01-01"},{"$f":"Time!GC88","v":"2064-04-01"},{"$f":"Time!GD88","v":"2064-07-01"},{"$f":"Time!GE88","v":"2064-10-01"},{"$f":"Time!GF88","v":"2065-01-01"},{"$f":"Time!GG88","v":"2065-04-01"},{"$f":"Time!GH88","v":"2065-07-01"},{"$f":"Time!GI88","v":"2065-10-01"},{"$f":"Time!GJ88","v":"2066-01-01"},{"$f":"Time!GK88","v":"2066-04-01"},{"$f":"Time!GL88","v":"2066-07-01"},{"$f":"Time!GM88","v":"2066-10-01"},{"$f":"Time!GN88","v":"2067-01-01"},{"$f":"Time!GO88","v":"2067-04-01"},{"$f":"Time!GP88","v":"2067-07-01"},{"$f":"Time!GQ88","v":"2067-10-01"},{"$f":"Time!GR88","v":"2068-01-01"},{"$f":"Time!GS88","v":"2068-04-01"},{"$f":"Time!GT88","v":"2068-07-01"},{"$f":"Time!GU88","v":"2068-10-01"},{"$f":"Time!GV88","v":"2069-01-01"},{"$f":"Time!GW88","v":"2069-04-01"},{"$f":"Time!GX88","v":"2069-07-01"},{"$f":"Time!GY88","v":"2069-10-01"},{"$f":"Time!GZ88","v":"2070-01-01"},{"$f":"Time!HA88","v":"2070-04-01"},{"$f":"Time!HB88","v":"2070-07-01"},{"$f":"Time!HC88","v":"2070-10-01"},{"$f":"Time!HD88","v":"2071-01-01"},{"$f":"Time!HE88","v":"2071-04-01"},{"$f":"Time!HF88","v":"2071-07-01"},{"$f":"Time!HG88","v":"2071-10-01"},{"$f":"Time!HH88","v":"2072-01-01"},{"$f":"Time!HI88","v":"2072-04-01"},{"$f":"Time!HJ88","v":"2072-07-01"},{"$f":"Time!HK88","v":"2072-10-01"},{"$f":"Time!HL88","v":"2073-01-01"},{"$f":"Time!HM88","v":"2073-04-01"},{"$f":"Time!HN88","v":"2073-07-01"},{"$f":"Time!HO88","v":"2073-10-01"},{"$f":"Time!HP88","v":"2074-01-01"},{"$f":"Time!HQ88","v":"2074-04-01"},{"$f":"Time!HR88","v":"2074-07-01"},{"$f":"Time!HS88","v":"2074-10-01"},{"$f":"Time!HT88","v":"2075-01-01"},{"$f":"Time!HU88","v":"2075-04-01"},{"$f":"Time!HV88","v":"2075-07-01"},{"$f":"Time!HW88","v":"2075-10-01"},{"$f":"Time!HX88","v":"2076-01-01"},{"$f":"Time!HY88","v":"2076-04-01"},{"$f":"Time!HZ88","v":"2076-07-01"},{"$f":"Time!IA88","v":"2076-10-01"},{"$f":"Time!IB88","v":"2077-01-01"},{"$f":"Time!IC88","v":"2077-04-01"},{"$f":"Time!ID88","v":"2077-07-01"},{"$f":"Time!IE88","v":"2077-10-01"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Val!O4","v":"Period End:"},null,{"$f":"Time!R89","v":"2022-09-30"},{"$f":"Time!S89","v":"2022-12-31"},{"$f":"Time!T89","v":"2023-03-31"},{"$f":"Time!U89","v":"2023-06-30"},{"$f":"Time!V89","v":"2023-09-30"},{"$f":"Time!W89","v":"2023-12-31"},{"$f":"Time!X89","v":"2024-03-31"},{"$f":"Time!Y89","v":"2024-06-30"},{"$f":"Time!Z89","v":"2024-09-30"},{"$f":"Time!AA89","v":"2024-12-31"},{"$f":"Time!AB89","v":"2025-03-31"},{"$f":"Time!AC89","v":"2025-06-30"},{"$f":"Time!AD89","v":"2025-09-30"},{"$f":"Time!AE89","v":"2025-12-31"},{"$f":"Time!AF89","v":"2026-03-31"},{"$f":"Time!AG89","v":"2026-06-30"},{"$f":"Time!AH89","v":"2026-09-30"},{"$f":"Time!AI89","v":"2026-12-31"},{"$f":"Time!AJ89","v":"2027-03-31"},{"$f":"Time!AK89","v":"2027-06-30"},{"$f":"Time!AL89","v":"2027-09-30"},{"$f":"Time!AM89","v":"2027-12-31"},{"$f":"Time!AN89","v":"2028-03-31"},{"$f":"Time!AO89","v":"2028-06-30"},{"$f":"Time!AP89","v":"2028-09-30"},{"$f":"Time!AQ89","v":"2028-12-31"},{"$f":"Time!AR89","v":"2029-03-31"},{"$f":"Time!AS89","v":"2029-06-30"},{"$f":"Time!AT89","v":"2029-09-30"},{"$f":"Time!AU89","v":"2029-12-31"},{"$f":"Time!AV89","v":"2030-03-31"},{"$f":"Time!AW89","v":"2030-06-30"},{"$f":"Time!AX89","v":"2030-09-30"},{"$f":"Time!AY89","v":"2030-12-31"},{"$f":"Time!AZ89","v":"2031-03-31"},{"$f":"Time!BA89","v":"2031-06-30"},{"$f":"Time!BB89","v":"2031-09-30"},{"$f":"Time!BC89","v":"2031-12-31"},{"$f":"Time!BD89","v":"2032-03-31"},{"$f":"Time!BE89","v":"2032-06-30"},{"$f":"Time!BF89","v":"2032-09-30"},{"$f":"Time!BG89","v":"2032-12-31"},{"$f":"Time!BH89","v":"2033-03-31"},{"$f":"Time!BI89","v":"2033-06-30"},{"$f":"Time!BJ89","v":"2033-09-30"},{"$f":"Time!BK89","v":"2033-12-31"},{"$f":"Time!BL89","v":"2034-03-31"},{"$f":"Time!BM89","v":"2034-06-30"},{"$f":"Time!BN89","v":"2034-09-30"},{"$f":"Time!BO89","v":"2034-12-31"},{"$f":"Time!BP89","v":"2035-03-31"},{"$f":"Time!BQ89","v":"2035-06-30"},{"$f":"Time!BR89","v":"2035-09-30"},{"$f":"Time!BS89","v":"2035-12-31"},{"$f":"Time!BT89","v":"2036-03-31"},{"$f":"Time!BU89","v":"2036-06-30"},{"$f":"Time!BV89","v":"2036-09-30"},{"$f":"Time!BW89","v":"2036-12-31"},{"$f":"Time!BX89","v":"2037-03-31"},{"$f":"Time!BY89","v":"2037-06-30"},{"$f":"Time!BZ89","v":"2037-09-30"},{"$f":"Time!CA89","v":"2037-12-31"},{"$f":"Time!CB89","v":"2038-03-31"},{"$f":"Time!CC89","v":"2038-06-30"},{"$f":"Time!CD89","v":"2038-09-30"},{"$f":"Time!CE89","v":"2038-12-31"},{"$f":"Time!CF89","v":"2039-03-31"},{"$f":"Time!CG89","v":"2039-06-30"},{"$f":"Time!CH89","v":"2039-09-30"},{"$f":"Time!CI89","v":"2039-12-31"},{"$f":"Time!CJ89","v":"2040-03-31"},{"$f":"Time!CK89","v":"2040-06-30"},{"$f":"Time!CL89","v":"2040-09-30"},{"$f":"Time!CM89","v":"2040-12-31"},{"$f":"Time!CN89","v":"2041-03-31"},{"$f":"Time!CO89","v":"2041-06-30"},{"$f":"Time!CP89","v":"2041-09-30"},{"$f":"Time!CQ89","v":"2041-12-31"},{"$f":"Time!CR89","v":"2042-03-31"},{"$f":"Time!CS89","v":"2042-06-30"},{"$f":"Time!CT89","v":"2042-09-30"},{"$f":"Time!CU89","v":"2042-12-31"},{"$f":"Time!CV89","v":"2043-03-31"},{"$f":"Time!CW89","v":"2043-06-30"},{"$f":"Time!CX89","v":"2043-09-30"},{"$f":"Time!CY89","v":"2043-12-31"},{"$f":"Time!CZ89","v":"2044-03-31"},{"$f":"Time!DA89","v":"2044-06-30"},{"$f":"Time!DB89","v":"2044-09-30"},{"$f":"Time!DC89","v":"2044-12-31"},{"$f":"Time!DD89","v":"2045-03-31"},{"$f":"Time!DE89","v":"2045-06-30"},{"$f":"Time!DF89","v":"2045-09-30"},{"$f":"Time!DG89","v":"2045-12-31"},{"$f":"Time!DH89","v":"2046-03-31"},{"$f":"Time!DI89","v":"2046-06-30"},{"$f":"Time!DJ89","v":"2046-09-30"},{"$f":"Time!DK89","v":"2046-12-31"},{"$f":"Time!DL89","v":"2047-03-31"},{"$f":"Time!DM89","v":"2047-06-30"},{"$f":"Time!DN89","v":"2047-09-30"},{"$f":"Time!DO89","v":"2047-12-31"},{"$f":"Time!DP89","v":"2048-03-31"},{"$f":"Time!DQ89","v":"2048-06-30"},{"$f":"Time!DR89","v":"2048-09-30"},{"$f":"Time!DS89","v":"2048-12-31"},{"$f":"Time!DT89","v":"2049-03-31"},{"$f":"Time!DU89","v":"2049-06-30"},{"$f":"Time!DV89","v":"2049-09-30"},{"$f":"Time!DW89","v":"2049-12-31"},{"$f":"Time!DX89","v":"2050-03-31"},{"$f":"Time!DY89","v":"2050-06-30"},{"$f":"Time!DZ89","v":"2050-09-30"},{"$f":"Time!EA89","v":"2050-12-31"},{"$f":"Time!EB89","v":"2051-03-31"},{"$f":"Time!EC89","v":"2051-06-30"},{"$f":"Time!ED89","v":"2051-09-30"},{"$f":"Time!EE89","v":"2051-12-31"},{"$f":"Time!EF89","v":"2052-03-31"},{"$f":"Time!EG89","v":"2052-06-30"},{"$f":"Time!EH89","v":"2052-09-30"},{"$f":"Time!EI89","v":"2052-12-31"},{"$f":"Time!EJ89","v":"2053-03-31"},{"$f":"Time!EK89","v":"2053-06-30"},{"$f":"Time!EL89","v":"2053-09-30"},{"$f":"Time!EM89","v":"2053-12-31"},{"$f":"Time!EN89","v":"2054-03-31"},{"$f":"Time!EO89","v":"2054-06-30"},{"$f":"Time!EP89","v":"2054-09-30"},{"$f":"Time!EQ89","v":"2054-12-31"},{"$f":"Time!ER89","v":"2055-03-31"},{"$f":"Time!ES89","v":"2055-06-30"},{"$f":"Time!ET89","v":"2055-09-30"},{"$f":"Time!EU89","v":"2055-12-31"},{"$f":"Time!EV89","v":"2056-03-31"},{"$f":"Time!EW89","v":"2056-06-30"},{"$f":"Time!EX89","v":"2056-09-30"},{"$f":"Time!EY89","v":"2056-12-31"},{"$f":"Time!EZ89","v":"2057-03-31"},{"$f":"Time!FA89","v":"2057-06-30"},{"$f":"Time!FB89","v":"2057-09-30"},{"$f":"Time!FC89","v":"2057-12-31"},{"$f":"Time!FD89","v":"2058-03-31"},{"$f":"Time!FE89","v":"2058-06-30"},{"$f":"Time!FF89","v":"2058-09-30"},{"$f":"Time!FG89","v":"2058-12-31"},{"$f":"Time!FH89","v":"2059-03-31"},{"$f":"Time!FI89","v":"2059-06-30"},{"$f":"Time!FJ89","v":"2059-09-30"},{"$f":"Time!FK89","v":"2059-12-31"},{"$f":"Time!FL89","v":"2060-03-31"},{"$f":"Time!FM89","v":"2060-06-30"},{"$f":"Time!FN89","v":"2060-09-30"},{"$f":"Time!FO89","v":"2060-12-31"},{"$f":"Time!FP89","v":"2061-03-31"},{"$f":"Time!FQ89","v":"2061-06-30"},{"$f":"Time!FR89","v":"2061-09-30"},{"$f":"Time!FS89","v":"2061-12-31"},{"$f":"Time!FT89","v":"2062-03-31"},{"$f":"Time!FU89","v":"2062-06-30"},{"$f":"Time!FV89","v":"2062-09-30"},{"$f":"Time!FW89","v":"2062-12-31"},{"$f":"Time!FX89","v":"2063-03-31"},{"$f":"Time!FY89","v":"2063-06-30"},{"$f":"Time!FZ89","v":"2063-09-30"},{"$f":"Time!GA89","v":"2063-12-31"},{"$f":"Time!GB89","v":"2064-03-31"},{"$f":"Time!GC89","v":"2064-06-30"},{"$f":"Time!GD89","v":"2064-09-30"},{"$f":"Time!GE89","v":"2064-12-31"},{"$f":"Time!GF89","v":"2065-03-31"},{"$f":"Time!GG89","v":"2065-06-30"},{"$f":"Time!GH89","v":"2065-09-30"},{"$f":"Time!GI89","v":"2065-12-31"},{"$f":"Time!GJ89","v":"2066-03-31"},{"$f":"Time!GK89","v":"2066-06-30"},{"$f":"Time!GL89","v":"2066-09-30"},{"$f":"Time!GM89","v":"2066-12-31"},{"$f":"Time!GN89","v":"2067-03-31"},{"$f":"Time!GO89","v":"2067-06-30"},{"$f":"Time!GP89","v":"2067-09-30"},{"$f":"Time!GQ89","v":"2067-12-31"},{"$f":"Time!GR89","v":"2068-03-31"},{"$f":"Time!GS89","v":"2068-06-30"},{"$f":"Time!GT89","v":"2068-09-30"},{"$f":"Time!GU89","v":"2068-12-31"},{"$f":"Time!GV89","v":"2069-03-31"},{"$f":"Time!GW89","v":"2069-06-30"},{"$f":"Time!GX89","v":"2069-09-30"},{"$f":"Time!GY89","v":"2069-12-31"},{"$f":"Time!GZ89","v":"2070-03-31"},{"$f":"Time!HA89","v":"2070-06-30"},{"$f":"Time!HB89","v":"2070-09-30"},{"$f":"Time!HC89","v":"2070-12-31"},{"$f":"Time!HD89","v":"2071-03-31"},{"$f":"Time!HE89","v":"2071-06-30"},{"$f":"Time!HF89","v":"2071-09-30"},{"$f":"Time!HG89","v":"2071-12-31"},{"$f":"Time!HH89","v":"2072-03-31"},{"$f":"Time!HI89","v":"2072-06-30"},{"$f":"Time!HJ89","v":"2072-09-30"},{"$f":"Time!HK89","v":"2072-12-31"},{"$f":"Time!HL89","v":"2073-03-31"},{"$f":"Time!HM89","v":"2073-06-30"},{"$f":"Time!HN89","v":"2073-09-30"},{"$f":"Time!HO89","v":"2073-12-31"},{"$f":"Time!HP89","v":"2074-03-31"},{"$f":"Time!HQ89","v":"2074-06-30"},{"$f":"Time!HR89","v":"2074-09-30"},{"$f":"Time!HS89","v":"2074-12-31"},{"$f":"Time!HT89","v":"2075-03-31"},{"$f":"Time!HU89","v":"2075-06-30"},{"$f":"Time!HV89","v":"2075-09-30"},{"$f":"Time!HW89","v":"2075-12-31"},{"$f":"Time!HX89","v":"2076-03-31"},{"$f":"Time!HY89","v":"2076-06-30"},{"$f":"Time!HZ89","v":"2076-09-30"},{"$f":"Time!IA89","v":"2076-12-31"},{"$f":"Time!IB89","v":"2077-03-31"},{"$f":"Time!IC89","v":"2077-06-30"},{"$f":"Time!ID89","v":"2077-09-30"},{"$f":"Time!IE89","v":"2077-12-31"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Val!O5","v":"Year:"},null,{"$f":"Time!R90","v":2022},{"$f":"Time!S90","v":2022},{"$f":"Time!T90","v":2023},{"$f":"Time!U90","v":2023},{"$f":"Time!V90","v":2023},{"$f":"Time!W90","v":2023},{"$f":"Time!X90","v":2024},{"$f":"Time!Y90","v":2024},{"$f":"Time!Z90","v":2024},{"$f":"Time!AA90","v":2024},{"$f":"Time!AB90","v":2025},{"$f":"Time!AC90","v":2025},{"$f":"Time!AD90","v":2025},{"$f":"Time!AE90","v":2025},{"$f":"Time!AF90","v":2026},{"$f":"Time!AG90","v":2026},{"$f":"Time!AH90","v":2026},{"$f":"Time!AI90","v":2026},{"$f":"Time!AJ90","v":2027},{"$f":"Time!AK90","v":2027},{"$f":"Time!AL90","v":2027},{"$f":"Time!AM90","v":2027},{"$f":"Time!AN90","v":2028},{"$f":"Time!AO90","v":2028},{"$f":"Time!AP90","v":2028},{"$f":"Time!AQ90","v":2028},{"$f":"Time!AR90","v":2029},{"$f":"Time!AS90","v":2029},{"$f":"Time!AT90","v":2029},{"$f":"Time!AU90","v":2029},{"$f":"Time!AV90","v":2030},{"$f":"Time!AW90","v":2030},{"$f":"Time!AX90","v":2030},{"$f":"Time!AY90","v":2030},{"$f":"Time!AZ90","v":2031},{"$f":"Time!BA90","v":2031},{"$f":"Time!BB90","v":2031},{"$f":"Time!BC90","v":2031},{"$f":"Time!BD90","v":2032},{"$f":"Time!BE90","v":2032},{"$f":"Time!BF90","v":2032},{"$f":"Time!BG90","v":2032},{"$f":"Time!BH90","v":2033},{"$f":"Time!BI90","v":2033},{"$f":"Time!BJ90","v":2033},{"$f":"Time!BK90","v":2033},{"$f":"Time!BL90","v":2034},{"$f":"Time!BM90","v":2034},{"$f":"Time!BN90","v":2034},{"$f":"Time!BO90","v":2034},{"$f":"Time!BP90","v":2035},{"$f":"Time!BQ90","v":2035},{"$f":"Time!BR90","v":2035},{"$f":"Time!BS90","v":2035},{"$f":"Time!BT90","v":2036},{"$f":"Time!BU90","v":2036},{"$f":"Time!BV90","v":2036},{"$f":"Time!BW90","v":2036},{"$f":"Time!BX90","v":2037},{"$f":"Time!BY90","v":2037},{"$f":"Time!BZ90","v":2037},{"$f":"Time!CA90","v":2037},{"$f":"Time!CB90","v":2038},{"$f":"Time!CC90","v":2038},{"$f":"Time!CD90","v":2038},{"$f":"Time!CE90","v":2038},{"$f":"Time!CF90","v":2039},{"$f":"Time!CG90","v":2039},{"$f":"Time!CH90","v":2039},{"$f":"Time!CI90","v":2039},{"$f":"Time!CJ90","v":2040},{"$f":"Time!CK90","v":2040},{"$f":"Time!CL90","v":2040},{"$f":"Time!CM90","v":2040},{"$f":"Time!CN90","v":2041},{"$f":"Time!CO90","v":2041},{"$f":"Time!CP90","v":2041},{"$f":"Time!CQ90","v":2041},{"$f":"Time!CR90","v":2042},{"$f":"Time!CS90","v":2042},{"$f":"Time!CT90","v":2042},{"$f":"Time!CU90","v":2042},{"$f":"Time!CV90","v":2043},{"$f":"Time!CW90","v":2043},{"$f":"Time!CX90","v":2043},{"$f":"Time!CY90","v":2043},{"$f":"Time!CZ90","v":2044},{"$f":"Time!DA90","v":2044},{"$f":"Time!DB90","v":2044},{"$f":"Time!DC90","v":2044},{"$f":"Time!DD90","v":2045},{"$f":"Time!DE90","v":2045},{"$f":"Time!DF90","v":2045},{"$f":"Time!DG90","v":2045},{"$f":"Time!DH90","v":2046},{"$f":"Time!DI90","v":2046},{"$f":"Time!DJ90","v":2046},{"$f":"Time!DK90","v":2046},{"$f":"Time!DL90","v":2047},{"$f":"Time!DM90","v":2047},{"$f":"Time!DN90","v":2047},{"$f":"Time!DO90","v":2047},{"$f":"Time!DP90","v":2048},{"$f":"Time!DQ90","v":2048},{"$f":"Time!DR90","v":2048},{"$f":"Time!DS90","v":2048},{"$f":"Time!DT90","v":2049},{"$f":"Time!DU90","v":2049},{"$f":"Time!DV90","v":2049},{"$f":"Time!DW90","v":2049},{"$f":"Time!DX90","v":2050},{"$f":"Time!DY90","v":2050},{"$f":"Time!DZ90","v":2050},{"$f":"Time!EA90","v":2050},{"$f":"Time!EB90","v":2051},{"$f":"Time!EC90","v":2051},{"$f":"Time!ED90","v":2051},{"$f":"Time!EE90","v":2051},{"$f":"Time!EF90","v":2052},{"$f":"Time!EG90","v":2052},{"$f":"Time!EH90","v":2052},{"$f":"Time!EI90","v":2052},{"$f":"Time!EJ90","v":2053},{"$f":"Time!EK90","v":2053},{"$f":"Time!EL90","v":2053},{"$f":"Time!EM90","v":2053},{"$f":"Time!EN90","v":2054},{"$f":"Time!EO90","v":2054},{"$f":"Time!EP90","v":2054},{"$f":"Time!EQ90","v":2054},{"$f":"Time!ER90","v":2055},{"$f":"Time!ES90","v":2055},{"$f":"Time!ET90","v":2055},{"$f":"Time!EU90","v":2055},{"$f":"Time!EV90","v":2056},{"$f":"Time!EW90","v":2056},{"$f":"Time!EX90","v":2056},{"$f":"Time!EY90","v":2056},{"$f":"Time!EZ90","v":2057},{"$f":"Time!FA90","v":2057},{"$f":"Time!FB90","v":2057},{"$f":"Time!FC90","v":2057},{"$f":"Time!FD90","v":2058},{"$f":"Time!FE90","v":2058},{"$f":"Time!FF90","v":2058},{"$f":"Time!FG90","v":2058},{"$f":"Time!FH90","v":2059},{"$f":"Time!FI90","v":2059},{"$f":"Time!FJ90","v":2059},{"$f":"Time!FK90","v":2059},{"$f":"Time!FL90","v":2060},{"$f":"Time!FM90","v":2060},{"$f":"Time!FN90","v":2060},{"$f":"Time!FO90","v":2060},{"$f":"Time!FP90","v":2061},{"$f":"Time!FQ90","v":2061},{"$f":"Time!FR90","v":2061},{"$f":"Time!FS90","v":2061},{"$f":"Time!FT90","v":2062},{"$f":"Time!FU90","v":2062},{"$f":"Time!FV90","v":2062},{"$f":"Time!FW90","v":2062},{"$f":"Time!FX90","v":2063},{"$f":"Time!FY90","v":2063},{"$f":"Time!FZ90","v":2063},{"$f":"Time!GA90","v":2063},{"$f":"Time!GB90","v":2064},{"$f":"Time!GC90","v":2064},{"$f":"Time!GD90","v":2064},{"$f":"Time!GE90","v":2064},{"$f":"Time!GF90","v":2065},{"$f":"Time!GG90","v":2065},{"$f":"Time!GH90","v":2065},{"$f":"Time!GI90","v":2065},{"$f":"Time!GJ90","v":2066},{"$f":"Time!GK90","v":2066},{"$f":"Time!GL90","v":2066},{"$f":"Time!GM90","v":2066},{"$f":"Time!GN90","v":2067},{"$f":"Time!GO90","v":2067},{"$f":"Time!GP90","v":2067},{"$f":"Time!GQ90","v":2067},{"$f":"Time!GR90","v":2068},{"$f":"Time!GS90","v":2068},{"$f":"Time!GT90","v":2068},{"$f":"Time!GU90","v":2068},{"$f":"Time!GV90","v":2069},{"$f":"Time!GW90","v":2069},{"$f":"Time!GX90","v":2069},{"$f":"Time!GY90","v":2069},{"$f":"Time!GZ90","v":2070},{"$f":"Time!HA90","v":2070},{"$f":"Time!HB90","v":2070},{"$f":"Time!HC90","v":2070},{"$f":"Time!HD90","v":2071},{"$f":"Time!HE90","v":2071},{"$f":"Time!HF90","v":2071},{"$f":"Time!HG90","v":2071},{"$f":"Time!HH90","v":2072},{"$f":"Time!HI90","v":2072},{"$f":"Time!HJ90","v":2072},{"$f":"Time!HK90","v":2072},{"$f":"Time!HL90","v":2073},{"$f":"Time!HM90","v":2073},{"$f":"Time!HN90","v":2073},{"$f":"Time!HO90","v":2073},{"$f":"Time!HP90","v":2074},{"$f":"Time!HQ90","v":2074},{"$f":"Time!HR90","v":2074},{"$f":"Time!HS90","v":2074},{"$f":"Time!HT90","v":2075},{"$f":"Time!HU90","v":2075},{"$f":"Time!HV90","v":2075},{"$f":"Time!HW90","v":2075},{"$f":"Time!HX90","v":2076},{"$f":"Time!HY90","v":2076},{"$f":"Time!HZ90","v":2076},{"$f":"Time!IA90","v":2076},{"$f":"Time!IB90","v":2077},{"$f":"Time!IC90","v":2077},{"$f":"Time!ID90","v":2077},{"$f":"Time!IE90","v":2077}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Val!O6","v":"Year #:"},null,{"$f":"Time!R91","v":1},{"$f":"Time!S91","v":1},{"$f":"Time!T91","v":2},{"$f":"Time!U91","v":2},{"$f":"Time!V91","v":2},{"$f":"Time!W91","v":2},{"$f":"Time!X91","v":3},{"$f":"Time!Y91","v":3},{"$f":"Time!Z91","v":3},{"$f":"Time!AA91","v":3},{"$f":"Time!AB91","v":4},{"$f":"Time!AC91","v":4},{"$f":"Time!AD91","v":4},{"$f":"Time!AE91","v":4},{"$f":"Time!AF91","v":5},{"$f":"Time!AG91","v":5},{"$f":"Time!AH91","v":5},{"$f":"Time!AI91","v":5},{"$f":"Time!AJ91","v":6},{"$f":"Time!AK91","v":6},{"$f":"Time!AL91","v":6},{"$f":"Time!AM91","v":6},{"$f":"Time!AN91","v":7},{"$f":"Time!AO91","v":7},{"$f":"Time!AP91","v":7},{"$f":"Time!AQ91","v":7},{"$f":"Time!AR91","v":8},{"$f":"Time!AS91","v":8},{"$f":"Time!AT91","v":8},{"$f":"Time!AU91","v":8},{"$f":"Time!AV91","v":9},{"$f":"Time!AW91","v":9},{"$f":"Time!AX91","v":9},{"$f":"Time!AY91","v":9},{"$f":"Time!AZ91","v":10},{"$f":"Time!BA91","v":10},{"$f":"Time!BB91","v":10},{"$f":"Time!BC91","v":10},{"$f":"Time!BD91","v":11},{"$f":"Time!BE91","v":11},{"$f":"Time!BF91","v":11},{"$f":"Time!BG91","v":11},{"$f":"Time!BH91","v":12},{"$f":"Time!BI91","v":12},{"$f":"Time!BJ91","v":12},{"$f":"Time!BK91","v":12},{"$f":"Time!BL91","v":13},{"$f":"Time!BM91","v":13},{"$f":"Time!BN91","v":13},{"$f":"Time!BO91","v":13},{"$f":"Time!BP91","v":14},{"$f":"Time!BQ91","v":14},{"$f":"Time!BR91","v":14},{"$f":"Time!BS91","v":14},{"$f":"Time!BT91","v":15},{"$f":"Time!BU91","v":15},{"$f":"Time!BV91","v":15},{"$f":"Time!BW91","v":15},{"$f":"Time!BX91","v":16},{"$f":"Time!BY91","v":16},{"$f":"Time!BZ91","v":16},{"$f":"Time!CA91","v":16},{"$f":"Time!CB91","v":17},{"$f":"Time!CC91","v":17},{"$f":"Time!CD91","v":17},{"$f":"Time!CE91","v":17},{"$f":"Time!CF91","v":18},{"$f":"Time!CG91","v":18},{"$f":"Time!CH91","v":18},{"$f":"Time!CI91","v":18},{"$f":"Time!CJ91","v":19},{"$f":"Time!CK91","v":19},{"$f":"Time!CL91","v":19},{"$f":"Time!CM91","v":19},{"$f":"Time!CN91","v":20},{"$f":"Time!CO91","v":20},{"$f":"Time!CP91","v":20},{"$f":"Time!CQ91","v":20},{"$f":"Time!CR91","v":21},{"$f":"Time!CS91","v":21},{"$f":"Time!CT91","v":21},{"$f":"Time!CU91","v":21},{"$f":"Time!CV91","v":22},{"$f":"Time!CW91","v":22},{"$f":"Time!CX91","v":22},{"$f":"Time!CY91","v":22},{"$f":"Time!CZ91","v":23},{"$f":"Time!DA91","v":23},{"$f":"Time!DB91","v":23},{"$f":"Time!DC91","v":23},{"$f":"Time!DD91","v":24},{"$f":"Time!DE91","v":24},{"$f":"Time!DF91","v":24},{"$f":"Time!DG91","v":24},{"$f":"Time!DH91","v":25},{"$f":"Time!DI91","v":25},{"$f":"Time!DJ91","v":25},{"$f":"Time!DK91","v":25},{"$f":"Time!DL91","v":26},{"$f":"Time!DM91","v":26},{"$f":"Time!DN91","v":26},{"$f":"Time!DO91","v":26},{"$f":"Time!DP91","v":27},{"$f":"Time!DQ91","v":27},{"$f":"Time!DR91","v":27},{"$f":"Time!DS91","v":27},{"$f":"Time!DT91","v":28},{"$f":"Time!DU91","v":28},{"$f":"Time!DV91","v":28},{"$f":"Time!DW91","v":28},{"$f":"Time!DX91","v":29},{"$f":"Time!DY91","v":29},{"$f":"Time!DZ91","v":29},{"$f":"Time!EA91","v":29},{"$f":"Time!EB91","v":30},{"$f":"Time!EC91","v":30},{"$f":"Time!ED91","v":30},{"$f":"Time!EE91","v":30},{"$f":"Time!EF91","v":31},{"$f":"Time!EG91","v":31},{"$f":"Time!EH91","v":31},{"$f":"Time!EI91","v":31},{"$f":"Time!EJ91","v":32},{"$f":"Time!EK91","v":32},{"$f":"Time!EL91","v":32},{"$f":"Time!EM91","v":32},{"$f":"Time!EN91","v":33},{"$f":"Time!EO91","v":33},{"$f":"Time!EP91","v":33},{"$f":"Time!EQ91","v":33},{"$f":"Time!ER91","v":34},{"$f":"Time!ES91","v":34},{"$f":"Time!ET91","v":34},{"$f":"Time!EU91","v":34},{"$f":"Time!EV91","v":35},{"$f":"Time!EW91","v":35},{"$f":"Time!EX91","v":35},{"$f":"Time!EY91","v":35},{"$f":"Time!EZ91","v":36},{"$f":"Time!FA91","v":36},{"$f":"Time!FB91","v":36},{"$f":"Time!FC91","v":36},{"$f":"Time!FD91","v":37},{"$f":"Time!FE91","v":37},{"$f":"Time!FF91","v":37},{"$f":"Time!FG91","v":37},{"$f":"Time!FH91","v":38},{"$f":"Time!FI91","v":38},{"$f":"Time!FJ91","v":38},{"$f":"Time!FK91","v":38},{"$f":"Time!FL91","v":39},{"$f":"Time!FM91","v":39},{"$f":"Time!FN91","v":39},{"$f":"Time!FO91","v":39},{"$f":"Time!FP91","v":40},{"$f":"Time!FQ91","v":40},{"$f":"Time!FR91","v":40},{"$f":"Time!FS91","v":40},{"$f":"Time!FT91","v":41},{"$f":"Time!FU91","v":41},{"$f":"Time!FV91","v":41},{"$f":"Time!FW91","v":41},{"$f":"Time!FX91","v":42},{"$f":"Time!FY91","v":42},{"$f":"Time!FZ91","v":42},{"$f":"Time!GA91","v":42},{"$f":"Time!GB91","v":43},{"$f":"Time!GC91","v":43},{"$f":"Time!GD91","v":43},{"$f":"Time!GE91","v":43},{"$f":"Time!GF91","v":44},{"$f":"Time!GG91","v":44},{"$f":"Time!GH91","v":44},{"$f":"Time!GI91","v":44},{"$f":"Time!GJ91","v":45},{"$f":"Time!GK91","v":45},{"$f":"Time!GL91","v":45},{"$f":"Time!GM91","v":45},{"$f":"Time!GN91","v":46},{"$f":"Time!GO91","v":46},{"$f":"Time!GP91","v":46},{"$f":"Time!GQ91","v":46},{"$f":"Time!GR91","v":47},{"$f":"Time!GS91","v":47},{"$f":"Time!GT91","v":47},{"$f":"Time!GU91","v":47},{"$f":"Time!GV91","v":48},{"$f":"Time!GW91","v":48},{"$f":"Time!GX91","v":48},{"$f":"Time!GY91","v":48},{"$f":"Time!GZ91","v":49},{"$f":"Time!HA91","v":49},{"$f":"Time!HB91","v":49},{"$f":"Time!HC91","v":49},{"$f":"Time!HD91","v":50},{"$f":"Time!HE91","v":50},{"$f":"Time!HF91","v":50},{"$f":"Time!HG91","v":50},{"$f":"Time!HH91","v":51},{"$f":"Time!HI91","v":51},{"$f":"Time!HJ91","v":51},{"$f":"Time!HK91","v":51},{"$f":"Time!HL91","v":52},{"$f":"Time!HM91","v":52},{"$f":"Time!HN91","v":52},{"$f":"Time!HO91","v":52},{"$f":"Time!HP91","v":53},{"$f":"Time!HQ91","v":53},{"$f":"Time!HR91","v":53},{"$f":"Time!HS91","v":53},{"$f":"Time!HT91","v":54},{"$f":"Time!HU91","v":54},{"$f":"Time!HV91","v":54},{"$f":"Time!HW91","v":54},{"$f":"Time!HX91","v":55},{"$f":"Time!HY91","v":55},{"$f":"Time!HZ91","v":55},{"$f":"Time!IA91","v":55},{"$f":"Time!IB91","v":56},{"$f":"Time!IC91","v":56},{"$f":"Time!ID91","v":56},{"$f":"Time!IE91","v":56}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Val!O7","v":"Phase:"},null,{"$f":"Time!R98","v":"Tariff"},{"$f":"Time!S98","v":"Tariff"},{"$f":"Time!T98","v":"Tariff"},{"$f":"Time!U98","v":"Tariff"},{"$f":"Time!V98","v":"Tariff"},{"$f":"Time!W98","v":"Tariff"},{"$f":"Time!X98","v":"Tariff"},{"$f":"Time!Y98","v":"Tariff"},{"$f":"Time!Z98","v":"Tariff"},{"$f":"Time!AA98","v":"Tariff"},{"$f":"Time!AB98","v":"Tariff"},{"$f":"Time!AC98","v":"Tariff"},{"$f":"Time!AD98","v":"Tariff"},{"$f":"Time!AE98","v":"Tariff"},{"$f":"Time!AF98","v":"Tariff"},{"$f":"Time!AG98","v":"Tariff"},{"$f":"Time!AH98","v":"Tariff"},{"$f":"Time!AI98","v":"Tariff"},{"$f":"Time!AJ98","v":"Tariff"},{"$f":"Time!AK98","v":"Tariff"},{"$f":"Time!AL98","v":"Tariff"},{"$f":"Time!AM98","v":"Tariff"},{"$f":"Time!AN98","v":"Tariff"},{"$f":"Time!AO98","v":"Tariff"},{"$f":"Time!AP98","v":"Tariff"},{"$f":"Time!AQ98","v":"Tariff"},{"$f":"Time!AR98","v":"Tariff"},{"$f":"Time!AS98","v":"Tariff"},{"$f":"Time!AT98","v":"Tariff"},{"$f":"Time!AU98","v":"Tariff"},{"$f":"Time!AV98","v":"Tariff"},{"$f":"Time!AW98","v":"Tariff"},{"$f":"Time!AX98","v":"Tariff"},{"$f":"Time!AY98","v":"Tariff"},{"$f":"Time!AZ98","v":"Tariff"},{"$f":"Time!BA98","v":"Tariff"},{"$f":"Time!BB98","v":"Tariff"},{"$f":"Time!BC98","v":"Tariff"},{"$f":"Time!BD98","v":"Tariff"},{"$f":"Time!BE98","v":"Tariff"},{"$f":"Time!BF98","v":"Tariff"},{"$f":"Time!BG98","v":"Tariff"},{"$f":"Time!BH98","v":"Tariff"},{"$f":"Time!BI98","v":"Tariff"},{"$f":"Time!BJ98","v":"Tariff"},{"$f":"Time!BK98","v":"Tariff"},{"$f":"Time!BL98","v":"Tariff"},{"$f":"Time!BM98","v":"Tariff"},{"$f":"Time!BN98","v":"Tariff"},{"$f":"Time!BO98","v":"Tariff"},{"$f":"Time!BP98","v":"Tariff"},{"$f":"Time!BQ98","v":"Tariff"},{"$f":"Time!BR98","v":"Tariff"},{"$f":"Time!BS98","v":"Tariff"},{"$f":"Time!BT98","v":"Tariff"},{"$f":"Time!BU98","v":"Tariff"},{"$f":"Time!BV98","v":"Tariff"},{"$f":"Time!BW98","v":"Tariff"},{"$f":"Time!BX98","v":"Tariff"},{"$f":"Time!BY98","v":"Tariff"},{"$f":"Time!BZ98","v":"Tariff"},{"$f":"Time!CA98","v":"Tariff"},{"$f":"Time!CB98","v":"Tariff"},{"$f":"Time!CC98","v":"Tariff"},{"$f":"Time!CD98","v":"Tariff"},{"$f":"Time!CE98","v":"Tariff"},{"$f":"Time!CF98","v":"Tariff"},{"$f":"Time!CG98","v":"Tariff"},{"$f":"Time!CH98","v":"Tariff"},{"$f":"Time!CI98","v":"Tariff"},{"$f":"Time!CJ98","v":"Tariff"},{"$f":"Time!CK98","v":"Tariff"},{"$f":"Time!CL98","v":"Tariff"},{"$f":"Time!CM98","v":"Tariff"},{"$f":"Time!CN98","v":"Tariff"},{"$f":"Time!CO98","v":"Tariff"},{"$f":"Time!CP98","v":"Tariff"},{"$f":"Time!CQ98","v":"Tariff"},{"$f":"Time!CR98","v":"Tariff"},{"$f":"Time!CS98","v":"Tariff"},{"$f":"Time!CT98","v":"Tariff"},{"$f":"Time!CU98","v":"Tariff"},{"$f":"Time!CV98","v":"Tariff"},{"$f":"Time!CW98","v":"Tariff"},{"$f":"Time!CX98","v":"Tariff"},{"$f":"Time!CY98","v":"Tariff"},{"$f":"Time!CZ98","v":"Tariff"},{"$f":"Time!DA98","v":"Tariff"},{"$f":"Time!DB98","v":"Tariff"},{"$f":"Time!DC98","v":"Tariff"},{"$f":"Time!DD98","v":"Tariff"},{"$f":"Time!DE98","v":"Tariff"},{"$f":"Time!DF98","v":"Tariff"},{"$f":"Time!DG98","v":"Tariff"},{"$f":"Time!DH98","v":"Tariff"},{"$f":"Time!DI98","v":"Tariff"},{"$f":"Time!DJ98","v":"Tariff"},{"$f":"Time!DK98","v":"Tariff"},{"$f":"Time!DL98","v":"Tariff"},{"$f":"Time!DM98","v":"Tariff"},{"$f":"Time!DN98","v":"Tariff"},{"$f":"Time!DO98","v":"Tariff"},{"$f":"Time!DP98","v":"Tariff"},{"$f":"Time!DQ98","v":"Tariff"},{"$f":"Time!DR98","v":"Tariff"},{"$f":"Time!DS98","v":"Tariff"},{"$f":"Time!DT98","v":"Tariff"},{"$f":"Time!DU98","v":"Tariff"},{"$f":"Time!DV98","v":"Tariff"},{"$f":"Time!DW98","v":"Tariff"},{"$f":"Time!DX98","v":"Tariff"},{"$f":"Time!DY98","v":"Tariff"},{"$f":"Time!DZ98","v":"Tariff"},{"$f":"Time!EA98","v":"Tariff"},{"$f":"Time!EB98","v":"Tariff"},{"$f":"Time!EC98","v":"Tariff"},{"$f":"Time!ED98","v":"Tariff"},{"$f":"Time!EE98","v":"Tariff"},{"$f":"Time!EF98","v":"Tariff"},{"$f":"Time!EG98","v":"Tariff"},{"$f":"Time!EH98","v":"Tariff"},{"$f":"Time!EI98","v":"Tariff"},{"$f":"Time!EJ98","v":"Tariff"},{"$f":"Time!EK98","v":"Tariff"},{"$f":"Time!EL98","v":"Tariff"},{"$f":"Time!EM98","v":"Tariff"},{"$f":"Time!EN98","v":"Tariff"},{"$f":"Time!EO98","v":"Tariff"},{"$f":"Time!EP98","v":"Tariff"},{"$f":"Time!EQ98","v":"Tariff"},{"$f":"Time!ER98","v":"Tariff"},{"$f":"Time!ES98","v":"Tariff"},{"$f":"Time!ET98","v":"Tariff"},{"$f":"Time!EU98","v":"Tariff"},{"$f":"Time!EV98","v":"Tariff"},{"$f":"Time!EW98","v":"Tariff"},{"$f":"Time!EX98","v":"Tariff"},{"$f":"Time!EY98","v":"Tariff"},{"$f":"Time!EZ98","v":"Tariff"},{"$f":"Time!FA98","v":"Tariff"},{"$f":"Time!FB98","v":""},{"$f":"Time!FC98","v":""},{"$f":"Time!FD98","v":""},{"$f":"Time!FE98","v":""},{"$f":"Time!FF98","v":""},{"$f":"Time!FG98","v":""},{"$f":"Time!FH98","v":""},{"$f":"Time!FI98","v":""},{"$f":"Time!FJ98","v":""},{"$f":"Time!FK98","v":""},{"$f":"Time!FL98","v":""},{"$f":"Time!FM98","v":""},{"$f":"Time!FN98","v":""},{"$f":"Time!FO98","v":""},{"$f":"Time!FP98","v":""},{"$f":"Time!FQ98","v":""},{"$f":"Time!FR98","v":""},{"$f":"Time!FS98","v":""},{"$f":"Time!FT98","v":""},{"$f":"Time!FU98","v":""},{"$f":"Time!FV98","v":""},{"$f":"Time!FW98","v":""},{"$f":"Time!FX98","v":""},{"$f":"Time!FY98","v":""},{"$f":"Time!FZ98","v":""},{"$f":"Time!GA98","v":""},{"$f":"Time!GB98","v":""},{"$f":"Time!GC98","v":""},{"$f":"Time!GD98","v":""},{"$f":"Time!GE98","v":""},{"$f":"Time!GF98","v":""},{"$f":"Time!GG98","v":""},{"$f":"Time!GH98","v":""},{"$f":"Time!GI98","v":""},{"$f":"Time!GJ98","v":""},{"$f":"Time!GK98","v":""},{"$f":"Time!GL98","v":""},{"$f":"Time!GM98","v":""},{"$f":"Time!GN98","v":""},{"$f":"Time!GO98","v":""},{"$f":"Time!GP98","v":""},{"$f":"Time!GQ98","v":""},{"$f":"Time!GR98","v":""},{"$f":"Time!GS98","v":""},{"$f":"Time!GT98","v":""},{"$f":"Time!GU98","v":""},{"$f":"Time!GV98","v":""},{"$f":"Time!GW98","v":""},{"$f":"Time!GX98","v":""},{"$f":"Time!GY98","v":""},{"$f":"Time!GZ98","v":""},{"$f":"Time!HA98","v":""},{"$f":"Time!HB98","v":""},{"$f":"Time!HC98","v":""},{"$f":"Time!HD98","v":""},{"$f":"Time!HE98","v":""},{"$f":"Time!HF98","v":""},{"$f":"Time!HG98","v":""},{"$f":"Time!HH98","v":""},{"$f":"Time!HI98","v":""},{"$f":"Time!HJ98","v":""},{"$f":"Time!HK98","v":""},{"$f":"Time!HL98","v":""},{"$f":"Time!HM98","v":""},{"$f":"Time!HN98","v":""},{"$f":"Time!HO98","v":""},{"$f":"Time!HP98","v":""},{"$f":"Time!HQ98","v":""},{"$f":"Time!HR98","v":""},{"$f":"Time!HS98","v":""},{"$f":"Time!HT98","v":""},{"$f":"Time!HU98","v":""},{"$f":"Time!HV98","v":""},{"$f":"Time!HW98","v":""},{"$f":"Time!HX98","v":""},{"$f":"Time!HY98","v":""},{"$f":"Time!HZ98","v":""},{"$f":"Time!IA98","v":""},{"$f":"Time!IB98","v":""},{"$f":"Time!IC98","v":""},{"$f":"Time!ID98","v":""},{"$f":"Time!IE98","v":""}]
[]
["Flags & Counters"]
[]
[null,"Periods In Year",null,null,null,null,null,null,null,"#",null,null,null,null,null,null,null,{"$f":"Time!R25","v":12},{"$f":"Time!S25","v":12},{"$f":"Time!T25","v":12},{"$f":"Time!U25","v":12},{"$f":"Time!V25","v":12},{"$f":"Time!W25","v":12},{"$f":"Time!X25","v":12},{"$f":"Time!Y25","v":12},{"$f":"Time!Z25","v":12},{"$f":"Time!AA25","v":12},{"$f":"Time!AB25","v":12},{"$f":"Time!AC25","v":12},{"$f":"Time!AD25","v":12},{"$f":"Time!AE25","v":12},{"$f":"Time!AF25","v":12},{"$f":"Time!AG25","v":12},{"$f":"Time!AH25","v":12},{"$f":"Time!AI25","v":12},{"$f":"Time!AJ25","v":4},{"$f":"Time!AK25","v":4},{"$f":"Time!AL25","v":4},{"$f":"Time!AM25","v":4},{"$f":"Time!AN25","v":4},{"$f":"Time!AO25","v":4},{"$f":"Time!AP25","v":4},{"$f":"Time!AQ25","v":4},{"$f":"Time!AR25","v":4},{"$f":"Time!AS25","v":4},{"$f":"Time!AT25","v":4},{"$f":"Time!AU25","v":4},{"$f":"Time!AV25","v":4},{"$f":"Time!AW25","v":4},{"$f":"Time!AX25","v":4},{"$f":"Time!AY25","v":4},{"$f":"Time!AZ25","v":4},{"$f":"Time!BA25","v":4},{"$f":"Time!BB25","v":4},{"$f":"Time!BC25","v":4},{"$f":"Time!BD25","v":4},{"$f":"Time!BE25","v":4},{"$f":"Time!BF25","v":4},{"$f":"Time!BG25","v":4},{"$f":"Time!BH25","v":4},{"$f":"Time!BI25","v":4},{"$f":"Time!BJ25","v":4},{"$f":"Time!BK25","v":4},{"$f":"Time!BL25","v":4},{"$f":"Time!BM25","v":4},{"$f":"Time!BN25","v":4},{"$f":"Time!BO25","v":4},{"$f":"Time!BP25","v":4},{"$f":"Time!BQ25","v":4},{"$f":"Time!BR25","v":4},{"$f":"Time!BS25","v":4},{"$f":"Time!BT25","v":4},{"$f":"Time!BU25","v":4},{"$f":"Time!BV25","v":4},{"$f":"Time!BW25","v":4},{"$f":"Time!BX25","v":4},{"$f":"Time!BY25","v":4},{"$f":"Time!BZ25","v":4},{"$f":"Time!CA25","v":4},{"$f":"Time!CB25","v":4},{"$f":"Time!CC25","v":4},{"$f":"Time!CD25","v":4},{"$f":"Time!CE25","v":4},{"$f":"Time!CF25","v":4},{"$f":"Time!CG25","v":4},{"$f":"Time!CH25","v":4},{"$f":"Time!CI25","v":4},{"$f":"Time!CJ25","v":4},{"$f":"Time!CK25","v":4},{"$f":"Time!CL25","v":4},{"$f":"Time!CM25","v":4},{"$f":"Time!CN25","v":4},{"$f":"Time!CO25","v":4},{"$f":"Time!CP25","v":4},{"$f":"Time!CQ25","v":4},{"$f":"Time!CR25","v":4},{"$f":"Time!CS25","v":4},{"$f":"Time!CT25","v":4},{"$f":"Time!CU25","v":4},{"$f":"Time!CV25","v":4},{"$f":"Time!CW25","v":4},{"$f":"Time!CX25","v":4},{"$f":"Time!CY25","v":4},{"$f":"Time!CZ25","v":4},{"$f":"Time!DA25","v":4},{"$f":"Time!DB25","v":4},{"$f":"Time!DC25","v":4},{"$f":"Time!DD25","v":4},{"$f":"Time!DE25","v":4},{"$f":"Time!DF25","v":4},{"$f":"Time!DG25","v":4},{"$f":"Time!DH25","v":4},{"$f":"Time!DI25","v":4},{"$f":"Time!DJ25","v":4},{"$f":"Time!DK25","v":4},{"$f":"Time!DL25","v":4},{"$f":"Time!DM25","v":4},{"$f":"Time!DN25","v":4},{"$f":"Time!DO25","v":4},{"$f":"Time!DP25","v":4},{"$f":"Time!DQ25","v":4},{"$f":"Time!DR25","v":4},{"$f":"Time!DS25","v":4},{"$f":"Time!DT25","v":4},{"$f":"Time!DU25","v":4},{"$f":"Time!DV25","v":4},{"$f":"Time!DW25","v":4},{"$f":"Time!DX25","v":4},{"$f":"Time!DY25","v":4},{"$f":"Time!DZ25","v":4},{"$f":"Time!EA25","v":4},{"$f":"Time!EB25","v":4},{"$f":"Time!EC25","v":4},{"$f":"Time!ED25","v":4},{"$f":"Time!EE25","v":4},{"$f":"Time!EF25","v":4},{"$f":"Time!EG25","v":4},{"$f":"Time!EH25","v":4},{"$f":"Time!EI25","v":4},{"$f":"Time!EJ25","v":4},{"$f":"Time!EK25","v":4},{"$f":"Time!EL25","v":4},{"$f":"Time!EM25","v":4},{"$f":"Time!EN25","v":4},{"$f":"Time!EO25","v":4},{"$f":"Time!EP25","v":4},{"$f":"Time!EQ25","v":4},{"$f":"Time!ER25","v":4},{"$f":"Time!ES25","v":4},{"$f":"Time!ET25","v":4},{"$f":"Time!EU25","v":4},{"$f":"Time!EV25","v":4},{"$f":"Time!EW25","v":4},{"$f":"Time!EX25","v":4},{"$f":"Time!EY25","v":4},{"$f":"Time!EZ25","v":4},{"$f":"Time!FA25","v":4},{"$f":"Time!FB25","v":4},{"$f":"Time!FC25","v":4},{"$f":"Time!FD25","v":4},{"$f":"Time!FE25","v":4},{"$f":"Time!FF25","v":4},{"$f":"Time!FG25","v":4},{"$f":"Time!FH25","v":4},{"$f":"Time!FI25","v":4},{"$f":"Time!FJ25","v":4},{"$f":"Time!FK25","v":4},{"$f":"Time!FL25","v":4},{"$f":"Time!FM25","v":4},{"$f":"Time!FN25","v":4},{"$f":"Time!FO25","v":4},{"$f":"Time!FP25","v":4},{"$f":"Time!FQ25","v":4},{"$f":"Time!FR25","v":4},{"$f":"Time!FS25","v":4},{"$f":"Time!FT25","v":4},{"$f":"Time!FU25","v":4},{"$f":"Time!FV25","v":4},{"$f":"Time!FW25","v":4},{"$f":"Time!FX25","v":4},{"$f":"Time!FY25","v":4},{"$f":"Time!FZ25","v":4},{"$f":"Time!GA25","v":4},{"$f":"Time!GB25","v":4},{"$f":"Time!GC25","v":4},{"$f":"Time!GD25","v":4},{"$f":"Time!GE25","v":4},{"$f":"Time!GF25","v":4},{"$f":"Time!GG25","v":4},{"$f":"Time!GH25","v":4},{"$f":"Time!GI25","v":4},{"$f":"Time!GJ25","v":4},{"$f":"Time!GK25","v":4},{"$f":"Time!GL25","v":4},{"$f":"Time!GM25","v":4},{"$f":"Time!GN25","v":4},{"$f":"Time!GO25","v":4},{"$f":"Time!GP25","v":4},{"$f":"Time!GQ25","v":4},{"$f":"Time!GR25","v":4},{"$f":"Time!GS25","v":4},{"$f":"Time!GT25","v":4},{"$f":"Time!GU25","v":4},{"$f":"Time!GV25","v":4},{"$f":"Time!GW25","v":4},{"$f":"Time!GX25","v":4},{"$f":"Time!GY25","v":4},{"$f":"Time!GZ25","v":4},{"$f":"Time!HA25","v":4},{"$f":"Time!HB25","v":4},{"$f":"Time!HC25","v":4},{"$f":"Time!HD25","v":4},{"$f":"Time!HE25","v":4},{"$f":"Time!HF25","v":4},{"$f":"Time!HG25","v":4},{"$f":"Time!HH25","v":4},{"$f":"Time!HI25","v":4},{"$f":"Time!HJ25","v":4},{"$f":"Time!HK25","v":4},{"$f":"Time!HL25","v":4},{"$f":"Time!HM25","v":4},{"$f":"Time!HN25","v":4},{"$f":"Time!HO25","v":4},{"$f":"Time!HP25","v":4},{"$f":"Time!HQ25","v":4},{"$f":"Time!HR25","v":4},{"$f":"Time!HS25","v":4},{"$f":"Time!HT25","v":4},{"$f":"Time!HU25","v":4},{"$f":"Time!HV25","v":4},{"$f":"Time!HW25","v":4},{"$f":"Time!HX25","v":4},{"$f":"Time!HY25","v":4},{"$f":"Time!HZ25","v":4},{"$f":"Time!IA25","v":4},{"$f":"Time!IB25","v":4},{"$f":"Time!IC25","v":4},{"$f":"Time!ID25","v":4},{"$f":"Time!IE25","v":4}]
