{"text_format":"1","workbook":"xlsx","n_sheets":22,"sheets":["Model Assumptions","1. Inputs >","1.1 General","1.2 UT3 RAB Rollforward","2. Allowable Revenue >","2.1 Blackwater","2.2 GAPE","2.3 Goonyella","2.4 Moura","2.5 Newlands","3. Outputs >","3.1 Revenue Smoothing","3.2 CQCR Summary","3.3 Tariffs","3.4 Volumes","4. Charts >","4.1 MAR","4.2 Price","4.3 Building Blocks","5. Tools >","Pricing","A.1 Lists"],"not_rendered":{"charts":7,"images":0,"macros":1,"external_links":0,"defined_names":47,"comments":8,"pivot_tables":0},"unopened":[{"sheet":"4.1 MAR","index":16,"reason":"not_a_worksheet"},{"sheet":"4.2 Price","index":17,"reason":"not_a_worksheet"},{"sheet":"4.3 Building Blocks","index":18,"reason":"not_a_worksheet"}],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Model Assumptions","index":0,"n_rows":32,"n_cols":3,"rows_kept":32,"cut":false,"hidden":false,"merged":[[1,0,1,2]]}
[{"$f":"'1.1 General'!$A$1","v":"AURIZON NETWORK - UT4 \"COAL SYSTEM AGGREGATE\" MODEL"}]
[]
["Disclaimer"]
[]
[null,null,"By opening this file, you acknowledge that you have read and agreed to the content outlined below and the Model Assumptions:"]
[]
[null,null,"This model has been prepared by Aurizon Network Pty Ltd (Aurizon Network) specifically for the purpose of calculating the 2013DAU Allowable Revenue proposal, set out in Aurizon Network 2013 Access Undertaking Explanatory material, Volume 3: Maximum Allowable Revenue and Reference Tariffs.  This model also illustrates average revenue per tonne (i.e. $ per net tonne).  The model is for the 2013DAU period only (i.e. the 4 years from 2013/14 to 2016/17).\n \nIt does not contain information specific to individual access holders or other confidential information, and accordingly some variables have been hard-coded. \n \nThe model has been prepared to reflect Aurizon Network's proposal in relation to the 2013DAU. The actual outcome of the 2013DAU process, specifically the calculation of the Allowable Revenue for the 4 years from 2013/14 to 2016/17, will be decided by the Queensland Competition Authority in accordance with applicable legislation.\n \nThis model includes data which may represent forward-looking statements which are not historical facts.  Forward-looking statements are based on the current beliefs, assumptions, expectations, estimates and projections of Aurizon Network.  These statements are not guarantees or predictions of future performance, and involve both known and unknown risks, uncertainties and other factors, many of which are beyond Aurizon Network's control.  As a result, actual results or developments may differ materially from those expressed in the forward-looking statements contained in this model.  Aurizon Network is not under any obligation to update these forward-looking statements to reflect events or circumstances that arise after publication.  Past performance is not an indication of future performance.\n \nThe model remains the property of Aurizon Network and must not be used or relied upon for any other purpose than the one described above, and subject to the limitations and qualifications described above."]
[]
[{"$f":"MID(CELL(\"FILENAME\",A1:A1),(FIND(\"]\",CELL(\"FILENAME\",A1:A1))+1),(LEN(CELL(\"FILENAME\",A1:A1))-FIND(\"]\",CELL(\"FILENAME\",A1:A1))+1))","v":"Model Assumptions"}]
[]
[null,1,"All figures are in Nominal, End of Year dollars, unless otherwise stated."]
[null,{"$f":"ROW($A12)-ROW($A$11)+1","v":2},"All financial values are in units of 1,000, unless otherwise stated."]
[null,3,"Allowable revenue calculations for Non-Electric and Electric assets have been separated. The methodology remains the same for both."]
[null,{"$f":"ROW($A14)-ROW($A$11)+1","v":4},"Capital Expenditure is written into the RAB upon commissioning, not 'as incurred'."]
[null,5,"UT4 Capital Indicator is expressed in \"start of year\" terms and are assumed to be written into the RAB at the beginning of the financial year, i.e. 1 July."]
[null,6,"For pricing purposes, Depreciation is NOT recovered on UT4 Capital Indicator in the year of commissioning."]
[null,7,"For pricing purposes, a full year Return on Capital is recovered on UT4 Capital Indicator in the year of commissioning."]
[null,8,"UT4 revenue is smoothed by calculating the 2013/14 value that when escalated, will achieve the same NPV as the unsmoothed allowable revenue stream."]
[null,9,"In addition to assumption 6 above, WIRP smoothed revenue is also adjusted to reflect the Contracted Volume Ramp-Up profile."]
[null,10,"Tax calculations and smoothing adjustments have been hard-coded to reflect the outcomes of the \"Customer Sensitive\" version of the UT4 model."]
[null,11,"Cross System Revenue allocations are factored in to the 'smoothing adjustment' because they require disclosure of customer specific information."]
[null,12,"This model reflects the April 2013 UT4 Submission, and may vary from the final approved form. Some minor variances may exist due to rounding."]
[null,13,"This model estimates the impact of the Electrification DAAU. However, the final form has not yet been finalised or approved."]
[null,14,"All Asset Base data and revenue calculations include the value of AFD (rebatable) assets."]
[null,15,"Pass through costs recovered via the EC (Electric Energy) and QCA Levy charges are EXCLUDED from the model."]
[]
["Variances to the UT4 Submission"]
[]
[null,"Two errors have been identified in the 2013 Draft Access Undertaking submission documents. Please note that this has no financial impact and is solely a 'presentation' error. "]
[]
[null,1,"UT4 Submission; Volume 3, Page 20; Table 1: The data in this table incorrectly assigns all cross system net tonnes to the Goonyella System, instead of Goonyella and Blackwater. The 'Net Tonnes' table outlined in '3.3 Pricing and Tariffs' is the correct version."]
[null,{"$f":"ROW($A32)-ROW($A$31)+1","v":2},"UT4 Submission; Volume 3, Page 39; Table 15: The UT3 RAB roll-forward of the GAPE System displayed in Table 15 incorrectly excludes some GAPE capital expenditure. The GAPE Asset Base outlined in worksheet '1.2 UT3 RAB Rollforward' is the correct version (capital values are part of the 2011/12 and 2012/13 capital expenditure claims and subject to QCA approval)."]

{"sheet":"1. Inputs >","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"1.1 General","index":2,"n_rows":56,"n_cols":13,"rows_kept":56,"cut":false,"hidden":false,"merged":[[1,0,1,2]]}
["AURIZON NETWORK - UT4 \"COAL SYSTEM AGGREGATE\" MODEL"]
[]
[{"$f":"MID(CELL(\"FILENAME\",A1:A1),(FIND(\"]\",CELL(\"FILENAME\",A1:A1))+1),(LEN(CELL(\"FILENAME\",A1:A1))-FIND(\"]\",CELL(\"FILENAME\",A1:A1))+1))","v":"1.1 General"}]
[]
[null,null,"GENERAL MODEL INPUTS"]
[]
[null,null,"MODEL START DATE",null,null,"2013-07-01","2013/14"]
[null,null,"PERIOD TO MODEL","Years",null,4]
[]
[null,null,"FINANCIAL YEAR",null,null,{"$f":"$G$7","v":"2013/14"},{"$f":"LEFT(F$10,4)+1&\"/\"&RIGHT(F$10,2)+1","v":"2014/15"},{"$f":"LEFT(G$10,4)+1&\"/\"&RIGHT(G$10,2)+1","v":"2015/16"},{"$f":"LEFT(H$10,4)+1&\"/\"&RIGHT(H$10,2)+1","v":"2016/17"},null,null,null,"Legend:"]
[null,null,"YEAR NUMBER",null,null,1,{"$f":"F11+1","v":2},{"$f":"G11+1","v":3},4,null,null,null,"HARD CODED"]
[null,null,"CPI","%",null,{"$f":"VLOOKUP(F$10,CPI_TABLE,2,FALSE)","v":2.5000000000000001E-2},{"$f":"VLOOKUP(G$10,CPI_TABLE,2,FALSE)","v":2.5000000000000001E-2},{"$f":"VLOOKUP(H$10,CPI_TABLE,2,FALSE)","v":2.5000000000000001E-2},{"$f":"VLOOKUP(I$10,CPI_TABLE,2,FALSE)","v":2.5000000000000001E-2},null,null,null,"CALCULATION"]
[null,null,"Cumulative Inflation Index (CPI end Period)","%",1,{"$f":"$E$13*(1+F$12)","v":1.0249999999999999},{"$f":"F$13*(1+G$12)","v":1.0506249999999999},{"$f":"G$13*(1+H$12)","v":1.0768906249999999},{"$f":"H$13*(1+I$12)","v":1.1038128906249998},null,null,null,"LINKED CELL"]
[]
[null,null,"WACC PARAMETERS"]
[null,null,"Equity","%",null,{"$f":"1-F17","v":0.44999999999999996}]
[null,null,"Debt","%",null,0.55000000000000004]
[null,null,"NOMINAL VANILLA WACC",null,null,{"$f":"F16*F19+F17*F20","v":8.1760632500000013E-2}]
[null,null,"Return on Equity","Nominal Post Tax",null,0.10153690000000001]
[null,null,"Return on Debt","Nominal Pre Tax",null,6.5580050000000001E-2]
[null,null,"Gamma","%",null,0.25]
[null,null,"Tax Rate","%",null,0.3]
[]
[null,null,"NPV ADJUSTMENTS FROM UT3"]
[null,null,"[End of Year Dollars]"]
[]
[null,null,"NON-ELECTRIC",null,null,"TOTAL","Capital Carryover","UT3 Ballast Cost Adjustment"]
[null,{"$f":"C28&$C$27","v":"BLACKWATERNON-ELECTRIC"},"BLACKWATER","$000",null,{"$f":"SUM(G28:I28)","v":9087.8770000000022},-9122.7029999999995,18210.580000000002]
[null,{"$f":"C29&$C$27","v":"GAPENON-ELECTRIC"},"GAPE","$000",null,{"$f":"SUM(G29:I29)","v":-13211.637000000001},-13211.637000000001,0]
[null,{"$f":"C30&$C$27","v":"GOONYELLANON-ELECTRIC"},"GOONYELLA","$000",null,-25211.485000000001,-45771.68,20560.195]
[null,{"$f":"C31&$C$27","v":"MOURANON-ELECTRIC"},"MOURA","$000",null,-791.53400000000011,-3060.44,2268.9059999999999]
[null,{"$f":"C32&$C$27","v":"NEWLANDSNON-ELECTRIC"},"NEWLANDS","$000",null,2084.2579999999998,-231.63,2315.8879999999999]
[]
[null,null,"ELECTRIC",null,null,"TOTAL"]
[null,{"$f":"C35&$C$34","v":"BLACKWATERELECTRIC"},"BLACKWATER","$000",null,{"$f":"SUM(G35:I35)","v":-26659.5440757131},-26659.5440757131]
[null,{"$f":"C36&$C$34","v":"GAPEELECTRIC"},"GAPE","$000",null,{"$f":"SUM(G36:I36)","v":0},0]
[null,{"$f":"C37&$C$34","v":"GOONYELLAELECTRIC"},"GOONYELLA","$000",null,-12589.344996502799,-12589.344996502799]
[null,{"$f":"C38&$C$34","v":"MOURAELECTRIC"},"MOURA","$000",null,0,0]
[null,{"$f":"C39&$C$34","v":"NEWLANDSELECTRIC"},"NEWLANDS","$000",null,0,0]
[]
[null,null,"TAX LOSS CARRIED FORWARD FROM UT3"]
[null,{"$f":"COLUMN(F44)-COLUMN(B44)+1","v":5},"[End of Year Dollars]"]
[]
[null,null,"NON-ELECTRIC",null,null,{"$f":"F$10","v":"2013/14"}]
[null,{"$f":"C45&$C$44","v":"BLACKWATERNON-ELECTRIC"},"BLACKWATER","$000"]
[null,{"$f":"C46&$C$44","v":"GAPENON-ELECTRIC"},"GAPE","$000"]
[null,{"$f":"C47&$C$44","v":"GOONYELLANON-ELECTRIC"},"GOONYELLA","$000"]
[null,{"$f":"C48&$C$44","v":"MOURANON-ELECTRIC"},"MOURA","$000"]
[null,{"$f":"C49&$C$44","v":"NEWLANDSNON-ELECTRIC"},"NEWLANDS","$000"]
[]
[null,null,"ELECTRIC",null,null,{"$f":"F$10","v":"2013/14"}]
[null,{"$f":"C52&$C$51","v":"BLACKWATERELECTRIC"},"BLACKWATER","$000"]
[null,{"$f":"C53&$C$51","v":"GAPEELECTRIC"},"GAPE","$000"]
[null,{"$f":"C54&$C$51","v":"GOONYELLAELECTRIC"},"GOONYELLA","$000"]
[null,{"$f":"C55&$C$51","v":"MOURAELECTRIC"},"MOURA","$000"]
[null,{"$f":"C56&$C$51","v":"NEWLANDSELECTRIC"},"NEWLANDS","$000"]

{"sheet":"1.2 UT3 RAB Rollforward","index":3,"n_rows":49,"n_cols":22,"rows_kept":49,"cut":false,"hidden":false,"merged":[[1,0,1,2],[6,2,6,5],[6,7,6,10],[6,12,6,15]]}
[{"$f":"'1.1 General'!$A$1","v":"AURIZON NETWORK - UT4 \"COAL SYSTEM AGGREGATE\" MODEL"}]
[]
[{"$f":"MID(CELL(\"FILENAME\",A1:A1),(FIND(\"]\",CELL(\"FILENAME\",A1:A1))+1),(LEN(CELL(\"FILENAME\",A1:A1))-FIND(\"]\",CELL(\"FILENAME\",A1:A1))+1))","v":"1.2 UT3 RAB Rollforward"}]
[]
[null,null,"QCA Approved","QCA Approved","Submitted to QCA; awaiting approval","Forecast",null,null,null,null,null,null,null,null,null,null,null,"UT4 OPENING ASSET VALUE",null,"VARIANCE TO 2012/13 CLOSING VALUE",null,"VARIANCE DUE TO:"]
[]
[null,null,"ROLL-FORWARD OF ASSET BASE DURING UT3 ($000)",null,null,null,null,"VALUE OF NON-COAL & DEFERRED ASSETS (EXCLUDED FOR PRICING PURPOSES)",null,null,null,null,"VALUE OF RAB FOR PRICING DURING UT3 ($000)",null,null,null,null,"($000)",null,"($000)"]
[]
[null,"Blackwater","2009/10","2010/11","2011/12","2012/13",null,"2009/10","2010/11","2011/12","2012/13",null,"2009/10","2010/11","2011/12","2012/13",null,"2013/14"]
[null,"Opening Asset Value",1494426.7077130997,1532390.7234513704,1522514.5875381157,1675287.0735989695,null,-23348.53590333779,-23123.72048462784,-23001.001012465822,-22194.486974093976,null,{"$f":"SUM(C10,H10)","v":1471078.1718097618},{"$f":"SUM(D10,I10)","v":1509267.0029667425},1499513.5865256498,1653092.5866248754,null,{"$f":"SUM('2.1 Blackwater'!$F$15,'2.1 Blackwater'!$F$35)","v":1677082.4691019666},null,{"$f":"R10-P14","v":1214.5615502528381},null,"<= UT3 Equity Raising Costs, added to UT4 Opening Asset Value"]
[null,"PLUS Capex",63162.095642753236,10217.509966291254,223391.77299999987,74732.54090813364,null,0,0,0,0,null,{"$f":"SUM(C11,H11)","v":63162.095642753236},10217.509966291254,223391.77299999987,74732.54090813364]
[null,"PLUS Inflation",48845.601278747206,58965.987590579942,15088.112264602358,42810.566981825141,null,-747.47932170173362,-886.86576026773128,-212.39381706242273,-554.86217435234926,null,48098.12195704547,58079.121830312208,14875.718447539935,42255.704807472794]
[null,"LESS Depreciation",-74043.681183229666,-79059.633470126137,-85707.399203748268,-95257.305340588195,null,972.29474041170033,1009.5852324297462,1018.9078554342577,1044.3805518201143,null,-73071.386442817966,-78050.048237696392,-84688.491348314012,-94212.924788768083]
[null,"Closing Asset Value",{"$f":"SUM(C10:C13)","v":1532390.7234513704},{"$f":"SUM(D10:D13)","v":1522514.5875381154},{"$f":"SUM(E10:E13)","v":1675287.0735989697},{"$f":"SUM(F10:F13)","v":1697572.8761483401},null,{"$f":"SUM(H10:H13)","v":-23123.720484627822},{"$f":"SUM(I10:I13)","v":-23001.001012465826},{"$f":"SUM(J10:J13)","v":-22194.48697409399},{"$f":"SUM(K10:K13)","v":-21704.968596626211},null,{"$f":"SUM(M10:M13)","v":1509267.0029667425},{"$f":"SUM(N10:N13)","v":1499513.5865256498},{"$f":"SUM(O10:O13)","v":1653092.5866248754},{"$f":"SUM(P10:P13)","v":1675867.9075517138}]
[]
[null,"GAPE","2009/10","2010/11","2011/12","2012/13",null,"2009/10","2010/11","2011/12","2012/13",null,"2009/10","2010/11","2011/12","2012/13",null,"2013/14"]
[null,"Opening Asset Value",0,0,0,986028.79873644514,null,0,0,0,-181734.02347957485,null,{"$f":"SUM(C17,H17)","v":0},{"$f":"SUM(D17,I17)","v":0},{"$f":"SUM(E17,J17)","v":0},{"$f":"SUM(F17,K17)","v":804294.77525687031},null,{"$f":"SUM('2.2 GAPE'!$F$15,'2.2 GAPE'!$F$35)","v":1098431.3443785792},null,{"$f":"R17-P21","v":207915.67313419154},null,"<= Deferred capital expenditure from 2011/12 and 2012/13 and UT3 Equity Raising Costs, added to UT4 Opening Asset Value"]
[null,"PLUS Capex",0,0,965875.9132933683,69983.444456150304,null,0,0,-165269.09035314296,-4681.1574884296169,null,{"$f":"SUM(C18,H18)","v":0},0,800606.82294022536,65302.286967720691]
[null,"PLUS Inflation",0,0,20152.88544307671,39490.221423734081,null,0,0,-16464.933126431879,-18571.612403937455,null,0,0,3687.9523166448307,20918.609019796626]
[null,"LESS Depreciation",0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,"Closing Asset Value",{"$f":"SUM(C17:C20)","v":0},{"$f":"SUM(D17:D20)","v":0},{"$f":"SUM(E17:E20)","v":986028.79873644502},{"$f":"SUM(F17:F20)","v":1095502.4646163294},null,{"$f":"SUM(H17:H20)","v":0},{"$f":"SUM(I17:I20)","v":0},{"$f":"SUM(J17:J20)","v":-181734.02347957485},{"$f":"SUM(K17:K20)","v":-204986.79337194195},null,{"$f":"SUM(M17:M20)","v":0},{"$f":"SUM(N17:N20)","v":0},{"$f":"SUM(O17:O20)","v":804294.7752568702},{"$f":"SUM(P17:P20)","v":890515.67124438763}]
[]
[null,"Goonyella","2009/10","2010/11","2011/12","2012/13",null,"2009/10","2010/11","2011/12","2012/13",null,"2009/10","2010/11","2011/12","2012/13",null,"2013/14"]
[null,"Opening Asset Value",1333457.8059560026,1528181.268623078,1616419.3683149277,1587913.7380975198,null,0,0,0,0,null,{"$f":"SUM(C24,H24)","v":1333457.8059560026},{"$f":"SUM(D24,I24)","v":1528181.268623078},{"$f":"SUM(E24,J24)","v":1616419.3683149277},{"$f":"SUM(F24,K24)","v":1587913.7380975198},null,{"$f":"SUM('2.3 Goonyella'!$F$15,'2.3 Goonyella'!$F$35)","v":1612733.0985075682},null,{"$f":"R24-P28","v":1427.0568587330636},null,"<= UT3 Equity Raising Costs, added to UT4 Opening Asset Value"]
[null,"PLUS Capex",216099.51793595546,107018.69443885126,41102.266000000061,72282.005384109099,null,0,0,0,0,null,{"$f":"SUM(C25,H25)","v":216099.51793595546},107018.69443885126,41102.266000000061,72282.005384109099]
[null,"PLUS Inflation",46121.129136728312,60643.388087218045,15115.532697488645,40595.790991975169,null,0,0,0,0,null,46121.129136728312,60643.388087218045,15115.532697488645,40595.790991975169]
[null,"LESS Depreciation",-67497.184405608714,-79423.982834219452,-84723.428914896489,-89485.492824769026,null,0,0,0,0,null,-67497.184405608714,-79423.982834219452,-84723.428914896489,-89485.492824769026]
[null,"Closing Asset Value",{"$f":"SUM(C24:C27)","v":1528181.2686230775},{"$f":"SUM(D24:D27)","v":1616419.3683149279},{"$f":"SUM(E24:E27)","v":1587913.7380975198},{"$f":"SUM(F24:F27)","v":1611306.0416488352},null,{"$f":"SUM(H24:H27)","v":0},{"$f":"SUM(I24:I27)","v":0},{"$f":"SUM(J24:J27)","v":0},{"$f":"SUM(K24:K27)","v":0},null,{"$f":"SUM(M24:M27)","v":1528181.2686230775},{"$f":"SUM(N24:N27)","v":1616419.3683149279},{"$f":"SUM(O24:O27)","v":1587913.7380975198},{"$f":"SUM(P24:P27)","v":1611306.0416488352}]
[]
[null,"Moura","2009/10","2010/11","2011/12","2012/13",null,"2009/10","2010/11","2011/12","2012/13",null,"2009/10","2010/11","2011/12","2012/13",null,"2013/14"]
[null,"Opening Asset Value",253911.2264870627,255442.30703304228,256683.83031261869,251547.80974332668,null,0,0,0,0,null,{"$f":"SUM(C31,H31)","v":253911.2264870627},{"$f":"SUM(D31,I31)","v":255442.30703304228},{"$f":"SUM(E31,J31)","v":256683.83031261869},{"$f":"SUM(F31,K31)","v":251547.80974332668},null,{"$f":"SUM('2.4 Moura'!$F$15,'2.4 Moura'!$F$35)","v":250389.82956135197},null,{"$f":"R31-P35","v":22.937475334154442},null,"<= UT3 Equity Raising Costs, added to UT4 Opening Asset Value"]
[null,"PLUS Capex",2200.3541901672002,686.92281816594186,1894.4479999999967,2235.4300877289638,null,0,0,0,0,null,{"$f":"SUM(C32,H32)","v":2200.3541901672002},686.92281816594186,1894.4479999999967,2235.4300877289638]
[null,"PLUS Inflation",8163.6498882813048,9810.0465372514464,2378.9738838571689,6316.4656262173603,null,0,0,0,0,null,8163.6498882813048,9810.0465372514464,2378.9738838571689,6316.4656262173603]
[null,"LESS Depreciation",-8832.9235324689798,-9255.4460758409696,-9409.442453149235,-9732.8133712551826,null,0,0,0,0,null,-8832.9235324689798,-9255.4460758409696,-9409.442453149235,-9732.8133712551826]
[null,"Closing Asset Value",{"$f":"SUM(C31:C34)","v":255442.30703304225},{"$f":"SUM(D31:D34)","v":256683.83031261869},{"$f":"SUM(E31:E34)","v":251547.80974332662},{"$f":"SUM(F31:F34)","v":250366.89208601782},null,{"$f":"SUM(H31:H34)","v":0},{"$f":"SUM(I31:I34)","v":0},{"$f":"SUM(J31:J34)","v":0},{"$f":"SUM(K31:K34)","v":0},null,{"$f":"SUM(M31:M34)","v":255442.30703304225},{"$f":"SUM(N31:N34)","v":256683.83031261869},{"$f":"SUM(O31:O34)","v":251547.80974332662},{"$f":"SUM(P31:P34)","v":250366.89208601782}]
[]
[null,"Newlands","2009/10","2010/11","2011/12","2012/13",null,"2009/10","2010/11","2011/12","2012/13",null,"2009/10","2010/11","2011/12","2012/13",null,"2013/14"]
[null,"Opening Asset Value",165276.64288354761,164203.44837559591,164644.73407429346,238277.33655017498,null,0,0,0,-38379.18620190482,null,{"$f":"SUM(C38,H38)","v":165276.64288354761},{"$f":"SUM(D38,I38)","v":164203.44837559591},{"$f":"SUM(E38,J38)","v":164644.73407429346},{"$f":"SUM(F38,K38)","v":199898.15034827017},null,{"$f":"SUM('2.5 Newlands'!$F$15,'2.5 Newlands'!$F$35)","v":202960.81073179177},null,{"$f":"R38-P42","v":171.58970822652918},null,"<= UT3 Equity Raising Costs, added to UT4 Opening Asset Value"]
[null,"PLUS Capex",750.00022951916799,1600.1400556202061,77102.067706631642,9282.6086464810323,null,0,0,-34902.067706631642,-1347.6687588494578,null,{"$f":"SUM(C39,H39)","v":750.00022951916799},1600.1400556202061,42200,7934.9398876315745]
[null,"PLUS Inflation",5303.0721090914476,6328.1034257361089,5191.8584255263513,9053.8161455556292,null,0,0,-3477.1184952731805,-3957.7879254651484,null,5303.0721090914476,6328.1034257361089,1714.7399302531708,5096.0282200904803]
[null,"LESS Depreciation",-7126.2668465623356,-7486.9577826587602,-8661.3236562764741,-10139.897432426975,null,0,0,0,0,null,-7126.2668465623356,-7486.9577826587602,-8661.3236562764741,-10139.897432426975]
[null,"Closing Asset Value",{"$f":"SUM(C38:C41)","v":164203.44837559591},{"$f":"SUM(D38:D41)","v":164644.73407429346},{"$f":"SUM(E38:E41)","v":238277.33655017498},{"$f":"SUM(F38:F41)","v":246473.86390978468},null,{"$f":"SUM(H38:H41)","v":0},{"$f":"SUM(I38:I41)","v":0},{"$f":"SUM(J38:J41)","v":-38379.18620190482},{"$f":"SUM(K38:K41)","v":-43684.64288621943},null,{"$f":"SUM(M38:M41)","v":164203.44837559591},{"$f":"SUM(N38:N41)","v":164644.73407429346},{"$f":"SUM(O38:O41)","v":199898.15034827017},{"$f":"SUM(P38:P41)","v":202789.22102356525}]
[]
[null,"TOTAL","2009/10","2010/11","2011/12","2012/13",null,"2009/10","2010/11","2011/12","2012/13",null,"2009/10","2010/11","2011/12","2012/13",null,"2013/14"]
[null,"Opening Asset Value",{"$f":"SUM(C10,C17,C24,C31,C38)","v":3247072.3830397129},{"$f":"SUM(D10,D17,D24,D31,D38)","v":3480217.7474830868},3560262.5202399553,4739054.7567264363,null,{"$f":"SUM(H10,H17,H24,H31,H38)","v":-23348.53590333779},{"$f":"SUM(I10,I17,I24,I31,I38)","v":-23123.72048462784},-23001.001012465822,-242307.69665557364,null,{"$f":"SUM(M10,M17,M24,M31,M38)","v":3223723.8471363746},{"$f":"SUM(N10,N17,N24,N31,N38)","v":3457094.0269984584},3537261.5192274894,4496747.060070863,null,{"$f":"SUM(R10,R17,R24,R31,R38)","v":4841597.5522812577},null,{"$f":"R45-P49","v":210751.81872673798},null,{"$f":"IF(T45=SUM(T10,T17,T24,T31,T38),\"<= OK\",\"CHECK\")","v":"<= OK"}]
[null,"PLUS Capex",{"$f":"SUM(C11,C18,C25,C32,C39)","v":282211.96799839509},119523.26727892866,1309366.4680000001,228516.02948260304,null,{"$f":"SUM(H11,H18,H25,H32,H39)","v":0},0,-200171.15805977461,-6028.8262472790748,null,{"$f":"SUM(M11,M18,M25,M32,M39)","v":282211.96799839509},119523.26727892866,1109195.3099402254,222487.20323532395]
[null,"PLUS Inflation",108433.45241284827,135747.52564078555,57927.362714551229,138266.86116930741,null,{"$f":"SUM(H12,H19,H26,H33,H40)","v":-747.47932170173362},-886.86576026773128,-20154.445438767485,-23084.262503754955,null,{"$f":"SUM(M12,M19,M26,M33,M40)","v":107685.97309114653},134860.65988051781,37772.917275783759,115182.59866555243]
[null,"LESS Depreciation",-157500.0559678697,-175226.02016284532,-188501.59422807049,-204615.50896903937,null,{"$f":"SUM(H13,H20,H27,H34,H41)","v":972.29474041170033},1009.5852324297462,1018.9078554342577,1044.3805518201143,null,{"$f":"SUM(M13,M20,M27,M34,M41)","v":-156527.76122745796},-174216.43493041556,-187482.68637263621,-203571.12841721927]
[null,"Closing Asset Value",{"$f":"SUM(C45:C48)","v":3480217.7474830868},{"$f":"SUM(D45:D48)","v":3560262.5202399557},{"$f":"SUM(E45:E48)","v":4739054.7567264363},{"$f":"SUM(F45:F48)","v":4901222.1384093072},null,{"$f":"SUM(H45:H48)","v":-23123.720484627822},{"$f":"SUM(I45:I48)","v":-23001.001012465826},{"$f":"SUM(J45:J48)","v":-242307.69665557367},{"$f":"SUM(K45:K48)","v":-270376.40485478757},null,{"$f":"SUM(M45:M48)","v":3457094.0269984584},{"$f":"SUM(N45:N48)","v":3537261.5192274898},{"$f":"SUM(O45:O48)","v":4496747.0600708621},{"$f":"SUM(P45:P48)","v":4630845.7335545197}]

{"sheet":"2. Allowable Revenue >","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"2.1 Blackwater","index":5,"n_rows":183,"n_cols":9,"rows_kept":183,"cut":false,"hidden":false,"merged":[[1,0,1,1]]}
[{"$f":"'1.1 General'!$A$1","v":"AURIZON NETWORK - UT4 \"COAL SYSTEM AGGREGATE\" MODEL"}]
[]
[{"$f":"MID(CELL(\"FILENAME\",A1:A1),(FIND(\"]\",CELL(\"FILENAME\",A1:A1))+1),(LEN(CELL(\"FILENAME\",A1:A1))-FIND(\"]\",CELL(\"FILENAME\",A1:A1))+1))","v":"2.1 Blackwater"}]
[]
[null,null,"Period Start",null,null,{"$f":"MODEL_START","v":"2013-07-01"},{"$f":"F6+1","v":"2014-07-01"},{"$f":"G6+1","v":"2015-07-01"},"2016-07-01"]
[null,"BY FINANCIAL YEAR","Period End",null,null,{"$f":"EOMONTH(F5,11)","v":"2014-06-30"},"2015-06-30","2016-06-30","2017-06-30"]
[null,null,"Financial Year",null,null,{"$f":"YEAR(F$5)&\"/\"&RIGHT(YEAR(F$6),2)","v":"2013/14"},{"$f":"YEAR(G$5)&\"/\"&RIGHT(YEAR(G$6),2)","v":"2014/15"},"2015/16","2016/17"]
[]
[null,"BLACKWATER",null,null,null,1,{"$f":"F9+1","v":2},{"$f":"G9+1","v":3},4]
[]
[null,"CPI",null,null,null,{"$f":"'1.1 General'!F$12","v":2.5000000000000001E-2},{"$f":"'1.1 General'!G$12","v":2.5000000000000001E-2},{"$f":"'1.1 General'!H$12","v":2.5000000000000001E-2},{"$f":"'1.1 General'!I$12","v":2.5000000000000001E-2}]
[null,"CUMULATIVE INFLATION INDEX",null,null,{"$f":"'1.1 General'!E$13","v":1},{"$f":"'1.1 General'!F$13","v":1.0249999999999999},{"$f":"'1.1 General'!G$13","v":1.0506249999999999},{"$f":"'1.1 General'!H$13","v":1.0768906249999999},{"$f":"'1.1 General'!I$13","v":1.1038128906249998}]
[]
[null,"NON-ELECTRIC",null,null,null,{"$f":"IF(SUM(F$15:F$18)<>0,1,0)","v":1},{"$f":"IF(SUM(G$15:G$18)<>0,1,0)","v":1},1,1]
[null,"Opening","$000's",null,null,1389902.0507623549,1443378.8912136916,2182271.0694012367,2193440.9735158365]
[null,"PLUS Capex","$000's",null,null,93977.809589919169,766799.15778746968,73297.780717276037,52265.349851090636]
[null,"PLUS Inflation","$000's",null,null,37096.996508806849,55254.451225028977,56389.221252962816,56142.658084173177]
[null,"LESS Depreciation","$000's",null,null,77597.965647389501,83161.430824953248,118517.09785563938,124799.56106011321]
[null,"Closing","$000's",null,null,{"$f":"F15+F16+F17-F18","v":1443378.8912136916},{"$f":"G15+G16+G17-G18","v":2182271.0694012367},2193440.9735158365,2177049.4203909868]
[]
[null,"NET DEPRECIATION (Depreciation - Inflation)"]
[null,"Existing RAB","$000's",null,null,{"$f":"(F18-F17)-F23","v":42850.414378330621},{"$f":"(G18-G17)-G23","v":45535.722467336273},48363.615242236236,51566.584388364114]
[null,"Capex","$000's",null,null,-2349.4452397479708,-17628.742867412002,13764.261360440327,17090.318587575915]
[]
[null,"TAX DEPRECIATION"]
[null,"Existing RAB","$000's",null,null,24892.064724725398,22969.727893399999,20429.503859549899,18581.4860132635]
[null,"Capex","$000's",null,null,19906.19766556202,47770.72112217074,59128.576595039158,53439.858866988063]
[]
[null,"OPERATING AND MAINTENANCE"]
[null,"Maintenance Costs","$000's",null,null,92386.997931131293,104834.102107046,117532.73922407199,120584.12351165201]
[null,"Operating Costs","$000's",null,null,40708.460876008859,43495.525833200401,48110.274002538506,50895.327263274296]
[null,"Total (Excluding Tax)","$000's",null,null,{"$f":"SUM(F30:F31)","v":133095.45880714015},{"$f":"SUM(G30:G31)","v":148329.6279402464},165643.01322661049,171479.45077492631]
[]
[null,"ELECTRIC",null,null,null,{"$f":"IF(SUM(F$35:F$38)<>0,1,0)","v":1},{"$f":"IF(SUM(G$35:G$38)<>0,1,0)","v":1},1,1]