[null,"Days in Period",null,null,null,null,null,null,null,"days",null,null,null,null,null,null,null,{"$f":"Time!R23","v":31},{"$f":"Time!S23","v":28},{"$f":"Time!T23","v":31},{"$f":"Time!U23","v":30},{"$f":"Time!V23","v":31},{"$f":"Time!W23","v":30},{"$f":"Time!X23","v":31},{"$f":"Time!Y23","v":31},{"$f":"Time!Z23","v":30},{"$f":"Time!AA23","v":31},{"$f":"Time!AB23","v":30},{"$f":"Time!AC23","v":31},{"$f":"Time!AD23","v":31},{"$f":"Time!AE23","v":28},{"$f":"Time!AF23","v":31},{"$f":"Time!AG23","v":30},{"$f":"Time!AH23","v":31},{"$f":"Time!AI23","v":30},{"$f":"Time!AJ23","v":92},{"$f":"Time!AK23","v":92},{"$f":"Time!AL23","v":90},{"$f":"Time!AM23","v":91},{"$f":"Time!AN23","v":92},{"$f":"Time!AO23","v":92},{"$f":"Time!AP23","v":91},{"$f":"Time!AQ23","v":91},{"$f":"Time!AR23","v":92},{"$f":"Time!AS23","v":92},{"$f":"Time!AT23","v":90},{"$f":"Time!AU23","v":91},{"$f":"Time!AV23","v":92},{"$f":"Time!AW23","v":92},{"$f":"Time!AX23","v":90},{"$f":"Time!AY23","v":91},{"$f":"Time!AZ23","v":92},{"$f":"Time!BA23","v":92},{"$f":"Time!BB23","v":90},{"$f":"Time!BC23","v":91},{"$f":"Time!BD23","v":92},{"$f":"Time!BE23","v":92},{"$f":"Time!BF23","v":91},{"$f":"Time!BG23","v":91},{"$f":"Time!BH23","v":92},{"$f":"Time!BI23","v":92},{"$f":"Time!BJ23","v":90},{"$f":"Time!BK23","v":91},{"$f":"Time!BL23","v":92},{"$f":"Time!BM23","v":92},{"$f":"Time!BN23","v":90},{"$f":"Time!BO23","v":91},{"$f":"Time!BP23","v":92},{"$f":"Time!BQ23","v":92},{"$f":"Time!BR23","v":90},{"$f":"Time!BS23","v":91},{"$f":"Time!BT23","v":92},{"$f":"Time!BU23","v":92},{"$f":"Time!BV23","v":91},{"$f":"Time!BW23","v":91},{"$f":"Time!BX23","v":92},{"$f":"Time!BY23","v":92},{"$f":"Time!BZ23","v":90},{"$f":"Time!CA23","v":91},{"$f":"Time!CB23","v":92},{"$f":"Time!CC23","v":92},{"$f":"Time!CD23","v":90},{"$f":"Time!CE23","v":91},{"$f":"Time!CF23","v":92},{"$f":"Time!CG23","v":92},{"$f":"Time!CH23","v":90},{"$f":"Time!CI23","v":91},{"$f":"Time!CJ23","v":92},{"$f":"Time!CK23","v":92},{"$f":"Time!CL23","v":91},{"$f":"Time!CM23","v":91},{"$f":"Time!CN23","v":92},{"$f":"Time!CO23","v":92},{"$f":"Time!CP23","v":90},{"$f":"Time!CQ23","v":91},{"$f":"Time!CR23","v":92},{"$f":"Time!CS23","v":92},{"$f":"Time!CT23","v":90},{"$f":"Time!CU23","v":91},{"$f":"Time!CV23","v":92},{"$f":"Time!CW23","v":92},{"$f":"Time!CX23","v":90},{"$f":"Time!CY23","v":91},{"$f":"Time!CZ23","v":92},{"$f":"Time!DA23","v":92},{"$f":"Time!DB23","v":91},{"$f":"Time!DC23","v":91},{"$f":"Time!DD23","v":92},{"$f":"Time!DE23","v":92},{"$f":"Time!DF23","v":90},{"$f":"Time!DG23","v":91},{"$f":"Time!DH23","v":92},{"$f":"Time!DI23","v":92},{"$f":"Time!DJ23","v":90},{"$f":"Time!DK23","v":91},{"$f":"Time!DL23","v":92},{"$f":"Time!DM23","v":92},{"$f":"Time!DN23","v":90},{"$f":"Time!DO23","v":91},{"$f":"Time!DP23","v":92},{"$f":"Time!DQ23","v":92},{"$f":"Time!DR23","v":91},{"$f":"Time!DS23","v":91},{"$f":"Time!DT23","v":92},{"$f":"Time!DU23","v":92},{"$f":"Time!DV23","v":90},{"$f":"Time!DW23","v":91},{"$f":"Time!DX23","v":92},{"$f":"Time!DY23","v":92},{"$f":"Time!DZ23","v":90},{"$f":"Time!EA23","v":91},{"$f":"Time!EB23","v":92},{"$f":"Time!EC23","v":92},{"$f":"Time!ED23","v":90},{"$f":"Time!EE23","v":91},{"$f":"Time!EF23","v":92},{"$f":"Time!EG23","v":92},{"$f":"Time!EH23","v":91},{"$f":"Time!EI23","v":91},{"$f":"Time!EJ23","v":92},{"$f":"Time!EK23","v":92},{"$f":"Time!EL23","v":90},{"$f":"Time!EM23","v":91},{"$f":"Time!EN23","v":92},{"$f":"Time!EO23","v":92},{"$f":"Time!EP23","v":90},{"$f":"Time!EQ23","v":91},{"$f":"Time!ER23","v":92},{"$f":"Time!ES23","v":92},{"$f":"Time!ET23","v":90},{"$f":"Time!EU23","v":91},{"$f":"Time!EV23","v":92},{"$f":"Time!EW23","v":92},{"$f":"Time!EX23","v":91},{"$f":"Time!EY23","v":91},{"$f":"Time!EZ23","v":92},{"$f":"Time!FA23","v":92},{"$f":"Time!FB23","v":90},{"$f":"Time!FC23","v":91},{"$f":"Time!FD23","v":92},{"$f":"Time!FE23","v":92},{"$f":"Time!FF23","v":90},{"$f":"Time!FG23","v":91},{"$f":"Time!FH23","v":92},{"$f":"Time!FI23","v":92},{"$f":"Time!FJ23","v":90},{"$f":"Time!FK23","v":91},{"$f":"Time!FL23","v":92},{"$f":"Time!FM23","v":92},{"$f":"Time!FN23","v":91},{"$f":"Time!FO23","v":91},{"$f":"Time!FP23","v":92},{"$f":"Time!FQ23","v":92},{"$f":"Time!FR23","v":90},{"$f":"Time!FS23","v":91},{"$f":"Time!FT23","v":92},{"$f":"Time!FU23","v":92},{"$f":"Time!FV23","v":90},{"$f":"Time!FW23","v":91},{"$f":"Time!FX23","v":92},{"$f":"Time!FY23","v":92},{"$f":"Time!FZ23","v":90},{"$f":"Time!GA23","v":91},{"$f":"Time!GB23","v":92},{"$f":"Time!GC23","v":92},{"$f":"Time!GD23","v":91},{"$f":"Time!GE23","v":91},{"$f":"Time!GF23","v":92},{"$f":"Time!GG23","v":92},{"$f":"Time!GH23","v":90},{"$f":"Time!GI23","v":91},{"$f":"Time!GJ23","v":92},{"$f":"Time!GK23","v":92},{"$f":"Time!GL23","v":90},{"$f":"Time!GM23","v":91},{"$f":"Time!GN23","v":92},{"$f":"Time!GO23","v":92},{"$f":"Time!GP23","v":90},{"$f":"Time!GQ23","v":91},{"$f":"Time!GR23","v":92},{"$f":"Time!GS23","v":92},{"$f":"Time!GT23","v":91},{"$f":"Time!GU23","v":91},{"$f":"Time!GV23","v":92},{"$f":"Time!GW23","v":92},{"$f":"Time!GX23","v":90},{"$f":"Time!GY23","v":91},{"$f":"Time!GZ23","v":92},{"$f":"Time!HA23","v":92},{"$f":"Time!HB23","v":90},{"$f":"Time!HC23","v":91},{"$f":"Time!HD23","v":92},{"$f":"Time!HE23","v":92},{"$f":"Time!HF23","v":90},{"$f":"Time!HG23","v":91},{"$f":"Time!HH23","v":92},{"$f":"Time!HI23","v":92},{"$f":"Time!HJ23","v":91},{"$f":"Time!HK23","v":91},{"$f":"Time!HL23","v":92},{"$f":"Time!HM23","v":92},{"$f":"Time!HN23","v":90},{"$f":"Time!HO23","v":91},{"$f":"Time!HP23","v":92},{"$f":"Time!HQ23","v":92},{"$f":"Time!HR23","v":90},{"$f":"Time!HS23","v":91},{"$f":"Time!HT23","v":92},{"$f":"Time!HU23","v":92},{"$f":"Time!HV23","v":90},{"$f":"Time!HW23","v":91},{"$f":"Time!HX23","v":92},{"$f":"Time!HY23","v":92},{"$f":"Time!HZ23","v":91},{"$f":"Time!IA23","v":91},{"$f":"Time!IB23","v":92},{"$f":"Time!IC23","v":92},{"$f":"Time!ID23","v":90},{"$f":"Time!IE23","v":91}]
[]
[null,"Tariff Period",null,null,null,null,null,null,null,"#",null,null,null,null,null,null,null,{"$f":"Time!R92","v":1},{"$f":"Time!S92","v":2},{"$f":"Time!T92","v":3},{"$f":"Time!U92","v":4},{"$f":"Time!V92","v":5},{"$f":"Time!W92","v":6},{"$f":"Time!X92","v":7},{"$f":"Time!Y92","v":8},{"$f":"Time!Z92","v":9},{"$f":"Time!AA92","v":10},{"$f":"Time!AB92","v":11},{"$f":"Time!AC92","v":12},{"$f":"Time!AD92","v":13},{"$f":"Time!AE92","v":14},{"$f":"Time!AF92","v":15},{"$f":"Time!AG92","v":16},{"$f":"Time!AH92","v":17},{"$f":"Time!AI92","v":18},{"$f":"Time!AJ92","v":19},{"$f":"Time!AK92","v":20},{"$f":"Time!AL92","v":21},{"$f":"Time!AM92","v":22},{"$f":"Time!AN92","v":23},{"$f":"Time!AO92","v":24},{"$f":"Time!AP92","v":25},{"$f":"Time!AQ92","v":26},{"$f":"Time!AR92","v":27},{"$f":"Time!AS92","v":28},{"$f":"Time!AT92","v":29},{"$f":"Time!AU92","v":30},{"$f":"Time!AV92","v":31},{"$f":"Time!AW92","v":32},{"$f":"Time!AX92","v":33},{"$f":"Time!AY92","v":34},{"$f":"Time!AZ92","v":35},{"$f":"Time!BA92","v":36},{"$f":"Time!BB92","v":37},{"$f":"Time!BC92","v":38},{"$f":"Time!BD92","v":39},{"$f":"Time!BE92","v":40},{"$f":"Time!BF92","v":41},{"$f":"Time!BG92","v":42},{"$f":"Time!BH92","v":43},{"$f":"Time!BI92","v":44},{"$f":"Time!BJ92","v":45},{"$f":"Time!BK92","v":46},{"$f":"Time!BL92","v":47},{"$f":"Time!BM92","v":48},{"$f":"Time!BN92","v":49},{"$f":"Time!BO92","v":50},{"$f":"Time!BP92","v":51},{"$f":"Time!BQ92","v":52},{"$f":"Time!BR92","v":53},{"$f":"Time!BS92","v":54},{"$f":"Time!BT92","v":55},{"$f":"Time!BU92","v":56},{"$f":"Time!BV92","v":57},{"$f":"Time!BW92","v":58},{"$f":"Time!BX92","v":59},{"$f":"Time!BY92","v":60},{"$f":"Time!BZ92","v":61},{"$f":"Time!CA92","v":62},{"$f":"Time!CB92","v":63},{"$f":"Time!CC92","v":64},{"$f":"Time!CD92","v":65},{"$f":"Time!CE92","v":66},{"$f":"Time!CF92","v":67},{"$f":"Time!CG92","v":68},{"$f":"Time!CH92","v":69},{"$f":"Time!CI92","v":70},{"$f":"Time!CJ92","v":71},{"$f":"Time!CK92","v":72},{"$f":"Time!CL92","v":73},{"$f":"Time!CM92","v":74},{"$f":"Time!CN92","v":75},{"$f":"Time!CO92","v":76},{"$f":"Time!CP92","v":77},{"$f":"Time!CQ92","v":78},{"$f":"Time!CR92","v":79},{"$f":"Time!CS92","v":80},{"$f":"Time!CT92","v":81},{"$f":"Time!CU92","v":82},{"$f":"Time!CV92","v":83},{"$f":"Time!CW92","v":84},{"$f":"Time!CX92","v":85},{"$f":"Time!CY92","v":86},{"$f":"Time!CZ92","v":87},{"$f":"Time!DA92","v":88},{"$f":"Time!DB92","v":89},{"$f":"Time!DC92","v":90},{"$f":"Time!DD92","v":91},{"$f":"Time!DE92","v":92},{"$f":"Time!DF92","v":93},{"$f":"Time!DG92","v":94},{"$f":"Time!DH92","v":95},{"$f":"Time!DI92","v":96},{"$f":"Time!DJ92","v":97},{"$f":"Time!DK92","v":98},{"$f":"Time!DL92","v":99},{"$f":"Time!DM92","v":100},{"$f":"Time!DN92","v":101},{"$f":"Time!DO92","v":102},{"$f":"Time!DP92","v":103},{"$f":"Time!DQ92","v":104},{"$f":"Time!DR92","v":105},{"$f":"Time!DS92","v":106},{"$f":"Time!DT92","v":107},{"$f":"Time!DU92","v":108},{"$f":"Time!DV92","v":109},{"$f":"Time!DW92","v":110},{"$f":"Time!DX92","v":111},{"$f":"Time!DY92","v":112},{"$f":"Time!DZ92","v":113},{"$f":"Time!EA92","v":114},{"$f":"Time!EB92","v":115},{"$f":"Time!EC92","v":116},{"$f":"Time!ED92","v":117},{"$f":"Time!EE92","v":118},{"$f":"Time!EF92","v":119},{"$f":"Time!EG92","v":120},{"$f":"Time!EH92","v":121},{"$f":"Time!EI92","v":122},{"$f":"Time!EJ92","v":123},{"$f":"Time!EK92","v":124},{"$f":"Time!EL92","v":125},{"$f":"Time!EM92","v":126},{"$f":"Time!EN92","v":127},{"$f":"Time!EO92","v":128},{"$f":"Time!EP92","v":129},{"$f":"Time!EQ92","v":130},{"$f":"Time!ER92","v":131},{"$f":"Time!ES92","v":132},{"$f":"Time!ET92","v":133},{"$f":"Time!EU92","v":134},{"$f":"Time!EV92","v":135},{"$f":"Time!EW92","v":136},{"$f":"Time!EX92","v":137},{"$f":"Time!EY92","v":138},{"$f":"Time!EZ92","v":139},{"$f":"Time!FA92","v":140},{"$f":"Time!FB92","v":0},{"$f":"Time!FC92","v":0},{"$f":"Time!FD92","v":0},{"$f":"Time!FE92","v":0},{"$f":"Time!FF92","v":0},{"$f":"Time!FG92","v":0},{"$f":"Time!FH92","v":0},{"$f":"Time!FI92","v":0},{"$f":"Time!FJ92","v":0},{"$f":"Time!FK92","v":0},{"$f":"Time!FL92","v":0},{"$f":"Time!FM92","v":0},{"$f":"Time!FN92","v":0},{"$f":"Time!FO92","v":0},{"$f":"Time!FP92","v":0},{"$f":"Time!FQ92","v":0},{"$f":"Time!FR92","v":0},{"$f":"Time!FS92","v":0},{"$f":"Time!FT92","v":0},{"$f":"Time!FU92","v":0},{"$f":"Time!FV92","v":0},{"$f":"Time!FW92","v":0},{"$f":"Time!FX92","v":0},{"$f":"Time!FY92","v":0},{"$f":"Time!FZ92","v":0},{"$f":"Time!GA92","v":0},{"$f":"Time!GB92","v":0},{"$f":"Time!GC92","v":0},{"$f":"Time!GD92","v":0},{"$f":"Time!GE92","v":0},{"$f":"Time!GF92","v":0},{"$f":"Time!GG92","v":0},{"$f":"Time!GH92","v":0},{"$f":"Time!GI92","v":0},{"$f":"Time!GJ92","v":0},{"$f":"Time!GK92","v":0},{"$f":"Time!GL92","v":0},{"$f":"Time!GM92","v":0},{"$f":"Time!GN92","v":0},{"$f":"Time!GO92","v":0},{"$f":"Time!GP92","v":0},{"$f":"Time!GQ92","v":0},{"$f":"Time!GR92","v":0},{"$f":"Time!GS92","v":0},{"$f":"Time!GT92","v":0},{"$f":"Time!GU92","v":0},{"$f":"Time!GV92","v":0},{"$f":"Time!GW92","v":0},{"$f":"Time!GX92","v":0},{"$f":"Time!GY92","v":0},{"$f":"Time!GZ92","v":0},{"$f":"Time!HA92","v":0},{"$f":"Time!HB92","v":0},{"$f":"Time!HC92","v":0},{"$f":"Time!HD92","v":0},{"$f":"Time!HE92","v":0},{"$f":"Time!HF92","v":0},{"$f":"Time!HG92","v":0},{"$f":"Time!HH92","v":0},{"$f":"Time!HI92","v":0},{"$f":"Time!HJ92","v":0},{"$f":"Time!HK92","v":0},{"$f":"Time!HL92","v":0},{"$f":"Time!HM92","v":0},{"$f":"Time!HN92","v":0},{"$f":"Time!HO92","v":0},{"$f":"Time!HP92","v":0},{"$f":"Time!HQ92","v":0},{"$f":"Time!HR92","v":0},{"$f":"Time!HS92","v":0},{"$f":"Time!HT92","v":0},{"$f":"Time!HU92","v":0},{"$f":"Time!HV92","v":0},{"$f":"Time!HW92","v":0},{"$f":"Time!HX92","v":0},{"$f":"Time!HY92","v":0},{"$f":"Time!HZ92","v":0},{"$f":"Time!IA92","v":0},{"$f":"Time!IB92","v":0},{"$f":"Time!IC92","v":0},{"$f":"Time!ID92","v":0},{"$f":"Time!IE92","v":0}]
[]
["Tariff"]
[]
[null,"Total Payments"]
[null,"Net Offtaker Revenues",null,null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R19:IE19)","v":2056.382440072703},null,{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!R$14,Ops!$R$14:$IE$14,0))","v":1.5403895293243763},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!S$14,Ops!$R$14:$IE$14,0))","v":2.6577263418464874},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!T$14,Ops!$R$14:$IE$14,0))","v":3.6989157980336986},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!U$14,Ops!$R$14:$IE$14,0))","v":4.2708346029264836},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!V$14,Ops!$R$14:$IE$14,0))","v":5.7287041688095961},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!W$14,Ops!$R$14:$IE$14,0))","v":7.3350252048478977},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!X$14,Ops!$R$14:$IE$14,0))","v":8.349594725523211},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!Y$14,Ops!$R$14:$IE$14,0))","v":8.4395754936540808},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!Z$14,Ops!$R$14:$IE$14,0))","v":10.273321492459081},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!AA$14,Ops!$R$14:$IE$14,0))","v":11.194848669523513},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!AB$14,Ops!$R$14:$IE$14,0))","v":11.796116368449674},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!AC$14,Ops!$R$14:$IE$14,0))","v":10.730915224810403},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!AD$14,Ops!$R$14:$IE$14,0))","v":11.875020156867407},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!AE$14,Ops!$R$14:$IE$14,0))","v":12.940221300506675},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!AF$14,Ops!$R$14:$IE$14,0))","v":12.718624372137256},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!AG$14,Ops!$R$14:$IE$14,0))","v":11.570119830171679},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!AH$14,Ops!$R$14:$IE$14,0))","v":12.803698782653235},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!AI$14,Ops!$R$14:$IE$14,0))","v":13.952203324618804},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!AJ$14,Ops!$R$14:$IE$14,0))","v":13.293970189795626},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!AK$14,Ops!$R$14:$IE$14,0))","v":12.093511343225449},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!AL$14,Ops!$R$14:$IE$14,0))","v":13.382893067319355},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!AM$14,Ops!$R$14:$IE$14,0))","v":14.583351913889523},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!AN$14,Ops!$R$14:$IE$14,0))","v":14.165865827810915},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!AO$14,Ops!$R$14:$IE$14,0))","v":12.886673930316277},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!AP$14,Ops!$R$14:$IE$14,0))","v":14.260620783180901},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!AQ$14,Ops!$R$14:$IE$14,0))","v":15.539812680675528},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!AR$14,Ops!$R$14:$IE$14,0))","v":14.656057408758818},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!AS$14,Ops!$R$14:$IE$14,0))","v":13.332600719673568},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!AT$14,Ops!$R$14:$IE$14,0))","v":14.754091237579958},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!AU$14,Ops!$R$14:$IE$14,0))","v":16.077547926665197},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!AV$14,Ops!$R$14:$IE$14,0))","v":15.012407457595877},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!AW$14,Ops!$R$14:$IE$14,0))","v":13.656772001558785},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!AX$14,Ops!$R$14:$IE$14,0))","v":15.112824898783824},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!AY$14,Ops!$R$14:$IE$14,0))","v":16.468460354820902},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!AZ$14,Ops!$R$14:$IE$14,0))","v":14.473145766276708},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!BA$14,Ops!$R$14:$IE$14,0))","v":13.166206182030981},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!BB$14,Ops!$R$14:$IE$14,0))","v":14.569956105850478},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!BC$14,Ops!$R$14:$IE$14,0))","v":15.876895690096195},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!BD$14,Ops!$R$14:$IE$14,0))","v":14.210566024912888},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!BE$14,Ops!$R$14:$IE$14,0))","v":12.927337654770248},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!BF$14,Ops!$R$14:$IE$14,0))","v":14.3056199782568},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!BG$14,Ops!$R$14:$IE$14,0))","v":15.588848348399431},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!BH$14,Ops!$R$14:$IE$14,0))","v":14.340798427013771},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!BI$14,Ops!$R$14:$IE$14,0))","v":13.045809940293459},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!BJ$14,Ops!$R$14:$IE$14,0))","v":14.436723500104176},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!BK$14,Ops!$R$14:$IE$14,0))","v":15.731711986824479},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!BL$14,Ops!$R$14:$IE$14,0))","v":14.54857531730064},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!BM$14,Ops!$R$14:$IE$14,0))","v":13.234824368915627},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!BN$14,Ops!$R$14:$IE$14,0))","v":14.645890202366209},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!BO$14,Ops!$R$14:$IE$14,0))","v":15.95964115075121},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!BP$14,Ops!$R$14:$IE$14,0))","v":14.572397223586652},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!BQ$14,Ops!$R$14:$IE$14,0))","v":13.256495133162435},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!BR$14,Ops!$R$14:$IE$14,0))","v":14.669871452506978},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!BS$14,Ops!$R$14:$IE$14,0))","v":15.985773542931184},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!BT$14,Ops!$R$14:$IE$14,0))","v":14.438431850824847},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!BU$14,Ops!$R$14:$IE$14,0))","v":13.134626967974439},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!BV$14,Ops!$R$14:$IE$14,0))","v":14.53500999029526},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!BW$14,Ops!$R$14:$IE$14,0))","v":15.838814873145658},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!BX$14,Ops!$R$14:$IE$14,0))","v":14.193589298418257},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!BY$14,Ops!$R$14:$IE$14,0))","v":12.911893943711586},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!BZ$14,Ops!$R$14:$IE$14,0))","v":14.288529695063207},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!CA$14,Ops!$R$14:$IE$14,0))","v":15.570225049769867},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!CB$14,Ops!$R$14:$IE$14,0))","v":14.417850872846644},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!CC$14,Ops!$R$14:$IE$14,0))","v":13.115904472957476},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!CD$14,Ops!$R$14:$IE$14,0))","v":14.51429134691252},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!CE$14,Ops!$R$14:$IE$14,0))","v":15.816237746801676},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!CF$14,Ops!$R$14:$IE$14,0))","v":14.003874783375954},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!CG$14,Ops!$R$14:$IE$14,0))","v":12.739310839726615},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!CH$14,Ops!$R$14:$IE$14,0))","v":14.097546186609252},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!CI$14,Ops!$R$14:$IE$14,0))","v":15.362110130258579},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!CJ$14,Ops!$R$14:$IE$14,0))","v":13.97352952035896},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!CK$14,Ops!$R$14:$IE$14,0))","v":12.711705784406808},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!CL$14,Ops!$R$14:$IE$14,0))","v":14.066997945244317},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!CM$14,Ops!$R$14:$IE$14,0))","v":15.328821681196459},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!CN$14,Ops!$R$14:$IE$14,0))","v":13.914939861446619},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!CO$14,Ops!$R$14:$IE$14,0))","v":12.658406830479862},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!CP$14,Ops!$R$14:$IE$14,0))","v":14.008016382258981},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!CQ$14,Ops!$R$14:$IE$14,0))","v":15.26454941322573},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!CR$14,Ops!$R$14:$IE$14,0))","v":13.721303298061166},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!CS$14,Ops!$R$14:$IE$14,0))","v":12.482255843052293},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!CT$14,Ops!$R$14:$IE$14,0))","v":13.813084591024797},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!CU$14,Ops!$R$14:$IE$14,0))","v":15.052132046033663},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!CV$14,Ops!$R$14:$IE$14,0))","v":16.863318465656281},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!CW$14,Ops!$R$14:$IE$14,0))","v":15.340543888489993},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!CX$14,Ops!$R$14:$IE$14,0))","v":16.976116582483431},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!CY$14,Ops!$R$14:$IE$14,0))","v":18.498891159649713},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!CZ$14,Ops!$R$14:$IE$14,0))","v":16.863318465656281},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!DA$14,Ops!$R$14:$IE$14,0))","v":15.340543888489993},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!DB$14,Ops!$R$14:$IE$14,0))","v":16.976116582483431},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!DC$14,Ops!$R$14:$IE$14,0))","v":18.498891159649713},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!DD$14,Ops!$R$14:$IE$14,0))","v":16.863318465656281},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!DE$14,Ops!$R$14:$IE$14,0))","v":15.340543888489993},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!DF$14,Ops!$R$14:$IE$14,0))","v":16.976116582483431},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!DG$14,Ops!$R$14:$IE$14,0))","v":18.498891159649713},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!DH$14,Ops!$R$14:$IE$14,0))","v":16.863318465656281},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!DI$14,Ops!$R$14:$IE$14,0))","v":15.340543888489993},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!DJ$14,Ops!$R$14:$IE$14,0))","v":16.976116582483431},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!DK$14,Ops!$R$14:$IE$14,0))","v":18.498891159649713},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!DL$14,Ops!$R$14:$IE$14,0))","v":16.863318465656281},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!DM$14,Ops!$R$14:$IE$14,0))","v":15.340543888489993},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!DN$14,Ops!$R$14:$IE$14,0))","v":16.976116582483431},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!DO$14,Ops!$R$14:$IE$14,0))","v":18.498891159649713},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!DP$14,Ops!$R$14:$IE$14,0))","v":16.863318465656281},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!DQ$14,Ops!$R$14:$IE$14,0))","v":15.340543888489993},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!DR$14,Ops!$R$14:$IE$14,0))","v":16.976116582483431},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!DS$14,Ops!$R$14:$IE$14,0))","v":18.498891159649713},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!DT$14,Ops!$R$14:$IE$14,0))","v":16.863318465656281},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!DU$14,Ops!$R$14:$IE$14,0))","v":15.340543888489993},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!DV$14,Ops!$R$14:$IE$14,0))","v":16.976116582483431},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!DW$14,Ops!$R$14:$IE$14,0))","v":18.498891159649713},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!DX$14,Ops!$R$14:$IE$14,0))","v":16.863318465656281},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!DY$14,Ops!$R$14:$IE$14,0))","v":15.340543888489993},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!DZ$14,Ops!$R$14:$IE$14,0))","v":16.976116582483431},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!EA$14,Ops!$R$14:$IE$14,0))","v":18.498891159649713},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!EB$14,Ops!$R$14:$IE$14,0))","v":16.863318465656281},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!EC$14,Ops!$R$14:$IE$14,0))","v":15.340543888489993},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!ED$14,Ops!$R$14:$IE$14,0))","v":16.976116582483431},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!EE$14,Ops!$R$14:$IE$14,0))","v":18.498891159649713},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!EF$14,Ops!$R$14:$IE$14,0))","v":16.863318465656281},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!EG$14,Ops!$R$14:$IE$14,0))","v":15.340543888489993},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!EH$14,Ops!$R$14:$IE$14,0))","v":16.976116582483431},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!EI$14,Ops!$R$14:$IE$14,0))","v":18.498891159649713},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!EJ$14,Ops!$R$14:$IE$14,0))","v":16.863318465656281},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!EK$14,Ops!$R$14:$IE$14,0))","v":15.340543888489993},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!EL$14,Ops!$R$14:$IE$14,0))","v":16.976116582483431},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!EM$14,Ops!$R$14:$IE$14,0))","v":18.498891159649713},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!EN$14,Ops!$R$14:$IE$14,0))","v":16.863318465656281},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!EO$14,Ops!$R$14:$IE$14,0))","v":15.340543888489993},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!EP$14,Ops!$R$14:$IE$14,0))","v":16.976116582483431},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!EQ$14,Ops!$R$14:$IE$14,0))","v":18.498891159649713},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!ER$14,Ops!$R$14:$IE$14,0))","v":16.863318465656281},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!ES$14,Ops!$R$14:$IE$14,0))","v":15.340543888489993},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!ET$14,Ops!$R$14:$IE$14,0))","v":16.976116582483431},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!EU$14,Ops!$R$14:$IE$14,0))","v":18.498891159649713},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!EV$14,Ops!$R$14:$IE$14,0))","v":16.863318465656281},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!EW$14,Ops!$R$14:$IE$14,0))","v":15.340543888489993},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!EX$14,Ops!$R$14:$IE$14,0))","v":16.976116582483431},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!EY$14,Ops!$R$14:$IE$14,0))","v":18.498891159649713},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!EZ$14,Ops!$R$14:$IE$14,0))","v":16.863318465656281},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!FA$14,Ops!$R$14:$IE$14,0))","v":15.340543888489993},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!FB$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!FC$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!FD$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!FE$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!FF$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!FG$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!FH$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!FI$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!FJ$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!FK$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!FL$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!FM$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!FN$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!FO$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!FP$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!FQ$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!FR$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!FS$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!FT$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!FU$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!FV$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!FW$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!FX$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!FY$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!FZ$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!GA$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!GB$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!GC$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!GD$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!GE$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!GF$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!GG$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!GH$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!GI$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!GJ$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!GK$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!GL$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!GM$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!GN$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!GO$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!GP$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!GQ$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!GR$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!GS$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!GT$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!GU$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!GV$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!GW$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!GX$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!GY$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!GZ$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!HA$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!HB$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!HC$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!HD$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!HE$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!HF$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!HG$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!HH$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!HI$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!HJ$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!HK$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!HL$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!HM$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!HN$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!HO$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!HP$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!HQ$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!HR$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!HS$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!HT$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!HU$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!HV$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!HW$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!HX$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!HY$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!HZ$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!IA$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!IB$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!IC$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!ID$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$95:$IE$95,MATCH(Tariff!IE$14,Ops!$R$14:$IE$14,0))","v":0}]