[null,"Opening","$000's",null,null,287180.41833961173,273612.95915537229,566232.32727273752,569481.43535950943]
[null,"PLUS Capex","$000's",null,null,3586.3475121755728,303354.33293244656,22794.83595238881,19152.424007242924]
[null,"PLUS Inflation","$000's",null,null,7269.1691462946828,14424.182302195444,14725.679080628157,14715.846484168809]
[null,"LESS Depreciation","$000's",null,null,24422.975842709704,25159.147117276771,34271.406946245093,20875.379230791939]
[null,"Closing","$000's",null,null,{"$f":"F35+F36+F37-F38","v":273612.95915537229},{"$f":"G35+G36+G37-G38","v":566232.32727273752},569481.43535950943,582474.32662012917]
[]
[null,"NET DEPRECIATION (Depreciation - Inflation)"]
[null,"Existing RAB","$000's",null,null,{"$f":"(F38-F37)-F43","v":17243.465384219409},{"$f":"(G38-G37)-G43","v":18285.126414892649},17227.65294769908,3195.2109468132826]
[null,"Capex","$000's",null,null,-89.658687804389004,-7550.1615998113211,2318.0749179178556,2964.3217998098476]
[]
[null,"TAX DEPRECIATION"]
[null,"Existing RAB","$000's",null,null,2581.61276,2501.69985,1747.47118,1468.3511699999999]
[null,"Capex","$000's",null,null,7225.4739369300296,14436.061961601761,21034.572059225298,21598.867542965429]
[]
[null,"OPERATING AND MAINTENANCE"]
[null,"Maintenance Costs","$000's",null,null,3721.37386905526,3895.1978699068,4052.1821373924304,4218.2930227282104]
[null,"Operating Costs","$000's",null,null,37842.220995617303,39005.596377932903,40825.251533677598,41801.486788120397]
[null,"Total (Excluding Tax)","$000's",null,null,{"$f":"SUM(F50:F51)","v":41563.594864672559},42900.794247839702,44877.43367107003,46019.779810848609]
[]
["ANNUAL BUILDING BLOCKS ($000, NOMINAL)"]
[]
[null,"NON-ELECTRIC"]
[]
[null,"RAB",null,null,null,{"$f":"F$15","v":1389902.0507623549},{"$f":"G$15","v":1443378.8912136916},2182271.0694012367,2193440.9735158365]
[null," - Equity",{"$f":"'1.1 General'!$F$16","v":0.44999999999999996},null,null,{"$f":"$C59*F$58","v":625455.92284305964},{"$f":"$C59*G$58","v":649520.50104616117},982021.98123055638,987048.43808212632]
[null," - Debt",{"$f":"'1.1 General'!$F$17","v":0.55000000000000004},null,null,{"$f":"$C60*F$58","v":764446.12791929522},793858.39016753039,1200249.0881706802,1206392.5354337101]
[]
[null,"CAPEX",null,null,null,{"$f":"F$16","v":93977.809589919169},{"$f":"G$16","v":766799.15778746968},73297.780717276037,52265.349851090636]
[null," - Equity",{"$f":"'1.1 General'!$F$16","v":0.44999999999999996},null,null,{"$f":"$C63*F$62","v":42290.014315463624},{"$f":"$C63*G$62","v":345059.62100436131},32984.001322774217,23519.407432990785]
[null," - Debt",{"$f":"'1.1 General'!$F$17","v":0.55000000000000004},null,null,{"$f":"$C64*F$62","v":51687.795274455544},421739.53678310837,40313.77939450182,28745.94241809985]
[]
[null,"REVENUE BUILDING BLOCKS"]
[]
[null,"Return on Asset - RAB"]
[null," - Return on Equity",{"$f":"'1.1 General'!$F$19","v":0.10153690000000001},null,null,{"$f":"$C69*F59","v":63506.855492123468},65950.298162673964,99711.467706008887,100221.83855270107]
[null," - Return on Debt",{"$f":"'1.1 General'!$F$20","v":6.5580050000000001E-2},null,null,{"$f":"$C70*F60","v":50132.415291253776},52061.272920106152,78712.395214687625,79115.282793369479]
[null,null,{"$f":"'1.1 General'!$F$18","v":8.1760632500000013E-2},null,null,{"$f":"SUM(F69:F70)","v":113639.27078337724},118011.57108278011,178423.8629206965,179337.12134607055]
[]
[null,"Return on Asset - CAPEX"]
[null," - Return on Equity",{"$f":"'1.1 General'!$F$19","v":0.10153690000000001},null,null,{"$f":"$C74*F63","v":4293.9969545477989},{"$f":"$C74*G63","v":35036.284231957739},3349.093243910394,2388.0877205828424]
[null," - Return on Debt",{"$f":"'1.1 General'!$F$20","v":6.5580050000000001E-2},null,null,{"$f":"$C75*F64","v":3389.6881984885586},{"$f":"$C75*G64","v":27657.699909213086},2643.779668380399,1885.160341076109]
[null,null,{"$f":"'1.1 General'!$F$18","v":8.1760632500000013E-2},null,null,{"$f":"SUM(F74:F75)","v":7683.6851530363574},{"$f":"SUM(G74:G75)","v":62693.984141170826},5992.8729122907935,4273.248061658951]
[]
[null,"Return of Asset (regulatory depreciation)",null,null,null,{"$f":"F$18","v":77597.965647389501},{"$f":"G$18","v":83161.430824953248},118517.09785563938,124799.56106011321]
[null,"Less Inflation",null,null,null,{"$f":"-F$17","v":-37096.996508806849},-55254.451225028977,-56389.221252962816,-56142.658084173177]
[]
[null,"Free Cash",null,null,null,{"$f":"SUM(F71,F76,F78,F79)","v":161823.92507499625},{"$f":"SUM(G71,G76,G78,G79)","v":208612.5348238752},246544.61243566382,252267.27238366957]
[]
[null,"Operating and Maintenance (O&M) Expenditure",null,null,null,{"$f":"F$32","v":133095.45880714015},{"$f":"G$32","v":148329.6279402464},165643.01322661049,171479.45077492631]
[]
[null,"Tax Payable",null,null,null,{"$f":"F101","v":24582.022914180601},{"$f":"G101","v":24336.566591615701},31353.982325148801,38436.3680766162]
[null,"Less Value of Imputation Credits",{"$f":"'1.1 General'!$F$21","v":0.25},null,null,{"$f":"$C$86*-F85","v":-6145.5057285451503},{"$f":"$C$86*-G85","v":-6084.1416479039253},-7838.4955812872004,-9609.0920191540499]
[]
[null,"Annual Building Block Revenue Requirement",null,null,null,{"$f":"SUM(F81:F87)","v":313355.90106777189},375194.58770783339,435703.11240613594,452573.999216058]
[]
[null,"TAX EXPENSES"]
[null," - O&M",null,null,null,{"$f":"F83","v":133095.45880714015},{"$f":"G83","v":148329.6279402464},165643.01322661049,171479.45077492631]
[null," - Tax Depreciation",null,null,null,{"$f":"F26+F27","v":44798.262390287418},{"$f":"G26+G27","v":70740.449015570746},79558.080454589057,72021.344880251563]
[null," - Interest",null,null,null,{"$f":"F70+F75","v":53522.103489742338},{"$f":"G70+G75","v":79718.972829319246},81356.17488306803,81000.443134445581]
[null,"Total Tax Expenses",null,null,null,{"$f":"SUM(F91:F93)","v":231415.82468716992},{"$f":"SUM(G91:G93)","v":298789.04978513636},326557.26856426755,324501.23878962349]
[]
[null,"TAX CALCULATION"]
[null,"Corporate Tax Rate",null,null,null,{"$f":"'1.1 General'!$F$22","v":0.3},{"$f":"'1.1 General'!$F$22","v":0.3},{"$f":"'1.1 General'!$F$22","v":0.3},{"$f":"'1.1 General'!$F$22","v":0.3}]
[null,"Taxable Income",null,null,null,{"$f":"F99+E100","v":81940.076380601968},{"$f":"G99+F100","v":76405.537922697025},109145.84384186839,128072.76042643451]
[null," - Pre-tax Income",null,null,null,{"$f":"F88-F94","v":81940.076380601968},{"$f":"G88-G94","v":76405.537922697025},109145.84384186839,128072.76042643451]
[null," - Tax Loss Carried Forward",null,null,{"$f":"VLOOKUP($B$9&$B$56,'1.1 General'!$B$44:$F$56,'1.1 General'!$B$42,FALSE)","v":0},{"$f":"IF(F98<0,F98,0)","v":0},{"$f":"IF(G98<0,G98,0)","v":0},0,0]
[null,"Tax Payable",{"$f":"'1.1 General'!$F$22","v":0.3},null,null,24582.022914180601,24336.566591615701,31353.982325148801,38436.3680766162]
[null,"Value of Imputation Credits",{"$f":"'1.1 General'!$F$21","v":0.25},null,null,{"$f":"$C$102*F101","v":6145.5057285451503},{"$f":"$C$102*G101","v":6084.1416479039253},7838.4955812872004,9609.0920191540499]
[]
[]
[null,"ELECTRIC"]
[]
[null,"RAB",null,null,null,{"$f":"F$35","v":287180.41833961173},{"$f":"G$35","v":273612.95915537229},566232.32727273752,569481.43535950943]
[null," - Equity",{"$f":"'1.1 General'!$F$16","v":0.44999999999999996},null,null,{"$f":"$C108*F$107","v":129231.18825282526},123125.83161991752,254804.54727273187,256266.64591177923]
[null," - Debt",{"$f":"'1.1 General'!$F$17","v":0.55000000000000004},null,null,157949.23008678647,150487.12753545478,311427.78000000567,313214.78944773023]
[]
[null,"CAPEX",null,null,null,{"$f":"F$36","v":3586.3475121755728},{"$f":"G$36","v":303354.33293244656},22794.83595238881,19152.424007242924]
[null," - Equity",{"$f":"'1.1 General'!$F$16","v":0.44999999999999996},null,null,{"$f":"$C112*F$111","v":1613.8563804790076},136509.44981960094,10257.676178574964,8618.5908032593143]
[null," - Debt",{"$f":"'1.1 General'!$F$17","v":0.55000000000000004},null,null,1972.4911316965652,166844.88311284562,12537.159773813846,10533.83320398361]
[]
[null,"REVENUE BUILDING BLOCKS"]
[]
[null,"Return on Asset - RAB"]
[null," - Return on Equity",{"$f":"'1.1 General'!$F$19","v":0.10153690000000001},null,null,{"$f":"$C118*F108","v":13121.734238508296},12501.815252608405,25872.063835976653,26020.52079927974]
[null," - Return on Debt",{"$f":"'1.1 General'!$F$20","v":6.5580050000000001E-2},null,null,{"$f":"$C119*F109","v":10358.31840655296},9868.9533481315011,20423.449383789371,20540.64155272162]
[null,null,{"$f":"'1.1 General'!$F$18","v":8.1760632500000013E-2},null,null,{"$f":"SUM(F118:F119)","v":23480.052645061256},22370.768600739906,46295.513219766028,46561.16235200136]
[]
[null,"Return on Asset - CAPEX"]
[null," - Return on Equity",{"$f":"'1.1 General'!$F$19","v":0.10153690000000001},null,null,{"$f":"$C123*F112","v":163.86597391905897},{"$f":"$C123*G112","v":13860.746355387841},1041.5326403763484,875.10499253146077]
[null," - Return on Debt",{"$f":"'1.1 General'!$F$20","v":6.5580050000000001E-2},null,null,{"$f":"$C124*F113","v":129.35606704121733},{"$f":"$C124*G113","v":10941.695776784572},822.18756482470076,690.80930820890535]
[null,null,{"$f":"'1.1 General'!$F$18","v":8.1760632500000013E-2},null,null,{"$f":"SUM(F123:F124)","v":293.22204096027633},{"$f":"SUM(G123:G124)","v":24802.442132172415},{"$f":"SUM(H123:H124)","v":1863.7202052010491},{"$f":"SUM(I123:I124)","v":1565.9143007403661}]
[]
[null,"Return of Asset (regulatory depreciation)",null,null,null,{"$f":"F$38","v":24422.975842709704},25159.147117276771,34271.406946245093,20875.379230791939]
[null,"Less Inflation",null,null,null,{"$f":"-F$37","v":-7269.1691462946828},{"$f":"-G$37","v":-14424.182302195444},-14725.679080628157,-14715.846484168809]
[]
[null,"Free Cash",null,null,null,{"$f":"SUM(F120,F125,F127,F128)","v":40927.081382436554},{"$f":"SUM(G120,G125,G127,G128)","v":57908.17554799364},67704.961290584004,54286.609399364854]
[]
[null,"Operating and Maintenance (O&M) Expenditure",null,null,null,{"$f":"F$52","v":41563.594864672559},{"$f":"G$52","v":42900.794247839702},44877.43367107003,46019.779810848609]
[]
[null,"Tax Payable",null,null,null,{"$f":"F150","v":7986.7045981596102},{"$f":"G150","v":8430.4575808523896},9271.0162968496497,3659.79069629273]
[null,"Less Value of Imputation Credits",{"$f":"'1.1 General'!$F$21","v":0.25},null,null,{"$f":"$C$135*-F134","v":-1996.6761495399026},{"$f":"$C$135*-G134","v":-2107.6143952130974},{"$f":"$C$135*-H134","v":-2317.7540742124124},{"$f":"$C$135*-I134","v":-914.9476740731825}]
[]
[null,"Annual Building Block Revenue Requirement",null,null,null,{"$f":"SUM(F130:F136)","v":88480.704695728826},107131.81298147264,119535.65718429127,103051.23223243303]
[]
[null,"TAX EXPENSES"]
[null," - O&M",null,null,null,{"$f":"F132","v":41563.594864672559},{"$f":"G132","v":42900.794247839702},44877.43367107003,46019.779810848609]
[null," - Tax Depreciation",null,null,null,{"$f":"F46+F47","v":9807.0866969300296},{"$f":"G46+G47","v":16937.761811601762},{"$f":"H46+H47","v":22782.043239225299},{"$f":"I46+I47","v":23067.218712965427}]
[null," - Interest",null,null,null,{"$f":"F119+F124","v":10487.674473594177},{"$f":"G119+G124","v":20810.649124916075},21245.636948614072,21231.450860930527]
[null,"Total Tax Expenses",null,null,null,{"$f":"SUM(F140:F142)","v":61858.356035196761},{"$f":"SUM(G140:G142)","v":80649.205184357532},88905.113858909404,90318.44938474457]
[]
[null,"TAX CALCULATION"]
[null,"Corporate Tax Rate",null,null,null,{"$f":"'1.1 General'!$F$22","v":0.3},{"$f":"'1.1 General'!$F$22","v":0.3},{"$f":"'1.1 General'!$F$22","v":0.3},{"$f":"'1.1 General'!$F$22","v":0.3}]
[null,"Taxable Income",null,null,null,{"$f":"F148+E149","v":26622.348660532065},26482.60779711511,30630.543325381863,12732.782847688461]
[null," - Pre-tax Income",null,null,null,{"$f":"F137-F143","v":26622.348660532065},{"$f":"G137-G143","v":26482.60779711511},30630.543325381863,12732.782847688461]
[null," - Tax Loss Carried Forward",null,null,{"$f":"VLOOKUP($B$9&$B$105,'1.1 General'!$B$44:$F$56,'1.1 General'!$B$42,FALSE)","v":0},{"$f":"IF(F147<0,F147,0)","v":0},{"$f":"IF(G147<0,G147,0)","v":0},0,0]
[null,"Tax Payable",{"$f":"'1.1 General'!$F$22","v":0.3},null,null,7986.7045981596102,8430.4575808523896,9271.0162968496497,3659.79069629273]
[null,"Value of Imputation Credits",{"$f":"'1.1 General'!$F$21","v":0.25},null,null,{"$f":"$C$151*F150","v":1996.6761495399026},{"$f":"$C$151*G150","v":2107.6143952130974},{"$f":"$C$151*H150","v":2317.7540742124124},{"$f":"$C$151*I150","v":914.9476740731825}]
[]
[]
[null,"BLACKWATER Building Blocks"]
[]
[null,"Non-Electric"]
[null,"Return on Capital",null,null,null,{"$f":"SUM(F71,F76)","v":121322.95593641361},{"$f":"SUM(G71,G76)","v":180705.55522395094},{"$f":"SUM(H71,H76)","v":184416.73583298729},{"$f":"SUM(I71,I76)","v":183610.36940772951}]
[null,"Less Inflation",null,null,null,{"$f":"F79","v":-37096.996508806849},{"$f":"G79","v":-55254.451225028977},{"$f":"H79","v":-56389.221252962816},{"$f":"I79","v":-56142.658084173177}]
[null,"Plus Depreciation",null,null,null,{"$f":"F78","v":77597.965647389501},{"$f":"G78","v":83161.430824953248},{"$f":"H78","v":118517.09785563938},{"$f":"I78","v":124799.56106011321}]
[null,"Maintenance costs",null,null,null,{"$f":"F30","v":92386.997931131293},104834.102107046,117532.73922407199,120584.12351165201]
[null,"Operating Costs",null,null,null,40708.460876008859,43495.525833200401,48110.274002538506,50895.327263274296]
[null,"Gamma adjusted Tax",null,null,null,{"$f":"F85+F86","v":18436.51718563545},{"$f":"G85+G86","v":18252.424943711776},{"$f":"H85+H86","v":23515.486743861602},{"$f":"I85+I86","v":28827.27605746215}]
[null,"Total",null,null,null,{"$f":"SUM(F157:F162)","v":313355.90106777183},{"$f":"SUM(G157:G162)","v":375194.58770783345},435703.112406136,452573.999216058]
[]
[null,"Electric"]
[null,"Return on Capital",null,null,null,{"$f":"F120+F125","v":23773.274686021534},{"$f":"G120+G125","v":47173.210732912325},{"$f":"H120+H125","v":48159.233424967075},{"$f":"I120+I125","v":48127.076652741729}]
[null,"Less Inflation",null,null,null,{"$f":"F128","v":-7269.1691462946828},{"$f":"G128","v":-14424.182302195444},{"$f":"H128","v":-14725.679080628157},{"$f":"I128","v":-14715.846484168809}]
[null,"Plus Depreciation",null,null,null,{"$f":"F127","v":24422.975842709704},{"$f":"G127","v":25159.147117276771},{"$f":"H127","v":34271.406946245093},{"$f":"I127","v":20875.379230791939}]
[null,"Maintenance costs",null,null,null,{"$f":"F50","v":3721.37386905526},{"$f":"G50","v":3895.1978699068},{"$f":"H50","v":4052.1821373924304},{"$f":"I50","v":4218.2930227282104}]
[null,"Operating Costs"]
[null,"Electric Connection Costs",null,null,null,{"$f":"F51","v":37842.220995617303},{"$f":"G51","v":39005.596377932903},{"$f":"H51","v":40825.251533677598},{"$f":"I51","v":41801.486788120397}]
[null,"Gamma adjusted Tax",null,null,null,{"$f":"F134+F135","v":5990.0284486197079},{"$f":"G134+G135","v":6322.8431856392926},{"$f":"H134+H135","v":6953.2622226372368},{"$f":"I134+I135","v":2744.8430222195475}]
[null,"Total",null,null,null,{"$f":"SUM(F166:F172)","v":88480.704695728826},{"$f":"SUM(G166:G172)","v":107131.81298147264},{"$f":"SUM(H166:H172)","v":119535.65718429127},{"$f":"SUM(I166:I172)","v":103051.23223243302}]
[]
[null,{"$f":"CONCATENATE(\"TOTAL \"&$B$9)","v":"TOTAL BLACKWATER"}]
[null,"Return on Capital",null,null,null,{"$f":"F157+F166","v":145096.23062243513},{"$f":"G157+G166","v":227878.76595686327},232575.96925795436,231737.44606047124]
[null,"Less Inflation",null,null,null,{"$f":"F158+F167","v":-44366.165655101533},{"$f":"G158+G167","v":-69678.633527224418},-71114.90033359098,-70858.504568341988]
[null,"Plus Depreciation",null,null,null,102020.94149009921,{"$f":"G159+G168","v":108320.57794223001},152788.50480188447,145674.94029090516]
[null,"Maintenance costs",null,null,null,96108.371800186549,{"$f":"G160+G169","v":108729.2999769528},121584.92136146442,124802.41653438022]
[null,"Operating Costs",null,null,null,40708.460876008859,{"$f":"G161+G170","v":43495.525833200401},48110.274002538506,50895.327263274296]
[null,"Electric Connection Costs",null,null,null,{"$f":"F171","v":37842.220995617303},{"$f":"G171","v":39005.596377932903},40825.251533677598,41801.486788120397]
[null,"Gamma adjusted Tax",null,null,null,{"$f":"F162+F172","v":24426.545634255159},{"$f":"G162+G172","v":24575.268129351069},{"$f":"H162+H172","v":30468.748966498839},{"$f":"I162+I172","v":31572.119079681695}]
[null,"Total",null,null,null,{"$f":"SUM(F176:F182)","v":401836.60576350067},{"$f":"SUM(G176:G182)","v":482326.40068930609},{"$f":"SUM(H176:H182)","v":555238.76959042728},{"$f":"SUM(I176:I182)","v":555625.2314484911}]

{"sheet":"2.2 GAPE","index":6,"n_rows":183,"n_cols":11,"rows_kept":183,"cut":false,"hidden":false,"merged":[[1,0,1,1]]}
[{"$f":"'1.1 General'!$A$1","v":"AURIZON NETWORK - UT4 \"COAL SYSTEM AGGREGATE\" MODEL"}]
[]
[{"$f":"MID(CELL(\"FILENAME\",A1:A1),(FIND(\"]\",CELL(\"FILENAME\",A1:A1))+1),(LEN(CELL(\"FILENAME\",A1:A1))-FIND(\"]\",CELL(\"FILENAME\",A1:A1))+1))","v":"2.2 GAPE"}]
[]
[null,null,"Period Start",null,null,{"$f":"MODEL_START","v":"2013-07-01"},{"$f":"F6+1","v":"2014-07-01"},{"$f":"G6+1","v":"2015-07-01"},"2016-07-01"]
[null,"BY FINANCIAL YEAR","Period End",null,null,{"$f":"EOMONTH(F5,11)","v":"2014-06-30"},"2015-06-30","2016-06-30","2017-06-30"]
[null,null,"Financial Year",null,null,{"$f":"YEAR(F$5)&\"/\"&RIGHT(YEAR(F$6),2)","v":"2013/14"},{"$f":"YEAR(G$5)&\"/\"&RIGHT(YEAR(G$6),2)","v":"2014/15"},"2015/16","2016/17"]
[]
[null,"GAPE",null,null,null,1,{"$f":"F9+1","v":2},{"$f":"G9+1","v":3},4]
[]
[null,"CPI",null,null,null,{"$f":"'1.1 General'!F$12","v":2.5000000000000001E-2},{"$f":"'1.1 General'!G$12","v":2.5000000000000001E-2},{"$f":"'1.1 General'!H$12","v":2.5000000000000001E-2},{"$f":"'1.1 General'!I$12","v":2.5000000000000001E-2}]
[null,"CUMULATIVE INFLATION INDEX",null,null,{"$f":"'1.1 General'!E$13","v":1},{"$f":"'1.1 General'!F$13","v":1.0249999999999999},{"$f":"'1.1 General'!G$13","v":1.0506249999999999},{"$f":"'1.1 General'!H$13","v":1.0768906249999999},{"$f":"'1.1 General'!I$13","v":1.1038128906249998}]
[]
[null,"NON-ELECTRIC",null,null,null,{"$f":"IF(SUM(F$15:F$18)<>0,1,0)","v":1},{"$f":"IF(SUM(G$15:G$18)<>0,1,0)","v":1},1,1]
[null,"Opening","$000's",null,null,1096688.3929282336,1097171.3446137223,1077664.216331247,1056495.9995442647]
[null,"PLUS Capex","$000's",null,null,17689.834170739108,0,0,0]
[null,"PLUS Inflation","$000's",null,null,27859.455677474314,27429.283615343058,26941.605408281175,26412.399988606616]
[null,"LESS Depreciation","$000's",null,null,45066.338162724758,46936.41189781818,48109.822195263652,49312.567750145216]
[null,"Closing","$000's",null,null,{"$f":"F15+F16+F17-F18","v":1097171.3446137223},{"$f":"G15+G16+G17-G18","v":1077664.2163312472},1056495.9995442645,1033595.8317827261]
[]
[null,"NET DEPRECIATION (Depreciation - Inflation)"]
[null,"Existing RAB","$000's",null,null,{"$f":"(F18-F17)-F23","v":17649.12833951892},{"$f":"(G18-G17)-G23","v":19217.015002075001},20852.265292546719,22557.267463165674]
[null,"Capex","$000's",null,null,-442.24585426847619,290.11328040012131,315.95149443575718,342.90029837292479]
[]
[null,"TAX DEPRECIATION"]
[null,"Existing RAB","$000's",null,null,0,0,0,0]
[null,"Capex","$000's",null,null,59492.248775972992,54938.330090561169,50395.384615170646,46040.404770395573]
[]
[null,"OPERATING AND MAINTENANCE"]
[null,"Maintenance Costs","$000's",null,null,18132.273406443011,22112.493028709367,23248.999876763926,24516.533298049413]
[null,"Operating Costs","$000's",null,null,12779.789483114975,14171.653031059801,15506.217075426699,16134.392618093902]
[null,"Total (Excluding Tax)","$000's",null,null,{"$f":"SUM(F30:F31)","v":30912.062889557987},{"$f":"SUM(G30:G31)","v":36284.146059769169},38755.216952190625,40650.925916143315]
[]
[null,"ELECTRIC",null,null,null,{"$f":"IF(SUM(F$35:F$38)<>0,1,0)","v":1},{"$f":"IF(SUM(G$35:G$38)<>0,1,0)","v":1},1,1]
[null,"Opening","$000's",null,null,1742.9514503455462,3883.2152686245754,3818.1539229385517,3747.4125004253365,null,"<= Based on an assumed asset class split. To be updated when 2011/12 & 2012/13 Capital Claims approved."]
[null,"PLUS Capex","$000's",null,null,2115.2693087654229,0,0,0]
[null,"PLUS Inflation","$000's",null,null,96.455518977774034,97.080381715614394,95.453848073463803,93.685312510633409]
[null,"LESS Depreciation","$000's",null,null,71.46100946416739,162.14172740163849,166.19527058667944,170.35015235134645]
[null,"Closing","$000's",null,null,{"$f":"F35+F36+F37-F38","v":3883.2152686245754},{"$f":"G35+G36+G37-G38","v":3818.1539229385512},3747.412500425336,3670.7476605846236]
[]
[null,"NET DEPRECIATION (Depreciation - Inflation)"]
[null,"Existing RAB","$000's",null,null,{"$f":"(F38-F37)-F43","v":27.887223205528741},{"$f":"(G38-G37)-G43","v":30.370929022271163},32.961390615347213,35.662393457438178]
[null,"Capex","$000's",null,null,-52.881732719135385,34.690416663752934,37.780031897868426,41.002446383274865]
[]
[null,"TAX DEPRECIATION"]
[null,"Existing RAB","$000's",null,null,0,0,0,0]
[null,"Capex","$000's",null,null,366.33309962043,394.05303205145884,369.18911443977129,344.10767178594466]
[]
[null,"OPERATING AND MAINTENANCE"]
[null,"Maintenance Costs","$000's",null,null,0,0,0,0]
[null,"Operating Costs","$000's",null,null,0,0,0,0]
[null,"Total (Excluding Tax)","$000's",null,null,{"$f":"SUM(F50:F51)","v":0},0,0,0]
[]
["ANNUAL BUILDING BLOCKS ($000, NOMINAL)"]
[]
[null,"NON-ELECTRIC"]
[]
[null,"RAB",null,null,null,{"$f":"F$15","v":1096688.3929282336},{"$f":"G$15","v":1097171.3446137223},1077664.216331247,1056495.9995442647]
[null," - Equity",{"$f":"'1.1 General'!$F$16","v":0.44999999999999996},null,null,{"$f":"$C59*F$58","v":493509.77681770507},{"$f":"$C59*G$58","v":493727.10507617501},484948.8973490611,475423.19979491911]
[null," - Debt",{"$f":"'1.1 General'!$F$17","v":0.55000000000000004},null,null,{"$f":"$C60*F$58","v":603178.61611052859},603444.23953754734,592715.31898218591,581072.79974934564]
[]
[null,"CAPEX",null,null,null,{"$f":"F$16","v":17689.834170739108},{"$f":"G$16","v":0},0,0]
[null," - Equity",{"$f":"'1.1 General'!$F$16","v":0.44999999999999996},null,null,{"$f":"$C63*F$62","v":7960.425376832598},{"$f":"$C63*G$62","v":0},0,0]
[null," - Debt",{"$f":"'1.1 General'!$F$17","v":0.55000000000000004},null,null,{"$f":"$C64*F$62","v":9729.4087939065103},0,0,0]
[]
[null,"REVENUE BUILDING BLOCKS"]
[]
[null,"Return on Asset - RAB"]
[null," - Return on Equity",{"$f":"'1.1 General'!$F$19","v":0.10153690000000001},null,null,{"$f":"$C69*F59","v":50109.452857761644},50131.519695409079,49240.207695241887,48272.997895256725]
[null," - Return on Debt",{"$f":"'1.1 General'!$F$20","v":6.5580050000000001E-2},null,null,39556.483803459269,39573.903401084332,38870.300254617701,38106.783261202072]
[null,null,{"$f":"'1.1 General'!$F$18","v":8.1760632500000013E-2},null,null,{"$f":"SUM(F69:F70)","v":89665.936661220912},89705.42309649341,88110.507949859588,86379.781156458805]
[]
[null,"Return on Asset - CAPEX"]
[null," - Return on Equity",{"$f":"'1.1 General'!$F$19","v":0.10153690000000001},null,null,{"$f":"$C74*F63","v":808.27691544491393},{"$f":"$C74*G63","v":0},0,0]
[null," - Return on Debt",{"$f":"'1.1 General'!$F$20","v":6.5580050000000001E-2},null,null,{"$f":"$C75*F64","v":638.05511517482864},{"$f":"$C75*G64","v":0},0,0]
[null,null,{"$f":"'1.1 General'!$F$18","v":8.1760632500000013E-2},null,null,{"$f":"SUM(F74:F75)","v":1446.3320306197425},{"$f":"SUM(G74:G75)","v":0},0,0]
[]
[null,"Return of Asset (regulatory depreciation)",null,null,null,{"$f":"F$18","v":45066.338162724758},{"$f":"G$18","v":46936.41189781818},48109.822195263652,49312.567750145216]
[null,"Less Inflation",null,null,null,{"$f":"-F$17","v":-27859.455677474314},-27429.283615343058,-26941.605408281175,-26412.399988606616]
[]
[null,"Free Cash",null,null,null,{"$f":"SUM(F71,F76,F78,F79)","v":108319.1511770911},{"$f":"SUM(G71,G76,G78,G79)","v":109212.55137896854},109278.72473684206,109279.9489179974]
[]
[null,"Operating and Maintenance (O&M) Expenditure",null,null,null,{"$f":"F$32","v":30912.062889557987},{"$f":"G$32","v":36284.146059769169},38755.216952190625,40650.925916143315]
[]
[null,"Tax Payable",null,null,null,{"$f":"F101","v":3375.8026784432},{"$f":"G101","v":5656.2030130950197},7746.9831743433697,9728.8106657031294]
[null,"Less Value of Imputation Credits",{"$f":"'1.1 General'!$F$21","v":0.25},null,null,{"$f":"$C$86*-F85","v":-843.95066961079999},{"$f":"$C$86*-G85","v":-1414.0507532737549},-1936.7457935858424,-2432.2026664257824]
[]
[null,"Annual Building Block Revenue Requirement",null,null,null,{"$f":"SUM(F81:F87)","v":141763.0660754815},149738.84969855894,153844.1790697902,157227.48283341803]
[]
[null,"TAX EXPENSES"]
[null," - O&M",null,null,null,{"$f":"F83","v":30912.062889557987},{"$f":"G83","v":36284.146059769169},38755.216952190625,40650.925916143315]
[null," - Tax Depreciation",null,null,null,{"$f":"F26+F27","v":59492.248775972992},{"$f":"G26+G27","v":54938.330090561169},50395.384615170646,46040.404770395573]
[null," - Interest",null,null,null,{"$f":"F70+F75","v":40194.538918634098},{"$f":"G70+G75","v":39573.903401084332},38870.300254617701,38106.783261202072]
[null,"Total Tax Expenses",null,null,null,{"$f":"SUM(F91:F93)","v":130598.85058416508},{"$f":"SUM(G91:G93)","v":130796.37955141466},128020.90182197897,124798.11394774096]
[]
[null,"TAX CALCULATION"]
[null,"Corporate Tax Rate",null,null,null,{"$f":"'1.1 General'!$F$22","v":0.3},{"$f":"'1.1 General'!$F$22","v":0.3},{"$f":"'1.1 General'!$F$22","v":0.3},{"$f":"'1.1 General'!$F$22","v":0.3}]
[null,"Taxable Income",null,null,null,{"$f":"F99+E100","v":11164.215491316427},{"$f":"G99+F100","v":18942.470147144282},25823.277247811231,32429.368885677075]
[null," - Pre-tax Income",null,null,null,{"$f":"F88-F94","v":11164.215491316427},{"$f":"G88-G94","v":18942.470147144282},25823.277247811231,32429.368885677075]
[null," - Tax Loss Carried Forward",null,null,{"$f":"VLOOKUP($B$9&$B$56,'1.1 General'!$B$44:$F$56,'1.1 General'!$B$42,FALSE)","v":0},{"$f":"IF(F98<0,F98,0)","v":0},{"$f":"IF(G98<0,G98,0)","v":0},0,0]
[null,"Tax Payable",{"$f":"'1.1 General'!$F$22","v":0.3},null,null,3375.8026784432,5656.2030130950197,7746.9831743433697,9728.8106657031294]
[null,"Value of Imputation Credits",{"$f":"'1.1 General'!$F$21","v":0.25},null,null,{"$f":"$C$102*F101","v":843.95066961079999},{"$f":"$C$102*G101","v":1414.0507532737549},1936.7457935858424,2432.2026664257824]
[]
[]
[null,"ELECTRIC",null,null,null,null,null,null,null,null,"<= Based on an assumed asset class split. To be updated when 2011/12 & 2012/13 Capital Claims approved."]
[]
[null,"RAB",null,null,null,{"$f":"F$35","v":1742.9514503455462},{"$f":"G$35","v":3883.2152686245754},3818.1539229385517,3747.4125004253365]
[null," - Equity",{"$f":"'1.1 General'!$F$16","v":0.44999999999999996},null,null,{"$f":"$C108*F$107","v":784.32815265549573},1747.4468708810587,1718.1692653223481,1686.3356251914013]
[null," - Debt",{"$f":"'1.1 General'!$F$17","v":0.55000000000000004},null,null,958.62329769005044,2135.7683977435167,2099.9846576162035,2061.0768752339354]
[]
[null,"CAPEX",null,null,null,{"$f":"F$36","v":2115.2693087654229},{"$f":"G$36","v":0},0,0]
[null," - Equity",{"$f":"'1.1 General'!$F$16","v":0.44999999999999996},null,null,{"$f":"$C112*F$111","v":951.87118894444018},0,0,0]
[null," - Debt",{"$f":"'1.1 General'!$F$17","v":0.55000000000000004},null,null,1163.3981198209826,0,0,0]
[]
[null,"REVENUE BUILDING BLOCKS"]
[]
[null,"Return on Asset - RAB"]
[null," - Return on Equity",{"$f":"'1.1 General'!$F$19","v":0.10153690000000001},null,null,{"$f":"$C118*F108","v":79.638249203365817},177.43033818396299,174.45758087610875,171.22529174149682]
[null," - Return on Debt",{"$f":"'1.1 General'!$F$20","v":6.5580050000000001E-2},null,null,62.866563793678395,140.06379831243973,137.7170988457035,135.16552453168524]
[null,null,{"$f":"'1.1 General'!$F$18","v":8.1760632500000013E-2},null,null,{"$f":"SUM(F118:F119)","v":142.50481299704421},317.49413649640269,312.17467972181225,306.39081627318205]
[]
[null,"Return on Asset - CAPEX"]
[null," - Return on Equity",{"$f":"'1.1 General'!$F$19","v":0.10153690000000001},null,null,{"$f":"$C123*F112","v":96.650049724732739},{"$f":"$C123*G112","v":0},0,0]
[null," - Return on Debt",{"$f":"'1.1 General'!$F$20","v":6.5580050000000001E-2},null,null,{"$f":"$C124*F113","v":76.295706867766029},{"$f":"$C124*G113","v":0},0,0]
[null,null,{"$f":"'1.1 General'!$F$18","v":8.1760632500000013E-2},null,null,{"$f":"SUM(F123:F124)","v":172.94575659249875},{"$f":"SUM(G123:G124)","v":0},0,0]
[]
[null,"Return of Asset (regulatory depreciation)",null,null,null,{"$f":"F$38","v":71.46100946416739},162.14172740163849,166.19527058667944,170.35015235134645]
[null,"Less Inflation",null,null,null,{"$f":"-F$37","v":-96.455518977774034},{"$f":"-G$37","v":-97.080381715614394},-95.453848073463803,-93.685312510633409]
[]
[null,"Free Cash",null,null,null,{"$f":"SUM(F120,F125,F127,F128)","v":290.45606007593631},{"$f":"SUM(G120,G125,G127,G128)","v":382.55548218242677},382.91610223502789,383.05565611389505]
[]
[null,"Operating and Maintenance (O&M) Expenditure",null,null,null,{"$f":"F$52","v":0},{"$f":"G$52","v":0},0,0]
[]
[null,"Tax Payable",null,null,null,{"$f":"F150","v":2.9070326762642398},{"$f":"G150","v":6.7260183381755603},10.0870961385945,13.3296343316735]
[null,"Less Value of Imputation Credits",{"$f":"'1.1 General'!$F$21","v":0.25},null,null,{"$f":"$C$135*-F134","v":-0.72675816906605994},{"$f":"$C$135*-G134","v":-1.6815045845438901},{"$f":"$C$135*-H134","v":-2.521774034648625},{"$f":"$C$135*-I134","v":-3.3324085829183749}]
[]
[null,"Annual Building Block Revenue Requirement",null,null,null,{"$f":"SUM(F130:F136)","v":292.6363345831345},387.59999593605841,390.4814243389738,393.05288186265017]
[]
[null,"TAX EXPENSES"]
[null," - O&M",null,null,null,{"$f":"F132","v":0},{"$f":"G132","v":0},0,0]
[null," - Tax Depreciation",null,null,null,{"$f":"F46+F47","v":366.33309962043},{"$f":"G46+G47","v":394.05303205145884},{"$f":"H46+H47","v":369.18911443977129},{"$f":"I46+I47","v":344.10767178594466}]
[null," - Interest",null,null,null,{"$f":"F119+F124","v":139.16227066144444},{"$f":"G119+G124","v":140.06379831243973},137.7170988457035,135.16552453168524]
[null,"Total Tax Expenses",null,null,null,{"$f":"SUM(F140:F142)","v":505.49537028187444},{"$f":"SUM(G140:G142)","v":534.11683036389854},506.90621328547479,479.27319631762987]
[]
[null,"TAX CALCULATION"]
[null,"Corporate Tax Rate",null,null,null,{"$f":"'1.1 General'!$F$22","v":0.3},{"$f":"'1.1 General'!$F$22","v":0.3},{"$f":"'1.1 General'!$F$22","v":0.3},{"$f":"'1.1 General'!$F$22","v":0.3}]
[null,"Taxable Income",null,null,null,{"$f":"F148+E149","v":-212.85903569873994},-359.37587012658008,-475.80065907308108,-562.02097352806072]
[null," - Pre-tax Income",null,null,null,{"$f":"F137-F143","v":-212.85903569873994},{"$f":"G137-G143","v":-146.51683442784014},-116.424788946501,-86.2203144549797]
[null," - Tax Loss Carried Forward",null,null,{"$f":"VLOOKUP($B$9&$B$105,'1.1 General'!$B$44:$F$56,'1.1 General'!$B$42,FALSE)","v":0},{"$f":"IF(F147<0,F147,0)","v":-212.85903569873994},{"$f":"IF(G147<0,G147,0)","v":-359.37587012658008},-475.80065907308108,-562.02097352806072]
[null,"Tax Payable",{"$f":"'1.1 General'!$F$22","v":0.3},null,null,2.9070326762642398,6.7260183381755603,10.0870961385945,13.3296343316735,null,"<= Negative 'Taxable Income' and positive 'Tax Payable' is a result of aggregating separately priced traffics (GAPE allocations reflect the GAPE DAAU)."]
[null,"Value of Imputation Credits",{"$f":"'1.1 General'!$F$21","v":0.25},null,null,{"$f":"$C$151*F150","v":0.72675816906605994},{"$f":"$C$151*G150","v":1.6815045845438901},{"$f":"$C$151*H150","v":2.521774034648625},{"$f":"$C$151*I150","v":3.3324085829183749}]
[]
[]
[null,"GAPE Building Blocks"]
[]
[null,"Non-Electric"]
[null,"Return on Capital",null,null,null,{"$f":"SUM(F71,F76)","v":91112.268691840654},{"$f":"SUM(G71,G76)","v":89705.42309649341},{"$f":"SUM(H71,H76)","v":88110.507949859588},{"$f":"SUM(I71,I76)","v":86379.781156458805}]
[null,"Less Inflation",null,null,null,{"$f":"F79","v":-27859.455677474314},{"$f":"G79","v":-27429.283615343058},{"$f":"H79","v":-26941.605408281175},{"$f":"I79","v":-26412.399988606616}]
[null,"Plus Depreciation",null,null,null,{"$f":"F78","v":45066.338162724758},{"$f":"G78","v":46936.41189781818},{"$f":"H78","v":48109.822195263652},{"$f":"I78","v":49312.567750145216}]
[null,"Maintenance costs",null,null,null,{"$f":"F30","v":18132.273406443011},22112.493028709367,23248.999876763926,24516.533298049413]
[null,"Operating Costs",null,null,null,12779.789483114975,14171.653031059801,15506.217075426699,16134.392618093902]
[null,"Gamma adjusted Tax",null,null,null,{"$f":"F85+F86","v":2531.8520088323999},{"$f":"G85+G86","v":4242.152259821265},{"$f":"H85+H86","v":5810.2373807575277},{"$f":"I85+I86","v":7296.6079992773466}]
[null,"Total",null,null,null,{"$f":"SUM(F157:F162)","v":141763.06607548147},{"$f":"SUM(G157:G162)","v":149738.84969855897},153844.17906979023,157227.48283341809]
[]
[null,"Electric"]
[null,"Return on Capital",null,null,null,{"$f":"F120+F125","v":315.45056958954297},{"$f":"G120+G125","v":317.49413649640269},{"$f":"H120+H125","v":312.17467972181225},{"$f":"I120+I125","v":306.39081627318205}]
[null,"Less Inflation",null,null,null,{"$f":"F128","v":-96.455518977774034},{"$f":"G128","v":-97.080381715614394},{"$f":"H128","v":-95.453848073463803},{"$f":"I128","v":-93.685312510633409}]
[null,"Plus Depreciation",null,null,null,{"$f":"F127","v":71.46100946416739},{"$f":"G127","v":162.14172740163849},{"$f":"H127","v":166.19527058667944},{"$f":"I127","v":170.35015235134645}]
[null,"Maintenance costs",null,null,null,{"$f":"F50","v":0},{"$f":"G50","v":0},{"$f":"H50","v":0},{"$f":"I50","v":0}]
[null,"Operating Costs"]
[null,"Electric Connection Costs",null,null,null,{"$f":"F51","v":0},{"$f":"G51","v":0},{"$f":"H51","v":0},{"$f":"I51","v":0}]
[null,"Gamma adjusted Tax",null,null,null,{"$f":"F134+F135","v":2.1802745071981797},{"$f":"G134+G135","v":5.0445137536316702},{"$f":"H134+H135","v":7.5653221039458751},{"$f":"I134+I135","v":9.9972257487551239}]
[null,"Total",null,null,null,{"$f":"SUM(F166:F172)","v":292.6363345831345},{"$f":"SUM(G166:G172)","v":387.59999593605846},{"$f":"SUM(H166:H172)","v":390.4814243389738},{"$f":"SUM(I166:I172)","v":393.05288186265022}]
[]
[null,{"$f":"CONCATENATE(\"TOTAL \"&$B$9)","v":"TOTAL GAPE"}]
[null,"Return on Capital",null,null,null,{"$f":"F157+F166","v":91427.719261430204},{"$f":"G157+G166","v":90022.917232989814},88422.682629581395,86686.171972731987]
[null,"Less Inflation",null,null,null,{"$f":"F158+F167","v":-27955.911196452089},{"$f":"G158+G167","v":-27526.363997058674},-27037.059256354638,-26506.085301117248]
[null,"Plus Depreciation",null,null,null,45137.799172188927,{"$f":"G159+G168","v":47098.553625219822},48276.017465850331,49482.917902496563]
[null,"Maintenance costs",null,null,null,18132.273406443011,{"$f":"G160+G169","v":22112.493028709367},23248.999876763926,24516.533298049413]
[null,"Operating Costs",null,null,null,12779.789483114975,{"$f":"G161+G170","v":14171.653031059801},15506.217075426699,16134.392618093902]
[null,"Electric Connection Costs",null,null,null,{"$f":"F171","v":0},{"$f":"G171","v":0},0,0]
[null,"Gamma adjusted Tax",null,null,null,{"$f":"F162+F172","v":2534.0322833395981},{"$f":"G162+G172","v":4247.1967735748967},{"$f":"H162+H172","v":5817.8027028614733},{"$f":"I162+I172","v":7306.6052250261018}]
[null,"Total",null,null,null,{"$f":"SUM(F176:F182)","v":142055.70241006464},{"$f":"SUM(G176:G182)","v":150126.44969449504},{"$f":"SUM(H176:H182)","v":154234.6604941292},{"$f":"SUM(I176:I182)","v":157620.53571528074}]

{"sheet":"2.3 Goonyella","index":7,"n_rows":183,"n_cols":9,"rows_kept":183,"cut":false,"hidden":false,"merged":[[1,0,1,1]]}
[{"$f":"'1.1 General'!$A$1","v":"AURIZON NETWORK - UT4 \"COAL SYSTEM AGGREGATE\" MODEL"}]
[]
[{"$f":"MID(CELL(\"FILENAME\",A1:A1),(FIND(\"]\",CELL(\"FILENAME\",A1:A1))+1),(LEN(CELL(\"FILENAME\",A1:A1))-FIND(\"]\",CELL(\"FILENAME\",A1:A1))+1))","v":"2.3 Goonyella"}]
[]
[null,null,"Period Start",null,null,{"$f":"MODEL_START","v":"2013-07-01"},{"$f":"F6+1","v":"2014-07-01"},{"$f":"G6+1","v":"2015-07-01"},"2016-07-01"]
[null,"BY FINANCIAL YEAR","Period End",null,null,{"$f":"EOMONTH(F5,11)","v":"2014-06-30"},"2015-06-30","2016-06-30","2017-06-30"]
[null,null,"Financial Year",null,null,{"$f":"YEAR(F$5)&\"/\"&RIGHT(YEAR(F$6),2)","v":"2013/14"},{"$f":"YEAR(G$5)&\"/\"&RIGHT(YEAR(G$6),2)","v":"2014/15"},"2015/16","2016/17"]
[]
[null,"GOONYELLA",null,null,null,1,{"$f":"F9+1","v":2},{"$f":"G9+1","v":3},4]
[]
[null,"CPI",null,null,null,{"$f":"'1.1 General'!F$12","v":2.5000000000000001E-2},{"$f":"'1.1 General'!G$12","v":2.5000000000000001E-2},{"$f":"'1.1 General'!H$12","v":2.5000000000000001E-2},{"$f":"'1.1 General'!I$12","v":2.5000000000000001E-2}]
[null,"CUMULATIVE INFLATION INDEX",null,null,{"$f":"'1.1 General'!E$13","v":1},{"$f":"'1.1 General'!F$13","v":1.0249999999999999},{"$f":"'1.1 General'!G$13","v":1.0506249999999999},{"$f":"'1.1 General'!H$13","v":1.0768906249999999},{"$f":"'1.1 General'!I$13","v":1.1038128906249998}]
[]
[null,"NON-ELECTRIC",null,null,null,{"$f":"IF(SUM(F$15:F$18)<>0,1,0)","v":1},{"$f":"IF(SUM(G$15:G$18)<>0,1,0)","v":1},1,1]
[null,"Opening","$000's",null,null,1384957.6943999918,1532089.4630078303,1535641.3270686555,1552297.73173787]
[null,"PLUS Capex","$000's",null,null,186495.21210198922,51993.37221116935,67643.538109958492,48342.564211052922]
[null,"PLUS Inflation","$000's",null,null,39286.322662549508,39602.070880474981,40082.121629465357,40016.00739872305]
[null,"LESS Depreciation","$000's",null,null,78649.766156700265,88043.579030818946,91069.255070210129,95327.450480238113]
[null,"Closing","$000's",null,null,{"$f":"F15+F16+F17-F18","v":1532089.4630078303},{"$f":"G15+G16+G17-G18","v":1535641.3270686558},1552297.7317378691,1545328.852867408]
[]
[null,"NET DEPRECIATION (Depreciation - Inflation)"]
[null,"Existing RAB","$000's",null,null,{"$f":"(F18-F17)-F23","v":44025.823796700468},{"$f":"(G18-G17)-G23","v":46682.820977150572},48403.566980449192,50524.202313248774]
[null,"Capex","$000's",null,null,-4662.3803025497136,1758.6871731933943,2583.5664602955794,4787.2407682662906]
[]
[null,"TAX DEPRECIATION"]
[null,"Existing RAB","$000's",null,null,29997.584286343001,27198.625094840401,25414.2518910291,23513.826614148998]
[null,"Capex","$000's",null,null,25727.6068343638,37014.120655828498,33422.181680069298,30589.162533147199]
[]
[null,"OPERATING AND MAINTENANCE"]
[null,"Maintenance Costs","$000's",null,null,89670.138059570818,99891.402240171301,104058.14351368,113143.610804842]
[null,"Operating Costs","$000's",null,null,66399.369154278713,68258.02545031,71807.991029741999,73009.655224917398]
[null,"Total (Excluding Tax)","$000's",null,null,{"$f":"SUM(F30:F31)","v":156069.50721384952},{"$f":"SUM(G30:G31)","v":168149.4276904813},175866.134543422,186153.2660297594]
[]
[null,"ELECTRIC",null,null,null,{"$f":"IF(SUM(F$35:F$38)<>0,1,0)","v":1},{"$f":"IF(SUM(G$35:G$38)<>0,1,0)","v":1},1,1]
[null,"Opening","$000's",null,null,227775.40410757641,217581.7649261317,260620.33397162671,275790.40954826446]
[null,"PLUS Capex","$000's",null,null,4707.452718894704,57588.144416467818,32331.796994126438,21152.275510007246]
[null,"PLUS Inflation","$000's",null,null,5812.0714206617786,6879.2477335649837,7323.8032741438274,7423.5671264567918]
[null,"LESS Depreciation","$000's",null,null,20713.16332100119,21428.823104537776,24485.52469163252,26574.558209660474]
[null,"Closing","$000's",null,null,{"$f":"F35+F36+F37-F38","v":217581.7649261317},{"$f":"G35+G36+G37-G38","v":260620.33397162671},275790.40954826446,277791.69397506799]
[]
[null,"NET DEPRECIATION (Depreciation - Inflation)"]
[null,"Existing RAB","$000's",null,null,{"$f":"(F38-F37)-F43","v":15018.77821831178},{"$f":"(G38-G37)-G43","v":15912.07675679461},16840.653485815114,17805.714003313675]
[null,"Capex","$000's",null,null,-117.68631797236718,-1362.5013858218172,321.067931673575,1345.2770798900074]
[]
[null,"TAX DEPRECIATION"]
[null,"Existing RAB","$000's",null,null,7401.6536699999988,7074.52531,6755.3917400000009,6463.6169]
[null,"Capex","$000's",null,null,503.659181849307,3096.1387520083399,3444.5837245653302,5743.8002105956602]
[]
[null,"OPERATING AND MAINTENANCE"]
[null,"Maintenance Costs","$000's",null,null,6509.974823080619,6799.0157141584405,7067.9689071334296,7352.6461188629992]
[null,"Operating Costs","$000's",null,null,30501.496236467799,35444.282481197399,40427.768698358799,41141.053135000198]
[null,"Total (Excluding Tax)","$000's",null,null,{"$f":"SUM(F50:F51)","v":37011.471059548421},42243.298195355841,47495.737605492228,48493.699253863197]
[]
["ANNUAL BUILDING BLOCKS ($000, NOMINAL)"]
[]
[null,"NON-ELECTRIC"]
[]
[null,"RAB",null,null,null,{"$f":"F$15","v":1384957.6943999918},{"$f":"G$15","v":1532089.4630078303},1535641.3270686555,1552297.73173787]
[null," - Equity",{"$f":"'1.1 General'!$F$16","v":0.44999999999999996},null,null,{"$f":"$C59*F$58","v":623230.96247999626},{"$f":"$C59*G$58","v":689440.25835352356},691038.59718089493,698533.97928204143]
[null," - Debt",{"$f":"'1.1 General'!$F$17","v":0.55000000000000004},null,null,{"$f":"$C60*F$58","v":761726.73191999551},842649.20465430676,844602.72988776059,853763.75245582859]
[]
[null,"CAPEX",null,null,null,{"$f":"F$16","v":186495.21210198922},{"$f":"G$16","v":51993.37221116935},67643.538109958492,48342.564211052922]
[null," - Equity",{"$f":"'1.1 General'!$F$16","v":0.44999999999999996},null,null,{"$f":"$C63*F$62","v":83922.845445895146},{"$f":"$C63*G$62","v":23397.017495026204},30439.592149481319,21754.153894973813]
[null," - Debt",{"$f":"'1.1 General'!$F$17","v":0.55000000000000004},null,null,{"$f":"$C64*F$62","v":102572.36665609408},28596.354716143145,37203.945960477176,26588.410316079109]
[]
[null,"REVENUE BUILDING BLOCKS"]
[]
[null,"Return on Asset - RAB"]
[null," - Return on Equity",{"$f":"'1.1 General'!$F$19","v":0.10153690000000001},null,null,{"$f":"$C69*F59","v":63280.939914235139},70003.626568415901,70165.916938096823,70926.974800962722]
[null," - Return on Debt",{"$f":"'1.1 General'!$F$20","v":6.5580050000000001E-2},null,null,49954.077165649906,55260.976973689671,55389.089256175837,55989.86957424086]
[null,null,{"$f":"'1.1 General'!$F$18","v":8.1760632500000013E-2},null,null,{"$f":"SUM(F69:F70)","v":113235.01707988504},125264.60354210557,125555.00619427266,126916.84437520358]
[]
[null,"Return on Asset - CAPEX"]
[null," - Return on Equity",{"$f":"'1.1 General'!$F$19","v":0.10153690000000001},null,null,{"$f":"$C74*F63","v":8521.2655657553114},{"$f":"$C74*G63","v":2375.6606256907266},3090.7418241226701,2208.8493486185671]
[null," - Return on Debt",{"$f":"'1.1 General'!$F$20","v":6.5580050000000001E-2},null,null,{"$f":"$C75*F64","v":6726.7009339249826},{"$f":"$C75*G64","v":1875.3503721024033},2439.8366362853913,1743.6692779489838]
[null,null,{"$f":"'1.1 General'!$F$18","v":8.1760632500000013E-2},null,null,{"$f":"SUM(F74:F75)","v":15247.966499680293},{"$f":"SUM(G74:G75)","v":4251.0109977931297},5530.5784604080618,3952.5186265675511]
[]
[null,"Return of Asset (regulatory depreciation)",null,null,null,{"$f":"F$18","v":78649.766156700265},{"$f":"G$18","v":88043.579030818946},91069.255070210129,95327.450480238113]
[null,"Less Inflation",null,null,null,{"$f":"-F$17","v":-39286.322662549508},-39602.070880474981,-40082.121629465357,-40016.00739872305]
[]
[null,"Free Cash",null,null,null,{"$f":"SUM(F71,F76,F78,F79)","v":167846.4270737161},{"$f":"SUM(G71,G76,G78,G79)","v":177957.12269024266},182072.71809542546,186180.80608328618]
[]
[null,"Operating and Maintenance (O&M) Expenditure",null,null,null,{"$f":"F$32","v":156069.50721384952},{"$f":"G$32","v":168149.4276904813},175866.134543422,186153.2660297594]
[]
[null,"Tax Payable",null,null,null,{"$f":"F101","v":21705.2783436586},{"$f":"G101","v":22104.769201467399},25464.449272317699,28882.603593733002]
[null,"Less Value of Imputation Credits",{"$f":"'1.1 General'!$F$21","v":0.25},null,null,{"$f":"$C$86*-F85","v":-5426.3195859146499},{"$f":"$C$86*-G85","v":-5526.1923003668498},-6366.1123180794248,-7220.6508984332504]
[]
[null,"Annual Building Block Revenue Requirement",null,null,null,{"$f":"SUM(F81:F87)","v":340194.89304530958},362685.12728182448,377037.18959308567,393996.02480834536]
[]
[null,"TAX EXPENSES"]
[null," - O&M",null,null,null,{"$f":"F83","v":156069.50721384952},{"$f":"G83","v":168149.4276904813},175866.134543422,186153.2660297594]
[null," - Tax Depreciation",null,null,null,{"$f":"F26+F27","v":55725.191120706804},{"$f":"G26+G27","v":64212.745750668895},58836.433571098401,54102.989147296197]
[null," - Interest",null,null,null,{"$f":"F70+F75","v":56680.778099574891},{"$f":"G70+G75","v":57136.327345792073},57828.92589246123,57733.538852189842]
[null,"Total Tax Expenses",null,null,null,{"$f":"SUM(F91:F93)","v":268475.47643413121},{"$f":"SUM(G91:G93)","v":289498.50078694226},292531.49400698161,297989.79402924544]
[]
[null,"TAX CALCULATION"]
[null,"Corporate Tax Rate",null,null,null,{"$f":"'1.1 General'!$F$22","v":0.3},{"$f":"'1.1 General'!$F$22","v":0.3},{"$f":"'1.1 General'!$F$22","v":0.3},{"$f":"'1.1 General'!$F$22","v":0.3}]
[null,"Taxable Income",null,null,null,{"$f":"F99+E100","v":71719.416611178371},{"$f":"G99+F100","v":73186.626494882221},84505.695586104062,96006.230779099918]
[null," - Pre-tax Income",null,null,null,{"$f":"F88-F94","v":71719.416611178371},{"$f":"G88-G94","v":73186.626494882221},84505.695586104062,96006.230779099918]
[null," - Tax Loss Carried Forward",null,null,{"$f":"VLOOKUP($B$9&$B$56,'1.1 General'!$B$44:$F$56,'1.1 General'!$B$42,FALSE)","v":0},{"$f":"IF(F98<0,F98,0)","v":0},{"$f":"IF(G98<0,G98,0)","v":0},0,0]
[null,"Tax Payable",{"$f":"'1.1 General'!$F$22","v":0.3},null,null,21705.2783436586,22104.769201467399,25464.449272317699,28882.603593733002]
[null,"Value of Imputation Credits",{"$f":"'1.1 General'!$F$21","v":0.25},null,null,{"$f":"$C$102*F101","v":5426.3195859146499},{"$f":"$C$102*G101","v":5526.1923003668498},6366.1123180794248,7220.6508984332504]
[]
[]
[null,"ELECTRIC"]
[]
[null,"RAB",null,null,null,{"$f":"F$35","v":227775.40410757641},{"$f":"G$35","v":217581.7649261317},260620.33397162671,275790.40954826446]
[null," - Equity",{"$f":"'1.1 General'!$F$16","v":0.44999999999999996},null,null,{"$f":"$C108*F$107","v":102498.93184840938},97911.794216759256,117279.15028723201,124105.684296719]
[null," - Debt",{"$f":"'1.1 General'!$F$17","v":0.55000000000000004},null,null,125276.47225916703,119669.97070937244,143341.18368439469,151684.72525154546]
[]
[null,"CAPEX",null,null,null,{"$f":"F$36","v":4707.452718894704},{"$f":"G$36","v":57588.144416467818},32331.796994126438,21152.275510007246]
[null," - Equity",{"$f":"'1.1 General'!$F$16","v":0.44999999999999996},null,null,{"$f":"$C112*F$111","v":2118.3537235026165},25914.664987410517,14549.308647356896,9518.5239795032594]
[null," - Debt",{"$f":"'1.1 General'!$F$17","v":0.55000000000000004},null,null,2589.0989953920875,31673.479429057301,17782.488346769544,11633.751530503987]
[]
[null,"REVENUE BUILDING BLOCKS"]
[]
[null,"Return on Asset - RAB"]
[null," - Return on Equity",{"$f":"'1.1 General'!$F$19","v":0.10153690000000001},null,null,{"$f":"$C118*F108","v":10407.423793198759},9941.6600582076644,11908.161354799649,12601.306455867529]
[null," - Return on Debt",{"$f":"'1.1 General'!$F$20","v":6.5580050000000001E-2},null,null,8215.6373145797861,7847.9626626191803,9400.3219930817886,9947.4918662326145]
[null,null,{"$f":"'1.1 General'!$F$18","v":8.1760632500000013E-2},null,null,{"$f":"SUM(F118:F119)","v":18623.061107778543},17789.622720826846,21308.48334788144,22548.798322100141]
[]
[null,"Return on Asset - CAPEX"]
[null," - Return on Equity",{"$f":"'1.1 General'!$F$19","v":0.10153690000000001},null,null,{"$f":"$C123*F112","v":215.09107018791286},{"$f":"$C123*G112","v":2631.2947473602035},1477.2916971958127,966.48141745442467]
[null," - Return on Debt",{"$f":"'1.1 General'!$F$20","v":6.5580050000000001E-2},null,null,{"$f":"$C124*F113","v":169.79324157276287},{"$f":"$C124*G113","v":2077.1483646315492},1166.176474905564,762.94200705802803]
[null,null,{"$f":"'1.1 General'!$F$18","v":8.1760632500000013E-2},null,null,{"$f":"SUM(F123:F124)","v":384.8843117606757},{"$f":"SUM(G123:G124)","v":4708.4431119917526},2643.4681721013767,1729.4234245124526]
[]
[null,"Return of Asset (regulatory depreciation)",null,null,null,{"$f":"F$38","v":20713.16332100119},21428.823104537776,24485.52469163252,26574.558209660474]
[null,"Less Inflation",null,null,null,{"$f":"-F$37","v":-5812.0714206617786},{"$f":"-G$37","v":-6879.2477335649837},-7323.8032741438274,-7423.5671264567918]
[]
[null,"Free Cash",null,null,null,{"$f":"SUM(F120,F125,F127,F128)","v":33909.037319878633},{"$f":"SUM(G120,G125,G127,G128)","v":37047.641203791391},41113.672937471507,43429.212829816272]
[]
[null,"Operating and Maintenance (O&M) Expenditure",null,null,null,{"$f":"F$52","v":37011.471059548421},{"$f":"G$52","v":42243.298195355841},47495.737605492228,48493.699253863197]
[]
[null,"Tax Payable",null,null,null,{"$f":"F150","v":6882.3690778872897},{"$f":"G150","v":6618.5469305049401},7927.2385180513202,7985.46984183533]
[null,"Less Value of Imputation Credits",{"$f":"'1.1 General'!$F$21","v":0.25},null,null,{"$f":"$C$135*-F134","v":-1720.5922694718224},{"$f":"$C$135*-G134","v":-1654.636732626235},{"$f":"$C$135*-H134","v":-1981.80962951283},{"$f":"$C$135*-I134","v":-1996.3674604588325}]
[]
[null,"Annual Building Block Revenue Requirement",null,null,null,{"$f":"SUM(F130:F136)","v":76082.285187842514},84254.849597025925,94554.839431502231,97912.014465055967]
[]
[null,"TAX EXPENSES"]
[null," - O&M",null,null,null,{"$f":"F132","v":37011.471059548421},{"$f":"G132","v":42243.298195355841},47495.737605492228,48493.699253863197]
[null," - Tax Depreciation",null,null,null,{"$f":"F46+F47","v":7905.3128518493058},{"$f":"G46+G47","v":10170.66406200834},{"$f":"H46+H47","v":10199.97546456533},{"$f":"I46+I47","v":12207.417110595659}]
[null," - Interest",null,null,null,{"$f":"F119+F124","v":8385.4305561525489},{"$f":"G119+G124","v":9925.1110272507285},10566.498467987352,10710.433873290642]
[null,"Total Tax Expenses",null,null,null,{"$f":"SUM(F140:F142)","v":53302.214467550271},{"$f":"SUM(G140:G142)","v":62339.073284614911},68262.21153804491,71411.5502377495]
[]
[null,"TAX CALCULATION"]
[null,"Corporate Tax Rate",null,null,null,{"$f":"'1.1 General'!$F$22","v":0.3},{"$f":"'1.1 General'!$F$22","v":0.3},{"$f":"'1.1 General'!$F$22","v":0.3},{"$f":"'1.1 General'!$F$22","v":0.3}]