[null,"CfD Revenues",null,null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R20:IE20)","v":1547.5506369823215},null,{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!R$14,Ops!$R$14:$IE$14,0))","v":4.1068842698317276},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!S$14,Ops!$R$14:$IE$14,0))","v":7.0858534799533013},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!T$14,Ops!$R$14:$IE$14,0))","v":8.4555433699174358},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!U$14,Ops!$R$14:$IE$14,0))","v":9.7629222135810281},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!V$14,Ops!$R$14:$IE$14,0))","v":13.095541828377421},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!W$14,Ops!$R$14:$IE$14,0))","v":16.767514354341049},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!X$14,Ops!$R$14:$IE$14,0))","v":16.894282007913766},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!Y$14,Ops!$R$14:$IE$14,0))","v":17.076345990905033},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!Z$14,Ops!$R$14:$IE$14,0))","v":20.786684402899496},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!AA$14,Ops!$R$14:$IE$14,0))","v":22.651270711465223},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!AB$14,Ops!$R$14:$IE$14,0))","v":19.057510750195529},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!AC$14,Ops!$R$14:$IE$14,0))","v":17.336598408204623},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!AD$14,Ops!$R$14:$IE$14,0))","v":19.184985738491172},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!AE$14,Ops!$R$14:$IE$14,0))","v":20.905898080482061},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!AF$14,Ops!$R$14:$IE$14,0))","v":18.135002746507947},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!AG$14,Ops!$R$14:$IE$14,0))","v":16.497393802843344},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!AH$14,Ops!$R$14:$IE$14,0))","v":18.256307112705343},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!AI$14,Ops!$R$14:$IE$14,0))","v":19.893916056369932},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!AJ$14,Ops!$R$14:$IE$14,0))","v":17.559656928849574},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!AK$14,Ops!$R$14:$IE$14,0))","v":15.974002289789576},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!AL$14,Ops!$R$14:$IE$14,0))","v":17.67711282803922},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!AM$14,Ops!$R$14:$IE$14,0))","v":19.262767467099213},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!AN$14,Ops!$R$14:$IE$14,0))","v":16.687761290834288},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!AO$14,Ops!$R$14:$IE$14,0))","v":15.180839702698744},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!AP$14,Ops!$R$14:$IE$14,0))","v":16.799385112177678},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!AQ$14,Ops!$R$14:$IE$14,0))","v":18.306306700313211},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!AR$14,Ops!$R$14:$IE$14,0))","v":16.197569709886384},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!AS$14,Ops!$R$14:$IE$14,0))","v":14.734912913341457},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!AT$14,Ops!$R$14:$IE$14,0))","v":16.305914657778619},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!AU$14,Ops!$R$14:$IE$14,0))","v":17.768571454323538},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!AV$14,Ops!$R$14:$IE$14,0))","v":15.841219661049324},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!AW$14,Ops!$R$14:$IE$14,0))","v":14.410741631456236},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!AX$14,Ops!$R$14:$IE$14,0))","v":15.947180996574755},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!AY$14,Ops!$R$14:$IE$14,0))","v":17.377659026167834},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!AZ$14,Ops!$R$14:$IE$14,0))","v":16.380481352368491},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!BA$14,Ops!$R$14:$IE$14,0))","v":14.901307450984042},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!BB$14,Ops!$R$14:$IE$14,0))","v":16.490049789508095},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!BC$14,Ops!$R$14:$IE$14,0))","v":17.969223690892541},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!BD$14,Ops!$R$14:$IE$14,0))","v":16.643061093732314},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!BE$14,Ops!$R$14:$IE$14,0))","v":15.140175978244775},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!BF$14,Ops!$R$14:$IE$14,0))","v":16.754385917101775},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!BG$14,Ops!$R$14:$IE$14,0))","v":18.257271032589305},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!BH$14,Ops!$R$14:$IE$14,0))","v":16.51282869163143},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!BI$14,Ops!$R$14:$IE$14,0))","v":15.021703692721564},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!BJ$14,Ops!$R$14:$IE$14,0))","v":16.6232823952544},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!BK$14,Ops!$R$14:$IE$14,0))","v":18.114407394164257},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!BL$14,Ops!$R$14:$IE$14,0))","v":16.305051801344561},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!BM$14,Ops!$R$14:$IE$14,0))","v":14.832689264099397},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!BN$14,Ops!$R$14:$IE$14,0))","v":16.414115692992368},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!BO$14,Ops!$R$14:$IE$14,0))","v":17.886478230237525},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!BP$14,Ops!$R$14:$IE$14,0))","v":16.281229895058551},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!BQ$14,Ops!$R$14:$IE$14,0))","v":14.81101849985259},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!BR$14,Ops!$R$14:$IE$14,0))","v":16.3901344428516},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!BS$14,Ops!$R$14:$IE$14,0))","v":17.860345838057551},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!BT$14,Ops!$R$14:$IE$14,0))","v":16.415195267820355},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!BU$14,Ops!$R$14:$IE$14,0))","v":14.932886665040586},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!BV$14,Ops!$R$14:$IE$14,0))","v":16.524995905063317},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!BW$14,Ops!$R$14:$IE$14,0))","v":18.007304507843077},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!BX$14,Ops!$R$14:$IE$14,0))","v":16.660037820226943},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!BY$14,Ops!$R$14:$IE$14,0))","v":15.155619689303437},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!BZ$14,Ops!$R$14:$IE$14,0))","v":16.771476200295371},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!CA$14,Ops!$R$14:$IE$14,0))","v":18.275894331218868},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!CB$14,Ops!$R$14:$IE$14,0))","v":16.435776245798557},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!CC$14,Ops!$R$14:$IE$14,0))","v":14.951609160057549},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!CD$14,Ops!$R$14:$IE$14,0))","v":16.545714548446057},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!CE$14,Ops!$R$14:$IE$14,0))","v":18.029881634187056},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!CF$14,Ops!$R$14:$IE$14,0))","v":16.849752335269248},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!CG$14,Ops!$R$14:$IE$14,0))","v":15.328202793288408},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!CH$14,Ops!$R$14:$IE$14,0))","v":16.962459708749325},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!CI$14,Ops!$R$14:$IE$14,0))","v":18.484009250730157},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!CJ$14,Ops!$R$14:$IE$14,0))","v":16.880097598286241},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!CK$14,Ops!$R$14:$IE$14,0))","v":15.355807848608215},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!CL$14,Ops!$R$14:$IE$14,0))","v":16.993007950114258},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!CM$14,Ops!$R$14:$IE$14,0))","v":18.517297699792277},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!CN$14,Ops!$R$14:$IE$14,0))","v":16.938687257198584},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!CO$14,Ops!$R$14:$IE$14,0))","v":15.409106802535163},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!CP$14,Ops!$R$14:$IE$14,0))","v":17.051989513099596},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!CQ$14,Ops!$R$14:$IE$14,0))","v":18.581569967763006},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!CR$14,Ops!$R$14:$IE$14,0))","v":17.132323820584038},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!CS$14,Ops!$R$14:$IE$14,0))","v":15.58525778996273},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!CT$14,Ops!$R$14:$IE$14,0))","v":17.246921304333782},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!CU$14,Ops!$R$14:$IE$14,0))","v":18.793987334955073},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!CV$14,Ops!$R$14:$IE$14,0))","v":13.990308652988917},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!CW$14,Ops!$R$14:$IE$14,0))","v":12.72696974452503},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!CX$14,Ops!$R$14:$IE$14,0))","v":14.083889312875144},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!CY$14,Ops!$R$14:$IE$14,0))","v":15.347228221339021},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!CZ$14,Ops!$R$14:$IE$14,0))","v":13.990308652988917},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!DA$14,Ops!$R$14:$IE$14,0))","v":12.72696974452503},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!DB$14,Ops!$R$14:$IE$14,0))","v":14.083889312875144},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!DC$14,Ops!$R$14:$IE$14,0))","v":15.347228221339021},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!DD$14,Ops!$R$14:$IE$14,0))","v":13.990308652988917},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!DE$14,Ops!$R$14:$IE$14,0))","v":12.72696974452503},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!DF$14,Ops!$R$14:$IE$14,0))","v":14.083889312875144},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!DG$14,Ops!$R$14:$IE$14,0))","v":15.347228221339021},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!DH$14,Ops!$R$14:$IE$14,0))","v":13.990308652988917},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!DI$14,Ops!$R$14:$IE$14,0))","v":12.72696974452503},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!DJ$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!DK$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!DL$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!DM$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!DN$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!DO$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!DP$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!DQ$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!DR$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!DS$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!DT$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!DU$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!DV$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!DW$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!DX$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!DY$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!DZ$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!EA$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!EB$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!EC$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!ED$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!EE$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!EF$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!EG$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!EH$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!EI$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!EJ$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!EK$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!EL$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!EM$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!EN$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!EO$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!EP$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!EQ$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!ER$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!ES$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!ET$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!EU$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!EV$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!EW$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!EX$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!EY$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!EZ$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!FA$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!FB$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!FC$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!FD$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!FE$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!FF$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!FG$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!FH$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!FI$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!FJ$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!FK$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!FL$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!FM$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!FN$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!FO$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!FP$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!FQ$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!FR$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!FS$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!FT$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!FU$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!FV$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!FW$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!FX$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!FY$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!FZ$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!GA$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!GB$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!GC$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!GD$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!GE$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!GF$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!GG$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!GH$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!GI$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!GJ$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!GK$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!GL$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!GM$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!GN$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!GO$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!GP$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!GQ$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!GR$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!GS$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!GT$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!GU$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!GV$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!GW$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!GX$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!GY$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!GZ$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!HA$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!HB$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!HC$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!HD$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!HE$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!HF$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!HG$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!HH$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!HI$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!HJ$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!HK$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!HL$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!HM$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!HN$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!HO$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!HP$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!HQ$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!HR$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!HS$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!HT$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!HU$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!HV$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!HW$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!HX$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!HY$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!HZ$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!IA$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!IB$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!IC$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!ID$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$96:$IE$96,MATCH(Tariff!IE$14,Ops!$R$14:$IE$14,0))","v":0}]
[null,null,null,null,null,null,null,null,null,"$m",null,null,null,null,null,3603.9330770550309,null,{"$f":"SUM(R19:R20)","v":5.6472737991561042},{"$f":"SUM(S19:S20)","v":9.7435798217997878},12.154459167951135,14.033756816507513,18.824245997187017,24.102539559188948,25.243876733436977,25.515921484559115,31.060005895358579,33.846119380988739,30.853627118645203,28.067513633015025,31.060005895358579,33.846119380988739,30.853627118645203,28.067513633015025,31.060005895358579,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358575,33.846119380988739,30.853627118645203,28.067513633015022,31.060005895358579,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358579,33.846119380988739,30.8536271186452,28.067513633015022,31.060005895358579,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358572,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358575,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358575,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358579,33.846119380988739,30.853627118645203,28.067513633015025,31.060005895358579,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358579,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358579,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358579,{"$f":"SUM(CE19:CE20)","v":33.846119380988732},30.8536271186452,28.067513633015025,31.060005895358579,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358575,33.846119380988739,30.853627118645203,28.067513633015025,31.060005895358579,33.846119380988739,30.853627118645203,28.067513633015025,31.060005895358579,33.846119380988739,30.8536271186452,28.067513633015025,31.060005895358575,33.846119380988732,30.8536271186452,28.067513633015025,31.060005895358575,33.846119380988732,30.8536271186452,28.067513633015025,31.060005895358575,33.846119380988732,30.8536271186452,28.067513633015025,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,{"$f":"SUM(EQ19:EQ20)","v":18.498891159649713},16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,16.976116582483431,18.498891159649713,16.863318465656281,15.340543888489993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HC19:HC20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Energy Generateion",null,null,null,null,null,null,null,"$m",null,null,null,null,null,{"$f":"SUM(R23:IE23)","v":42728395.06380602},null,{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!R$14,Ops!$R$14:$IE$14,0))","v":57158.641691863406},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!S$14,Ops!$R$14:$IE$14,0))","v":98619.228965584902},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!T$14,Ops!$R$14:$IE$14,0))","v":123020.84178088194},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!U$14,Ops!$R$14:$IE$14,0))","v":142042.07304157401},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!V$14,Ops!$R$14:$IE$14,0))","v":190528.80563954471},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!W$14,Ops!$R$14:$IE$14,0))","v":243952.82954644685},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!X$14,Ops!$R$14:$IE$14,0))","v":255504.82523721637},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!Y$14,Ops!$R$14:$IE$14,0))","v":258258.31462104365},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!Z$14,Ops!$R$14:$IE$14,0))","v":314372.52930524875},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!AA$14,Ops!$R$14:$IE$14,0))","v":342572.05851203174},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!AB$14,Ops!$R$14:$IE$14,0))","v":312283.67528993118},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!AC$14,Ops!$R$14:$IE$14,0))","v":284084.14608314802},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!AD$14,Ops!$R$14:$IE$14,0))","v":314372.52930524875},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!AE$14,Ops!$R$14:$IE$14,0))","v":342572.05851203174},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!AF$14,Ops!$R$14:$IE$14,0))","v":312283.67528993118},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!AG$14,Ops!$R$14:$IE$14,0))","v":284084.14608314802},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!AH$14,Ops!$R$14:$IE$14,0))","v":314372.52930524875},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!AI$14,Ops!$R$14:$IE$14,0))","v":342572.05851203174},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!AJ$14,Ops!$R$14:$IE$14,0))","v":312283.67528993118},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!AK$14,Ops!$R$14:$IE$14,0))","v":284084.14608314802},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!AL$14,Ops!$R$14:$IE$14,0))","v":314372.52930524875},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!AM$14,Ops!$R$14:$IE$14,0))","v":342572.05851203174},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!AN$14,Ops!$R$14:$IE$14,0))","v":312283.67528993118},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!AO$14,Ops!$R$14:$IE$14,0))","v":284084.14608314802},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!AP$14,Ops!$R$14:$IE$14,0))","v":314372.52930524875},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!AQ$14,Ops!$R$14:$IE$14,0))","v":342572.05851203174},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!AR$14,Ops!$R$14:$IE$14,0))","v":312283.67528993118},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!AS$14,Ops!$R$14:$IE$14,0))","v":284084.14608314802},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!AT$14,Ops!$R$14:$IE$14,0))","v":314372.52930524875},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!AU$14,Ops!$R$14:$IE$14,0))","v":342572.05851203174},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!AV$14,Ops!$R$14:$IE$14,0))","v":312283.67528993118},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!AW$14,Ops!$R$14:$IE$14,0))","v":284084.14608314802},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!AX$14,Ops!$R$14:$IE$14,0))","v":314372.52930524875},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!AY$14,Ops!$R$14:$IE$14,0))","v":342572.05851203174},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!AZ$14,Ops!$R$14:$IE$14,0))","v":312283.67528993118},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!BA$14,Ops!$R$14:$IE$14,0))","v":284084.14608314802},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!BB$14,Ops!$R$14:$IE$14,0))","v":314372.52930524875},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!BC$14,Ops!$R$14:$IE$14,0))","v":342572.05851203174},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!BD$14,Ops!$R$14:$IE$14,0))","v":312283.67528993118},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!BE$14,Ops!$R$14:$IE$14,0))","v":284084.14608314802},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!BF$14,Ops!$R$14:$IE$14,0))","v":314372.52930524875},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!BG$14,Ops!$R$14:$IE$14,0))","v":342572.05851203174},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!BH$14,Ops!$R$14:$IE$14,0))","v":312283.67528993118},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!BI$14,Ops!$R$14:$IE$14,0))","v":284084.14608314802},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!BJ$14,Ops!$R$14:$IE$14,0))","v":314372.52930524875},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!BK$14,Ops!$R$14:$IE$14,0))","v":342572.05851203174},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!BL$14,Ops!$R$14:$IE$14,0))","v":312283.67528993118},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!BM$14,Ops!$R$14:$IE$14,0))","v":284084.14608314802},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!BN$14,Ops!$R$14:$IE$14,0))","v":314372.52930524875},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!BO$14,Ops!$R$14:$IE$14,0))","v":342572.05851203174},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!BP$14,Ops!$R$14:$IE$14,0))","v":312283.67528993118},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!BQ$14,Ops!$R$14:$IE$14,0))","v":284084.14608314802},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!BR$14,Ops!$R$14:$IE$14,0))","v":314372.52930524875},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!BS$14,Ops!$R$14:$IE$14,0))","v":342572.05851203174},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!BT$14,Ops!$R$14:$IE$14,0))","v":312283.67528993118},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!BU$14,Ops!$R$14:$IE$14,0))","v":284084.14608314802},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!BV$14,Ops!$R$14:$IE$14,0))","v":314372.52930524875},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!BW$14,Ops!$R$14:$IE$14,0))","v":342572.05851203174},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!BX$14,Ops!$R$14:$IE$14,0))","v":312283.67528993118},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!BY$14,Ops!$R$14:$IE$14,0))","v":284084.14608314802},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!BZ$14,Ops!$R$14:$IE$14,0))","v":314372.52930524875},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!CA$14,Ops!$R$14:$IE$14,0))","v":342572.05851203174},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!CB$14,Ops!$R$14:$IE$14,0))","v":312283.67528993118},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!CC$14,Ops!$R$14:$IE$14,0))","v":284084.14608314802},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!CD$14,Ops!$R$14:$IE$14,0))","v":314372.52930524875},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!CE$14,Ops!$R$14:$IE$14,0))","v":342572.05851203174},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!CF$14,Ops!$R$14:$IE$14,0))","v":312283.67528993118},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!CG$14,Ops!$R$14:$IE$14,0))","v":284084.14608314802},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!CH$14,Ops!$R$14:$IE$14,0))","v":314372.52930524875},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!CI$14,Ops!$R$14:$IE$14,0))","v":342572.05851203174},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!CJ$14,Ops!$R$14:$IE$14,0))","v":312283.67528993118},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!CK$14,Ops!$R$14:$IE$14,0))","v":284084.14608314802},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!CL$14,Ops!$R$14:$IE$14,0))","v":314372.52930524875},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!CM$14,Ops!$R$14:$IE$14,0))","v":342572.05851203174},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!CN$14,Ops!$R$14:$IE$14,0))","v":312283.67528993118},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!CO$14,Ops!$R$14:$IE$14,0))","v":284084.14608314802},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!CP$14,Ops!$R$14:$IE$14,0))","v":314372.52930524875},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!CQ$14,Ops!$R$14:$IE$14,0))","v":342572.05851203174},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!CR$14,Ops!$R$14:$IE$14,0))","v":312283.67528993118},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!CS$14,Ops!$R$14:$IE$14,0))","v":284084.14608314802},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!CT$14,Ops!$R$14:$IE$14,0))","v":314372.52930524875},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!CU$14,Ops!$R$14:$IE$14,0))","v":342572.05851203174},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!CV$14,Ops!$R$14:$IE$14,0))","v":312283.67528993118},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!CW$14,Ops!$R$14:$IE$14,0))","v":284084.14608314802},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!CX$14,Ops!$R$14:$IE$14,0))","v":314372.52930524875},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!CY$14,Ops!$R$14:$IE$14,0))","v":342572.05851203174},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!CZ$14,Ops!$R$14:$IE$14,0))","v":312283.67528993118},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!DA$14,Ops!$R$14:$IE$14,0))","v":284084.14608314802},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!DB$14,Ops!$R$14:$IE$14,0))","v":314372.52930524875},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!DC$14,Ops!$R$14:$IE$14,0))","v":342572.05851203174},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!DD$14,Ops!$R$14:$IE$14,0))","v":312283.67528993118},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!DE$14,Ops!$R$14:$IE$14,0))","v":284084.14608314802},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!DF$14,Ops!$R$14:$IE$14,0))","v":314372.52930524875},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!DG$14,Ops!$R$14:$IE$14,0))","v":342572.05851203174},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!DH$14,Ops!$R$14:$IE$14,0))","v":312283.67528993118},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!DI$14,Ops!$R$14:$IE$14,0))","v":284084.14608314802},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!DJ$14,Ops!$R$14:$IE$14,0))","v":314372.52930524875},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!DK$14,Ops!$R$14:$IE$14,0))","v":342572.05851203174},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!DL$14,Ops!$R$14:$IE$14,0))","v":312283.67528993118},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!DM$14,Ops!$R$14:$IE$14,0))","v":284084.14608314802},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!DN$14,Ops!$R$14:$IE$14,0))","v":314372.52930524875},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!DO$14,Ops!$R$14:$IE$14,0))","v":342572.05851203174},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!DP$14,Ops!$R$14:$IE$14,0))","v":312283.67528993118},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!DQ$14,Ops!$R$14:$IE$14,0))","v":284084.14608314802},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!DR$14,Ops!$R$14:$IE$14,0))","v":314372.52930524875},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!DS$14,Ops!$R$14:$IE$14,0))","v":342572.05851203174},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!DT$14,Ops!$R$14:$IE$14,0))","v":312283.67528993118},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!DU$14,Ops!$R$14:$IE$14,0))","v":284084.14608314802},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!DV$14,Ops!$R$14:$IE$14,0))","v":314372.52930524875},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!DW$14,Ops!$R$14:$IE$14,0))","v":342572.05851203174},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!DX$14,Ops!$R$14:$IE$14,0))","v":312283.67528993118},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!DY$14,Ops!$R$14:$IE$14,0))","v":284084.14608314802},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!DZ$14,Ops!$R$14:$IE$14,0))","v":314372.52930524875},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!EA$14,Ops!$R$14:$IE$14,0))","v":342572.05851203174},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!EB$14,Ops!$R$14:$IE$14,0))","v":312283.67528993118},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!EC$14,Ops!$R$14:$IE$14,0))","v":284084.14608314802},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!ED$14,Ops!$R$14:$IE$14,0))","v":314372.52930524875},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!EE$14,Ops!$R$14:$IE$14,0))","v":342572.05851203174},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!EF$14,Ops!$R$14:$IE$14,0))","v":312283.67528993118},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!EG$14,Ops!$R$14:$IE$14,0))","v":284084.14608314802},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!EH$14,Ops!$R$14:$IE$14,0))","v":314372.52930524875},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!EI$14,Ops!$R$14:$IE$14,0))","v":342572.05851203174},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!EJ$14,Ops!$R$14:$IE$14,0))","v":312283.67528993118},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!EK$14,Ops!$R$14:$IE$14,0))","v":284084.14608314802},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!EL$14,Ops!$R$14:$IE$14,0))","v":314372.52930524875},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!EM$14,Ops!$R$14:$IE$14,0))","v":342572.05851203174},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!EN$14,Ops!