[null,"Taxable Income",null,null,null,{"$f":"F148+E149","v":22780.070720292242},21915.776312411013,26292.62789345732,26500.464227306467]
[null," - Pre-tax Income",null,null,null,{"$f":"F137-F143","v":22780.070720292242},{"$f":"G137-G143","v":21915.776312411013},26292.62789345732,26500.464227306467]
[null," - Tax Loss Carried Forward",null,null,{"$f":"VLOOKUP($B$9&$B$105,'1.1 General'!$B$44:$F$56,'1.1 General'!$B$42,FALSE)","v":0},{"$f":"IF(F147<0,F147,0)","v":0},{"$f":"IF(G147<0,G147,0)","v":0},0,0]
[null,"Tax Payable",{"$f":"'1.1 General'!$F$22","v":0.3},null,null,6882.3690778872897,6618.5469305049401,7927.2385180513202,7985.46984183533]
[null,"Value of Imputation Credits",{"$f":"'1.1 General'!$F$21","v":0.25},null,null,{"$f":"$C$151*F150","v":1720.5922694718224},{"$f":"$C$151*G150","v":1654.636732626235},{"$f":"$C$151*H150","v":1981.80962951283},{"$f":"$C$151*I150","v":1996.3674604588325}]
[]
[]
[null,"GOONYELLA Building Blocks"]
[]
[null,"Non-Electric"]
[null,"Return on Capital",null,null,null,{"$f":"SUM(F71,F76)","v":128482.98357956533},{"$f":"SUM(G71,G76)","v":129515.6145398987},{"$f":"SUM(H71,H76)","v":131085.58465468072},{"$f":"SUM(I71,I76)","v":130869.36300177113}]
[null,"Less Inflation",null,null,null,{"$f":"F79","v":-39286.322662549508},{"$f":"G79","v":-39602.070880474981},{"$f":"H79","v":-40082.121629465357},{"$f":"I79","v":-40016.00739872305}]
[null,"Plus Depreciation",null,null,null,{"$f":"F78","v":78649.766156700265},{"$f":"G78","v":88043.579030818946},{"$f":"H78","v":91069.255070210129},{"$f":"I78","v":95327.450480238113}]
[null,"Maintenance costs",null,null,null,{"$f":"F30","v":89670.138059570818},99891.402240171301,104058.14351368,113143.610804842]
[null,"Operating Costs",null,null,null,66399.369154278713,68258.02545031,71807.991029741999,73009.655224917398]
[null,"Gamma adjusted Tax",null,null,null,{"$f":"F85+F86","v":16278.958757743949},{"$f":"G85+G86","v":16578.57690110055},{"$f":"H85+H86","v":19098.336954238275},{"$f":"I85+I86","v":21661.952695299751}]
[null,"Total",null,null,null,{"$f":"SUM(F157:F162)","v":340194.89304530958},{"$f":"SUM(G157:G162)","v":362685.12728182448},377037.18959308579,393996.0248083453]
[]
[null,"Electric"]
[null,"Return on Capital",null,null,null,{"$f":"F120+F125","v":19007.945419539217},{"$f":"G120+G125","v":22498.0658328186},{"$f":"H120+H125","v":23951.951519982817},{"$f":"I120+I125","v":24278.221746612595}]
[null,"Less Inflation",null,null,null,{"$f":"F128","v":-5812.0714206617786},{"$f":"G128","v":-6879.2477335649837},{"$f":"H128","v":-7323.8032741438274},{"$f":"I128","v":-7423.5671264567918}]
[null,"Plus Depreciation",null,null,null,{"$f":"F127","v":20713.16332100119},{"$f":"G127","v":21428.823104537776},{"$f":"H127","v":24485.52469163252},{"$f":"I127","v":26574.558209660474}]
[null,"Maintenance costs",null,null,null,{"$f":"F50","v":6509.974823080619},{"$f":"G50","v":6799.0157141584405},{"$f":"H50","v":7067.9689071334296},{"$f":"I50","v":7352.6461188629992}]
[null,"Operating Costs"]
[null,"Electric Connection Costs",null,null,null,{"$f":"F51","v":30501.496236467799},{"$f":"G51","v":35444.282481197399},{"$f":"H51","v":40427.768698358799},{"$f":"I51","v":41141.053135000198}]
[null,"Gamma adjusted Tax",null,null,null,{"$f":"F134+F135","v":5161.7768084154668},{"$f":"G134+G135","v":4963.9101978787048},{"$f":"H134+H135","v":5945.4288885384904},{"$f":"I134+I135","v":5989.1023813764978}]
[null,"Total",null,null,null,{"$f":"SUM(F166:F172)","v":76082.285187842514},{"$f":"SUM(G166:G172)","v":84254.849597025939},{"$f":"SUM(H166:H172)","v":94554.839431502231},{"$f":"SUM(I166:I172)","v":97912.014465055952}]
[]
[null,{"$f":"CONCATENATE(\"TOTAL \"&$B$9)","v":"TOTAL GOONYELLA"}]
[null,"Return on Capital",null,null,null,{"$f":"F157+F166","v":147490.92899910454},{"$f":"G157+G166","v":152013.6803727173},155037.53617466352,155147.58474838373]
[null,"Less Inflation",null,null,null,{"$f":"F158+F167","v":-45098.394083211286},{"$f":"G158+G167","v":-46481.318614039963},-47405.924903609186,-47439.574525179843]
[null,"Plus Depreciation",null,null,null,99362.929477701458,{"$f":"G159+G168","v":109472.40213535672},115554.77976184266,121902.00868989859]
[null,"Maintenance costs",null,null,null,96180.112882651432,{"$f":"G160+G169","v":106690.41795432974},111126.11242081343,120496.256923705]
[null,"Operating Costs",null,null,null,66399.369154278713,{"$f":"G161+G170","v":68258.02545031},71807.991029741999,73009.655224917398]
[null,"Electric Connection Costs",null,null,null,{"$f":"F171","v":30501.496236467799},{"$f":"G171","v":35444.282481197399},40427.768698358799,41141.053135000198]
[null,"Gamma adjusted Tax",null,null,null,{"$f":"F162+F172","v":21440.735566159416},{"$f":"G162+G172","v":21542.487098979254},{"$f":"H162+H172","v":25043.765842776767},{"$f":"I162+I172","v":27651.05507667625}]
[null,"Total",null,null,null,{"$f":"SUM(F176:F182)","v":416277.17823315208},{"$f":"SUM(G176:G182)","v":446939.97687885043},{"$f":"SUM(H176:H182)","v":471592.02902458794},{"$f":"SUM(I176:I182)","v":491908.03927340131}]

{"sheet":"2.4 Moura","index":8,"n_rows":183,"n_cols":9,"rows_kept":183,"cut":false,"hidden":false,"merged":[[1,0,1,1]]}
[{"$f":"'1.1 General'!$A$1","v":"AURIZON NETWORK - UT4 \"COAL SYSTEM AGGREGATE\" MODEL"}]
[]
[{"$f":"MID(CELL(\"FILENAME\",A1:A1),(FIND(\"]\",CELL(\"FILENAME\",A1:A1))+1),(LEN(CELL(\"FILENAME\",A1:A1))-FIND(\"]\",CELL(\"FILENAME\",A1:A1))+1))","v":"2.4 Moura"}]
[]
[null,null,"Period Start",null,null,{"$f":"MODEL_START","v":"2013-07-01"},{"$f":"F6+1","v":"2014-07-01"},{"$f":"G6+1","v":"2015-07-01"},"2016-07-01"]
[null,"BY FINANCIAL YEAR","Period End",null,null,{"$f":"EOMONTH(F5,11)","v":"2014-06-30"},"2015-06-30","2016-06-30","2017-06-30"]
[null,null,"Financial Year",null,null,{"$f":"YEAR(F$5)&\"/\"&RIGHT(YEAR(F$6),2)","v":"2013/14"},{"$f":"YEAR(G$5)&\"/\"&RIGHT(YEAR(G$6),2)","v":"2014/15"},"2015/16","2016/17"]
[]
[null,"MOURA",null,null,null,1,{"$f":"F9+1","v":2},{"$f":"G9+1","v":3},4]
[]
[null,"CPI",null,null,null,{"$f":"'1.1 General'!F$12","v":2.5000000000000001E-2},{"$f":"'1.1 General'!G$12","v":2.5000000000000001E-2},{"$f":"'1.1 General'!H$12","v":2.5000000000000001E-2},{"$f":"'1.1 General'!I$12","v":2.5000000000000001E-2}]
[null,"CUMULATIVE INFLATION INDEX",null,null,{"$f":"'1.1 General'!E$13","v":1},{"$f":"'1.1 General'!F$13","v":1.0249999999999999},{"$f":"'1.1 General'!G$13","v":1.0506249999999999},{"$f":"'1.1 General'!H$13","v":1.0768906249999999},{"$f":"'1.1 General'!I$13","v":1.1038128906249998}]
[]
[null,"NON-ELECTRIC",null,null,null,{"$f":"IF(SUM(F$15:F$18)<>0,1,0)","v":1},{"$f":"IF(SUM(G$15:G$18)<>0,1,0)","v":1},1,1]
[null,"Opening","$000's",null,null,250389.82956135197,257369.42092418511,314247.77171244036,317960.2403389106]
[null,"PLUS Capex","$000's",null,null,12349.580108044171,61634.697509113663,11300.829755840321,8076.3233765482219]
[null,"PLUS Inflation","$000's",null,null,6568.4852417349057,7975.1029608324643,8138.715036707018,8150.9140928864672]
[null,"LESS Depreciation","$000's",null,null,11938.473986945997,12731.449681690805,15727.076166077224,16636.46760336958]
[null,"Closing","$000's",null,null,{"$f":"F15+F16+F17-F18","v":257369.42092418502},{"$f":"G15+G16+G17-G18","v":314247.77171244047},317960.24033891043,317551.01020497578]
[]
[null,"NET DEPRECIATION (Depreciation - Inflation)"]
[null,"Existing RAB","$000's",null,null,{"$f":"(F18-F17)-F23","v":5678.728247912195},{"$f":"(G18-G17)-G23","v":6094.6810448142523},6531.5766914486585,7007.2907886889852]
[null,"Capex","$000's",null,null,-308.73950270110316,-1338.3343239559117,1056.7844379215476,1478.2627217941269]
[]
[null,"TAX DEPRECIATION"]
[null,"Existing RAB","$000's",null,null,2708.8526369309398,2634.1503193694698,2569.1726750958301,2006.56591339038]
[null,"Capex","$000's",null,null,1834.49273796287,8332.9822942958363,15294.993055345756,14031.991907488364]
[]
[null,"OPERATING AND MAINTENANCE"]
[null,"Maintenance Costs","$000's",null,null,13411.603042401901,14676.859386772801,13363.439318796201,14488.777063429699]
[null,"Operating Costs","$000's",null,null,8276.2429346361732,8470.915895366481,8124.5498642775601,8549.6199456715003]
[null,"Total (Excluding Tax)","$000's",null,null,{"$f":"SUM(F30:F31)","v":21687.845977038072},{"$f":"SUM(G30:G31)","v":23147.775282139282},21487.989183073762,23038.397009101202]
[]
[null,"ELECTRIC",null,null,null,{"$f":"IF(SUM(F$35:F$38)<>0,1,0)","v":0},{"$f":"IF(SUM(G$35:G$38)<>0,1,0)","v":0},0,0]
[null,"Opening","$000's",null,null,0,0,0,0]
[null,"PLUS Capex","$000's",null,null,0,0,0,0]
[null,"PLUS Inflation","$000's",null,null,0,0,0,0]
[null,"LESS Depreciation","$000's",null,null,0,0,0,0]
[null,"Closing","$000's",null,null,{"$f":"F35+F36+F37-F38","v":0},{"$f":"G35+G36+G37-G38","v":0},0,0]
[]
[null,"NET DEPRECIATION (Depreciation - Inflation)"]
[null,"Existing RAB","$000's",null,null,{"$f":"(F38-F37)-F43","v":0},{"$f":"(G38-G37)-G43","v":0},0,0]
[null,"Capex","$000's",null,null,0,0,0,0]
[]
[null,"TAX DEPRECIATION"]
[null,"Existing RAB","$000's",null,null,0,0,0,0]
[null,"Capex","$000's",null,null,0,0,0,0]
[]
[null,"OPERATING AND MAINTENANCE"]
[null,"Maintenance Costs","$000's",null,null,0,0,0,0]
[null,"Operating Costs","$000's",null,null,0,0,0,0]
[null,"Total (Excluding Tax)","$000's",null,null,{"$f":"SUM(F50:F51)","v":0},0,0,0]
[]
["ANNUAL BUILDING BLOCKS ($000, NOMINAL)"]
[]
[null,"NON-ELECTRIC"]
[]
[null,"RAB",null,null,null,{"$f":"F$15","v":250389.82956135197},{"$f":"G$15","v":257369.42092418511},314247.77171244036,317960.2403389106]
[null," - Equity",{"$f":"'1.1 General'!$F$16","v":0.44999999999999996},null,null,{"$f":"$C59*F$58","v":112675.42330260838},{"$f":"$C59*G$58","v":115816.23941588329},141411.49727059813,143082.10815250975]
[null," - Debt",{"$f":"'1.1 General'!$F$17","v":0.55000000000000004},null,null,{"$f":"$C60*F$58","v":137714.40625874361},141553.18150830182,172836.27444184222,174878.13218640085]
[]
[null,"CAPEX",null,null,null,{"$f":"F$16","v":12349.580108044171},{"$f":"G$16","v":61634.697509113663},11300.829755840321,8076.3233765482219]
[null," - Equity",{"$f":"'1.1 General'!$F$16","v":0.44999999999999996},null,null,{"$f":"$C63*F$62","v":5557.3110486198766},{"$f":"$C63*G$62","v":27735.613879101147},5085.3733901281439,3634.3455194466997]
[null," - Debt",{"$f":"'1.1 General'!$F$17","v":0.55000000000000004},null,null,{"$f":"$C64*F$62","v":6792.269059424294},33899.083630012516,6215.4563657121771,4441.9778571015222]
[]
[null,"REVENUE BUILDING BLOCKS"]
[]
[null,"Return on Asset - RAB"]
[null," - Return on Equity",{"$f":"'1.1 General'!$F$19","v":0.10153690000000001},null,null,{"$f":"$C69*F59","v":11440.713188334619},11759.621919946601,14358.485057214997,14528.11370727057]
[null," - Return on Debt",{"$f":"'1.1 General'!$F$20","v":6.5580050000000001E-2},null,null,9031.3176481687187,9283.0647209735089,11334.611519709735,11468.516652690778]
[null,null,{"$f":"'1.1 General'!$F$18","v":8.1760632500000013E-2},null,null,{"$f":"SUM(F69:F70)","v":20472.030836503338},21042.68664092011,25693.096576924734,25996.630359961346]
[]
[null,"Return on Asset - CAPEX"]
[null," - Return on Equity",{"$f":"'1.1 General'!$F$19","v":0.10153690000000001},null,null,{"$f":"$C74*F63","v":564.2721362126116},{"$f":"$C74*G63","v":2816.1882528809056},516.35304937610238,369.02017757350762]
[null," - Return on Debt",{"$f":"'1.1 General'!$F$20","v":6.5580050000000001E-2},null,null,{"$f":"$C75*F64","v":445.43734453049819},{"$f":"$C75*G64","v":2223.1035994104022},407.60993923622289,291.3051299676107]
[null,null,{"$f":"'1.1 General'!$F$18","v":8.1760632500000013E-2},null,null,{"$f":"SUM(F74:F75)","v":1009.7094807431098},{"$f":"SUM(G74:G75)","v":5039.2918522913078},923.96298861232526,660.32530754111826]
[]
[null,"Return of Asset (regulatory depreciation)",null,null,null,{"$f":"F$18","v":11938.473986945997},{"$f":"G$18","v":12731.449681690805},15727.076166077224,16636.46760336958]
[null,"Less Inflation",null,null,null,{"$f":"-F$17","v":-6568.4852417349057},-7975.1029608324643,-8138.715036707018,-8150.9140928864672]
[]
[null,"Free Cash",null,null,null,{"$f":"SUM(F71,F76,F78,F79)","v":26851.729062457536},{"$f":"SUM(G71,G76,G78,G79)","v":30838.325214069762},34205.420694907261,35142.509177985579]
[]
[null,"Operating and Maintenance (O&M) Expenditure",null,null,null,{"$f":"F$32","v":21687.845977038072},{"$f":"G$32","v":23147.775282139282},21487.989183073762,23038.397009101202]
[]
[null,"Tax Payable",null,null,null,{"$f":"F101","v":4967.08207543143},{"$f":"G101","v":4935.5388527988898},5395.24603942884,6056.0654122373398]
[null,"Less Value of Imputation Credits",{"$f":"'1.1 General'!$F$21","v":0.25},null,null,{"$f":"$C$86*-F85","v":-1241.7705188578575},{"$f":"$C$86*-G85","v":-1233.8847131997225},-1348.81150985721,-1514.016353059335]
[]
[null,"Annual Building Block Revenue Requirement",null,null,null,{"$f":"SUM(F81:F87)","v":52264.886596069191},57687.754635808211,59739.844407552657,62722.955246264784]
[]
[null,"TAX EXPENSES"]
[null," - O&M",null,null,null,{"$f":"F83","v":21687.845977038072},{"$f":"G83","v":23147.775282139282},21487.989183073762,23038.397009101202]
[null," - Tax Depreciation",null,null,null,{"$f":"F26+F27","v":4543.34537489381},{"$f":"G26+G27","v":10967.132613665306},17864.165730441586,16038.557820878745]
[null," - Interest",null,null,null,{"$f":"F70+F75","v":9476.7549926992178},{"$f":"G70+G75","v":11506.168320383911},11742.221458945958,11759.821782658388]
[null,"Total Tax Expenses",null,null,null,{"$f":"SUM(F91:F93)","v":35707.946344631098},{"$f":"SUM(G91:G93)","v":45621.0762161885},51094.376372461309,50836.776612638336]
[]
[null,"TAX CALCULATION"]
[null,"Corporate Tax Rate",null,null,null,{"$f":"'1.1 General'!$F$22","v":0.3},{"$f":"'1.1 General'!$F$22","v":0.3},{"$f":"'1.1 General'!$F$22","v":0.3},{"$f":"'1.1 General'!$F$22","v":0.3}]
[null,"Taxable Income",null,null,null,{"$f":"F99+E100","v":16556.940251438093},{"$f":"G99+F100","v":12066.678419619711},8645.4680350913477,11886.178633626449]
[null," - Pre-tax Income",null,null,null,{"$f":"F88-F94","v":16556.940251438093},{"$f":"G88-G94","v":12066.678419619711},8645.4680350913477,11886.178633626449]
[null," - Tax Loss Carried Forward",null,null,{"$f":"VLOOKUP($B$9&$B$56,'1.1 General'!$B$44:$F$56,'1.1 General'!$B$42,FALSE)","v":0},{"$f":"IF(F98<0,F98,0)","v":0},{"$f":"IF(G98<0,G98,0)","v":0},0,0]
[null,"Tax Payable",{"$f":"'1.1 General'!$F$22","v":0.3},null,null,4967.08207543143,4935.5388527988898,5395.24603942884,6056.0654122373398]
[null,"Value of Imputation Credits",{"$f":"'1.1 General'!$F$21","v":0.25},null,null,{"$f":"$C$102*F101","v":1241.7705188578575},{"$f":"$C$102*G101","v":1233.8847131997225},1348.81150985721,1514.016353059335]
[]
[]
[null,"ELECTRIC"]
[]
[null,"RAB",null,null,null,{"$f":"F$35","v":0},{"$f":"G$35","v":0},0,0]
[null," - Equity",{"$f":"'1.1 General'!$F$16","v":0.44999999999999996},null,null,{"$f":"$C108*F$107","v":0},0,0,0]
[null," - Debt",{"$f":"'1.1 General'!$F$17","v":0.55000000000000004},null,null,0,0,0,0]
[]
[null,"CAPEX",null,null,null,{"$f":"F$36","v":0},{"$f":"G$36","v":0},0,0]
[null," - Equity",{"$f":"'1.1 General'!$F$16","v":0.44999999999999996},null,null,{"$f":"$C112*F$111","v":0},0,0,0]
[null," - Debt",{"$f":"'1.1 General'!$F$17","v":0.55000000000000004},null,null,0,0,0,0]
[]
[null,"REVENUE BUILDING BLOCKS"]
[]
[null,"Return on Asset - RAB"]
[null," - Return on Equity",{"$f":"'1.1 General'!$F$19","v":0.10153690000000001},null,null,{"$f":"$C118*F108","v":0},0,0,0]
[null," - Return on Debt",{"$f":"'1.1 General'!$F$20","v":6.5580050000000001E-2},null,null,0,0,0,0]
[null,null,{"$f":"'1.1 General'!$F$18","v":8.1760632500000013E-2},null,null,{"$f":"SUM(F118:F119)","v":0},0,0,0]
[]
[null,"Return on Asset - CAPEX"]
[null," - Return on Equity",{"$f":"'1.1 General'!$F$19","v":0.10153690000000001},null,null,{"$f":"$C123*F112","v":0},{"$f":"$C123*G112","v":0},0,0]
[null," - Return on Debt",{"$f":"'1.1 General'!$F$20","v":6.5580050000000001E-2},null,null,{"$f":"$C124*F113","v":0},{"$f":"$C124*G113","v":0},0,0]
[null,null,{"$f":"'1.1 General'!$F$18","v":8.1760632500000013E-2},null,null,{"$f":"SUM(F123:F124)","v":0},{"$f":"SUM(G123:G124)","v":0},0,0]
[]
[null,"Return of Asset (regulatory depreciation)",null,null,null,{"$f":"F$38","v":0},0,0,0]
[null,"Less Inflation",null,null,null,{"$f":"-F$37","v":0},{"$f":"-G$37","v":0},0,0]
[]
[null,"Free Cash",null,null,null,{"$f":"SUM(F120,F125,F127,F128)","v":0},{"$f":"SUM(G120,G125,G127,G128)","v":0},0,0]
[]
[null,"Operating and Maintenance (O&M) Expenditure",null,null,null,{"$f":"F$52","v":0},{"$f":"G$52","v":0},0,0]
[]
[null,"Tax Payable",null,null,null,{"$f":"F152","v":0},{"$f":"G152","v":0},0,0]
[null,"Less Value of Imputation Credits",{"$f":"'1.1 General'!$F$21","v":0.25},null,null,{"$f":"$C$135*-F134","v":0},{"$f":"$C$135*-G134","v":0},{"$f":"$C$135*-H134","v":0},{"$f":"$C$135*-I134","v":0}]
[]
[null,"Annual Building Block Revenue Requirement",null,null,null,{"$f":"SUM(F130:F136)","v":0},0,0,0]
[]
[null,"TAX EXPENSES"]
[null," - O&M",null,null,null,{"$f":"F132","v":0},{"$f":"G132","v":0},0,0]
[null," - Tax Depreciation",null,null,null,{"$f":"F46+F47","v":0},{"$f":"G46+G47","v":0},{"$f":"H46+H47","v":0},{"$f":"I46+I47","v":0}]
[null," - Interest",null,null,null,{"$f":"F119+F124","v":0},{"$f":"G119+G124","v":0},0,0]
[null,"Total Tax Expenses",null,null,null,{"$f":"SUM(F140:F142)","v":0},{"$f":"SUM(G140:G142)","v":0},0,0]
[]
[null,"TAX CALCULATION"]
[null,"Corporate Tax Rate",null,null,null,{"$f":"'1.1 General'!$F$22","v":0.3},{"$f":"'1.1 General'!$F$22","v":0.3},{"$f":"'1.1 General'!$F$22","v":0.3},{"$f":"'1.1 General'!$F$22","v":0.3}]
[null,"Taxable Income",null,null,null,{"$f":"F148+E149","v":0},0,0,0]
[null," - Pre-tax Income",null,null,null,{"$f":"F137-F143","v":0},{"$f":"G137-G143","v":0},0,0]
[null," - Tax Loss Carried Forward",null,null,{"$f":"VLOOKUP($B$9&$B$105,'1.1 General'!$B$44:$F$56,'1.1 General'!$B$42,FALSE)","v":0},{"$f":"IF(F147<0,F147,0)","v":0},{"$f":"IF(G147<0,G147,0)","v":0},0,0]
[null,"Tax Payable",{"$f":"'1.1 General'!$F$22","v":0.3},null,null,{"$f":"IF(F147>0,F146*F147,0)","v":0},{"$f":"IF(G147>0,G146*G147,0)","v":0},0,0]
[null,"Value of Imputation Credits",{"$f":"'1.1 General'!$F$21","v":0.25},null,null,{"$f":"$C$151*F150","v":0},{"$f":"$C$151*G150","v":0},{"$f":"$C$151*H150","v":0},{"$f":"$C$151*I150","v":0}]
[]
[]
[null,"MOURA Building Blocks"]
[]
[null,"Non-Electric"]
[null,"Return on Capital",null,null,null,{"$f":"SUM(F71,F76)","v":21481.740317246447},{"$f":"SUM(G71,G76)","v":26081.97849321142},{"$f":"SUM(H71,H76)","v":26617.05956553706},{"$f":"SUM(I71,I76)","v":26656.955667502465}]
[null,"Less Inflation",null,null,null,{"$f":"F79","v":-6568.4852417349057},{"$f":"G79","v":-7975.1029608324643},{"$f":"H79","v":-8138.715036707018},{"$f":"I79","v":-8150.9140928864672}]
[null,"Plus Depreciation",null,null,null,{"$f":"F78","v":11938.473986945997},{"$f":"G78","v":12731.449681690805},{"$f":"H78","v":15727.076166077224},{"$f":"I78","v":16636.46760336958}]
[null,"Maintenance costs",null,null,null,{"$f":"F30","v":13411.603042401901},14676.859386772801,13363.439318796201,14488.777063429699]
[null,"Operating Costs",null,null,null,8276.2429346361732,8470.915895366481,8124.5498642775601,8549.6199456715003]
[null,"Gamma adjusted Tax",null,null,null,{"$f":"F85+F86","v":3725.3115565735725},{"$f":"G85+G86","v":3701.6541395991671},{"$f":"H85+H86","v":4046.4345295716303},{"$f":"I85+I86","v":4542.0490591780053}]
[null,"Total",null,null,null,{"$f":"SUM(F157:F162)","v":52264.886596069184},{"$f":"SUM(G157:G162)","v":57687.754635808211},59739.844407552664,62722.955246264777]
[]
[null,"Electric"]
[null,"Return on Capital",null,null,null,{"$f":"F120+F125","v":0},{"$f":"G120+G125","v":0},{"$f":"H120+H125","v":0},{"$f":"I120+I125","v":0}]
[null,"Less Inflation",null,null,null,{"$f":"F128","v":0},{"$f":"G128","v":0},{"$f":"H128","v":0},{"$f":"I128","v":0}]
[null,"Plus Depreciation",null,null,null,{"$f":"F127","v":0},{"$f":"G127","v":0},{"$f":"H127","v":0},{"$f":"I127","v":0}]
[null,"Maintenance costs",null,null,null,{"$f":"F50","v":0},{"$f":"G50","v":0},{"$f":"H50","v":0},{"$f":"I50","v":0}]
[null,"Operating Costs"]
[null,"Electric Connection Costs",null,null,null,{"$f":"F51","v":0},{"$f":"G51","v":0},{"$f":"H51","v":0},{"$f":"I51","v":0}]
[null,"Gamma adjusted Tax",null,null,null,{"$f":"F134+F135","v":0},{"$f":"G134+G135","v":0},{"$f":"H134+H135","v":0},{"$f":"I134+I135","v":0}]
[null,"Total",null,null,null,{"$f":"SUM(F166:F172)","v":0},{"$f":"SUM(G166:G172)","v":0},{"$f":"SUM(H166:H172)","v":0},{"$f":"SUM(I166:I172)","v":0}]
[]
[null,{"$f":"CONCATENATE(\"TOTAL \"&$B$9)","v":"TOTAL MOURA"}]
[null,"Return on Capital",null,null,null,{"$f":"F157+F166","v":21481.740317246447},{"$f":"G157+G166","v":26081.97849321142},26617.05956553706,26656.955667502465]
[null,"Less Inflation",null,null,null,{"$f":"F158+F167","v":-6568.4852417349057},{"$f":"G158+G167","v":-7975.1029608324643},-8138.715036707018,-8150.9140928864672]
[null,"Plus Depreciation",null,null,null,11938.473986945997,{"$f":"G159+G168","v":12731.449681690805},15727.076166077224,16636.46760336958]
[null,"Maintenance costs",null,null,null,13411.603042401901,{"$f":"G160+G169","v":14676.859386772801},13363.439318796201,14488.777063429699]
[null,"Operating Costs",null,null,null,8276.2429346361732,{"$f":"G161+G170","v":8470.915895366481},8124.5498642775601,8549.6199456715003]
[null,"Electric Connection Costs",null,null,null,{"$f":"F171","v":0},{"$f":"G171","v":0},0,0]
[null,"Gamma adjusted Tax",null,null,null,{"$f":"F162+F172","v":3725.3115565735725},{"$f":"G162+G172","v":3701.6541395991671},{"$f":"H162+H172","v":4046.4345295716303},{"$f":"I162+I172","v":4542.0490591780053}]
[null,"Total",null,null,null,{"$f":"SUM(F176:F182)","v":52264.886596069184},{"$f":"SUM(G176:G182)","v":57687.754635808211},{"$f":"SUM(H176:H182)","v":59739.844407552664},{"$f":"SUM(I176:I182)","v":62722.955246264777}]

{"sheet":"2.5 Newlands","index":9,"n_rows":183,"n_cols":9,"rows_kept":183,"cut":false,"hidden":false,"merged":[[1,0,1,1]]}
[{"$f":"'1.1 General'!$A$1","v":"AURIZON NETWORK - UT4 \"COAL SYSTEM AGGREGATE\" MODEL"}]
[]
[{"$f":"MID(CELL(\"FILENAME\",A1:A1),(FIND(\"]\",CELL(\"FILENAME\",A1:A1))+1),(LEN(CELL(\"FILENAME\",A1:A1))-FIND(\"]\",CELL(\"FILENAME\",A1:A1))+1))","v":"2.5 Newlands"}]
[]
[null,null,"Period Start",null,null,{"$f":"MODEL_START","v":"2013-07-01"},{"$f":"F6+1","v":"2014-07-01"},{"$f":"G6+1","v":"2015-07-01"},"2016-07-01"]
[null,"BY FINANCIAL YEAR","Period End",null,null,{"$f":"EOMONTH(F5,11)","v":"2014-06-30"},"2015-06-30","2016-06-30","2017-06-30"]
[null,null,"Financial Year",null,null,{"$f":"YEAR(F$5)&\"/\"&RIGHT(YEAR(F$6),2)","v":"2013/14"},{"$f":"YEAR(G$5)&\"/\"&RIGHT(YEAR(G$6),2)","v":"2014/15"},"2015/16","2016/17"]
[]
[null,"NEWLANDS",null,null,null,1,{"$f":"F9+1","v":2},{"$f":"G9+1","v":3},4]
[]
[null,"CPI",null,null,null,{"$f":"'1.1 General'!F$12","v":2.5000000000000001E-2},{"$f":"'1.1 General'!G$12","v":2.5000000000000001E-2},{"$f":"'1.1 General'!H$12","v":2.5000000000000001E-2},{"$f":"'1.1 General'!I$12","v":2.5000000000000001E-2}]
[null,"CUMULATIVE INFLATION INDEX",null,null,{"$f":"'1.1 General'!E$13","v":1},{"$f":"'1.1 General'!F$13","v":1.0249999999999999},{"$f":"'1.1 General'!G$13","v":1.0506249999999999},{"$f":"'1.1 General'!H$13","v":1.0768906249999999},{"$f":"'1.1 General'!I$13","v":1.1038128906249998}]
[]
[null,"NON-ELECTRIC",null,null,null,{"$f":"IF(SUM(F$15:F$18)<>0,1,0)","v":1},{"$f":"IF(SUM(G$15:G$18)<>0,1,0)","v":1},1,1]
[null,"Opening","$000's",null,null,202960.81073179177,255327.68978537267,255028.34301543905,256891.09687909705]
[null,"PLUS Capex","$000's",null,null,10232.509232379456,6649.2620340559351,9363.5446548391228,6691.8107977113832]
[null,"PLUS Inflation","$000's",null,null,5329.832999104282,6549.4237954857144,6609.7971917569548,6589.5726919202134]
[null,"LESS Depreciation","$000's",null,null,11232.188375040201,13498.032599475206,14110.587982938092,14891.073295685035]
[null,"Closing","$000's",null,null,{"$f":"F15+F16+F17-F18","v":207290.96458823534},{"$f":"G15+G16+G17-G18","v":255028.34301543908},256891.09687909705,255281.40707304361]
[]
[null,"NET DEPRECIATION (Depreciation - Inflation)"]
[null,"Existing RAB","$000's",null,null,{"$f":"(F18-F17)-F23","v":6158.1681067454047},{"$f":"(G18-G17)-G23","v":6947.0272034298659},7431.4293651108128,7951.6835462530698]
[null,"Capex","$000's",null,null,-255.81273080948549,1.581600559625258,69.361426070324114,349.81705751175173]
[]
[null,"TAX DEPRECIATION"]
[null,"Existing RAB","$000's",null,null,655.97483200072804,562.98487238989605,504.70887432516997,460.404909197108]
[null,"Capex","$000's",null,null,4108.3831282303399,6701.961514891248,6038.5403985372077,5479.7381787173581]
[]
[null,"OPERATING AND MAINTENANCE"]
[null,"Maintenance Costs","$000's",null,null,8863.3612146325977,9327.415170025155,9683.3565283348489,10489.054787337102]
[null,"Operating Costs","$000's",null,null,9162.9834874990393,9215.0961564322097,9485.5831422371812,10102.089756567999]
[null,"Total (Excluding Tax)","$000's",null,null,{"$f":"SUM(F30:F31)","v":18026.344702131639},{"$f":"SUM(G30:G31)","v":18542.511326457367},19168.939670572028,20591.144543905102]
[]
[null,"ELECTRIC",null,null,null,{"$f":"IF(SUM(F$35:F$38)<>0,1,0)","v":0},{"$f":"IF(SUM(G$35:G$38)<>0,1,0)","v":0},0,0]
[null,"Opening","$000's",null,null,0,0,0,0]
[null,"PLUS Capex","$000's",null,null,0,0,0,0]
[null,"PLUS Inflation","$000's",null,null,0,0,0,0]
[null,"LESS Depreciation","$000's",null,null,0,0,0,0]
[null,"Closing","$000's",null,null,{"$f":"F35+F36+F37-F38","v":0},{"$f":"G35+G36+G37-G38","v":0},0,0]
[]
[null,"NET DEPRECIATION (Depreciation - Inflation)"]
[null,"Existing RAB","$000's",null,null,{"$f":"(F38-F37)-F43","v":0},{"$f":"(G38-G37)-G43","v":0},0,0]
[null,"Capex","$000's",null,null,0,0,0,0]
[]
[null,"TAX DEPRECIATION"]
[null,"Existing RAB","$000's",null,null,0,0,0,0]
[null,"Capex","$000's",null,null,0,0,0,0]
[]
[null,"OPERATING AND MAINTENANCE"]
[null,"Maintenance Costs","$000's",null,null,0,0,0,0]
[null,"Operating Costs","$000's",null,null,0,0,0,0]
[null,"Total (Excluding Tax)","$000's",null,null,{"$f":"SUM(F50:F51)","v":0},0,0,0]
[]
["ANNUAL BUILDING BLOCKS ($000, NOMINAL)"]
[]
[null,"NON-ELECTRIC"]
[]
[null,"RAB",null,null,null,{"$f":"F$15","v":202960.81073179177},{"$f":"G$15","v":255327.68978537267},255028.34301543905,256891.09687909705]
[null," - Equity",{"$f":"'1.1 General'!$F$16","v":0.44999999999999996},null,null,{"$f":"$C59*F$58","v":91332.364829306287},{"$f":"$C59*G$58","v":114897.46040341769},114762.75435694757,115600.99359559367]
[null," - Debt",{"$f":"'1.1 General'!$F$17","v":0.55000000000000004},null,null,{"$f":"$C60*F$58","v":111628.44590248549},140430.22938195497,140265.5886584915,141290.10328350338]
[]
[null,"CAPEX",null,null,null,{"$f":"F$16","v":10232.509232379456},{"$f":"G$16","v":6649.2620340559351},9363.5446548391228,6691.8107977113832]
[null," - Equity",{"$f":"'1.1 General'!$F$16","v":0.44999999999999996},null,null,{"$f":"$C63*F$62","v":4604.6291545707545},{"$f":"$C63*G$62","v":2992.1679153251707},4213.5950946776047,3011.3148589701223]
[null," - Debt",{"$f":"'1.1 General'!$F$17","v":0.55000000000000004},null,null,{"$f":"$C64*F$62","v":5627.8800778087016},3657.0941187307644,5149.9495601615181,3680.4959387412609]
[]
[null,"REVENUE BUILDING BLOCKS"]
[]
[null,"Return on Asset - RAB"]
[null," - Return on Equity",{"$f":"'1.1 General'!$F$19","v":0.10153690000000001},null,null,{"$f":"$C69*F59","v":9273.60519443679},11666.331947235783,11652.65431286595,11737.766526616437]
[null," - Return on Debt",{"$f":"'1.1 General'!$F$20","v":6.5580050000000001E-2},null,null,7320.5990637072937,9209.4214643800751,9198.6243175033051,9265.8120378373169]
[null,null,{"$f":"'1.1 General'!$F$18","v":8.1760632500000013E-2},null,null,{"$f":"SUM(F69:F70)","v":16594.204258144084},20875.753411615857,20851.278630369256,21003.578564453754]
[]
[null,"Return on Asset - CAPEX"]
[null," - Return on Equity",{"$f":"'1.1 General'!$F$19","v":0.10153690000000001},null,null,{"$f":"$C74*F63","v":467.53977000473532},{"$f":"$C74*G63","v":303.81545440158038},427.83538376877055,305.75957570376346]
[null," - Return on Debt",{"$f":"'1.1 General'!$F$20","v":6.5580050000000001E-2},null,null,{"$f":"$C75*F64","v":369.07665689669852},{"$f":"$C75*G64","v":239.83241516106946},337.73394965287036,241.36710768744882]
[null,null,{"$f":"'1.1 General'!$F$18","v":8.1760632500000013E-2},null,null,{"$f":"SUM(F74:F75)","v":836.6164269014339},{"$f":"SUM(G74:G75)","v":543.64786956264982},765.56933342164098,547.12668339121228]
[]
[null,"Return of Asset (regulatory depreciation)",null,null,null,{"$f":"F$18","v":11232.188375040201},{"$f":"G$18","v":13498.032599475206},14110.587982938092,14891.073295685035]
[null,"Less Inflation",null,null,null,{"$f":"-F$17","v":-5329.832999104282},-6549.4237954857144,-6609.7971917569548,-6589.5726919202134]
[]
[null,"Free Cash",null,null,null,{"$f":"SUM(F71,F76,F78,F79)","v":23333.176060981437},{"$f":"SUM(G71,G76,G78,G79)","v":28368.010085167996},29117.638754972035,29852.20585160979]
[]
[null,"Operating and Maintenance (O&M) Expenditure",null,null,null,{"$f":"F$32","v":18026.344702131639},{"$f":"G$32","v":18542.511326457367},19168.939670572028,20591.144543905102]
[]
[null,"Tax Payable",null,null,null,{"$f":"F101","v":4211.28092134699},{"$f":"G101","v":4511.1521877467303},5046.9798251432803,5576.0839812273098]
[null,"Less Value of Imputation Credits",{"$f":"'1.1 General'!$F$21","v":0.25},null,null,{"$f":"$C$86*-F85","v":-1052.8202303367475},{"$f":"$C$86*-G85","v":-1127.7880469366826},-1261.7449562858201,-1394.0209953068274]
[]
[null,"Annual Building Block Revenue Requirement",null,null,null,{"$f":"SUM(F81:F87)","v":44517.981454123314},50293.885552435415,52071.813294401523,54625.413381435377]
[]
[null,"TAX EXPENSES"]
[null," - O&M",null,null,null,{"$f":"F83","v":18026.344702131639},{"$f":"G83","v":18542.511326457367},19168.939670572028,20591.144543905102]
[null," - Tax Depreciation",null,null,null,{"$f":"F26+F27","v":4764.3579602310683},{"$f":"G26+G27","v":7264.9463872811439},6543.2492728623774,5940.1430879144664]
[null," - Interest",null,null,null,{"$f":"F70+F75","v":7689.675720603992},{"$f":"G70+G75","v":9449.2538795411438},9536.3582671561762,9507.1791455247658]
[null,"Total Tax Expenses",null,null,null,{"$f":"SUM(F91:F93)","v":30480.378382966697},{"$f":"SUM(G91:G93)","v":35256.711593279651},35248.547210590579,36038.466777344336]
[]
[null,"TAX CALCULATION"]
[null,"Corporate Tax Rate",null,null,null,{"$f":"'1.1 General'!$F$22","v":0.3},{"$f":"'1.1 General'!$F$22","v":0.3},{"$f":"'1.1 General'!$F$22","v":0.3},{"$f":"'1.1 General'!$F$22","v":0.3}]
[null,"Taxable Income",null,null,null,{"$f":"F99+E100","v":14037.603071156616},{"$f":"G99+F100","v":15037.173959155763},16823.266083810944,18586.946604091041]
[null," - Pre-tax Income",null,null,null,{"$f":"F88-F94","v":14037.603071156616},{"$f":"G88-G94","v":15037.173959155763},16823.266083810944,18586.946604091041]
[null," - Tax Loss Carried Forward",null,null,{"$f":"VLOOKUP($B$9&$B$56,'1.1 General'!$B$44:$F$56,'1.1 General'!$B$42,FALSE)","v":0},{"$f":"IF(F98<0,F98,0)","v":0},{"$f":"IF(G98<0,G98,0)","v":0},0,0]
[null,"Tax Payable",{"$f":"'1.1 General'!$F$22","v":0.3},null,null,4211.28092134699,4511.1521877467303,5046.9798251432803,5576.0839812273098]
[null,"Value of Imputation Credits",{"$f":"'1.1 General'!$F$21","v":0.25},null,null,{"$f":"$C$102*F101","v":1052.8202303367475},{"$f":"$C$102*G101","v":1127.7880469366826},1261.7449562858201,1394.0209953068274]
[]
[]
[null,"ELECTRIC"]
[]
[null,"RAB",null,null,null,{"$f":"F$35","v":0},{"$f":"G$35","v":0},0,0]
[null," - Equity",{"$f":"'1.1 General'!$F$16","v":0.44999999999999996},null,null,{"$f":"$C108*F$107","v":0},0,0,0]
[null," - Debt",{"$f":"'1.1 General'!$F$17","v":0.55000000000000004},null,null,0,0,0,0]
[]
[null,"CAPEX",null,null,null,{"$f":"F$36","v":0},{"$f":"G$36","v":0},0,0]
[null," - Equity",{"$f":"'1.1 General'!$F$16","v":0.44999999999999996},null,null,{"$f":"$C112*F$111","v":0},0,0,0]
[null," - Debt",{"$f":"'1.1 General'!$F$17","v":0.55000000000000004},null,null,0,0,0,0]
[]
[null,"REVENUE BUILDING BLOCKS"]
[]
[null,"Return on Asset - RAB"]
[null," - Return on Equity",{"$f":"'1.1 General'!$F$19","v":0.10153690000000001},null,null,{"$f":"$C118*F108","v":0},0,0,0]
[null," - Return on Debt",{"$f":"'1.1 General'!$F$20","v":6.5580050000000001E-2},null,null,0,0,0,0]
[null,null,{"$f":"'1.1 General'!$F$18","v":8.1760632500000013E-2},null,null,{"$f":"SUM(F118:F119)","v":0},0,0,0]
[]
[null,"Return on Asset - CAPEX"]
[null," - Return on Equity",{"$f":"'1.1 General'!$F$19","v":0.10153690000000001},null,null,{"$f":"$C123*F112","v":0},{"$f":"$C123*G112","v":0},0,0]
[null," - Return on Debt",{"$f":"'1.1 General'!$F$20","v":6.5580050000000001E-2},null,null,{"$f":"$C124*F113","v":0},{"$f":"$C124*G113","v":0},0,0]
[null,null,{"$f":"'1.1 General'!$F$18","v":8.1760632500000013E-2},null,null,{"$f":"SUM(F123:F124)","v":0},{"$f":"SUM(G123:G124)","v":0},0,0]
[]
[null,"Return of Asset (regulatory depreciation)",null,null,null,{"$f":"F$38","v":0},0,0,0]
[null,"Less Inflation",null,null,null,{"$f":"-F$37","v":0},{"$f":"-G$37","v":0},0,0]
[]
[null,"Free Cash",null,null,null,{"$f":"SUM(F120,F125,F127,F128)","v":0},{"$f":"SUM(G120,G125,G127,G128)","v":0},0,0]
[]
[null,"Operating and Maintenance (O&M) Expenditure",null,null,null,{"$f":"F$52","v":0},{"$f":"G$52","v":0},0,0]
[]
[null,"Tax Payable",null,null,null,{"$f":"F152","v":0},{"$f":"G152","v":0},0,0]
[null,"Less Value of Imputation Credits",{"$f":"'1.1 General'!$F$21","v":0.25},null,null,{"$f":"$C$135*-F134","v":0},{"$f":"$C$135*-G134","v":0},{"$f":"$C$135*-H134","v":0},{"$f":"$C$135*-I134","v":0}]
[]
[null,"Annual Building Block Revenue Requirement",null,null,null,{"$f":"SUM(F130:F136)","v":0},0,0,0]
[]
[null,"TAX EXPENSES"]
[null," - O&M",null,null,null,{"$f":"F132","v":0},{"$f":"G132","v":0},0,0]
[null," - Tax Depreciation",null,null,null,{"$f":"F46+F47","v":0},{"$f":"G46+G47","v":0},{"$f":"H46+H47","v":0},{"$f":"I46+I47","v":0}]
[null," - Interest",null,null,null,{"$f":"F119+F124","v":0},{"$f":"G119+G124","v":0},0,0]
[null,"Total Tax Expenses",null,null,null,{"$f":"SUM(F140:F142)","v":0},{"$f":"SUM(G140:G142)","v":0},0,0]
[]
[null,"TAX CALCULATION"]
[null,"Corporate Tax Rate",null,null,null,{"$f":"'1.1 General'!$F$22","v":0.3},{"$f":"'1.1 General'!$F$22","v":0.3},{"$f":"'1.1 General'!$F$22","v":0.3},{"$f":"'1.1 General'!$F$22","v":0.3}]
[null,"Taxable Income",null,null,null,{"$f":"F148+E149","v":0},0,0,0]
[null," - Pre-tax Income",null,null,null,{"$f":"F137-F143","v":0},{"$f":"G137-G143","v":0},0,0]
[null," - Tax Loss Carried Forward",null,null,{"$f":"VLOOKUP($B$9&$B$105,'1.1 General'!$B$44:$F$56,'1.1 General'!$B$42,FALSE)","v":0},{"$f":"IF(F147<0,F147,0)","v":0},{"$f":"IF(G147<0,G147,0)","v":0},0,0]
[null,"Tax Payable",{"$f":"'1.1 General'!$F$22","v":0.3},null,null,{"$f":"IF(F147>0,F146*F147,0)","v":0},{"$f":"IF(G147>0,G146*G147,0)","v":0},0,0]
[null,"Value of Imputation Credits",{"$f":"'1.1 General'!$F$21","v":0.25},null,null,{"$f":"$C$151*F150","v":0},{"$f":"$C$151*G150","v":0},{"$f":"$C$151*H150","v":0},{"$f":"$C$151*I150","v":0}]
[]
[]
[null,"NEWLANDS Building Blocks"]
[]
[null,"Non-Electric"]
[null,"Return on Capital",null,null,null,{"$f":"SUM(F71,F76)","v":17430.820685045517},{"$f":"SUM(G71,G76)","v":21419.401281178507},{"$f":"SUM(H71,H76)","v":21616.847963790897},{"$f":"SUM(I71,I76)","v":21550.705247844966}]
[null,"Less Inflation",null,null,null,{"$f":"F79","v":-5329.832999104282},{"$f":"G79","v":-6549.4237954857144},{"$f":"H79","v":-6609.7971917569548},{"$f":"I79","v":-6589.5726919202134}]
[null,"Plus Depreciation",null,null,null,{"$f":"F78","v":11232.188375040201},{"$f":"G78","v":13498.032599475206},{"$f":"H78","v":14110.587982938092},{"$f":"I78","v":14891.073295685035}]
[null,"Maintenance costs",null,null,null,{"$f":"F30","v":8863.3612146325977},9327.415170025155,9683.3565283348489,10489.054787337102]
[null,"Operating Costs",null,null,null,9162.9834874990393,9215.0961564322097,9485.5831422371812,10102.089756567999]
[null,"Gamma adjusted Tax",null,null,null,{"$f":"F85+F86","v":3158.4606910102425},{"$f":"G85+G86","v":3383.3641408100475},{"$f":"H85+H86","v":3785.2348688574602},{"$f":"I85+I86","v":4182.0629859204819}]
[null,"Total",null,null,null,{"$f":"SUM(F157:F162)","v":44517.981454123321},{"$f":"SUM(G157:G162)","v":50293.885552435408},52071.813294401523,54625.41338143537]
[]
[null,"Electric"]
[null,"Return on Capital",null,null,null,{"$f":"F120+F125","v":0},{"$f":"G120+G125","v":0},{"$f":"H120+H125","v":0},{"$f":"I120+I125","v":0}]
[null,"Less Inflation",null,null,null,{"$f":"F128","v":0},{"$f":"G128","v":0},{"$f":"H128","v":0},{"$f":"I128","v":0}]
[null,"Plus Depreciation",null,null,null,{"$f":"F127","v":0},{"$f":"G127","v":0},{"$f":"H127","v":0},{"$f":"I127","v":0}]
[null,"Maintenance costs",null,null,null,{"$f":"F50","v":0},{"$f":"G50","v":0},{"$f":"H50","v":0},{"$f":"I50","v":0}]
[null,"Operating Costs"]
[null,"Electric Connection Costs",null,null,null,{"$f":"F51","v":0},{"$f":"G51","v":0},{"$f":"H51","v":0},{"$f":"I51","v":0}]
[null,"Gamma adjusted Tax",null,null,null,{"$f":"F134+F135","v":0},{"$f":"G134+G135","v":0},{"$f":"H134+H135","v":0},{"$f":"I134+I135","v":0}]
[null,"Total",null,null,null,{"$f":"SUM(F166:F172)","v":0},{"$f":"SUM(G166:G172)","v":0},{"$f":"SUM(H166:H172)","v":0},{"$f":"SUM(I166:I172)","v":0}]
[]
[null,{"$f":"CONCATENATE(\"TOTAL \"&$B$9)","v":"TOTAL NEWLANDS"}]
[null,"Return on Capital",null,null,null,{"$f":"F157+F166","v":17430.820685045517},{"$f":"G157+G166","v":21419.401281178507},21616.847963790897,21550.705247844966]
[null,"Less Inflation",null,null,null,{"$f":"F158+F167","v":-5329.832999104282},{"$f":"G158+G167","v":-6549.4237954857144},-6609.7971917569548,-6589.5726919202134]
[null,"Plus Depreciation",null,null,null,11232.188375040201,{"$f":"G159+G168","v":13498.032599475206},14110.587982938092,14891.073295685035]
[null,"Maintenance costs",null,null,null,8863.3612146325977,{"$f":"G160+G169","v":9327.415170025155},9683.3565283348489,10489.054787337102]
[null,"Operating Costs",null,null,null,9162.9834874990393,{"$f":"G161+G170","v":9215.0961564322097},9485.5831422371812,10102.089756567999]
[null,"Electric Connection Costs",null,null,null,{"$f":"F171","v":0},{"$f":"G171","v":0},0,0]
[null,"Gamma adjusted Tax",null,null,null,{"$f":"F162+F172","v":3158.4606910102425},{"$f":"G162+G172","v":3383.3641408100475},{"$f":"H162+H172","v":3785.2348688574602},{"$f":"I162+I172","v":4182.0629859204819}]
[null,"Total",null,null,null,{"$f":"SUM(F176:F182)","v":44517.981454123321},{"$f":"SUM(G176:G182)","v":50293.885552435408},{"$f":"SUM(H176:H182)","v":52071.813294401523},{"$f":"SUM(I176:I182)","v":54625.41338143537}]

{"sheet":"3. Outputs >","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"3.1 Revenue Smoothing","index":11,"n_rows":84,"n_cols":9,"rows_kept":84,"cut":false,"hidden":false,"merged":[[1,0,1,2]]}
[{"$f":"'1.1 General'!$A$1","v":"AURIZON NETWORK - UT4 \"COAL SYSTEM AGGREGATE\" MODEL"}]
[]
[{"$f":"MID(CELL(\"FILENAME\",A1:A1),(FIND(\"]\",CELL(\"FILENAME\",A1:A1))+1),(LEN(CELL(\"FILENAME\",A1:A1))-FIND(\"]\",CELL(\"FILENAME\",A1:A1))+1))","v":"3.1 Revenue Smoothing"}]
[]
[null,null,"Period Start",null,null,{"$f":"MODEL_START","v":"2013-07-01"},{"$f":"F6+1","v":"2014-07-01"},{"$f":"G6+1","v":"2015-07-01"},"2016-07-01"]
[null,"BY FINANCIAL YEAR","Period End",null,null,{"$f":"EOMONTH(F5,11)","v":"2014-06-30"},"2015-06-30","2016-06-30","2017-06-30"]
[null,null,"Financial Year",null,null,{"$f":"YEAR(F$5)&\"/\"&RIGHT(YEAR(F$6),2)","v":"2013/14"},{"$f":"YEAR(G$5)&\"/\"&RIGHT(YEAR(G$6),2)","v":"2014/15"},"2015/16","2016/17"]
[]
[null,"Regulatory Period Modelled",{"$f":"REG_PERIOD","v":4},null,null,1,{"$f":"F9+1","v":2},{"$f":"G9+1","v":3},4]
[null,"Revenue Units",1000]
[]
[null,"Allowable Revenues"]
[]
[null,"NON-ELECTRIC ($000, Nominal)"]
[null,"Annual Revenue Requirement - Unsmoothed",null,"Target NPV"]
[null,"BLACKWATER",null,{"$f":"NPV(WACC,$F16:$I16)+'1.1 General'!$F28","v":1294066.8047645621},null,{"$f":"IF(F$9>REG_PERIOD,0,'2.1 Blackwater'!F$88)","v":313355.90106777189},{"$f":"IF(G$9>REG_PERIOD,0,'2.1 Blackwater'!G$88)","v":375194.58770783339},{"$f":"IF(H$9>REG_PERIOD,0,'2.1 Blackwater'!H$88)","v":435703.11240613594},{"$f":"IF(I$9>REG_PERIOD,0,'2.1 Blackwater'!I$88)","v":452573.999216058}]
[null,"GAPE",null,{"$f":"NPV(WACC,$F17:$I17)+'1.1 General'!$F29","v":483340.94077314454},null,{"$f":"IF(F$9>REG_PERIOD,0,'2.2 GAPE'!F$88)+IF(F$9>REG_PERIOD,0,'2.2 GAPE'!F$137)","v":142055.70241006464},{"$f":"IF(G$9>REG_PERIOD,0,'2.2 GAPE'!G$88)+IF(G$9>REG_PERIOD,0,'2.2 GAPE'!G$137)","v":150126.44969449501},{"$f":"IF(H$9>REG_PERIOD,0,'2.2 GAPE'!H$88)+IF(H$9>REG_PERIOD,0,'2.2 GAPE'!H$137)","v":154234.66049412917},{"$f":"IF(I$9>REG_PERIOD,0,'2.2 GAPE'!I$88)+IF(I$9>REG_PERIOD,0,'2.2 GAPE'!I$137)","v":157620.53571528068}]
[null,"GOONYELLA",null,{"$f":"NPV(WACC,$F18:$I18)+'1.1 General'!$F30","v":1184767.1367067224},null,{"$f":"IF(F$9>REG_PERIOD,0,'2.3 Goonyella'!F$88)","v":340194.89304530958},{"$f":"IF(G$9>REG_PERIOD,0,'2.3 Goonyella'!G$88)","v":362685.12728182448},{"$f":"IF(H$9>REG_PERIOD,0,'2.3 Goonyella'!H$88)","v":377037.18959308567},{"$f":"IF(I$9>REG_PERIOD,0,'2.3 Goonyella'!I$88)","v":393996.02480834536}]
[null,"MOURA",null,{"$f":"NPV(WACC,$F19:$I19)+'1.1 General'!$F31","v":189816.27753565961},null,{"$f":"IF(F$9>REG_PERIOD,0,'2.4 Moura'!F$88)","v":52264.886596069191},{"$f":"IF(G$9>REG_PERIOD,0,'2.4 Moura'!G$88)","v":57687.754635808211},{"$f":"IF(H$9>REG_PERIOD,0,'2.4 Moura'!H$88)","v":59739.844407552657},{"$f":"IF(I$9>REG_PERIOD,0,'2.4 Moura'!I$88)","v":62722.955246264784}]
[null,"NEWLANDS",null,{"$f":"NPV(WACC,$F20:$I20)+'1.1 General'!$F32","v":167241.5123751889},null,{"$f":"IF(F$9>REG_PERIOD,0,'2.5 Newlands'!F$88)","v":44517.981454123314},{"$f":"IF(G$9>REG_PERIOD,0,'2.5 Newlands'!G$88)","v":50293.885552435415},{"$f":"IF(H$9>REG_PERIOD,0,'2.5 Newlands'!H$88)","v":52071.813294401523},{"$f":"IF(I$9>REG_PERIOD,0,'2.5 Newlands'!I$88)","v":54625.413381435377}]
[null,"TOTAL UNSMOOTHED REVENUE - NON-ELECTRIC",null,null,null,{"$f":"SUM(F16:F20)","v":892389.36457333853},{"$f":"SUM(G16:G20)","v":995987.8048723964},{"$f":"SUM(H16:H20)","v":1078786.620195305},{"$f":"SUM(I16:I20)","v":1121538.9283673842}]
[]
[null,"Impact of Smoothing and allocation of Cross-System Revenue"]
[null,"BLACKWATER",null,null,null,6511.5540677718818,19125.22970783338,-3031.1805938640609,-39789.090783942025]
[null,"GAPE",null,null,null,1896.0504100646358,5564.1086944950221,5083.1334941291716,3681.7167152806942]
[null,"GOONYELLA",null,null,null,1245.6860453095869,9737.4712818244589,9505.4255930856452,11269.822808345372]
[null,"MOURA",null,null,null,1995.8935960691888,-2016.8483641917919,-270.59659244734212,1210.1942462647858]
[null,"NEWLANDS",null,null,null,1983.8264541233148,-296.03144756458641,-1900.2947055984769,-2963.3566185646196]
[]
[null,"Maximum Allowed Revenue - Smoothed",null,"NPV","NPV Variance"]
[null,"BLACKWATER",null,{"$f":"NPV(WACC,$F31:$I31)","v":1294066.8053621943},{"$f":"D31-D16","v":5.9763225726783276E-4},{"$f":"F16-F24","v":306844.34700000001},{"$f":"G16-G24","v":356069.35800000001},438734.29300000001,492363.09]
[null,"GAPE",null,{"$f":"NPV(WACC,$F32:$I32)","v":483340.9401590373},{"$f":"D32-D17","v":-6.1410723719745874E-4},{"$f":"F17-F25","v":140159.652},144562.34099999999,149151.527,153938.81899999999]
[null,"GOONYELLA",null,{"$f":"NPV(WACC,$F33:$I33)","v":1184767.137545259},{"$f":"D33-D18","v":8.3853653632104397E-4},338949.20699999999,352947.65600000002,367531.76400000002,382726.20199999999]
[null,"MOURA",null,{"$f":"NPV(WACC,$F34:$I34)","v":189816.27739133808},{"$f":"D34-D19","v":-1.4432152966037393E-4},50268.993000000002,59704.603000000003,60010.440999999999,61512.760999999999]
[null,"NEWLANDS",null,{"$f":"NPV(WACC,$F35:$I35)","v":167241.51284298001},{"$f":"D35-D20","v":4.6779110562056303E-4},42534.154999999999,50589.917000000001,53972.108,57588.77]
[null,"TOTAL SMOOTHED REVENUE - NON-ELECTRIC",null,null,null,{"$f":"SUM(F31:F35)","v":878756.35400000005},{"$f":"SUM(G31:G35)","v":963873.875},{"$f":"SUM(H31:H35)","v":1069400.1329999999},{"$f":"SUM(I31:I35)","v":1148129.642}]
[]
[null,"ELECTRIC ($000, Nominal)"]
[null,"Annual Revenue Requirement - Unsmoothed",null,"Target NPV"]
[null,"BLACKWATER",null,{"$f":"NPV(WACC,$F40:$I40)+'1.1 General'!$F35","v":316365.72095703642},null,{"$f":"IF(F$9>REG_PERIOD,0,'2.1 Blackwater'!F$137)","v":88480.704695728826},{"$f":"IF(G$9>REG_PERIOD,0,'2.1 Blackwater'!G$137)","v":107131.81298147264},{"$f":"IF(H$9>REG_PERIOD,0,'2.1 Blackwater'!H$137)","v":119535.65718429127},{"$f":"IF(I$9>REG_PERIOD,0,'2.1 Blackwater'!I$137)","v":103051.23223243303}]
[null,"GAPE",null,{"$f":"NPV(WACC,$F41:$I41)+'1.1 General'!$F36","v":0}]
[null,"GOONYELLA",null,{"$f":"NPV(WACC,$F42:$I42)+'1.1 General'!$F37","v":275938.21372483834},null,{"$f":"IF(F$9>REG_PERIOD,0,'2.3 Goonyella'!F$137)","v":76082.285187842514},{"$f":"IF(G$9>REG_PERIOD,0,'2.3 Goonyella'!G$137)","v":84254.849597025925},{"$f":"IF(H$9>REG_PERIOD,0,'2.3 Goonyella'!H$137)","v":94554.839431502231},{"$f":"IF(I$9>REG_PERIOD,0,'2.3 Goonyella'!I$137)","v":97912.014465055967}]
[null,"MOURA",null,{"$f":"NPV(WACC,$F43:$I43)+'1.1 General'!$F38","v":0},null,{"$f":"IF(F$9>REG_PERIOD,0,'2.4 Moura'!F$137)","v":0},{"$f":"IF(G$9>REG_PERIOD,0,'2.4 Moura'!G$137)","v":0},{"$f":"IF(H$9>REG_PERIOD,0,'2.4 Moura'!H$137)","v":0},{"$f":"IF(I$9>REG_PERIOD,0,'2.4 Moura'!I$137)","v":0}]
[null,"NEWLANDS",null,{"$f":"NPV(WACC,$F44:$I44)+'1.1 General'!$F39","v":0},null,{"$f":"IF(F$9>REG_PERIOD,0,'2.5 Newlands'!F$137)","v":0},{"$f":"IF(G$9>REG_PERIOD,0,'2.5 Newlands'!G$137)","v":0},{"$f":"IF(H$9>REG_PERIOD,0,'2.5 Newlands'!H$137)","v":0},{"$f":"IF(I$9>REG_PERIOD,0,'2.5 Newlands'!I$137)","v":0}]
[null,"TOTAL UNSMOOTHED REVENUE - ELECTRIC",null,null,null,{"$f":"SUM(F40:F44)","v":164562.98988357134},{"$f":"SUM(G40:G44)","v":191386.66257849857},{"$f":"SUM(H40:H44)","v":214090.4966157935},{"$f":"SUM(I40:I44)","v":200963.246697489}]
[]
[null,"Impact of Smoothing, allocation of Cross-System Revenue and AT5 DAAU"]
[null,"BLACKWATER",null,null,null,28222.365695728826,28205.522981472648,18867.305184291268,-9237.7597675669676]
[null,"GAPE",null,null,null,0,0,0,0]
[null,"GOONYELLA",null,null,null,-982.06281215748459,2677.7435970259248,8195.2504315022234,6483.9914650559658]
[null,"MOURA",null,null,null,0,0,0,0]
[null,"NEWLANDS",null,null,null,0,0,0,0]
[]
[null,"Maximum Allowed Revenue - Smoothed",null,"NPV","NPV Variance"]
[null,"BLACKWATER",null,{"$f":"NPV(WACC,$F55:$I55)","v":284674.40506753844},{"$f":"D55-D40","v":-31691.315889497986},{"$f":"F40-F48","v":60258.339},{"$f":"G40-G48","v":78926.289999999994},100668.352,112288.992]
[null,"GAPE",null,{"$f":"NPV(WACC,$F56:$I56)","v":0},{"$f":"D56-D41","v":0},{"$f":"F41-F49","v":0},0,0,0]
[null,"GOONYELLA",null,{"$f":"NPV(WACC,$F57:$I57)","v":275938.21323776327},{"$f":"D57-D42","v":-4.8707507085055113E-4},{"$f":"F42-F50","v":77064.347999999998},81577.106,86359.589000000007,91428.023000000001]
[null,"MOURA",null,{"$f":"NPV(WACC,$F58:$I58)","v":0},{"$f":"D58-D43","v":0},{"$f":"F43-F51","v":0},0,0,0]
[null,"NEWLANDS",null,{"$f":"NPV(WACC,$F59:$I59)","v":0},{"$f":"D59-D44","v":0},{"$f":"F44-F52","v":0},0,0,0]
[null,"TOTAL SMOOTHED REVENUE - ELECTRIC",null,null,null,{"$f":"SUM(F55:F59)","v":137322.68700000001},{"$f":"SUM(G55:G59)","v":160503.39600000001},{"$f":"SUM(H55:H59)","v":187027.94099999999},{"$f":"SUM(I55:I59)","v":203717.01500000001}]
[]
[]
[]
[null,"Check NPV of Smoothed Revenue Stream = Unsmoothed Revenue Stream"]
[null,"NON-ELECTRIC REVENUE",{"$f":"IF(ROUND(SUM($E$31:$E$35),0)=0,\"OK\",\"CHECK\")","v":"OK"}]
[null,"ELECTRIC REVENUE",{"$f":"IF(ROUND(SUM($E$55:$E$59),0)=0,\"OK\",\"CHECK\")","v":"CHECK"},"<= Note: difference relates to the assumed impact of AT5 DAAU. Impact to be confirmed."]