$R$14:$IE$14,0))","v":312283.67528993118},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!EO$14,Ops!$R$14:$IE$14,0))","v":284084.14608314802},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!EP$14,Ops!$R$14:$IE$14,0))","v":314372.52930524875},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!EQ$14,Ops!$R$14:$IE$14,0))","v":342572.05851203174},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!ER$14,Ops!$R$14:$IE$14,0))","v":312283.67528993118},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!ES$14,Ops!$R$14:$IE$14,0))","v":284084.14608314802},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!ET$14,Ops!$R$14:$IE$14,0))","v":314372.52930524875},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!EU$14,Ops!$R$14:$IE$14,0))","v":342572.05851203174},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!EV$14,Ops!$R$14:$IE$14,0))","v":312283.67528993118},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!EW$14,Ops!$R$14:$IE$14,0))","v":284084.14608314802},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!EX$14,Ops!$R$14:$IE$14,0))","v":314372.52930524875},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!EY$14,Ops!$R$14:$IE$14,0))","v":342572.05851203174},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!EZ$14,Ops!$R$14:$IE$14,0))","v":312283.67528993118},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!FA$14,Ops!$R$14:$IE$14,0))","v":284084.14608314802},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!FB$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!FC$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!FD$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!FE$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!FF$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!FG$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!FH$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!FI$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!FJ$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!FK$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!FL$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!FM$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!FN$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!FO$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!FP$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!FQ$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!FR$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!FS$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!FT$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!FU$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!FV$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!FW$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!FX$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!FY$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!FZ$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!GA$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!GB$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!GC$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!GD$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!GE$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!GF$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!GG$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!GH$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!GI$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!GJ$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!GK$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!GL$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!GM$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!GN$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!GO$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!GP$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!GQ$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!GR$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!GS$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!GT$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!GU$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!GV$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!GW$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!GX$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!GY$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!GZ$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!HA$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!HB$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!HC$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!HD$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!HE$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!HF$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!HG$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!HH$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!HI$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!HJ$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!HK$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!HL$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!HM$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!HN$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!HO$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!HP$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!HQ$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!HR$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!HS$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!HT$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!HU$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!HV$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!HW$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!HX$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!HY$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!HZ$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!IA$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!IB$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!IC$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!ID$14,Ops!$R$14:$IE$14,0))","v":0},{"$f":"INDEX(Ops!$R$60:$IE$60,MATCH(Tariff!IE$14,Ops!$R$14:$IE$14,0))","v":0}]
[]
[null,"Days in Period",null,null,null,null,null,null,null,"#",null,null,null,null,null,null,null,{"$f":"R4-R3+1","v":92},92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,{"$f":"CD4-CD3+1","v":92},92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,{"$f":"EP4-EP3+1","v":92},92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,{"$f":"HB4-HB3+1","v":92},92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92]
[null,"Cumulative Days",null,null,null,null,null,null,null,"#",null,null,null,null,null,null,null,{"$f":"SUM($R25:R25)","v":92},{"$f":"SUM($R25:S25)","v":184},{"$f":"SUM($R25:T25)","v":274},{"$f":"SUM($R25:U25)","v":365},{"$f":"SUM($R25:V25)","v":457},{"$f":"SUM($R25:W25)","v":549},{"$f":"SUM($R25:X25)","v":640},{"$f":"SUM($R25:Y25)","v":731},{"$f":"SUM($R25:Z25)","v":823},{"$f":"SUM($R25:AA25)","v":915},{"$f":"SUM($R25:AB25)","v":1005},{"$f":"SUM($R25:AC25)","v":1096},{"$f":"SUM($R25:AD25)","v":1188},{"$f":"SUM($R25:AE25)","v":1280},{"$f":"SUM($R25:AF25)","v":1370},{"$f":"SUM($R25:AG25)","v":1461},{"$f":"SUM($R25:AH25)","v":1553},{"$f":"SUM($R25:AI25)","v":1645},{"$f":"SUM($R25:AJ25)","v":1735},{"$f":"SUM($R25:AK25)","v":1826},{"$f":"SUM($R25:AL25)","v":1918},{"$f":"SUM($R25:AM25)","v":2010},{"$f":"SUM($R25:AN25)","v":2101},{"$f":"SUM($R25:AO25)","v":2192},{"$f":"SUM($R25:AP25)","v":2284},{"$f":"SUM($R25:AQ25)","v":2376},{"$f":"SUM($R25:AR25)","v":2466},{"$f":"SUM($R25:AS25)","v":2557},{"$f":"SUM($R25:AT25)","v":2649},{"$f":"SUM($R25:AU25)","v":2741},{"$f":"SUM($R25:AV25)","v":2831},{"$f":"SUM($R25:AW25)","v":2922},{"$f":"SUM($R25:AX25)","v":3014},{"$f":"SUM($R25:AY25)","v":3106},{"$f":"SUM($R25:AZ25)","v":3196},{"$f":"SUM($R25:BA25)","v":3287},{"$f":"SUM($R25:BB25)","v":3379},{"$f":"SUM($R25:BC25)","v":3471},{"$f":"SUM($R25:BD25)","v":3562},{"$f":"SUM($R25:BE25)","v":3653},{"$f":"SUM($R25:BF25)","v":3745},{"$f":"SUM($R25:BG25)","v":3837},{"$f":"SUM($R25:BH25)","v":3927},{"$f":"SUM($R25:BI25)","v":4018},{"$f":"SUM($R25:BJ25)","v":4110},{"$f":"SUM($R25:BK25)","v":4202},{"$f":"SUM($R25:BL25)","v":4292},{"$f":"SUM($R25:BM25)","v":4383},{"$f":"SUM($R25:BN25)","v":4475},{"$f":"SUM($R25:BO25)","v":4567},{"$f":"SUM($R25:BP25)","v":4657},{"$f":"SUM($R25:BQ25)","v":4748},{"$f":"SUM($R25:BR25)","v":4840},{"$f":"SUM($R25:BS25)","v":4932},{"$f":"SUM($R25:BT25)","v":5023},{"$f":"SUM($R25:BU25)","v":5114},{"$f":"SUM($R25:BV25)","v":5206},{"$f":"SUM($R25:BW25)","v":5298},{"$f":"SUM($R25:BX25)","v":5388},{"$f":"SUM($R25:BY25)","v":5479},{"$f":"SUM($R25:BZ25)","v":5571},{"$f":"SUM($R25:CA25)","v":5663},{"$f":"SUM($R25:CB25)","v":5753},{"$f":"SUM($R25:CC25)","v":5844},{"$f":"SUM($R25:CD25)","v":5936},{"$f":"SUM($R25:CE25)","v":6028},{"$f":"SUM($R25:CF25)","v":6118},{"$f":"SUM($R25:CG25)","v":6209},{"$f":"SUM($R25:CH25)","v":6301},{"$f":"SUM($R25:CI25)","v":6393},{"$f":"SUM($R25:CJ25)","v":6484},{"$f":"SUM($R25:CK25)","v":6575},{"$f":"SUM($R25:CL25)","v":6667},{"$f":"SUM($R25:CM25)","v":6759},{"$f":"SUM($R25:CN25)","v":6849},{"$f":"SUM($R25:CO25)","v":6940},{"$f":"SUM($R25:CP25)","v":7032},{"$f":"SUM($R25:CQ25)","v":7124},{"$f":"SUM($R25:CR25)","v":7214},{"$f":"SUM($R25:CS25)","v":7305},{"$f":"SUM($R25:CT25)","v":7397},{"$f":"SUM($R25:CU25)","v":7489},{"$f":"SUM($R25:CV25)","v":7579},{"$f":"SUM($R25:CW25)","v":7670},{"$f":"SUM($R25:CX25)","v":7762},{"$f":"SUM($R25:CY25)","v":7854},{"$f":"SUM($R25:CZ25)","v":7945},{"$f":"SUM($R25:DA25)","v":8036},{"$f":"SUM($R25:DB25)","v":8128},{"$f":"SUM($R25:DC25)","v":8220},{"$f":"SUM($R25:DD25)","v":8310},{"$f":"SUM($R25:DE25)","v":8401},{"$f":"SUM($R25:DF25)","v":8493},{"$f":"SUM($R25:DG25)","v":8585},{"$f":"SUM($R25:DH25)","v":8675},{"$f":"SUM($R25:DI25)","v":8766},{"$f":"SUM($R25:DJ25)","v":8858},{"$f":"SUM($R25:DK25)","v":8950},{"$f":"SUM($R25:DL25)","v":9040},{"$f":"SUM($R25:DM25)","v":9131},{"$f":"SUM($R25:DN25)","v":9223},{"$f":"SUM($R25:DO25)","v":9315},{"$f":"SUM($R25:DP25)","v":9406},{"$f":"SUM($R25:DQ25)","v":9497},{"$f":"SUM($R25:DR25)","v":9589},{"$f":"SUM($R25:DS25)","v":9681},{"$f":"SUM($R25:DT25)","v":9771},{"$f":"SUM($R25:DU25)","v":9862},{"$f":"SUM($R25:DV25)","v":9954},{"$f":"SUM($R25:DW25)","v":10046},{"$f":"SUM($R25:DX25)","v":10136},{"$f":"SUM($R25:DY25)","v":10227},{"$f":"SUM($R25:DZ25)","v":10319},{"$f":"SUM($R25:EA25)","v":10411},{"$f":"SUM($R25:EB25)","v":10501},{"$f":"SUM($R25:EC25)","v":10592},{"$f":"SUM($R25:ED25)","v":10684},{"$f":"SUM($R25:EE25)","v":10776},{"$f":"SUM($R25:EF25)","v":10867},{"$f":"SUM($R25:EG25)","v":10958},{"$f":"SUM($R25:EH25)","v":11050},{"$f":"SUM($R25:EI25)","v":11142},{"$f":"SUM($R25:EJ25)","v":11232},{"$f":"SUM($R25:EK25)","v":11323},{"$f":"SUM($R25:EL25)","v":11415},{"$f":"SUM($R25:EM25)","v":11507},{"$f":"SUM($R25:EN25)","v":11597},{"$f":"SUM($R25:EO25)","v":11688},{"$f":"SUM($R25:EP25)","v":11780},{"$f":"SUM($R25:EQ25)","v":11872},{"$f":"SUM($R25:ER25)","v":11962},{"$f":"SUM($R25:ES25)","v":12053},{"$f":"SUM($R25:ET25)","v":12145},{"$f":"SUM($R25:EU25)","v":12237},{"$f":"SUM($R25:EV25)","v":12328},{"$f":"SUM($R25:EW25)","v":12419},{"$f":"SUM($R25:EX25)","v":12511},{"$f":"SUM($R25:EY25)","v":12603},{"$f":"SUM($R25:EZ25)","v":12693},{"$f":"SUM($R25:FA25)","v":12784},{"$f":"SUM($R25:FB25)","v":12876},{"$f":"SUM($R25:FC25)","v":12968},{"$f":"SUM($R25:FD25)","v":13058},{"$f":"SUM($R25:FE25)","v":13149},{"$f":"SUM($R25:FF25)","v":13241},{"$f":"SUM($R25:FG25)","v":13333},{"$f":"SUM($R25:FH25)","v":13423},{"$f":"SUM($R25:FI25)","v":13514},{"$f":"SUM($R25:FJ25)","v":13606},{"$f":"SUM($R25:FK25)","v":13698},{"$f":"SUM($R25:FL25)","v":13789},{"$f":"SUM($R25:FM25)","v":13880},{"$f":"SUM($R25:FN25)","v":13972},{"$f":"SUM($R25:FO25)","v":14064},{"$f":"SUM($R25:FP25)","v":14154},{"$f":"SUM($R25:FQ25)","v":14245},{"$f":"SUM($R25:FR25)","v":14337},{"$f":"SUM($R25:FS25)","v":14429},{"$f":"SUM($R25:FT25)","v":14519},{"$f":"SUM($R25:FU25)","v":14610},{"$f":"SUM($R25:FV25)","v":14702},{"$f":"SUM($R25:FW25)","v":14794},{"$f":"SUM($R25:FX25)","v":14884},{"$f":"SUM($R25:FY25)","v":14975},{"$f":"SUM($R25:FZ25)","v":15067},{"$f":"SUM($R25:GA25)","v":15159},{"$f":"SUM($R25:GB25)","v":15250},{"$f":"SUM($R25:GC25)","v":15341},{"$f":"SUM($R25:GD25)","v":15433},{"$f":"SUM($R25:GE25)","v":15525},{"$f":"SUM($R25:GF25)","v":15615},{"$f":"SUM($R25:GG25)","v":15706},{"$f":"SUM($R25:GH25)","v":15798},{"$f":"SUM($R25:GI25)","v":15890},{"$f":"SUM($R25:GJ25)","v":15980},{"$f":"SUM($R25:GK25)","v":16071},{"$f":"SUM($R25:GL25)","v":16163},{"$f":"SUM($R25:GM25)","v":16255},{"$f":"SUM($R25:GN25)","v":16345},{"$f":"SUM($R25:GO25)","v":16436},{"$f":"SUM($R25:GP25)","v":16528},{"$f":"SUM($R25:GQ25)","v":16620},{"$f":"SUM($R25:GR25)","v":16711},{"$f":"SUM($R25:GS25)","v":16802},{"$f":"SUM($R25:GT25)","v":16894},{"$f":"SUM($R25:GU25)","v":16986},{"$f":"SUM($R25:GV25)","v":17076},{"$f":"SUM($R25:GW25)","v":17167},{"$f":"SUM($R25:GX25)","v":17259},{"$f":"SUM($R25:GY25)","v":17351},{"$f":"SUM($R25:GZ25)","v":17441},{"$f":"SUM($R25:HA25)","v":17532},{"$f":"SUM($R25:HB25)","v":17624},{"$f":"SUM($R25:HC25)","v":17716},{"$f":"SUM($R25:HD25)","v":17806},{"$f":"SUM($R25:HE25)","v":17897},{"$f":"SUM($R25:HF25)","v":17989},{"$f":"SUM($R25:HG25)","v":18081},{"$f":"SUM($R25:HH25)","v":18172},{"$f":"SUM($R25:HI25)","v":18263},{"$f":"SUM($R25:HJ25)","v":18355},{"$f":"SUM($R25:HK25)","v":18447},{"$f":"SUM($R25:HL25)","v":18537},{"$f":"SUM($R25:HM25)","v":18628},{"$f":"SUM($R25:HN25)","v":18720},{"$f":"SUM($R25:HO25)","v":18812},{"$f":"SUM($R25:HP25)","v":18902},{"$f":"SUM($R25:HQ25)","v":18993},{"$f":"SUM($R25:HR25)","v":19085},{"$f":"SUM($R25:HS25)","v":19177},{"$f":"SUM($R25:HT25)","v":19267},{"$f":"SUM($R25:HU25)","v":19358},{"$f":"SUM($R25:HV25)","v":19450},{"$f":"SUM($R25:HW25)","v":19542},{"$f":"SUM($R25:HX25)","v":19633},{"$f":"SUM($R25:HY25)","v":19724},{"$f":"SUM($R25:HZ25)","v":19816},{"$f":"SUM($R25:IA25)","v":19908},{"$f":"SUM($R25:IB25)","v":19998},{"$f":"SUM($R25:IC25)","v":20089},{"$f":"SUM($R25:ID25)","v":20181},{"$f":"SUM($R25:IE25)","v":20273}]
[null,null,null,null,null,null,null,null,null,null,null,"Dscount Rate"]