[]
[]
[]
[null,null,null,null,"Non-Electric ($m)"]
[null,null,null,null,"Unsmoothed",{"$f":"F21/$C$10","v":892.38936457333853},{"$f":"G21/$C$10","v":995.9878048723964},1078.786620195305,1121.5389283673842]
[null,null,null,null,"Smoothed",{"$f":"F36/$C$10","v":878.7563540000001},{"$f":"G36/$C$10","v":963.873875},1069.4001329999999,1148.1296420000001]
[]
[null,null,null,null,"Electric ($m)"]
[null,null,null,null,"Unsmoothed",{"$f":"F45/$C$10","v":164.56298988357133},{"$f":"G45/$C$10","v":191.38666257849857},214.09049661579348,200.96324669748898]
[null,null,null,null,"Smoothed",{"$f":"F60/$C$10","v":137.322687},{"$f":"G60/$C$10","v":160.50339600000001},187.027941,203.717015]
[]
[null,null,null,null,"Total, Nominal ($m)"]
[null,null,null,null,"Unsmoothed",{"$f":"F71+F75","v":1056.9523544569099},1187.3744674508951,1292.8771168110984,1322.5021750648732]
[null,null,null,null,"Smoothed",1016.0790410000001,1124.3772710000001,1256.4280739999999,1351.8466570000001]
[]
[null,null,null,null,"Total, Real ($m)"]
[null,null,null,null,"Real Unsmoothed Revenue",{"$f":"F79/'1.1 General'!F$13","v":1031.1730287384487},{"$f":"G79/'1.1 General'!G$13","v":1130.1601117914529},{"$f":"H79/'1.1 General'!H$13","v":1200.5649290624092},{"$f":"I79/'1.1 General'!I$13","v":1198.1216982491003}]
[null,null,null,null,"Real Smoothed Revenue",{"$f":"F80/'1.1 General'!F$13","v":991.29662536585386},{"$f":"G80/'1.1 General'!G$13","v":1070.1984732897085},{"$f":"H80/'1.1 General'!H$13","v":1166.7183693794345},{"$f":"I80/'1.1 General'!I$13","v":1224.7063505795434}]

{"sheet":"3.2 CQCR Summary","index":12,"n_rows":138,"n_cols":15,"rows_kept":138,"cut":false,"hidden":false,"merged":[[1,0,1,2],[126,5,126,8],[113,5,113,8]]}
[{"$f":"'1.1 General'!$A$1","v":"AURIZON NETWORK - UT4 \"COAL SYSTEM AGGREGATE\" MODEL"}]
[]
[{"$f":"MID(CELL(\"FILENAME\",A1:A1),(FIND(\"]\",CELL(\"FILENAME\",A1:A1))+1),(LEN(CELL(\"FILENAME\",A1:A1))-FIND(\"]\",CELL(\"FILENAME\",A1:A1))+1))","v":"3.2 CQCR Summary"}]
[]
[null,null,"Period Start",null,null,{"$f":"MODEL_START","v":"2013-07-01"},{"$f":"F6+1","v":"2014-07-01"},{"$f":"G6+1","v":"2015-07-01"},"2016-07-01"]
[null,"BY FINANCIAL YEAR","Period End",null,null,{"$f":"EOMONTH(F5,11)","v":"2014-06-30"},"2015-06-30","2016-06-30","2017-06-30"]
[null,null,"Financial Year",null,null,{"$f":"YEAR(F$5)&\"/\"&RIGHT(YEAR(F$6),2)","v":"2013/14"},{"$f":"YEAR(G$5)&\"/\"&RIGHT(YEAR(G$6),2)","v":"2014/15"},"2015/16","2016/17"]
[]
[null,"UT4 RAB ROLL-FORWARD FOR PRICING PURPOSES"]
[]
[null,"NON-ELECTRIC ($000)"]
[null,"Opening Asset Value",null,null,null,{"$f":"SUM('2.1 Blackwater'!F15,'2.2 GAPE'!F15,'2.3 Goonyella'!F15,'2.4 Moura'!F15,'2.5 Newlands'!F15)","v":4324898.7783837244},{"$f":"SUM('2.1 Blackwater'!G15,'2.2 GAPE'!G15,'2.3 Goonyella'!G15,'2.4 Moura'!G15,'2.5 Newlands'!G15)","v":4585336.8095448017},{"$f":"SUM('2.1 Blackwater'!H15,'2.2 GAPE'!H15,'2.3 Goonyella'!H15,'2.4 Moura'!H15,'2.5 Newlands'!H15)","v":5364852.7275290182},{"$f":"SUM('2.1 Blackwater'!I15,'2.2 GAPE'!I15,'2.3 Goonyella'!I15,'2.4 Moura'!I15,'2.5 Newlands'!I15)","v":5377086.0420159781}]
[null,"PLUS Capex",null,null,null,{"$f":"SUM('2.1 Blackwater'!F16,'2.2 GAPE'!F16,'2.3 Goonyella'!F16,'2.4 Moura'!F16,'2.5 Newlands'!F16)","v":320744.94520307111},{"$f":"SUM('2.1 Blackwater'!G16,'2.2 GAPE'!G16,'2.3 Goonyella'!G16,'2.4 Moura'!G16,'2.5 Newlands'!G16)","v":887076.48954180861},{"$f":"SUM('2.1 Blackwater'!H16,'2.2 GAPE'!H16,'2.3 Goonyella'!H16,'2.4 Moura'!H16,'2.5 Newlands'!H16)","v":161605.69323791398},{"$f":"SUM('2.1 Blackwater'!I16,'2.2 GAPE'!I16,'2.3 Goonyella'!I16,'2.4 Moura'!I16,'2.5 Newlands'!I16)","v":115376.04823640316}]
[null,"PLUS Inflation",null,null,null,{"$f":"SUM('2.1 Blackwater'!F17,'2.2 GAPE'!F17,'2.3 Goonyella'!F17,'2.4 Moura'!F17,'2.5 Newlands'!F17)","v":116141.09308966987},{"$f":"SUM('2.1 Blackwater'!G17,'2.2 GAPE'!G17,'2.3 Goonyella'!G17,'2.4 Moura'!G17,'2.5 Newlands'!G17)","v":136810.33247716518},{"$f":"SUM('2.1 Blackwater'!H17,'2.2 GAPE'!H17,'2.3 Goonyella'!H17,'2.4 Moura'!H17,'2.5 Newlands'!H17)","v":138161.46051917333},{"$f":"SUM('2.1 Blackwater'!I17,'2.2 GAPE'!I17,'2.3 Goonyella'!I17,'2.4 Moura'!I17,'2.5 Newlands'!I17)","v":137311.55225630951}]
[null,"LESS Depreciation",null,null,null,{"$f":"SUM('2.1 Blackwater'!F18,'2.2 GAPE'!F18,'2.3 Goonyella'!F18,'2.4 Moura'!F18,'2.5 Newlands'!F18)","v":224484.73232880072},{"$f":"SUM('2.1 Blackwater'!G18,'2.2 GAPE'!G18,'2.3 Goonyella'!G18,'2.4 Moura'!G18,'2.5 Newlands'!G18)","v":244370.90403475639},{"$f":"SUM('2.1 Blackwater'!H18,'2.2 GAPE'!H18,'2.3 Goonyella'!H18,'2.4 Moura'!H18,'2.5 Newlands'!H18)","v":287533.83927012852},{"$f":"SUM('2.1 Blackwater'!I18,'2.2 GAPE'!I18,'2.3 Goonyella'!I18,'2.4 Moura'!I18,'2.5 Newlands'!I18)","v":300967.12018955115}]
[null,"Closing Asset Value",null,null,null,{"$f":"SUM(F12:F14)-F15","v":4537300.0843476653},{"$f":"SUM(G12:G14)-G15","v":5364852.7275290191},5377086.0420159763,5328806.5223191399]
[]
[null,"ELECTRIC ($000)"]
[null,"Opening Asset Value",null,null,null,{"$f":"SUM('2.1 Blackwater'!F35,'2.2 GAPE'!F35,'2.3 Goonyella'!F35,'2.4 Moura'!F35,'2.5 Newlands'!F35)","v":516698.77389753371},{"$f":"SUM('2.1 Blackwater'!G35,'2.2 GAPE'!G35,'2.3 Goonyella'!G35,'2.4 Moura'!G35,'2.5 Newlands'!G35)","v":495077.93935012858},{"$f":"SUM('2.1 Blackwater'!H35,'2.2 GAPE'!H35,'2.3 Goonyella'!H35,'2.4 Moura'!H35,'2.5 Newlands'!H35)","v":830670.81516730273},{"$f":"SUM('2.1 Blackwater'!I35,'2.2 GAPE'!I35,'2.3 Goonyella'!I35,'2.4 Moura'!I35,'2.5 Newlands'!I35)","v":849019.25740819925}]
[null,"PLUS Capex",null,null,null,{"$f":"SUM('2.1 Blackwater'!F36,'2.2 GAPE'!F36,'2.3 Goonyella'!F36,'2.4 Moura'!F36,'2.5 Newlands'!F36)","v":10409.069539835698},{"$f":"SUM('2.1 Blackwater'!G36,'2.2 GAPE'!G36,'2.3 Goonyella'!G36,'2.4 Moura'!G36,'2.5 Newlands'!G36)","v":360942.47734891437},{"$f":"SUM('2.1 Blackwater'!H36,'2.2 GAPE'!H36,'2.3 Goonyella'!H36,'2.4 Moura'!H36,'2.5 Newlands'!H36)","v":55126.632946515252},{"$f":"SUM('2.1 Blackwater'!I36,'2.2 GAPE'!I36,'2.3 Goonyella'!I36,'2.4 Moura'!I36,'2.5 Newlands'!I36)","v":40304.69951725017}]
[null,"PLUS Inflation",null,null,null,{"$f":"SUM('2.1 Blackwater'!F37,'2.2 GAPE'!F37,'2.3 Goonyella'!F37,'2.4 Moura'!F37,'2.5 Newlands'!F37)","v":13177.696085934236},{"$f":"SUM('2.1 Blackwater'!G37,'2.2 GAPE'!G37,'2.3 Goonyella'!G37,'2.4 Moura'!G37,'2.5 Newlands'!G37)","v":21400.510417476042},{"$f":"SUM('2.1 Blackwater'!H37,'2.2 GAPE'!H37,'2.3 Goonyella'!H37,'2.4 Moura'!H37,'2.5 Newlands'!H37)","v":22144.936202845449},{"$f":"SUM('2.1 Blackwater'!I37,'2.2 GAPE'!I37,'2.3 Goonyella'!I37,'2.4 Moura'!I37,'2.5 Newlands'!I37)","v":22233.098923136233}]
[null,"LESS Depreciation",null,null,null,{"$f":"SUM('2.1 Blackwater'!F38,'2.2 GAPE'!F38,'2.3 Goonyella'!F38,'2.4 Moura'!F38,'2.5 Newlands'!F38)","v":45207.600173175058},{"$f":"SUM('2.1 Blackwater'!G38,'2.2 GAPE'!G38,'2.3 Goonyella'!G38,'2.4 Moura'!G38,'2.5 Newlands'!G38)","v":46750.111949216182},{"$f":"SUM('2.1 Blackwater'!H38,'2.2 GAPE'!H38,'2.3 Goonyella'!H38,'2.4 Moura'!H38,'2.5 Newlands'!H38)","v":58923.126908464292},{"$f":"SUM('2.1 Blackwater'!I38,'2.2 GAPE'!I38,'2.3 Goonyella'!I38,'2.4 Moura'!I38,'2.5 Newlands'!I38)","v":47620.287592803761}]
[null,"Closing Asset Value",null,null,null,{"$f":"SUM(F19:F21)-F22","v":495077.9393501287},{"$f":"SUM(G19:G21)-G22","v":830670.81516730285},849019.25740819913,863936.76825578196]
[]
[null,"TOTAL ($000)"]
[null,"Opening Asset Value",null,null,null,{"$f":"SUM(F12,F19)","v":4841597.5522812577},{"$f":"SUM(G12,G19)","v":5080414.7488949299},6195523.5426963214,6226105.299424177]
[null,"PLUS Capex",null,null,null,{"$f":"SUM(F13,F20)","v":331154.01474290679},1248018.966890723,216732.32618442923,155680.74775365333]
[null,"PLUS Inflation",null,null,null,129318.78917560411,158210.84289464122,160306.39672201878,159544.65117944573]
[null,"LESS Depreciation",null,null,null,269692.33250197576,291121.01598397258,346456.96617859282,348587.40778235492]
[null,"Closing Asset Value",null,null,null,{"$f":"SUM(F26:F28)-F29","v":5032378.0236977935},{"$f":"SUM(G26:G28)-G29","v":6195523.5426963214},{"$f":"SUM(H26:H28)-H29","v":6226105.2994241761},{"$f":"SUM(I26:I28)-I29","v":6192743.2905749213}]
[]
[]
[]
[null,"Summary for 'Equity Raising Cost' worksheet"]
[]
[null,"Tax Payable"]
[null,"Non-Electric"]
[null,"BLACKWATER",null,null,null,{"$f":"'2.1 Blackwater'!F$85","v":24582.022914180601},{"$f":"'2.1 Blackwater'!G$85","v":24336.566591615701},{"$f":"'2.1 Blackwater'!H$85","v":31353.982325148801},{"$f":"'2.1 Blackwater'!I$85","v":38436.3680766162}]
[null,"GAPE",null,null,null,{"$f":"'2.2 GAPE'!F$85","v":3375.8026784432},{"$f":"'2.2 GAPE'!G$85","v":5656.2030130950197},{"$f":"'2.2 GAPE'!H$85","v":7746.9831743433697},{"$f":"'2.2 GAPE'!I$85","v":9728.8106657031294}]
[null,"GOONYELLA",null,null,null,{"$f":"'2.3 Goonyella'!F$85","v":21705.2783436586},{"$f":"'2.3 Goonyella'!G$85","v":22104.769201467399},{"$f":"'2.3 Goonyella'!H$85","v":25464.449272317699},{"$f":"'2.3 Goonyella'!I$85","v":28882.603593733002}]
[null,"MOURA",null,null,null,{"$f":"'2.4 Moura'!F$85","v":4967.08207543143},{"$f":"'2.4 Moura'!G$85","v":4935.5388527988898},{"$f":"'2.4 Moura'!H$85","v":5395.24603942884},{"$f":"'2.4 Moura'!I$85","v":6056.0654122373398}]
[null,"NEWLANDS",null,null,null,{"$f":"'2.5 Newlands'!F$85","v":4211.28092134699},{"$f":"'2.5 Newlands'!G$85","v":4511.1521877467303},{"$f":"'2.5 Newlands'!H$85","v":5046.9798251432803},{"$f":"'2.5 Newlands'!I$85","v":5576.0839812273098}]
[null,{"$f":"$B$36&\" - \"&$B$37","v":"Tax Payable - Non-Electric"},null,null,null,{"$f":"SUM(F38:F42)","v":58841.466933060816},{"$f":"SUM(G38:G42)","v":61544.229846723742},{"$f":"SUM(H38:H42)","v":75007.640636381984},{"$f":"SUM(I38:I42)","v":88679.931729516975}]
[]
[null,"Electric"]
[null,"BLACKWATER",null,null,null,{"$f":"'2.1 Blackwater'!F$134","v":7986.7045981596102},{"$f":"'2.1 Blackwater'!G$134","v":8430.4575808523896},{"$f":"'2.1 Blackwater'!H$134","v":9271.0162968496497},{"$f":"'2.1 Blackwater'!I$134","v":3659.79069629273}]
[null,"GAPE",null,null,null,{"$f":"'2.2 GAPE'!F$134","v":2.9070326762642398},{"$f":"'2.2 GAPE'!G$134","v":6.7260183381755603},{"$f":"'2.2 GAPE'!H$134","v":10.0870961385945},{"$f":"'2.2 GAPE'!I$134","v":13.3296343316735}]
[null,"GOONYELLA",null,null,null,{"$f":"'2.3 Goonyella'!F$134","v":6882.3690778872897},{"$f":"'2.3 Goonyella'!G$134","v":6618.5469305049401},{"$f":"'2.3 Goonyella'!H$134","v":7927.2385180513202},{"$f":"'2.3 Goonyella'!I$134","v":7985.46984183533}]
[null,"MOURA",null,null,null,{"$f":"'2.4 Moura'!F$134","v":0},{"$f":"'2.4 Moura'!G$134","v":0},{"$f":"'2.4 Moura'!H$134","v":0},{"$f":"'2.4 Moura'!I$134","v":0}]
[null,"NEWLANDS",null,null,null,{"$f":"'2.5 Newlands'!F$134","v":0},{"$f":"'2.5 Newlands'!G$134","v":0},{"$f":"'2.5 Newlands'!H$134","v":0},{"$f":"'2.5 Newlands'!I$134","v":0}]
[null,{"$f":"$B$36&\" - \"&$B$45","v":"Tax Payable - Electric"},null,null,null,{"$f":"SUM(F46:F50)","v":14871.980708723164},{"$f":"SUM(G46:G50)","v":15055.730529695506},{"$f":"SUM(H46:H50)","v":17208.341911039566},{"$f":"SUM(I46:I50)","v":11658.590172459733}]
[]
[null,"TOTAL TAX PAYABLE - CQCR",null,null,null,{"$f":"SUM(F43,F51)","v":73713.447641783976},{"$f":"SUM(G43,G51)","v":76599.960376419243},{"$f":"SUM(H43,H51)","v":92215.982547421547},{"$f":"SUM(I43,I51)","v":100338.52190197671}]
[]
[null,"Interest"]
[null,"Non-Electric"]
[null,"BLACKWATER",null,null,null,{"$f":"SUM('2.1 Blackwater'!F$70,'2.1 Blackwater'!F$75)","v":53522.103489742338},{"$f":"SUM('2.1 Blackwater'!G$70,'2.1 Blackwater'!G$75)","v":79718.972829319246},{"$f":"SUM('2.1 Blackwater'!H$70,'2.1 Blackwater'!H$75)","v":81356.17488306803},{"$f":"SUM('2.1 Blackwater'!I$70,'2.1 Blackwater'!I$75)","v":81000.443134445581}]
[null,"GAPE",null,null,null,{"$f":"SUM('2.2 GAPE'!F$70,'2.2 GAPE'!F$75)","v":40194.538918634098},{"$f":"SUM('2.2 GAPE'!G$70,'2.2 GAPE'!G$75)","v":39573.903401084332},{"$f":"SUM('2.2 GAPE'!H$70,'2.2 GAPE'!H$75)","v":38870.300254617701},{"$f":"SUM('2.2 GAPE'!I$70,'2.2 GAPE'!I$75)","v":38106.783261202072}]
[null,"GOONYELLA",null,null,null,{"$f":"SUM('2.3 Goonyella'!F$70,'2.3 Goonyella'!F$75)","v":56680.778099574891},{"$f":"SUM('2.3 Goonyella'!G$70,'2.3 Goonyella'!G$75)","v":57136.327345792073},{"$f":"SUM('2.3 Goonyella'!H$70,'2.3 Goonyella'!H$75)","v":57828.92589246123},{"$f":"SUM('2.3 Goonyella'!I$70,'2.3 Goonyella'!I$75)","v":57733.538852189842}]
[null,"MOURA",null,null,null,{"$f":"SUM('2.4 Moura'!F$70,'2.4 Moura'!F$75)","v":9476.7549926992178},{"$f":"SUM('2.4 Moura'!G$70,'2.4 Moura'!G$75)","v":11506.168320383911},{"$f":"SUM('2.4 Moura'!H$70,'2.4 Moura'!H$75)","v":11742.221458945958},{"$f":"SUM('2.4 Moura'!I$70,'2.4 Moura'!I$75)","v":11759.821782658388}]
[null,"NEWLANDS",null,null,null,{"$f":"SUM('2.5 Newlands'!F$70,'2.5 Newlands'!F$75)","v":7689.675720603992},{"$f":"SUM('2.5 Newlands'!G$70,'2.5 Newlands'!G$75)","v":9449.2538795411438},{"$f":"SUM('2.5 Newlands'!H$70,'2.5 Newlands'!H$75)","v":9536.3582671561762},{"$f":"SUM('2.5 Newlands'!I$70,'2.5 Newlands'!I$75)","v":9507.1791455247658}]
[null,{"$f":"$B$55&\" - \"&$B$56","v":"Interest - Non-Electric"},null,null,null,{"$f":"SUM(F57:F61)","v":167563.85122125456},{"$f":"SUM(G57:G61)","v":197384.62577612069},199333.98075624908,198107.76617602067]
[]
[null,"Electric"]
[null,"BLACKWATER",null,null,null,{"$f":"SUM('2.1 Blackwater'!F$119,'2.1 Blackwater'!F$124)","v":10487.674473594177},{"$f":"SUM('2.1 Blackwater'!G$119,'2.1 Blackwater'!G$124)","v":20810.649124916075},{"$f":"SUM('2.1 Blackwater'!H$119,'2.1 Blackwater'!H$124)","v":21245.636948614072},{"$f":"SUM('2.1 Blackwater'!I$119,'2.1 Blackwater'!I$124)","v":21231.450860930527}]
[null,"GAPE",null,null,null,{"$f":"SUM('2.2 GAPE'!F$119,'2.2 GAPE'!F$124)","v":139.16227066144444},{"$f":"SUM('2.2 GAPE'!G$119,'2.2 GAPE'!G$124)","v":140.06379831243973},{"$f":"SUM('2.2 GAPE'!H$119,'2.2 GAPE'!H$124)","v":137.7170988457035},{"$f":"SUM('2.2 GAPE'!I$119,'2.2 GAPE'!I$124)","v":135.16552453168524}]
[null,"GOONYELLA",null,null,null,{"$f":"SUM('2.3 Goonyella'!F$119,'2.3 Goonyella'!F$124)","v":8385.4305561525489},{"$f":"SUM('2.3 Goonyella'!G$119,'2.3 Goonyella'!G$124)","v":9925.1110272507285},{"$f":"SUM('2.3 Goonyella'!H$119,'2.3 Goonyella'!H$124)","v":10566.498467987352},{"$f":"SUM('2.3 Goonyella'!I$119,'2.3 Goonyella'!I$124)","v":10710.433873290642}]
[null,"MOURA",null,null,null,{"$f":"SUM('2.4 Moura'!F$119,'2.4 Moura'!F$124)","v":0},{"$f":"SUM('2.4 Moura'!G$119,'2.4 Moura'!G$124)","v":0},{"$f":"SUM('2.4 Moura'!H$119,'2.4 Moura'!H$124)","v":0},{"$f":"SUM('2.4 Moura'!I$119,'2.4 Moura'!I$124)","v":0}]
[null,"NEWLANDS",null,null,null,{"$f":"SUM('2.5 Newlands'!F$119,'2.5 Newlands'!F$124)","v":0},{"$f":"SUM('2.5 Newlands'!G$119,'2.5 Newlands'!G$124)","v":0},{"$f":"SUM('2.5 Newlands'!H$119,'2.5 Newlands'!H$124)","v":0},{"$f":"SUM('2.5 Newlands'!I$119,'2.5 Newlands'!I$124)","v":0}]
[null,{"$f":"$B$55&\" - \"&$B$64","v":"Interest - Electric"},null,null,null,{"$f":"SUM(F65:F69)","v":19012.267300408173},{"$f":"SUM(G65:G69)","v":30875.823950479244},31949.852515447128,32077.050258752854]
[]
[null,"TOTAL INTEREST - CQCR",null,null,null,{"$f":"SUM(F62,F70)","v":186576.11852166272},{"$f":"SUM(G62,G70)","v":228260.44972659994},231283.8332716962,230184.81643477353]
[]
[null,"Operating and Maintenance Costs"]
[null,"Non-Electric"]
[null,"BLACKWATER",null,null,null,{"$f":"'2.1 Blackwater'!F$83","v":133095.45880714015},{"$f":"'2.1 Blackwater'!G$83","v":148329.6279402464},{"$f":"'2.1 Blackwater'!H$83","v":165643.01322661049},{"$f":"'2.1 Blackwater'!I$83","v":171479.45077492631}]
[null,"GAPE",null,null,null,{"$f":"'2.2 GAPE'!F$83","v":30912.062889557987},{"$f":"'2.2 GAPE'!G$83","v":36284.146059769169},{"$f":"'2.2 GAPE'!H$83","v":38755.216952190625},{"$f":"'2.2 GAPE'!I$83","v":40650.925916143315}]
[null,"GOONYELLA",null,null,null,{"$f":"'2.3 Goonyella'!F$83","v":156069.50721384952},{"$f":"'2.3 Goonyella'!G$83","v":168149.4276904813},{"$f":"'2.3 Goonyella'!H$83","v":175866.134543422},{"$f":"'2.3 Goonyella'!I$83","v":186153.2660297594}]
[null,"MOURA",null,null,null,{"$f":"'2.4 Moura'!F$83","v":21687.845977038072},{"$f":"'2.4 Moura'!G$83","v":23147.775282139282},{"$f":"'2.4 Moura'!H$83","v":21487.989183073762},{"$f":"'2.4 Moura'!I$83","v":23038.397009101202}]
[null,"NEWLANDS",null,null,null,{"$f":"'2.5 Newlands'!F$83","v":18026.344702131639},{"$f":"'2.5 Newlands'!G$83","v":18542.511326457367},{"$f":"'2.5 Newlands'!H$83","v":19168.939670572028},{"$f":"'2.5 Newlands'!I$83","v":20591.144543905102}]
[null,{"$f":"$B$74&\" - \"&$B$75","v":"Operating and Maintenance Costs - Non-Electric"},null,null,null,{"$f":"SUM(F76:F80)","v":359791.2195897174},{"$f":"SUM(G76:G80)","v":394453.48829909356},{"$f":"SUM(H76:H80)","v":420921.29357586894},{"$f":"SUM(I76:I80)","v":441913.18427383533}]
[]
[null,"Electric"]
[null,"BLACKWATER",null,null,null,{"$f":"'2.1 Blackwater'!F$132","v":41563.594864672559},{"$f":"'2.1 Blackwater'!G$132","v":42900.794247839702},{"$f":"'2.1 Blackwater'!H$132","v":44877.43367107003},{"$f":"'2.1 Blackwater'!I$132","v":46019.779810848609}]
[null,"GAPE",null,null,null,{"$f":"'2.2 GAPE'!F$132","v":0},{"$f":"'2.2 GAPE'!G$132","v":0},{"$f":"'2.2 GAPE'!H$132","v":0},{"$f":"'2.2 GAPE'!I$132","v":0}]
[null,"GOONYELLA",null,null,null,{"$f":"'2.3 Goonyella'!F$132","v":37011.471059548421},{"$f":"'2.3 Goonyella'!G$132","v":42243.298195355841},{"$f":"'2.3 Goonyella'!H$132","v":47495.737605492228},{"$f":"'2.3 Goonyella'!I$132","v":48493.699253863197}]
[null,"MOURA",null,null,null,{"$f":"'2.4 Moura'!F$132","v":0},{"$f":"'2.4 Moura'!G$132","v":0},{"$f":"'2.4 Moura'!H$132","v":0},{"$f":"'2.4 Moura'!I$132","v":0}]
[null,"NEWLANDS",null,null,null,{"$f":"'2.5 Newlands'!F$132","v":0},{"$f":"'2.5 Newlands'!G$132","v":0},{"$f":"'2.5 Newlands'!H$132","v":0},{"$f":"'2.5 Newlands'!I$132","v":0}]
[null,{"$f":"$B$74&\" - \"&$B$83","v":"Operating and Maintenance Costs - Electric"},null,null,null,{"$f":"SUM(F84:F88)","v":78575.06592422098},{"$f":"SUM(G84:G88)","v":85144.09244319555},{"$f":"SUM(H84:H88)","v":92373.171276562265},{"$f":"SUM(I84:I88)","v":94513.479064711806}]
[]
[null,"TOTAL OPEX - CQCR",null,null,null,{"$f":"SUM(F81,F89)","v":438366.2855139384},{"$f":"SUM(G81,G89)","v":479597.58074228908},{"$f":"SUM(H81,H89)","v":513294.46485243121},{"$f":"SUM(I81,I89)","v":536426.66333854711}]
[]
[null,"Return on Capital"]
[null,"Non-Electric"]
[null,"BLACKWATER",null,null,null,{"$f":"'2.1 Blackwater'!F$71+'2.1 Blackwater'!F$76","v":121322.95593641361},{"$f":"'2.1 Blackwater'!G$71+'2.1 Blackwater'!G$76","v":180705.55522395094},{"$f":"'2.1 Blackwater'!H$71+'2.1 Blackwater'!H$76","v":184416.73583298729},{"$f":"'2.1 Blackwater'!I$71+'2.1 Blackwater'!I$76","v":183610.36940772951}]
[null,"GAPE",null,null,null,{"$f":"'2.2 GAPE'!F$71+'2.2 GAPE'!F$76","v":91112.268691840654},{"$f":"'2.2 GAPE'!G$71+'2.2 GAPE'!G$76","v":89705.42309649341},{"$f":"'2.2 GAPE'!H$71+'2.2 GAPE'!H$76","v":88110.507949859588},{"$f":"'2.2 GAPE'!I$71+'2.2 GAPE'!I$76","v":86379.781156458805}]
[null,"GOONYELLA",null,null,null,{"$f":"'2.3 Goonyella'!F$71+'2.3 Goonyella'!F$76","v":128482.98357956533},{"$f":"'2.3 Goonyella'!G$71+'2.3 Goonyella'!G$76","v":129515.6145398987},{"$f":"'2.3 Goonyella'!H$71+'2.3 Goonyella'!H$76","v":131085.58465468072},{"$f":"'2.3 Goonyella'!I$71+'2.3 Goonyella'!I$76","v":130869.36300177113}]
[null,"MOURA",null,null,null,{"$f":"'2.4 Moura'!F$71+'2.4 Moura'!F$76","v":21481.740317246447},{"$f":"'2.4 Moura'!G$71+'2.4 Moura'!G$76","v":26081.97849321142},{"$f":"'2.4 Moura'!H$71+'2.4 Moura'!H$76","v":26617.05956553706},{"$f":"'2.4 Moura'!I$71+'2.4 Moura'!I$76","v":26656.955667502465}]
[null,"NEWLANDS",null,null,null,{"$f":"'2.5 Newlands'!F$71+'2.5 Newlands'!F$76","v":17430.820685045517},{"$f":"'2.5 Newlands'!G$71+'2.5 Newlands'!G$76","v":21419.401281178507},{"$f":"'2.5 Newlands'!H$71+'2.5 Newlands'!H$76","v":21616.847963790897},{"$f":"'2.5 Newlands'!I$71+'2.5 Newlands'!I$76","v":21550.705247844966}]
[null,{"$f":"$B$93&\" - \"&$B$37","v":"Return on Capital - Non-Electric"},null,null,null,{"$f":"SUM(F95:F99)","v":379830.76921011158},{"$f":"SUM(G95:G99)","v":447427.97263473301},{"$f":"SUM(H95:H99)","v":451846.7359668556},{"$f":"SUM(I95:I99)","v":449067.17448130687}]
[]
[null,"Electric"]
[null,"BLACKWATER",null,null,null,{"$f":"'2.1 Blackwater'!F$120+'2.1 Blackwater'!F$125","v":23773.274686021534},{"$f":"'2.1 Blackwater'!G$120+'2.1 Blackwater'!G$125","v":47173.210732912325},{"$f":"'2.1 Blackwater'!H$120+'2.1 Blackwater'!H$125","v":48159.233424967075},{"$f":"'2.1 Blackwater'!I$120+'2.1 Blackwater'!I$125","v":48127.076652741729}]
[null,"GAPE",null,null,null,{"$f":"'2.2 GAPE'!F$120+'2.2 GAPE'!F$125","v":315.45056958954297},{"$f":"'2.2 GAPE'!G$120+'2.2 GAPE'!G$125","v":317.49413649640269},{"$f":"'2.2 GAPE'!H$120+'2.2 GAPE'!H$125","v":312.17467972181225},{"$f":"'2.2 GAPE'!I$120+'2.2 GAPE'!I$125","v":306.39081627318205}]
[null,"GOONYELLA",null,null,null,{"$f":"'2.3 Goonyella'!F$120+'2.3 Goonyella'!F$125","v":19007.945419539217},{"$f":"'2.3 Goonyella'!G$120+'2.3 Goonyella'!G$125","v":22498.0658328186},{"$f":"'2.3 Goonyella'!H$120+'2.3 Goonyella'!H$125","v":23951.951519982817},{"$f":"'2.3 Goonyella'!I$120+'2.3 Goonyella'!I$125","v":24278.221746612595}]
[null,"MOURA",null,null,null,{"$f":"'2.4 Moura'!F$120+'2.4 Moura'!F$125","v":0},{"$f":"'2.4 Moura'!G$120+'2.4 Moura'!G$125","v":0},{"$f":"'2.4 Moura'!H$120+'2.4 Moura'!H$125","v":0},{"$f":"'2.4 Moura'!I$120+'2.4 Moura'!I$125","v":0}]
[null,"NEWLANDS",null,null,null,{"$f":"'2.5 Newlands'!F$120+'2.5 Newlands'!F$125","v":0},{"$f":"'2.5 Newlands'!G$120+'2.5 Newlands'!G$125","v":0},{"$f":"'2.5 Newlands'!H$120+'2.5 Newlands'!H$125","v":0},{"$f":"'2.5 Newlands'!I$120+'2.5 Newlands'!I$125","v":0}]
[null,{"$f":"$B$93&\" - \"&$B$45","v":"Return on Capital - Electric"},null,null,null,{"$f":"SUM(F103:F107)","v":43096.670675150293},{"$f":"SUM(G103:G107)","v":69988.770702227324},{"$f":"SUM(H103:H107)","v":72423.359624671706},{"$f":"SUM(I103:I107)","v":72711.689215627499}]
[]
[null,"TOTAL RETURN ON CAPITAL - CQCR",null,null,null,{"$f":"SUM(F100,F108)","v":422927.43988526188},{"$f":"SUM(G100,G108)","v":517416.74333696032},{"$f":"SUM(H100,H108)","v":524270.09559152729},{"$f":"SUM(I100,I108)","v":521778.86369693436}]
[]
[]
[]
[null,null,null,null,null,"UNSMOOTHED REVENUE: (excluding NPV Adjustments)"]
[null,"UT4 REVENUE BUILDING BLOCKS - CQCR ($000)",null,null,null,{"$f":"F7","v":"2013/14"},{"$f":"G7","v":"2014/15"},{"$f":"H7","v":"2015/16"},{"$f":"I7","v":"2016/17"}]
[null,"Return on Capital",null,null,null,{"$f":"F110","v":422927.43988526188},{"$f":"G110","v":517416.74333696032},{"$f":"H110","v":524270.09559152729},{"$f":"I110","v":521778.86369693436}]
[null,"Plus Depreciation",null,null,null,{"$f":"F29","v":269692.33250197576},{"$f":"G29","v":291121.01598397258},{"$f":"H29","v":346456.96617859282},{"$f":"I29","v":348587.40778235492}]
[null,"Less Inflation",null,null,null,{"$f":"-F28","v":-129318.78917560411},{"$f":"-G28","v":-158210.84289464122},{"$f":"-H28","v":-160306.39672201878},{"$f":"-I28","v":-159544.65117944573}]
[null,"Maintenance Costs",null,null,null,{"$f":"'2.1 Blackwater'!F30+'2.1 Blackwater'!F50+'2.2 GAPE'!F30+'2.2 GAPE'!F50+'2.3 Goonyella'!F30+'2.3 Goonyella'!F50+'2.4 Moura'!F30+'2.4 Moura'!F50+'2.5 Newlands'!F30+'2.5 Newlands'!F50","v":232695.72234631551},{"$f":"'2.1 Blackwater'!G30+'2.1 Blackwater'!G50+'2.2 GAPE'!G30+'2.2 GAPE'!G50+'2.3 Goonyella'!G30+'2.3 Goonyella'!G50+'2.4 Moura'!G30+'2.4 Moura'!G50+'2.5 Newlands'!G30+'2.5 Newlands'!G50","v":261536.48551678986},{"$f":"'2.1 Blackwater'!H30+'2.1 Blackwater'!H50+'2.2 GAPE'!H30+'2.2 GAPE'!H50+'2.3 Goonyella'!H30+'2.3 Goonyella'!H50+'2.4 Moura'!H30+'2.4 Moura'!H50+'2.5 Newlands'!H30+'2.5 Newlands'!H50","v":279006.82950617286},{"$f":"'2.1 Blackwater'!I30+'2.1 Blackwater'!I50+'2.2 GAPE'!I30+'2.2 GAPE'!I50+'2.3 Goonyella'!I30+'2.3 Goonyella'!I50+'2.4 Moura'!I30+'2.4 Moura'!I50+'2.5 Newlands'!I30+'2.5 Newlands'!I50","v":294793.03860690142}]
[null,"Operating Costs",null,null,null,{"$f":"'2.1 Blackwater'!F31+'2.1 Blackwater'!F51+'2.2 GAPE'!F31+'2.2 GAPE'!F51+'2.3 Goonyella'!F31+'2.3 Goonyella'!F51+'2.4 Moura'!F31+'2.4 Moura'!F51+'2.5 Newlands'!F31+'2.5 Newlands'!F51","v":205670.56316762284},{"$f":"'2.1 Blackwater'!G31+'2.1 Blackwater'!G51+'2.2 GAPE'!G31+'2.2 GAPE'!G51+'2.3 Goonyella'!G31+'2.3 Goonyella'!G51+'2.4 Moura'!G31+'2.4 Moura'!G51+'2.5 Newlands'!G31+'2.5 Newlands'!G51","v":218061.09522549919},{"$f":"'2.1 Blackwater'!H31+'2.1 Blackwater'!H51+'2.2 GAPE'!H31+'2.2 GAPE'!H51+'2.3 Goonyella'!H31+'2.3 Goonyella'!H51+'2.4 Moura'!H31+'2.4 Moura'!H51+'2.5 Newlands'!H31+'2.5 Newlands'!H51","v":234287.63534625835},{"$f":"'2.1 Blackwater'!I31+'2.1 Blackwater'!I51+'2.2 GAPE'!I31+'2.2 GAPE'!I51+'2.3 Goonyella'!I31+'2.3 Goonyella'!I51+'2.4 Moura'!I31+'2.4 Moura'!I51+'2.5 Newlands'!I31+'2.5 Newlands'!I51","v":241633.62473164569}]
[null,"Tax",null,null,null,{"$f":"F53","v":73713.447641783976},{"$f":"G53","v":76599.960376419243},{"$f":"H53","v":92215.982547421547},{"$f":"I53","v":100338.52190197671}]
[null,"Less Value of Imputation Credits",null,null,null,{"$f":"SUM('2.1 Blackwater'!F86,'2.2 GAPE'!F86,'2.3 Goonyella'!F86,'2.4 Moura'!F86,'2.5 Newlands'!F86)+SUM('2.1 Blackwater'!F135,'2.2 GAPE'!F135,'2.3 Goonyella'!F135,'2.4 Moura'!F135,'2.5 Newlands'!F135)","v":-18428.361910445994},{"$f":"SUM('2.1 Blackwater'!G86,'2.2 GAPE'!G86,'2.3 Goonyella'!G86,'2.4 Moura'!G86,'2.5 Newlands'!G86)+SUM('2.1 Blackwater'!G135,'2.2 GAPE'!G135,'2.3 Goonyella'!G135,'2.4 Moura'!G135,'2.5 Newlands'!G135)","v":-19149.990094104811},{"$f":"SUM('2.1 Blackwater'!H86,'2.2 GAPE'!H86,'2.3 Goonyella'!H86,'2.4 Moura'!H86,'2.5 Newlands'!H86)+SUM('2.1 Blackwater'!H135,'2.2 GAPE'!H135,'2.3 Goonyella'!H135,'2.4 Moura'!H135,'2.5 Newlands'!H135)","v":-23053.995636855387},{"$f":"SUM('2.1 Blackwater'!I86,'2.2 GAPE'!I86,'2.3 Goonyella'!I86,'2.4 Moura'!I86,'2.5 Newlands'!I86)+SUM('2.1 Blackwater'!I135,'2.2 GAPE'!I135,'2.3 Goonyella'!I135,'2.4 Moura'!I135,'2.5 Newlands'!I135)","v":-25084.630475494178}]
[null,"Unsmoothed Allowable Revenue ($000)",null,null,null,{"$f":"SUM(F116:F122)","v":1056952.3544569099},{"$f":"SUM(G116:G122)","v":1187374.4674508953},1292877.1168110985,1322502.1750648734]
[]
[null,"Check",null,null,null,{"$f":"F123-SUM('3.1 Revenue Smoothing'!F21,'3.1 Revenue Smoothing'!F45)","v":0},{"$f":"G123-SUM('3.1 Revenue Smoothing'!G21,'3.1 Revenue Smoothing'!G45)","v":0},{"$f":"H123-SUM('3.1 Revenue Smoothing'!H21,'3.1 Revenue Smoothing'!H45)","v":0},{"$f":"I123-SUM('3.1 Revenue Smoothing'!I21,'3.1 Revenue Smoothing'!I45)","v":0}]
[]
[null,null,null,null,null,"SMOOTHED REVENUE: (including NPV Adjustments)"]
[null,"UT4 REVENUE BUILDING BLOCKS - CQCR ($000)",null,null,null,{"$f":"F7","v":"2013/14"},{"$f":"G7","v":"2014/15"},{"$f":"H7","v":"2015/16"},{"$f":"I7","v":"2016/17"}]
[null,"Return on Capital",null,null,null,{"$f":"(F116/F$123)*F$136","v":406572.44928699505},489964.74304512399,509489.77122015372,533356.41020579706,null,null,{"$f":"F$128","v":"2013/14"},{"$f":"G$128","v":"2014/15"},{"$f":"H$128","v":"2015/16"},{"$f":"I$128","v":"2016/17"}]
[null,"Plus Depreciation",null,null,null,259263.08354217524,275675.33449285949,336689.58409080858,356322.07702021854,null,"Return on Capital",{"$f":"F129/'3.1 Revenue Smoothing'!$C$10","v":406.57244928699504},{"$f":"G129/'3.1 Revenue Smoothing'!$C$10","v":489.96474304512401},{"$f":"H129/'3.1 Revenue Smoothing'!$C$10","v":509.48977122015373},{"$f":"I129/'3.1 Revenue Smoothing'!$C$10","v":533.35641020579703}]
[null,"Less Inflation",null,null,null,-124317.9134184765,-149816.82750715132,-155787.00764703407,-163084.72485391941,null,"Net Depreciation",{"$f":"SUM(F130:F131)/'3.1 Revenue Smoothing'!$C$10","v":134.94517012369874},{"$f":"SUM(G130:G131)/'3.1 Revenue Smoothing'!$C$10","v":125.85850698570817},{"$f":"SUM(H130:H131)/'3.1 Revenue Smoothing'!$C$10","v":180.90257644377451},{"$f":"SUM(I130:I131)/'3.1 Revenue Smoothing'!$C$10","v":193.23735216629913}]
[null,"Maintenance Costs",null,null,null,223697.16611108196,247660.43730383689,271141.01477325946,301334.08569105988,null,"Maintenance",{"$f":"F132/'3.1 Revenue Smoothing'!$C$10","v":223.69716611108194},{"$f":"G132/'3.1 Revenue Smoothing'!$C$10","v":247.66043730383689},{"$f":"H132/'3.1 Revenue Smoothing'!$C$10","v":271.14101477325949},{"$f":"I132/'3.1 Revenue Smoothing'!$C$10","v":301.3340856910599}]
[null,"Operating Costs",null,null,null,197717.0945351329,206491.67207316388,227682.55282154804,246995.13843615749,null,"Operating Costs",{"$f":"F133/'3.1 Revenue Smoothing'!$C$10","v":197.7170945351329},{"$f":"G133/'3.1 Revenue Smoothing'!$C$10","v":206.49167207316387},{"$f":"H133/'3.1 Revenue Smoothing'!$C$10","v":227.68255282154806},{"$f":"I133/'3.1 Revenue Smoothing'!$C$10","v":246.99513843615748}]
[null,"Tax",null,null,null,70862.881257455083,72535.882122889117,89616.211655019259,102564.89400091518,null,"Net Tax",{"$f":"SUM(F134:F135)/'3.1 Revenue Smoothing'!$C$10","v":53.147160943091308},{"$f":"SUM(G134:G135)/'3.1 Revenue Smoothing'!$C$10","v":54.40191159216684},{"$f":"SUM(H134:H135)/'3.1 Revenue Smoothing'!$C$10","v":67.212158741264446},{"$f":"SUM(I134:I135)/'3.1 Revenue Smoothing'!$C$10","v":76.923670500686399}]
[null,"Less Value of Imputation Credits",null,null,null,-17715.720314363771,-18133.970530722279,-22404.052913754815,-25641.223500228796]
[null,"Smoothed Allowable Revenue ($000)",null,null,null,{"$f":"'3.1 Revenue Smoothing'!F36+'3.1 Revenue Smoothing'!F60","v":1016079.0410000001},{"$f":"'3.1 Revenue Smoothing'!G36+'3.1 Revenue Smoothing'!G60","v":1124377.2709999999},{"$f":"'3.1 Revenue Smoothing'!H36+'3.1 Revenue Smoothing'!H60","v":1256428.074},{"$f":"'3.1 Revenue Smoothing'!I36+'3.1 Revenue Smoothing'!I60","v":1351846.6570000001}]
[]
[null,"Check",null,null,null,{"$f":"F136-SUM('3.1 Revenue Smoothing'!F36,'3.1 Revenue Smoothing'!F60)","v":0},{"$f":"G136-SUM('3.1 Revenue Smoothing'!G36,'3.1 Revenue Smoothing'!G60)","v":0},{"$f":"H136-SUM('3.1 Revenue Smoothing'!H36,'3.1 Revenue Smoothing'!H60)","v":0},{"$f":"I136-SUM('3.1 Revenue Smoothing'!I36,'3.1 Revenue Smoothing'!I60)","v":0}]

{"sheet":"3.3 Tariffs","index":13,"n_rows":72,"n_cols":9,"rows_kept":72,"cut":false,"hidden":false,"merged":[[1,0,1,2]]}
[{"$f":"'1.1 General'!$A$1","v":"AURIZON NETWORK - UT4 \"COAL SYSTEM AGGREGATE\" MODEL"}]
[]
[{"$f":"MID(CELL(\"FILENAME\",A1:A1),(FIND(\"]\",CELL(\"FILENAME\",A1:A1))+1),(LEN(CELL(\"FILENAME\",A1:A1))-FIND(\"]\",CELL(\"FILENAME\",A1:A1))+1))","v":"3.3 Tariffs"}]
[]
[null,null,"Period Start",null,null,{"$f":"MODEL_START","v":"2013-07-01"},{"$f":"F6+1","v":"2014-07-01"},{"$f":"G6+1","v":"2015-07-01"},"2016-07-01"]
[null,"BY FINANCIAL YEAR","Period End",null,null,{"$f":"EOMONTH(F5,11)","v":"2014-06-30"},"2015-06-30","2016-06-30","2017-06-30"]
[null,null,"Financial Year",null,null,{"$f":"YEAR(F$5)&\"/\"&RIGHT(YEAR(F$6),2)","v":"2013/14"},{"$f":"YEAR(G$5)&\"/\"&RIGHT(YEAR(G$6),2)","v":"2014/15"},"2015/16","2016/17"]
[]
[null,"SMOOTHED REVENUE ($)",null,null,null,{"$f":"F$7","v":"2013/14"},{"$f":"G$7","v":"2014/15"},"2015/16","2016/17"]
[null,"Blackwater",null,null,null,{"$f":"SUM('3.1 Revenue Smoothing'!F31,'3.1 Revenue Smoothing'!F55)*'3.1 Revenue Smoothing'!$C$10","v":367102686},{"$f":"SUM('3.1 Revenue Smoothing'!G31,'3.1 Revenue Smoothing'!G55)*'3.1 Revenue Smoothing'!$C$10","v":434995648},{"$f":"SUM('3.1 Revenue Smoothing'!H31,'3.1 Revenue Smoothing'!H55)*'3.1 Revenue Smoothing'!$C$10","v":539402645},{"$f":"SUM('3.1 Revenue Smoothing'!I31,'3.1 Revenue Smoothing'!I55)*'3.1 Revenue Smoothing'!$C$10","v":604652082}]
[null,"GAPE",null,null,null,{"$f":"SUM('3.1 Revenue Smoothing'!F32,'3.1 Revenue Smoothing'!F56)*'3.1 Revenue Smoothing'!$C$10","v":140159652},{"$f":"SUM('3.1 Revenue Smoothing'!G32,'3.1 Revenue Smoothing'!G56)*'3.1 Revenue Smoothing'!$C$10","v":144562341},{"$f":"SUM('3.1 Revenue Smoothing'!H32,'3.1 Revenue Smoothing'!H56)*'3.1 Revenue Smoothing'!$C$10","v":149151527},{"$f":"SUM('3.1 Revenue Smoothing'!I32,'3.1 Revenue Smoothing'!I56)*'3.1 Revenue Smoothing'!$C$10","v":153938819}]
[null,"Goonyella",null,null,null,{"$f":"SUM('3.1 Revenue Smoothing'!F33,'3.1 Revenue Smoothing'!F57)*'3.1 Revenue Smoothing'!$C$10","v":416013555},{"$f":"SUM('3.1 Revenue Smoothing'!G33,'3.1 Revenue Smoothing'!G57)*'3.1 Revenue Smoothing'!$C$10","v":434524762},{"$f":"SUM('3.1 Revenue Smoothing'!H33,'3.1 Revenue Smoothing'!H57)*'3.1 Revenue Smoothing'!$C$10","v":453891353},{"$f":"SUM('3.1 Revenue Smoothing'!I33,'3.1 Revenue Smoothing'!I57)*'3.1 Revenue Smoothing'!$C$10","v":474154225}]
[null,"Moura",null,null,null,{"$f":"SUM('3.1 Revenue Smoothing'!F34,'3.1 Revenue Smoothing'!F58)*'3.1 Revenue Smoothing'!$C$10","v":50268993},{"$f":"SUM('3.1 Revenue Smoothing'!G34,'3.1 Revenue Smoothing'!G58)*'3.1 Revenue Smoothing'!$C$10","v":59704603},{"$f":"SUM('3.1 Revenue Smoothing'!H34,'3.1 Revenue Smoothing'!H58)*'3.1 Revenue Smoothing'!$C$10","v":60010441},{"$f":"SUM('3.1 Revenue Smoothing'!I34,'3.1 Revenue Smoothing'!I58)*'3.1 Revenue Smoothing'!$C$10","v":61512761}]
[null,"Newlands",null,null,null,{"$f":"SUM('3.1 Revenue Smoothing'!F35,'3.1 Revenue Smoothing'!F59)*'3.1 Revenue Smoothing'!$C$10","v":42534155},{"$f":"SUM('3.1 Revenue Smoothing'!G35,'3.1 Revenue Smoothing'!G59)*'3.1 Revenue Smoothing'!$C$10","v":50589917},{"$f":"SUM('3.1 Revenue Smoothing'!H35,'3.1 Revenue Smoothing'!H59)*'3.1 Revenue Smoothing'!$C$10","v":53972108},{"$f":"SUM('3.1 Revenue Smoothing'!I35,'3.1 Revenue Smoothing'!I59)*'3.1 Revenue Smoothing'!$C$10","v":57588770}]
[null,"TOTAL",null,null,null,{"$f":"SUM(F10:F14)","v":1016079041},{"$f":"SUM(G10:G14)","v":1124377271},1256428074,1351846657]
[]
[null,"NET TONNES",null,null,null,{"$f":"F$7","v":"2013/14"},{"$f":"G$7","v":"2014/15"},"2015/16","2016/17"]
[null,"Blackwater",null,null,null,{"$f":"'3.4 Volumes'!F10","v":53715685},{"$f":"'3.4 Volumes'!G10","v":60281022},{"$f":"'3.4 Volumes'!H10","v":66836386},{"$f":"'3.4 Volumes'!I10","v":72811524}]
[null,"GAPE",null,null,null,{"$f":"'3.4 Volumes'!F14","v":20610000},{"$f":"'3.4 Volumes'!G14","v":25387979},{"$f":"'3.4 Volumes'!H14","v":27105931},{"$f":"'3.4 Volumes'!I14","v":29042414}]
[null,"Goonyella",null,null,null,{"$f":"'3.4 Volumes'!F11","v":97981695},{"$f":"'3.4 Volumes'!G11","v":107043752},{"$f":"'3.4 Volumes'!H11","v":112600172},{"$f":"'3.4 Volumes'!I11","v":117505227}]
[null,"Moura",null,null,null,{"$f":"'3.4 Volumes'!F12","v":12534746},{"$f":"'3.4 Volumes'!G12","v":13607712},{"$f":"'3.4 Volumes'!H12","v":12963015},{"$f":"'3.4 Volumes'!I12","v":14079834}]
[null,"Newlands",null,null,null,{"$f":"'3.4 Volumes'!F13","v":14802749},{"$f":"'3.4 Volumes'!G13","v":15831664},{"$f":"'3.4 Volumes'!H13","v":16956732},{"$f":"'3.4 Volumes'!I13","v":18668976}]
[null,"TOTAL",null,null,null,{"$f":"SUM(F18:F22)","v":199644875},{"$f":"SUM(G18:G22)","v":222152129},236462236,252107975]
[]
[null,"AVERAGE SMOOTHED REVENUE PER NET TONNE",null,null,null,{"$f":"F$7","v":"2013/14"},{"$f":"G$7","v":"2014/15"},"2015/16","2016/17"]
[null,"Blackwater",null,null,null,{"$f":"F10/F18","v":6.8341804819206908},{"$f":"G10/G18","v":7.2161292819488034},8.0704938923537846,8.3043459164513571]
[null,"GAPE",null,null,null,{"$f":"F11/F19","v":6.8005653566229984},5.6941255938489626,5.5025421189185497,5.3004829075158835]
[null,"Goonyella",null,null,null,4.2458293357754222,4.059319239856241,4.0310005299103802,4.0351756011670865]
[null,"Moura",null,null,null,4.0103718894662883,4.3875563357014027,4.6293582935759927,4.3688555561095397]
[null,"Newlands",null,null,null,2.873395678059528,3.1954895581412037,3.1829310034504292,3.0847310532725523]
[null,"TOTAL (Nominal)",null,null,null,5.0894321279221417,5.0612941503702631,5.3134407220948381,5.3621733187932668]
[]
[null,"Proposed UT4 Reference Tariffs"]
[]
[null,"Blackwater",null,null,null,"2013/14","2014/15","2015/16","2016/17"]
[null,"AT1","$ per '000 GTK",null,null,0.93910000000000005,0.96260000000000001,0.98660000000000003,1.0113000000000001]
[null,"AT2","$ per Train Path",null,null,5030.05,5155.8,5284.7,5416.82]
[null,"AT3","$ per '000 NTK",null,null,5.84,5.81,6.49,6.58]
[null,"AT4","$ per Net Tonne",null,null,1.96,1.97,2.1800000000000002,2.2000000000000002]
[null,"AT5","$ per '000 eGTK",null,null,2.89,2.97,3.04,3.12]
[]
[null,"GAPE",null,null,null,"2013/14","2014/15","2015/16","2016/17"]
[null,"AT1","$ per '000 GTK",null,null,1.4641,1.5006999999999999,1.5382,1.5767]
[null,"AT2","$ per Train Path",null,null,6975.84,7150.24,7328.99,7512.22]
[null,"AT3","$ per '000 NTK",null,null,1.61,1.42,1.36,1.35]
[null,"AT4","$ per Net Tonne",null,null,3.48,2.41,2.14,1.86]
[null,"AT5","$ per '000 eGTK",null,null,"N/A","N/A","N/A","N/A"]
[]
[null,"Goonyella",null,null,null,"2013/14","2014/15","2015/16","2016/17"]
[null,"AT1","$ per '000 GTK",null,null,0.6502,0.66649999999999998,0.68310000000000004,0.70020000000000004]
[null,"AT2","$ per Train Path",null,null,2487.7600000000002,2549.96,2613.6999999999998,2679.05]
[null,"AT3","$ per '000 NTK",null,null,6.35,5.95,5.83,5.77]
[null,"AT4","$ per Net Tonne",null,null,1.33,1.25,1.22,1.21]
[null,"AT5","$ per '000 eGTK",null,null,2.35,2.2799999999999998,2.2999999999999998,2.33]
[]
[null,"Moura",null,null,null,"2013/14","2014/15","2015/16","2016/17"]
[null,"AT1","$ per '000 GTK",null,null,1.7458,1.7894000000000001,1.8342000000000001,1.88]
[null,"AT2","$ per Train Path",null,null,612.39,627.70000000000005,643.39,659.47]
[null,"AT3","$ per '000 NTK",null,null,10.130000000000001,10.85,11.51,10.64]
[null,"AT4","$ per Net Tonne",null,null,1.67,1.85,1.96,1.81]
[null,"AT5","$ per '000 eGTK",null,null,"N/A","N/A","N/A","N/A"]
[]
[null,"Newlands",null,null,null,"2013/14","2014/15","2015/16","2016/17"]
[null,"AT1","$ per '000 GTK",null,null,1.8180000000000001,1.8634999999999999,1.91,1.9578]
[null,"AT2","$ per Train Path",null,null,6975.84,7150.24,7328.99,7512.22]
[null,"AT3","$ per '000 NTK",null,null,3.2,5.25,4.83,3.63]
[null,"AT4","$ per Net Tonne",null,null,0,0,0,0]
[null,"AT5","$ per '000 eGTK",null,null,"N/A","N/A","N/A","N/A"]
[]
[]
[]
[null,null,null,null,"Real Price Path",{"$f":"F31/'1.1 General'!F13","v":4.9652996369972122},{"$f":"G31/'1.1 General'!G13","v":4.8174126356885312},{"$f":"H31/'1.1 General'!H13","v":4.9340579244942715},{"$f":"I31/'1.1 General'!I13","v":4.857864375688802}]

{"sheet":"3.4 Volumes","index":14,"n_rows":39,"n_cols":9,"rows_kept":39,"cut":false,"hidden":false,"merged":[[1,0,1,2]]}
[{"$f":"'1.1 General'!$A$1","v":"AURIZON NETWORK - UT4 \"COAL SYSTEM AGGREGATE\" MODEL"}]
[]
[{"$f":"MID(CELL(\"FILENAME\",A1:A1),(FIND(\"]\",CELL(\"FILENAME\",A1:A1))+1),(LEN(CELL(\"FILENAME\",A1:A1))-FIND(\"]\",CELL(\"FILENAME\",A1:A1))+1))","v":"3.4 Volumes"}]
[]
[null,null,"Period Start",null,null,{"$f":"MODEL_START","v":"2013-07-01"},{"$f":"F6+1","v":"2014-07-01"},{"$f":"G6+1","v":"2015-07-01"},"2016-07-01"]
[null,"BY FINANCIAL YEAR","Period End",null,null,{"$f":"EOMONTH(F5,11)","v":"2014-06-30"},"2015-06-30","2016-06-30","2017-06-30"]
[null,null,"Financial Year",null,null,{"$f":"YEAR(F$5)&\"/\"&RIGHT(YEAR(F$6),2)","v":"2013/14"},{"$f":"YEAR(G$5)&\"/\"&RIGHT(YEAR(G$6),2)","v":"2014/15"},"2015/16","2016/17"]
[]
[null,"NET TONNES",null,null,null,{"$f":"F$7","v":"2013/14"},{"$f":"G$7","v":"2014/15"},"2015/16","2016/17"]
[null,"Blackwater",null,null,null,53715685,60281022,66836386,72811524]
[null,"Goonyella",null,null,null,97981695,107043752,112600172,117505227]
[null,"Moura",null,null,null,12534746,13607712,12963015,14079834]
[null,"Newlands",null,null,null,14802749,15831664,16956732,18668976]
[null,"GAPE",null,null,null,20610000,25387979,27105931,29042414]
[null,"TOTAL",null,null,null,{"$f":"SUM(F10:F14)","v":199644875},{"$f":"SUM(G10:G14)","v":222152129},236462236,252107975]
[]
[null,"GROSS TONNE KILOMETRES (GTK '000)",null,null,null,{"$f":"F$7","v":"2013/14"},{"$f":"G$7","v":"2014/15"},"2015/16","2016/17"]
[null,"Blackwater",null,null,null,30117969,33985924,37876747,41168179]
[null,"Goonyella",null,null,null,32649600,35622580,37444831,39077779]
[null,"Moura",null,null,null,3438649,3832505,3653129,3965176]
[null,"Newlands",null,null,null,3255724,3413741,3596255,3950946]
[null,"GAPE",null,null,null,11051057,13317088,14432770,15512057]
[null,"TOTAL",null,null,null,{"$f":"SUM(F18:F22)","v":80512999},{"$f":"SUM(G18:G22)","v":90171838},97003732,103674137]
[]
[null,"NET TONNE KILOMETRES (NTK '000)",null,null,null,{"$f":"F$7","v":"2013/14"},{"$f":"G$7","v":"2014/15"},"2015/16","2016/17"]
[null,"Blackwater",null,null,null,18744387,21168783,23597744,25713180]
[null,"Goonyella",null,null,null,20823411,22725075,23884802,24920016]
[null,"Moura",null,null,null,2063689,2314473,2205539,2395556]
[null,"Newlands",null,null,null,2041177,2139084,2254247,2477041]
[null,"GAPE",null,null,null,6927806,8348494,9048391,9724946]
[null,"TOTAL",null,null,null,{"$f":"SUM(F26:F30)","v":50600470},{"$f":"SUM(G26:G30)","v":56695909},60990723,65230739]
[]
[null,"ELECTRIC GROSS TONNE KILOMETRES (eGTK '000)",null,null,null,{"$f":"F$7","v":"2013/14"},{"$f":"G$7","v":"2014/15"},"2015/16","2016/17"]
[null,"Blackwater",null,null,null,20821711,26607072,33108879,36030048]
[null,"Goonyella",null,null,null,32638320,35622580,37433551,39063680]
[null,"Moura",null,null,null,"--","--","--","--"]
[null,"Newlands",null,null,null,"--","--","--","--"]
[null,"GAPE",null,null,null,"--","--","--","--"]
[null,"TOTAL",null,null,null,{"$f":"SUM(F34:F38)","v":53460031},{"$f":"SUM(G34:G38)","v":62229652},70542430,75093728]

{"sheet":"4. Charts >","index":15,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"5. Tools >","index":19,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Pricing","index":20,"n_rows":27,"n_cols":22,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'1.1 General'!$A$1","v":"AURIZON NETWORK - UT4 \"COAL SYSTEM AGGREGATE\" MODEL"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Legend:",null,null,null,"Blackwater","Goonyella","Moura","Newlands","GAPE"]
["PRICING TOOL (Indicative price for a Single Return Train Service)",null,null,null,null,null,null,null,null,null,null,null,null,"INPUTS",null,null," AT1",{"$f":"'3.3 Tariffs'!F36","v":0.93910000000000005},{"$f":"'3.3 Tariffs'!F50","v":0.6502},{"$f":"'3.3 Tariffs'!F57","v":1.7458},{"$f":"'3.3 Tariffs'!F64","v":1.8180000000000001},{"$f":"'3.3 Tariffs'!F43","v":1.4641}]
["Element",null,null,"Input/Calculation","Selection",null,null,null,null,null,null,null,null,"CALCULATION",null,null," AT2",{"$f":"'3.3 Tariffs'!F37","v":5030.05},{"$f":"'3.3 Tariffs'!F51","v":2487.7600000000002},{"$f":"'3.3 Tariffs'!F58","v":612.39},{"$f":"'3.3 Tariffs'!F65","v":6975.84},{"$f":"'3.3 Tariffs'!F44","v":6975.84}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"LINKED CELL",null,null," AT3",{"$f":"'3.3 Tariffs'!F38","v":5.84},{"$f":"'3.3 Tariffs'!F52","v":6.35},{"$f":"'3.3 Tariffs'!F59","v":10.130000000000001},{"$f":"'3.3 Tariffs'!F66","v":3.2},{"$f":"'3.3 Tariffs'!F45","v":1.61}]
["SELECT SYSTEM ----------------------------->",null,null,"Blackwater",null,null,null,null,null,null,null,null,null,"SELECTION",null,null," AT4",{"$f":"'3.3 Tariffs'!F39","v":1.96},{"$f":"'3.3 Tariffs'!F53","v":1.33},{"$f":"'3.3 Tariffs'!F60","v":1.67},{"$f":"'3.3 Tariffs'!F67","v":0},{"$f":"'3.3 Tariffs'!F46","v":3.48}]
[]
["ENTER PAYLOAD (TONNAGE) ---------->",null,null,10000,"A"]
[]
["ENTER DISTANCE (Mine to Port) ----->",null,null,172,"B"]
[]
["TARE WEIGHT (TONNAGE) -------------->",null,null,3000,"C"]
[]
["DISTANCE CONVERSIONS"]
["Net Tonnes (NT)",null,null,{"$f":"Payload","v":10000},"A"]
["Gross Tonne Kilometres (GTK)",null,null,{"$f":"(((Payload+Tare)+Tare)*Distance)/1000","v":2752},"((A+C) + C) x B"]
["Net Tonne Kilometres (NTK)",null,null,{"$f":"(Payload*Distance)/1000","v":1720},"A x B"]
[]
["INDICATIVE COST"]
["Tariff","Element",null,"Rate","Cost"]
[" AT1","$ per '000 GTK",null,{"$f":"HLOOKUP(System,$Q$2:$V$6,2,FALSE)","v":0.93910000000000005},{"$f":"D16*D21","v":2584.4032000000002}]
[" AT2","$ per Train Path",null,{"$f":"HLOOKUP(System,$Q$2:$V$6,3,FALSE)","v":5030.05},{"$f":"D22*2","v":10060.1}]
[" AT3","$ per '000 NTK",null,{"$f":"HLOOKUP(System,$Q$2:$V$6,4,FALSE)","v":5.84},{"$f":"D17*D23","v":10044.799999999999}]
[" AT4","$ per Net Tonne",null,{"$f":"HLOOKUP(System,$Q$2:$V$6,5,FALSE)","v":1.96},{"$f":"D15*D24","v":19600}]
[]
[null,null,null,"TOTAL INDICATIVE COST",{"$f":"SUM(E21:E24)","v":42289.303200000002}]
[null,null,null,"COST/NT",{"$f":"E26/Payload","v":4.2289303199999999}]

{"sheet":"A.1 Lists","index":21,"n_rows":21010,"n_cols":14,"rows_kept":4500,"cut":true,"hidden":false,"merged":[[1,0,1,2]],"bounds":{"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0}}
[{"$f":"'1.1 General'!$A$1","v":"AURIZON NETWORK - UT4 \"COAL SYSTEM AGGREGATE\" MODEL"}]
[]
[{"$f":"MID(CELL(\"FILENAME\",A1:A1),(FIND(\"]\",CELL(\"FILENAME\",A1:A1))+1),(LEN(CELL(\"FILENAME\",A1:A1))-FIND(\"]\",CELL(\"FILENAME\",A1:A1))+1))","v":"A.1 Lists"}]
[]
[]
[null,null,"DATE","FIN_YEAR_2","QUARTER","LEAP YEAR?",null,"YEAR","YEAR_2",null,"YEAR","CPI",null,"YESNO"]
[null,null,"00:00:00","0000",null,null,null,2000,"1999/00",null,{"$f":"$I7","v":"1999/00"},1.63934426229508E-2,null,"Yes"]
[null,null,"2008-07-01","2008/09",1,365,null,2001,"2000/01",null,{"$f":"$I8","v":"2000/01"},2.76497695852536E-2,null,"No"]
[null,null,"2008-07-02","2008/09",1,365,null,2002,"2001/02",null,"2001/02",2.9000000000000001E-2]
[null,null,"2008-07-03","2008/09",1,365,null,2003,"2002/03",null,"2002/03",3.1E-2]
[null,null,"2008-07-04","2008/09",1,365,null,2004,"2003/04",null,"2003/04",2.4E-2]
[null,null,"2008-07-05","2008/09",1,365,null,2005,"2004/05",null,"2004/05",2.5000000000000001E-2]
[null,null,"2008-07-06","2008/09",1,365,null,2006,"2005/06",null,"2005/06",4.1333333333333222E-2]
[null,null,"2008-07-07","2008/09",1,365,null,2007,"2006/07",null,"2006/07",2.5608194622279035E-2]
[null,null,"2008-07-08","2008/09",1,365,null,2008,"2007/08",null,"2007/08",5.1186017478152435E-2]
[null,null,"2008-07-09","2008/09",1,365,null,2009,"2008/09",null,"2008/09",2.0190023752969077E-2]
[null,null,"2008-07-10","2008/09",1,365,null,2010,"2009/10",null,"2009/10",3.2013969732246794E-2]
[null,null,"2008-07-11","2008/09",1,365,null,2011,"2010/11",null,"2010/11",3.8353073886068678E-2]
[null,null,"2008-07-12","2008/09",1,365,null,2012,"2011/12",null,"2011/12",9.2341118957088852E-3]
[null,null,"2008-07-13","2008/09",1,365,null,2013,"2012/13",null,"2012/13",2.5000000000000001E-2]
[null,null,"2008-07-14","2008/09",1,365,null,2014,"2013/14",null,"2013/14",2.5000000000000001E-2]
[null,null,"2008-07-15","2008/09",1,365,null,2015,"2014/15",null,"2014/15",2.5000000000000001E-2]
[null,null,"2008-07-16","2008/09",1,365,null,2016,"2015/16",null,"2015/16",2.5000000000000001E-2]
[null,null,"2008-07-17","2008/09",1,365,null,2017,"2016/17",null,"2016/17",2.5000000000000001E-2]
[null,null,"2008-07-18","2008/09",1,365,null,2018,"2017/18",null,"2017/18",2.5000000000000001E-2]
[null,null,"2008-07-19","2008/09",1,365,null,2019,"2018/19",null,"2018/19",2.5000000000000001E-2]
[null,null,"2008-07-20","2008/09",1,365,null,2020,"2019/20",null,"2019/20",2.5000000000000001E-2]
[null,null,"2008-07-21","2008/09",1,365,null,2021,"2020/21",null,"2020/21",2.5000000000000001E-2]
[null,null,"2008-07-22","2008/09",1,365,null,2022,"2021/22",null,"2021/22",2.5000000000000001E-2]
[null,null,"2008-07-23","2008/09",1,365,null,2023,"2022/23",null,"2022/23",2.5000000000000001E-2]
[null,null,"2008-07-24","2008/09",1,365,null,2024,"2023/24",null,"2023/24",2.5000000000000001E-2]
[null,null,"2008-07-25","2008/09",1,365,null,2025,"2024/25",null,"2024/25",2.5000000000000001E-2]
[null,null,"2008-07-26","2008/09",1,365,null,2026,"2025/26",null,"2025/26",2.5000000000000001E-2]
[null,null,"2008-07-27","2008/09",1,365,null,2027,"2026/27",null,"2026/27",2.5000000000000001E-2]
[null,null,"2008-07-28","2008/09",1,365,null,2028,"2027/28",null,"2027/28",2.5000000000000001E-2]
[null,null,"2008-07-29","2008/09",1,365,null,2029,"2028/29",null,"2028/29",2.5000000000000001E-2]