[null,"Discount Factor",null,null,null,null,null,null,null,"x",null,{"$f":"InputC!L178","v":7.4999999999999997E-2},null,null,null,null,null,{"$f":"(1+$L$28)^(-R26/365)","v":0.98193636957483499},{"$f":"(1+$L$28)^(-S26/365)","v":0.96419903389380723},0.94715736177416476,0.93023255813953487,0.9134291809998466,0.8969293338547043,0.8809020574355092,0.86516117324335062,0.84953322155168065,0.8341875674036715,0.81944377435861326,0.80480109138916345,0.79026346190854024,0.77598843479411317,0.76227327847312865,0.74865217803643125,0.73512880177538631,0.72184970678522153,0.70909142183546847,0.69642063073156391,0.68384074583756871,0.67148809933508979,0.65948924393586728,0.64770479670118875,0.63600489662897186,0.62451633922767091,0.61347836645196963,0.60251608995459416,0.59163246198043895,0.58094543183969383,0.5706775501878788,0.56048008367869229,0.55035577858645479,0.54041435519971526,0.53086283738407325,0.52137682202669045,0.51195886380135336,0.50271102809275847,0.49372805886418641,0.48490560677498884,0.4761464511031151,0.46754551758213458,0.45928191522249895,0.45107498304650129,0.44292693125871174,0.43492606286710195,0.42723899090465023,0.41960463539209431,0.41202505233368536,0.40458238406242042,0.39743161944618627,0.39032989338799468,0.38327911844993989,0.37635570610457719,0.36963058662637244,0.36302563865417264,0.35646807768266425,0.35002897006903561,0.34384240616406742,0.33769826851550938,0.33159821179782717,0.32560834425026575,0.31985340108285348,0.31413792420047393,0.30846345283518817,{"$f":"(1+$L$28)^(-CE26/365)","v":0.30289148302350294},0.29753804751893337,0.29222132483765018,0.28694274682343079,0.28175951909163066,0.27672474374671752,0.27177993506151282,0.26687060275758623,0.26204995081803228,0.25741836627601627,0.25281854424326777,0.24825172349542912,0.2437673961097975,0.23945894537303841,0.23518004115652813,0.23093183580970153,0.22676036847423023,0.22275250732375668,0.21877213130839829,0.21482031238111768,0.21093987765044672,0.20717058212255338,0.20346864033040143,0.19979325800836223,0.19618426643425957,0.1927168205791194,0.18927315379572224,0.1858541934961509,0.18249699203186937,0.17927146100383204,0.17606805004253234,0.17288762185688455,0.16976464375057615,0.16676414977100651,0.1637842325977045,0.1608256947505903,0.15792059883774529,0.15509870753112492,0.15232724074546622,0.14957565776495502,0.14687377836248794,0.14427786747081386,0.14169975883299185,0.13914014675809772,0.13662677056975625,0.13421196974029198,0.13181372914696915,0.12943269465869556,0.12709467029744764,0.12484834394445767,0.12261742246229693,0.12040250665925167,0.11822760027669554,0.1161149852038121,0.11404012055837309,0.11198014196696543,0.10995737406751666,0.10801393972447637,0.10608383307755641,0.10416757392275854,0.10228592936513177,0.10047808346462918,9.8682635420982698E-2,9.690006876535677E-2,{"$f":"(1+$L$28)^(-EQ26/365)","v":9.5149701735006337E-2},9.3467984618259739E-2,9.1797800391611811E-2,9.0139598851494682E-2,8.8511350451168688E-2,8.6929736575501904E-2,8.5376384639563249E-2,8.3834177180397443E-2,8.2319827586812944E-2,8.0864871233025035E-2,7.9419892687965815E-2,7.7985281098044132E-2,7.6576583801686457E-2,7.5223136030720963E-2,7.3878969942293773E-2,7.2544447533064313E-2,7.1234031443429255E-2,6.997501026113577E-2,6.8724623202133781E-2,6.7483207007501683E-2,6.6264215296213264E-2,6.5080136623382717E-2,6.3917216313285133E-2,6.2762639339996623E-2,6.1628918218451005E-2,6.0539661975239738E-2,5.9457875640265237E-2,5.8383850548834069E-2,5.7329226249721865E-2,5.6315964628129989E-2,5.5309651758386272E-2,5.4310558650078222E-2,5.3329512790438946E-2,5.2386943840120916E-2,5.1450838845010484E-2,5.0521449907049515E-2,4.9608849107385063E-2,4.8722386030003985E-2,4.7851763206966623E-2,4.6987386641203471E-2,4.6138623854272434E-2,4.5323149795352548E-2,4.4513268099503837E-2,4.3709196875538113E-2,4.2919650096997636E-2,4.2161069577072149E-2,4.1407691255352402E-2,4.0659718023756383E-2,3.9925255904183846E-2,3.9219599606578746E-2,3.8518782563118519E-2,3.7822993510471054E-2,3.7139772934124508E-2,3.6476120420494272E-2,3.5824326747779127E-2,3.517720934917689E-2,3.4541781240104694E-2,3.3931274809762116E-2,3.3324955114213142E-2,3.2722985441094782E-2,3.2131889525678789E-2,3.156397656722057E-2,3.0999958245779679E-2,3.0439986456832352E-2,{"$f":"(1+$L$28)^(-HC26/365)","v":2.9890129791329104E-2},2.9361838667181926E-2,2.8837170461190401E-2,2.8316266471471958E-2,2.7804771898910809E-2,2.7307926999122191E-2,2.6819960246413619E-2,2.6335494396504792E-2,2.5859779758662334E-2,2.5402722789881108E-2,2.4948800229221971E-2,2.4498134322330046E-2,2.4055609077825425E-2,2.3630439804540566E-2,2.3208186259741369E-2,2.2788962160307021E-2,2.2377310770070165E-2,2.198180446934006E-2,2.1589010474178019E-2,2.1199034567727461E-2,2.0816103041925733E-2,2.0444139025552685E-2,2.0078821653328055E-2,1.9716125239609538E-2,1.9359980439864973E-2,1.901780374470018E-2,1.8677973631002844E-2,1.8340581618241428E-2,1.800928413010695E-2]
[]
[null,"Net present value of Total Payments",null,null,null,null,null,null,null,"$",null,{"$f":"P30*1000000","v":1381662603.6962488},null,{"$f":"L31/L30","v":1.0666175783878429E-2},{"$f":"L30/L31","v":93.754314598064923},{"$f":"SUM(R30:IE30)","v":1381.6626036962489},null,{"$f":"R28*R21","v":5.5452635323384305},{"$f":"S28*S21","v":9.394750250846549},11.512185479308407,13.054657503727919,17.194615604150176,21.61827475103,22.237382952133014,22.075384567966381,26.386506869698167,28.234011992481257,25.282812658755891,22.588765604430716,24.54558778576574,26.26419720230815,23.518895496517111,21.012805213423928,22.833104916991388,24.431811350984326,21.878042322341493,19.546795547371094,21.240097597201288,22.727266373008675,20.347635221154498,18.179463211579836,19.75431583877279,21.137454572877811,18.928032763864646,16.911128568911479,18.376107756997943,19.662748439886332,17.607472338478743,15.731282389685095,17.094053727439945,18.290928781289615,16.37904403579418,14.633751060172182,15.901445327851111,17.014817470967088,15.233301426208115,13.610094728882423,14.789111578316819,15.824601404131096,14.1705129546122,12.660553236169696,13.757313096108669,14.720559445703346,13.181872515918327,11.777258824343907,12.797500554519694,13.693543670421718,12.262206991551933,10.955589604040842,11.904651678622972,12.738180158531833,11.404444291416178,10.189227062059977,11.071900594330691,11.847122307761113,10.608785387363888,9.4783507554046285,10.299442413330874,11.020578890940573,9.8686375696408284,8.8170704701438432,9.5808766635636076,{"$f":"CE28*CE21","v":10.251701293898202},9.1801279717589068,8.2019260187384582,8.9124434079661441,9.5364663199053066,8.5379620580638669,7.6281870325189498,8.2890024949485248,8.8693739191693481,7.9422902865710396,7.0959879372269308,7.7106999953009563,8.250580389924977,7.3881770107637585,6.6009190113738878,7.1727441816753092,7.6749585022557918,6.8727228007104726,6.1403897780222225,6.6723201690002858,7.139496281168177,6.3919638907619252,5.7108588363645731,6.2055797715926273,6.6400761024056498,5.9460129216389994,5.3124268245251836,5.7726323456675601,6.1768149789819997,5.531174810826978,4.9417923949071483,2.9349604243107827,3.140457667498616,2.8121969662428836,2.5125392084077394,2.7301957435449147,2.9213559697661551,2.6154788987090418,2.3367827220684054,2.5392138041195196,2.7170020401341795,2.4330036267060851,2.1737513693659589,2.3620593526693208,2.5274437582643534,2.2632591876335679,2.022094297084613,2.1972645141109961,2.3511104728040491,2.1053573838451793,1.8810179507763847,2.043966989870694,2.1870795095851632,1.9580839741268503,1.7494374744744123,1.9009879449542506,2.0340894950758805,1.8214734643040469,1.6273836971855005,1.7683608790272098,1.892176274489191,1.6943939202828342,1.5138452997074423,1.6449868642113579,{"$f":"EQ28*EQ21","v":1.7601639762690156},1.5761803909607768,1.4082281857743648,1.5302203388012634,1.6373618383897821,1.4659238320082975,1.3097201756038228,1.4231787654109991,1.5228255308095824,1.3636500762867885,1.218344349398905,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HC28*HC21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net present value of Energy Generation",null,null,null,null,null,null,null,"MWh",null,{"$f":"P31","v":14737056.205035347},null,null,null,14737056.205035347,null,{"$f":"R28*R23","v":56126.149112737156},{"$f":"S28*S23","v":95088.565291969135},116520.09594441707,132132.16096890604,174034.57089220828,218808.44889706481,225074.7262361641,223435.06647739251,267069.90758803813,285769.35215061996,255898.91355016083,228631.23081407606,248437.1233377099,265831.95548894885,238045.50097689379,212680.21471076849,231104.30077926503,247285.53998971987,221437.67532734305,197842.06019606368,214980.74491094422,230033.06045555335,205947.7249104706,184002.66408481621,199942.46800377316,213941.84790362156,191579.27898648431,171165.26891610809,185992.99349188202,199015.67246848514,178213.28277812494,159223.50596847266,173016.73813198326,185130.85811021875,165779.79793313946,148114.8892729978,160945.80291347281,172214.75173043608,154183.21281587161,137753.99523160345,149687.36415300425,160168.03040618516,143426.24447988055,128143.25137823579,139244.05967721326,148993.51665691644,133419.76230686565,119203.02453789378,129529.35783926815,138598.62014596877,124111.40679708433,110886.53445385468,120492.42589699363,128928.94897299424,115429.59809125686,103129.82856336009,112063.77119767906,119910.14481539588,107376.37031744827,95934.724244986108,104245.3685559805,111544.32075850781,99884.995644137947,89241.603948824311,96972.435866028405,{"$f":"CE28*CE23","v":103762.15884512351},92916.275017802705,83015.445533790058,90206.917084677567,96522.93846058003,86416.620020889342,77208.370774483294,83896.786386118678,89770.991084709996,80387.553507804041,71821.740255333309,78043.522219645296,83507.898683451174,74779.119542143293,66810.921167751905,72598.625320600288,77681.76621716388,69561.971667110047,62149.694109536664,67533.604949395609,72262.108108989647,64695.990797185477,57802.214942961262,62809.511858224978,67207.248000057196,60182.317020637653,53769.502272522099,58427.452891372071,62518.370232611342,55983.550716872247,50018.141648857774,54351.118968718205,58156.623472196596,52077.721597090451,46528.503859402575,50559.180436016941,54099.184625299167,48434.794420537823,43273.754112377886,47022.477854065182,50314.852595077398,45055.622716779362,40254.654988258502,43741.839864246685,46804.514041932474,41912.207178399411,37446.190686752088,40690.08359464808,43539.082829704617,38988.099700836661,34833.665755118236,37851.240553161006,40501.472399725244,36260.814335682422,32396.990268044672,35203.480462115753,37668.323982886679,33730.990079704578,30136.735133064823,32747.423685689075,35040.301379429467,31377.66519042286,28034.172216804487,30462.71970761774,{"$f":"EQ28*EQ23","v":32595.629190166957},29188.525758532905,26078.299736562312,28337.413681504881,30321.515525736708,27146.737629783293,24254.077325996721,26355.162322425913,28200.472792770048,25252.779190496087,22561.932396276021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HC28*HC23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Levelized Cost of Energy",null,null,null,null,null,null,null,"$/kWh",null,{"$f":"L30/L31/10","v":9.3754314598064923}]
[]
["END SHEET"]

{"sheet":"Data","index":24,"n_rows":59,"n_cols":28,"rows_kept":59,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,"1P",1,"Monthly",1,null,null,6]
[null,"2P",2,"Quarterly",3,null,null,{"$f":"H4+6","v":12}]
[null,"3P",3,"Semi-Annually",6,null,null,{"$f":"H5+6","v":18}]
[null,null,null,"Annually",12,null,null,24]
[null,null,null,null,null,null,null,30]
[null,null,null,true,null,null,null,36]
[null,"Europe",null,false]
[null,"Japan"]
[null,"North America"]
[null,"[spare]"]
[null,null,null,null,null,null,null,"Sculpted",1]
[null,"JKM",1,null,null,null,null,"Striaght Line",2]
[null,"NBP",2,null,1,null,null,"Custom",3]
[null,null,null,null,2]
[null,null,null,null,3]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Sources","Uses"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Minimum Equity",{"$f":"Fund!P29","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Fund!B30","v":"Share Capital"},{"$f":"Fund!P30","v":347.9891347725266}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Fund!B31","v":"Senior Debt"},{"$f":"Fund!P31","v":415.75310531332809}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Fund!B19","v":"CAPEX"},null,{"$f":"Fund!P19","v":253.00000000000009}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Fund!B20","v":"Interest During Construction"},null,{"$f":"Fund!P20","v":4.352533167556933}]
[null,null,null,0.30995758381197119,0.30995758381197119,null,0.3,{"$f":"G26/G27","v":0.96787436626163748},null,null,null,null,{"$f":"Fund!B21","v":"Fees"},null,{"$f":"Fund!P21","v":39.015870100986}]
[null,null,null,0.30995758381197119,0.30995758381197119,null,0.30995758381197119,null,null,null,null,null,{"$f":"Fund!B22","v":"DSRA Pre-Funding"},null,{"$f":"Fund!P22","v":0}]
[]
[null,null,null,null,null,null,{"$f":"G27-G26","v":9.9575838119712046E-3}]
[null,null,null,null,null,null,{"$f":"G29/G26","v":3.3191946039904018E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Sources"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M21","v":"Minimum Equity"},{"$f":"N21","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M22","v":"Share Capital"},347.9891347725266]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M23","v":"Senior Debt"},415.75310531332809]
[]
[null,null,null,"BP",9.3000000000000007]
[null,null,null,"Total",13.6,null,null,null,null,null,null,null,null,"Uses"]
[null,null,null,"Shell",23.91,null,null,null,null,null,null,null,{"$f":"M24","v":"CAPEX"},{"$f":"O24","v":253.00000000000009}]
[null,null,null,"Chevron",13.83,null,null,null,null,null,null,null,{"$f":"M25","v":"Interest During Construction"},{"$f":"O25","v":4.352533167556933}]
[null,null,null,"Exxon",20.8,null,null,null,null,null,null,null,"Fees",39.015870100986]
[null,null,null,null,{"$f":"SUM(E37:E41)","v":81.44},null,null,null,null,null,null,null,"DSRA Pre-Funding",0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Graphs"]
[]
[]
[null,null,null,{"$f":"YEAR(InputC!J37)","v":2022},{"$f":"D56+1","v":2023},{"$f":"E56+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,null,"LNG",{"$f":"SUMIF(Ops!5:5,Data!D56,Ops!#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMIF(Ops!5:5,Data!E56,Ops!#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMIF(Ops!5:5,Data!F56,Ops!#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMIF(Ops!5:5,Data!G56,Ops!#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMIF(Ops!5:5,Data!H56,Ops!#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMIF(Ops!5:5,Data!I56,Ops!#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMIF(Ops!5:5,Data!J56,Ops!#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMIF(Ops!5:5,Data!K56,Ops!#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMIF(Ops!5:5,Data!L56,Ops!#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMIF(Ops!5:5,Data!M56,Ops!#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMIF(Ops!5:5,Data!N56,Ops!#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMIF(Ops!5:5,Data!O56,Ops!#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMIF(Ops!5:5,Data!P56,Ops!#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMIF(Ops!5:5,Data!Q56,Ops!#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMIF(Ops!5:5,Data!R56,Ops!#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMIF(Ops!5:5,Data!S56,Ops!#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMIF(Ops!5:5,Data!T56,Ops!#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMIF(Ops!5:5,Data!U56,Ops!#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMIF(Ops!5:5,Data!V56,Ops!#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMIF(Ops!5:5,Data!W56,Ops!#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMIF(Ops!5:5,Data!X56,Ops!#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMIF(Ops!5:5,Data!Y56,Ops!#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMIF(Ops!5:5,Data!Z56,Ops!#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMIF(Ops!5:5,Data!AA56,Ops!#REF!)/1000","v":{"$error":"#REF!"}},{"$f":"SUMIF(Ops!5:5,Data!AB56,Ops!#REF!)/1000","v":{"$error":"#REF!"}}]
[null,null,"Condensate",{"$f":"D57/1000","v":{"$error":"#REF!"}}]
[null,null,"Domestic Gas"]

{"sheet":"Bodmer NOL","index":25,"n_rows":41,"n_cols":14,"rows_kept":41,"cut":false,"hidden":true,"merged":[]}
[null,"Tax Rate",null,null,0.27500000000000002]
[]
[null,null,null,null,1,{"$f":"E3+1","v":2},3,4,5,6,7]
[null,"Book Income Statement",null,null,null,null,null,null,null,null,null,null,null,"Book Tax"]
[null,null,"EBT - Book",null,-500,-300,100,200,300,400,500]
[null,null,"Tax Expense",null,{"$f":"E5*Tax_Rate","v":-137.5},-82.5,27.500000000000004,55.000000000000007,82.5,110.00000000000001,137.5]
[null,null,"Net Income",null,{"$f":"E5-E6","v":-362.5},-217.5,72.5,145,217.5,290,362.5]
[]
[null,"Tax Calculation"]
[null,null,"EBT - Book",null,{"$f":"E5","v":-500},-300,100,200,300,400,500]
[null,null,"Less: Added Depreciation for Tax",null,100,100,100,-100,-100,-100,0]
[null,null,"EBT - Tax",null,{"$f":"E10-E11","v":-600},-400,0,300,400,500,500]
[]
[null,"NOL Balance"]
[null,null,"Opening Balance",null,{"$f":"D18","v":0},600,1000,1000,700,300,0]
[null,null,"Add: Tax Losses",null,{"$f":"MAX(-E12,0)","v":600},400,0,0,0,0,0]
[null,null,"Less: Used NOL",null,{"$f":"MAX(0,MIN(E15,E12),0)","v":0},0,0,300,400,300,0]
[null,null,"Closing Balance",null,{"$f":"E15+E16-E17","v":600},1000,1000,700,300,0,0]
[]
[null,null,"Adjusted EBT",null,{"$f":"E12+E16-E17","v":0},0,0,0,0,200,500]
[null,null,"Taxes Paid",null,{"$f":"E20*Tax_Rate","v":0},0,0,0,0,55.000000000000007,137.5]
[]
[null,null,"Deferred Tax",null,{"$f":"E6-E21","v":-137.5},-82.5,27.500000000000004,55.000000000000007,82.5,55.000000000000007,0]
[null,null,"Accumulated Deferred Tax",null,{"$f":"D24+E23","v":-137.5},-220,-192.5,-137.5,-55,0,0]
[]
[null,"Cash Flow"]
[null,null,"Net Income",null,{"$f":"E7","v":-362.5},-217.5,72.5,145,217.5,290,362.5]
[null,null,"Add: Deferred tax change",null,{"$f":"E23","v":-137.5},-82.5,27.500000000000004,55.000000000000007,82.5,55.000000000000007,0]
[null,null,"Cash Flow",null,{"$f":"E27+E28","v":-500},-300,100,200,300,345,362.5]
[]
[null,null,"Asset",null,{"$f":"MAX(-E24,0)","v":137.5},220,192.5,137.5,55,0,0]
[]
[null,null,"Equity",null,{"$f":"D33+E7","v":-362.5},-580,-507.5,-362.5,-145,145,507.5]
[null,null,"Borrowing",null,{"$f":"MAX(-E37,0)","v":500},800,700,500,200,0,0]
[null,null,null,null,{"$f":"E33+E34","v":137.5},220,192.5,137.5,55,145,507.5]
[]
[null,null,null,null,{"$f":"E33-E31","v":-500},-800,-700,-500,-200,145,507.5]
[null,null,"Cash Balance"]
[null,null,"Open",null,{"$f":"D41","v":0},-500,-800,-700,-500,-200,145]
[null,null,"Add: Cash",null,{"$f":"E29","v":-500},-300,100,200,300,345,362.5]
[null,null,"Closing Balcne",null,{"$f":"E39+E40","v":-500},-800,-700,-500,-200,145,507.5]