[null,null,"2008-07-30","2008/09",1,365,null,2030,"2029/30",null,"2029/30",2.5000000000000001E-2]
[null,null,"2008-07-31","2008/09",1,365,null,2031,"2030/31",null,"2030/31",2.5000000000000001E-2]
[null,null,"2008-08-01","2008/09",1,365,null,2032,"2031/32",null,"2031/32",2.5000000000000001E-2]
[null,null,"2008-08-02","2008/09",1,365,null,2033,"2032/33",null,"2032/33",2.5000000000000001E-2]
[null,null,"2008-08-03","2008/09",1,365,null,2034,"2033/34",null,"2033/34",2.5000000000000001E-2]
[null,null,"2008-08-04","2008/09",1,365,null,2035,"2034/35",null,"2034/35",2.5000000000000001E-2]
[null,null,"2008-08-05","2008/09",1,365,null,2036,"2035/36",null,"2035/36",2.5000000000000001E-2]
[null,null,"2008-08-06","2008/09",1,365,null,2037,"2036/37",null,"2036/37",2.5000000000000001E-2]
[null,null,"2008-08-07","2008/09",1,365,null,2038,"2037/38",null,"2037/38",2.5000000000000001E-2]
[null,null,"2008-08-08","2008/09",1,365,null,2039,"2038/39",null,"2038/39",2.5000000000000001E-2]
[null,null,"2008-08-09","2008/09",1,365,null,2040,"2039/40",null,"2039/40",2.5000000000000001E-2]
[null,null,"2008-08-10","2008/09",1,365,null,2041,"2040/41",null,"2040/41",2.5000000000000001E-2]
[null,null,"2008-08-11","2008/09",1,365,null,2042,"2041/42",null,"2041/42",2.5000000000000001E-2]
[null,null,"2008-08-12","2008/09",1,365,null,2043,"2042/43",null,"2042/43",2.5000000000000001E-2]
[null,null,"2008-08-13","2008/09",1,365,null,2044,"2043/44",null,"2043/44",2.5000000000000001E-2]
[null,null,"2008-08-14","2008/09",1,365,null,2045,"2044/45",null,"2044/45",2.5000000000000001E-2]
[null,null,"2008-08-15","2008/09",1,365,null,2046,"2045/46",null,"2045/46",2.5000000000000001E-2]
[null,null,"2008-08-16","2008/09",1,365,null,2047,"2046/47",null,"2046/47",2.5000000000000001E-2]
[null,null,"2008-08-17","2008/09",1,365,null,2048,"2047/48",null,"2047/48",2.5000000000000001E-2]
[null,null,"2008-08-18","2008/09",1,365,null,2049,"2048/49",null,"2048/49",2.5000000000000001E-2]
[null,null,"2008-08-19","2008/09",1,365,null,2050,"2049/50",null,"2049/50",2.5000000000000001E-2]
[null,null,"2008-08-20","2008/09",1,365,null,2051,"2050/51",null,"2050/51",2.5000000000000001E-2]
[null,null,"2008-08-21","2008/09",1,365,null,2052,"2051/52",null,"2051/52",2.5000000000000001E-2]
[null,null,"2008-08-22","2008/09",1,365,null,2053,"2052/53",null,"2052/53",2.5000000000000001E-2]
[null,null,"2008-08-23","2008/09",1,365,null,2054,"2053/54",null,"2053/54",2.5000000000000001E-2]
[null,null,"2008-08-24","2008/09",1,365,null,2055,"2054/55",null,"2054/55",2.5000000000000001E-2]
[null,null,"2008-08-25","2008/09",1,365,null,2056,"2055/56",null,"2055/56",2.5000000000000001E-2]
[null,null,"2008-08-26","2008/09",1,365,null,2057,"2056/57",null,"2056/57",2.5000000000000001E-2]
[null,null,"2008-08-27","2008/09",1,365,null,2058,"2057/58",null,"2057/58",2.5000000000000001E-2]
[null,null,"2008-08-28","2008/09",1,365,null,2059,"2058/59",null,"2058/59",2.5000000000000001E-2]
[null,null,"2008-08-29","2008/09",1,365,null,2060,"2059/60",null,"2059/60",2.5000000000000001E-2]
[null,null,"2008-08-30","2008/09",1,365,null,2061,"2060/61",null,"2060/61",2.5000000000000001E-2]
[null,null,"2008-08-31","2008/09",1,365,null,2062,"2061/62",null,"2061/62",2.5000000000000001E-2]
[null,null,"2008-09-01","2008/09",1,365,null,2063,"2062/63",null,"2062/63",2.5000000000000001E-2]
[null,null,"2008-09-02","2008/09",1,365,null,2064,"2063/64",null,"2063/64",2.5000000000000001E-2]
[null,null,"2008-09-03","2008/09",1,365,null,2065,"2064/65",null,{"$f":"$I72","v":"2064/65"},2.5000000000000001E-2]
[null,null,"2008-09-04","2008/09",1,365,null,null,null,null,0,2.5000000000000001E-2]
[null,null,"2008-09-05","2008/09",1,365,null,null,null,null,0,2.5000000000000001E-2]
[null,null,"2008-09-06","2008/09",1,365,null,null,null,null,0,0]
[null,null,"2008-09-07","2008/09",1,365,null,null,null,null,0,0]
[null,null,"2008-09-08","2008/09",1,365,null,null,null,null,0,0]
[null,null,"2008-09-09","2008/09",1,365]
[null,null,"2008-09-10","2008/09",1,365]
[null,null,"2008-09-11","2008/09",1,365]
[null,null,"2008-09-12","2008/09",1,365]
[null,null,"2008-09-13","2008/09",1,365]
[null,null,"2008-09-14","2008/09",1,365]
[null,null,"2008-09-15","2008/09",1,365]
[null,null,"2008-09-16","2008/09",1,365]
[null,null,"2008-09-17","2008/09",1,365]
[null,null,"2008-09-18","2008/09",1,365]
[null,null,"2008-09-19","2008/09",1,365]
[null,null,"2008-09-20","2008/09",1,365]
[null,null,"2008-09-21","2008/09",1,365]
[null,null,"2008-09-22","2008/09",1,365]
[null,null,"2008-09-23","2008/09",1,365]
[null,null,"2008-09-24","2008/09",1,365]
[null,null,"2008-09-25","2008/09",1,365]
[null,null,"2008-09-26","2008/09",1,365]
[null,null,"2008-09-27","2008/09",1,365]
[null,null,"2008-09-28","2008/09",1,365]
[null,null,"2008-09-29","2008/09",1,365]
[null,null,"2008-09-30","2008/09",1,365]
[null,null,"2008-10-01","2008/09",2,365]
[null,null,"2008-10-02","2008/09",2,365]
[null,null,"2008-10-03","2008/09",2,365]
[null,null,"2008-10-04","2008/09",2,365]
[null,null,"2008-10-05","2008/09",2,365]
[null,null,"2008-10-06","2008/09",2,365]
[null,null,"2008-10-07","2008/09",2,365]
[null,null,"2008-10-08","2008/09",2,365]
[null,null,"2008-10-09","2008/09",2,365]
[null,null,"2008-10-10","2008/09",2,365]
[null,null,"2008-10-11","2008/09",2,365]
[null,null,"2008-10-12","2008/09",2,365]
[null,null,"2008-10-13","2008/09",2,365]
[null,null,"2008-10-14","2008/09",2,365]
[null,null,"2008-10-15","2008/09",2,365]
[null,null,"2008-10-16","2008/09",2,365]
[null,null,"2008-10-17","2008/09",2,365]
[null,null,"2008-10-18","2008/09",2,365]
[null,null,"2008-10-19","2008/09",2,365]
[null,null,"2008-10-20","2008/09",2,365]
[null,null,"2008-10-21","2008/09",2,365]
[null,null,"2008-10-22","2008/09",2,365]
[null,null,"2008-10-23","2008/09",2,365]
[null,null,"2008-10-24","2008/09",2,365]
[null,null,"2008-10-25","2008/09",2,365]
[null,null,"2008-10-26","2008/09",2,365]
[null,null,"2008-10-27","2008/09",2,365]
[null,null,"2008-10-28","2008/09",2,365]
[null,null,"2008-10-29","2008/09",2,365]
[null,null,"2008-10-30","2008/09",2,365]
[null,null,"2008-10-31","2008/09",2,365]
[null,null,"2008-11-01","2008/09",2,365]
[null,null,"2008-11-02","2008/09",2,365]
[null,null,"2008-11-03","2008/09",2,365]
[null,null,"2008-11-04","2008/09",2,365]
[null,null,"2008-11-05","2008/09",2,365]
[null,null,"2008-11-06","2008/09",2,365]
[null,null,"2008-11-07","2008/09",2,365]
[null,null,"2008-11-08","2008/09",2,365]
[null,null,"2008-11-09","2008/09",2,365]
[null,null,"2008-11-10","2008/09",2,365]
[null,null,"2008-11-11","2008/09",2,365]
[null,null,"2008-11-12","2008/09",2,365]
[null,null,"2008-11-13","2008/09",2,365]
[null,null,"2008-11-14","2008/09",2,365]
[null,null,"2008-11-15","2008/09",2,365]
[null,null,"2008-11-16","2008/09",2,365]
[null,null,"2008-11-17","2008/09",2,365]
[null,null,"2008-11-18","2008/09",2,365]
[null,null,"2008-11-19","2008/09",2,365]
[null,null,"2008-11-20","2008/09",2,365]
[null,null,"2008-11-21","2008/09",2,365]
[null,null,"2008-11-22","2008/09",2,365]
[null,null,"2008-11-23","2008/09",2,365]
[null,null,"2008-11-24","2008/09",2,365]
[null,null,"2008-11-25","2008/09",2,365]
[null,null,"2008-11-26","2008/09",2,365]
[null,null,"2008-11-27","2008/09",2,365]
[null,null,"2008-11-28","2008/09",2,365]
[null,null,"2008-11-29","2008/09",2,365]
[null,null,"2008-11-30","2008/09",2,365]
[null,null,"2008-12-01","2008/09",2,365]
[null,null,"2008-12-02","2008/09",2,365]
[null,null,"2008-12-03","2008/09",2,365]
[null,null,"2008-12-04","2008/09",2,365]
[null,null,"2008-12-05","2008/09",2,365]
[null,null,"2008-12-06","2008/09",2,365]
[null,null,"2008-12-07","2008/09",2,365]
[null,null,"2008-12-08","2008/09",2,365]
[null,null,"2008-12-09","2008/09",2,365]
[null,null,"2008-12-10","2008/09",2,365]
[null,null,"2008-12-11","2008/09",2,365]
[null,null,"2008-12-12","2008/09",2,365]
[null,null,"2008-12-13","2008/09",2,365]
[null,null,"2008-12-14","2008/09",2,365]
[null,null,"2008-12-15","2008/09",2,365]
[null,null,"2008-12-16","2008/09",2,365]
[null,null,"2008-12-17","2008/09",2,365]
[null,null,"2008-12-18","2008/09",2,365]
[null,null,"2008-12-19","2008/09",2,365]
[null,null,"2008-12-20","2008/09",2,365]
[null,null,"2008-12-21","2008/09",2,365]
[null,null,"2008-12-22","2008/09",2,365]
[null,null,"2008-12-23","2008/09",2,365]
[null,null,"2008-12-24","2008/09",2,365]
[null,null,"2008-12-25","2008/09",2,365]
[null,null,"2008-12-26","2008/09",2,365]
[null,null,"2008-12-27","2008/09",2,365]
[null,null,"2008-12-28","2008/09",2,365]
[null,null,"2008-12-29","2008/09",2,365]
[null,null,"2008-12-30","2008/09",2,365]
[null,null,"2008-12-31","2008/09",2,365]
[null,null,"2009-01-01","2008/09",3,365]
[null,null,"2009-01-02","2008/09",3,365]
[null,null,"2009-01-03","2008/09",3,365]
[null,null,"2009-01-04","2008/09",3,365]
[null,null,"2009-01-05","2008/09",3,365]
[null,null,"2009-01-06","2008/09",3,365]
[null,null,"2009-01-07","2008/09",3,365]
[null,null,"2009-01-08","2008/09",3,365]
[null,null,"2009-01-09","2008/09",3,365]
[null,null,"2009-01-10","2008/09",3,365]
[null,null,"2009-01-11","2008/09",3,365]
[null,null,"2009-01-12","2008/09",3,365]
[null,null,"2009-01-13","2008/09",3,365]
[null,null,"2009-01-14","2008/09",3,365]
[null,null,"2009-01-15","2008/09",3,365]
[null,null,"2009-01-16","2008/09",3,365]
[null,null,"2009-01-17","2008/09",3,365]
[null,null,"2009-01-18","2008/09",3,365]
[null,null,"2009-01-19","2008/09",3,365]
[null,null,"2009-01-20","2008/09",3,365]
[null,null,"2009-01-21","2008/09",3,365]
[null,null,"2009-01-22","2008/09",3,365]
[null,null,"2009-01-23","2008/09",3,365]
[null,null,"2009-01-24","2008/09",3,365]
[null,null,"2009-01-25","2008/09",3,365]
[null,null,"2009-01-26","2008/09",3,365]
[null,null,"2009-01-27","2008/09",3,365]
[null,null,"2009-01-28","2008/09",3,365]
[null,null,"2009-01-29","2008/09",3,365]
[null,null,"2009-01-30","2008/09",3,365]
[null,null,"2009-01-31","2008/09",3,365]
[null,null,"2009-02-01","2008/09",3,365]
[null,null,"2009-02-02","2008/09",3,365]
[null,null,"2009-02-03","2008/09",3,365]
[null,null,"2009-02-04","2008/09",3,365]
[null,null,"2009-02-05","2008/09",3,365]
[null,null,"2009-02-06","2008/09",3,365]
[null,null,"2009-02-07","2008/09",3,365]
[null,null,"2009-02-08","2008/09",3,365]
[null,null,"2009-02-09","2008/09",3,365]
[null,null,"2009-02-10","2008/09",3,365]
[null,null,"2009-02-11","2008/09",3,365]
[null,null,"2009-02-12","2008/09",3,365]
[null,null,"2009-02-13","2008/09",3,365]
[null,null,"2009-02-14","2008/09",3,365]
[null,null,"2009-02-15","2008/09",3,365]
[null,null,"2009-02-16","2008/09",3,365]
[null,null,"2009-02-17","2008/09",3,365]
[null,null,"2009-02-18","2008/09",3,365]
[null,null,"2009-02-19","2008/09",3,365]
[null,null,"2009-02-20","2008/09",3,365]
[null,null,"2009-02-21","2008/09",3,365]
[null,null,"2009-02-22","2008/09",3,365]
[null,null,"2009-02-23","2008/09",3,365]
[null,null,"2009-02-24","2008/09",3,365]
[null,null,"2009-02-25","2008/09",3,365]
[null,null,"2009-02-26","2008/09",3,365]
[null,null,"2009-02-27","2008/09",3,365]
[null,null,"2009-02-28","2008/09",3,365]
[null,null,"2009-03-01","2008/09",3,365]
[null,null,"2009-03-02","2008/09",3,365]
[null,null,"2009-03-03","2008/09",3,365]
[null,null,"2009-03-04","2008/09",3,365]
[null,null,"2009-03-05","2008/09",3,365]
[null,null,"2009-03-06","2008/09",3,365]
[null,null,"2009-03-07","2008/09",3,365]
[null,null,"2009-03-08","2008/09",3,365]
[null,null,"2009-03-09","2008/09",3,365]
[null,null,"2009-03-10","2008/09",3,365]
[null,null,"2009-03-11","2008/09",3,365]
[null,null,"2009-03-12","2008/09",3,365]
[null,null,"2009-03-13","2008/09",3,365]
[null,null,"2009-03-14","2008/09",3,365]
[null,null,"2009-03-15","2008/09",3,365]
[null,null,"2009-03-16","2008/09",3,365]
[null,null,"2009-03-17","2008/09",3,365]
[null,null,"2009-03-18","2008/09",3,365]
[null,null,"2009-03-19","2008/09",3,365]
[null,null,"2009-03-20","2008/09",3,365]
[null,null,"2009-03-21","2008/09",3,365]
[null,null,"2009-03-22","2008/09",3,365]
[null,null,"2009-03-23","2008/09",3,365]
[null,null,"2009-03-24","2008/09",3,365]
[null,null,"2009-03-25","2008/09",3,365]
[null,null,"2009-03-26","2008/09",3,365]
[null,null,"2009-03-27","2008/09",3,365]
[null,null,"2009-03-28","2008/09",3,365]
[null,null,"2009-03-29","2008/09",3,365]
[null,null,"2009-03-30","2008/09",3,365]
[null,null,"2009-03-31","2008/09",3,365]
[null,null,"2009-04-01","2008/09",4,365]
[null,null,"2009-04-02","2008/09",4,365]
[null,null,"2009-04-03","2008/09",4,365]
[null,null,"2009-04-04","2008/09",4,365]
[null,null,"2009-04-05","2008/09",4,365]
[null,null,"2009-04-06","2008/09",4,365]
[null,null,"2009-04-07","2008/09",4,365]
[null,null,"2009-04-08","2008/09",4,365]
[null,null,"2009-04-09","2008/09",4,365]
[null,null,"2009-04-10","2008/09",4,365]
[null,null,"2009-04-11","2008/09",4,365]
[null,null,"2009-04-12","2008/09",4,365]
[null,null,"2009-04-13","2008/09",4,365]
[null,null,"2009-04-14","2008/09",4,365]
[null,null,"2009-04-15","2008/09",4,365]
[null,null,"2009-04-16","2008/09",4,365]
[null,null,"2009-04-17","2008/09",4,365]
[null,null,"2009-04-18","2008/09",4,365]
[null,null,"2009-04-19","2008/09",4,365]
[null,null,"2009-04-20","2008/09",4,365]
[null,null,"2009-04-21","2008/09",4,365]
[null,null,"2009-04-22","2008/09",4,365]
[null,null,"2009-04-23","2008/09",4,365]
[null,null,"2009-04-24","2008/09",4,365]
[null,null,"2009-04-25","2008/09",4,365]
[null,null,"2009-04-26","2008/09",4,365]
[null,null,"2009-04-27","2008/09",4,365]
[null,null,"2009-04-28","2008/09",4,365]
[null,null,"2009-04-29","2008/09",4,365]
[null,null,"2009-04-30","2008/09",4,365]
[null,null,"2009-05-01","2008/09",4,365]
[null,null,"2009-05-02","2008/09",4,365]
[null,null,"2009-05-03","2008/09",4,365]
[null,null,"2009-05-04","2008/09",4,365]
[null,null,"2009-05-05","2008/09",4,365]
[null,null,"2009-05-06","2008/09",4,365]
[null,null,"2009-05-07","2008/09",4,365]
[null,null,"2009-05-08","2008/09",4,365]
[null,null,"2009-05-09","2008/09",4,365]
[null,null,"2009-05-10","2008/09",4,365]
[null,null,"2009-05-11","2008/09",4,365]
[null,null,"2009-05-12","2008/09",4,365]
[null,null,"2009-05-13","2008/09",4,365]
[null,null,"2009-05-14","2008/09",4,365]
[null,null,"2009-05-15","2008/09",4,365]
[null,null,"2009-05-16","2008/09",4,365]
[null,null,"2009-05-17","2008/09",4,365]
[null,null,"2009-05-18","2008/09",4,365]
[null,null,"2009-05-19","2008/09",4,365]
[null,null,"2009-05-20","2008/09",4,365]
[null,null,"2009-05-21","2008/09",4,365]
[null,null,"2009-05-22","2008/09",4,365]
[null,null,"2009-05-23","2008/09",4,365]
[null,null,"2009-05-24","2008/09",4,365]
[null,null,"2009-05-25","2008/09",4,365]
[null,null,"2009-05-26","2008/09",4,365]
[null,null,"2009-05-27","2008/09",4,365]
[null,null,"2009-05-28","2008/09",4,365]
[null,null,"2009-05-29","2008/09",4,365]
[null,null,"2009-05-30","2008/09",4,365]
[null,null,"2009-05-31","2008/09",4,365]
[null,null,"2009-06-01","2008/09",4,365]
[null,null,"2009-06-02","2008/09",4,365]
[null,null,"2009-06-03","2008/09",4,365]
[null,null,"2009-06-04","2008/09",4,365]
[null,null,"2009-06-05","2008/09",4,365]
[null,null,"2009-06-06","2008/09",4,365]
[null,null,"2009-06-07","2008/09",4,365]
[null,null,"2009-06-08","2008/09",4,365]
[null,null,"2009-06-09","2008/09",4,365]
[null,null,"2009-06-10","2008/09",4,365]
[null,null,"2009-06-11","2008/09",4,365]
[null,null,"2009-06-12","2008/09",4,365]
[null,null,"2009-06-13","2008/09",4,365]
[null,null,"2009-06-14","2008/09",4,365]
[null,null,"2009-06-15","2008/09",4,365]
[null,null,"2009-06-16","2008/09",4,365]
[null,null,"2009-06-17","2008/09",4,365]
[null,null,"2009-06-18","2008/09",4,365]
[null,null,"2009-06-19","2008/09",4,365]
[null,null,"2009-06-20","2008/09",4,365]
[null,null,"2009-06-21","2008/09",4,365]
[null,null,"2009-06-22","2008/09",4,365]
[null,null,"2009-06-23","2008/09",4,365]
[null,null,"2009-06-24","2008/09",4,365]
[null,null,"2009-06-25","2008/09",4,365]
[null,null,"2009-06-26","2008/09",4,365]
[null,null,"2009-06-27","2008/09",4,365]
[null,null,"2009-06-28","2008/09",4,365]
[null,null,"2009-06-29","2008/09",4,365]
[null,null,"2009-06-30","2008/09",4,365]
[null,null,"2009-07-01","2009/10",1,365]
[null,null,"2009-07-02","2009/10",1,365]
[null,null,"2009-07-03","2009/10",1,365]
[null,null,"2009-07-04","2009/10",1,365]
[null,null,"2009-07-05","2009/10",1,365]
[null,null,"2009-07-06","2009/10",1,365]
[null,null,"2009-07-07","2009/10",1,365]
[null,null,"2009-07-08","2009/10",1,365]
[null,null,"2009-07-09","2009/10",1,365]
[null,null,"2009-07-10","2009/10",1,365]
[null,null,"2009-07-11","2009/10",1,365]
[null,null,"2009-07-12","2009/10",1,365]
[null,null,"2009-07-13","2009/10",1,365]
[null,null,"2009-07-14","2009/10",1,365]
[null,null,"2009-07-15","2009/10",1,365]
[null,null,"2009-07-16","2009/10",1,365]
[null,null,"2009-07-17","2009/10",1,365]
[null,null,"2009-07-18","2009/10",1,365]
[null,null,"2009-07-19","2009/10",1,365]
[null,null,"2009-07-20","2009/10",1,365]
[null,null,"2009-07-21","2009/10",1,365]
[null,null,"2009-07-22","2009/10",1,365]
[null,null,"2009-07-23","2009/10",1,365]
[null,null,"2009-07-24","2009/10",1,365]
[null,null,"2009-07-25","2009/10",1,365]
[null,null,"2009-07-26","2009/10",1,365]
[null,null,"2009-07-27","2009/10",1,365]
[null,null,"2009-07-28","2009/10",1,365]
[null,null,"2009-07-29","2009/10",1,365]
[null,null,"2009-07-30","2009/10",1,365]
[null,null,"2009-07-31","2009/10",1,365]
[null,null,"2009-08-01","2009/10",1,365]
[null,null,"2009-08-02","2009/10",1,365]
[null,null,"2009-08-03","2009/10",1,365]
[null,null,"2009-08-04","2009/10",1,365]
[null,null,"2009-08-05","2009/10",1,365]
[null,null,"2009-08-06","2009/10",1,365]
[null,null,"2009-08-07","2009/10",1,365]
[null,null,"2009-08-08","2009/10",1,365]
[null,null,"2009-08-09","2009/10",1,365]
[null,null,"2009-08-10","2009/10",1,365]
[null,null,"2009-08-11","2009/10",1,365]
[null,null,"2009-08-12","2009/10",1,365]
[null,null,"2009-08-13","2009/10",1,365]
[null,null,"2009-08-14","2009/10",1,365]
[null,null,"2009-08-15","2009/10",1,365]
[null,null,"2009-08-16","2009/10",1,365]
[null,null,"2009-08-17","2009/10",1,365]
[null,null,"2009-08-18","2009/10",1,365]
[null,null,"2009-08-19","2009/10",1,365]
[null,null,"2009-08-20","2009/10",1,365]
[null,null,"2009-08-21","2009/10",1,365]
[null,null,"2009-08-22","2009/10",1,365]
[null,null,"2009-08-23","2009/10",1,365]
[null,null,"2009-08-24","2009/10",1,365]
[null,null,"2009-08-25","2009/10",1,365]
[null,null,"2009-08-26","2009/10",1,365]
[null,null,"2009-08-27","2009/10",1,365]
[null,null,"2009-08-28","2009/10",1,365]
[null,null,"2009-08-29","2009/10",1,365]
[null,null,"2009-08-30","2009/10",1,365]
[null,null,"2009-08-31","2009/10",1,365]
[null,null,"2009-09-01","2009/10",1,365]
[null,null,"2009-09-02","2009/10",1,365]
[null,null,"2009-09-03","2009/10",1,365]
[null,null,"2009-09-04","2009/10",1,365]
[null,null,"2009-09-05","2009/10",1,365]
[null,null,"2009-09-06","2009/10",1,365]
[null,null,"2009-09-07","2009/10",1,365]
[null,null,"2009-09-08","2009/10",1,365]
[null,null,"2009-09-09","2009/10",1,365]
[null,null,"2009-09-10","2009/10",1,365]
[null,null,"2009-09-11","2009/10",1,365]
[null,null,"2009-09-12","2009/10",1,365]
[null,null,"2009-09-13","2009/10",1,365]
[null,null,"2009-09-14","2009/10",1,365]
[null,null,"2009-09-15","2009/10",1,365]
[null,null,"2009-09-16","2009/10",1,365]
[null,null,"2009-09-17","2009/10",1,365]
[null,null,"2009-09-18","2009/10",1,365]
[null,null,"2009-09-19","2009/10",1,365]
[null,null,"2009-09-20","2009/10",1,365]
[null,null,"2009-09-21","2009/10",1,365]
[null,null,"2009-09-22","2009/10",1,365]
[null,null,"2009-09-23","2009/10",1,365]
[null,null,"2009-09-24","2009/10",1,365]
[null,null,"2009-09-25","2009/10",1,365]
[null,null,"2009-09-26","2009/10",1,365]
[null,null,"2009-09-27","2009/10",1,365]
[null,null,"2009-09-28","2009/10",1,365]
[null,null,"2009-09-29","2009/10",1,365]
[null,null,"2009-09-30","2009/10",1,365]
[null,null,"2009-10-01","2009/10",2,365]
[null,null,"2009-10-02","2009/10",2,365]
[null,null,"2009-10-03","2009/10",2,365]
[null,null,"2009-10-04","2009/10",2,365]
[null,null,"2009-10-05","2009/10",2,365]
[null,null,"2009-10-06","2009/10",2,365]
[null,null,"2009-10-07","2009/10",2,365]
[null,null,"2009-10-08","2009/10",2,365]
[null,null,"2009-10-09","2009/10",2,365]
[null,null,"2009-10-10","2009/10",2,365]
[null,null,"2009-10-11","2009/10",2,365]
[null,null,"2009-10-12","2009/10",2,365]
[null,null,"2009-10-13","2009/10",2,365]
[null,null,"2009-10-14","2009/10",2,365]
[null,null,"2009-10-15","2009/10",2,365]
[null,null,"2009-10-16","2009/10",2,365]
[null,null,"2009-10-17","2009/10",2,365]
[null,null,"2009-10-18","2009/10",2,365]
[null,null,"2009-10-19","2009/10",2,365]
[null,null,"2009-10-20","2009/10",2,365]
[null,null,"2009-10-21","2009/10",2,365]
[null,null,"2009-10-22","2009/10",2,365]
[null,null,"2009-10-23","2009/10",2,365]
[null,null,"2009-10-24","2009/10",2,365]
[null,null,"2009-10-25","2009/10",2,365]
[null,null,"2009-10-26","2009/10",2,365]
[null,null,"2009-10-27","2009/10",2,365]
[null,null,"2009-10-28","2009/10",2,365]
[null,null,"2009-10-29","2009/10",2,365]
[null,null,"2009-10-30","2009/10",2,365]
[null,null,"2009-10-31","2009/10",2,365]
[null,null,"2009-11-01","2009/10",2,365]
[null,null,"2009-11-02","2009/10",2,365]
[null,null,"2009-11-03","2009/10",2,365]
[null,null,"2009-11-04","2009/10",2,365]
[null,null,"2009-11-05","2009/10",2,365]
[null,null,"2009-11-06","2009/10",2,365]
[null,null,"2009-11-07","2009/10",2,365]
[null,null,"2009-11-08","2009/10",2,365]
[null,null,"2009-11-09","2009/10",2,365]
[null,null,"2009-11-10","2009/10",2,365]
[null,null,"2009-11-11","2009/10",2,365]
[null,null,"2009-11-12","2009/10",2,365]
[null,null,"2009-11-13","2009/10",2,365]
[null,null,"2009-11-14","2009/10",2,365]
[null,null,"2009-11-15","2009/10",2,365]
[null,null,"2009-11-16","2009/10",2,365]
[null,null,"2009-11-17","2009/10",2,365]
[null,null,"2009-11-18","2009/10",2,365]
[null,null,"2009-11-19","2009/10",2,365]
[null,null,"2009-11-20","2009/10",2,365]
[null,null,"2009-11-21","2009/10",2,365]
[null,null,"2009-11-22","2009/10",2,365]
[null,null,"2009-11-23","2009/10",2,365]
[null,null,"2009-11-24","2009/10",2,365]
[null,null,"2009-11-25","2009/10",2,365]
[null,null,"2009-11-26","2009/10",2,365]
[null,null,"2009-11-27","2009/10",2,365]
[null,null,"2009-11-28","2009/10",2,365]
[null,null,"2009-11-29","2009/10",2,365]
[null,null,"2009-11-30","2009/10",2,365]
[null,null,"2009-12-01","2009/10",2,365]
[null,null,"2009-12-02","2009/10",2,365]
[null,null,"2009-12-03","2009/10",2,365]
[null,null,"2009-12-04","2009/10",2,365]
[null,null,"2009-12-05","2009/10",2,365]
[null,null,"2009-12-06","2009/10",2,365]
[null,null,"2009-12-07","2009/10",2,365]
[null,null,"2009-12-08","2009/10",2,365]
[null,null,"2009-12-09","2009/10",2,365]
[null,null,"2009-12-10","2009/10",2,365]
[null,null,"2009-12-11","2009/10",2,365]
[null,null,"2009-12-12","2009/10",2,365]
[null,null,"2009-12-13","2009/10",2,365]
[null,null,"2009-12-14","2009/10",2,365]
[null,null,"2009-12-15","2009/10",2,365]
[null,null,"2009-12-16","2009/10",2,365]
[null,null,"2009-12-17","2009/10",2,365]
[null,null,"2009-12-18","2009/10",2,365]
[null,null,"2009-12-19","2009/10",2,365]
[null,null,"2009-12-20","2009/10",2,365]
[null,null,"2009-12-21","2009/10",2,365]
[null,null,"2009-12-22","2009/10",2,365]
[null,null,"2009-12-23","2009/10",2,365]
[null,null,"2009-12-24","2009/10",2,365]
[null,null,"2009-12-25","2009/10",2,365]
[null,null,"2009-12-26","2009/10",2,365]
[null,null,"2009-12-27","2009/10",2,365]
[null,null,"2009-12-28","2009/10",2,365]
[null,null,"2009-12-29","2009/10",2,365]
[null,null,"2009-12-30","2009/10",2,365]
[null,null,"2009-12-31","2009/10",2,365]
[null,null,"2010-01-01","2009/10",3,365]
[null,null,"2010-01-02","2009/10",3,365]
[null,null,"2010-01-03","2009/10",3,365]
[null,null,"2010-01-04","2009/10",3,365]
[null,null,"2010-01-05","2009/10",3,365]
[null,null,"2010-01-06","2009/10",3,365]
[null,null,"2010-01-07","2009/10",3,365]
[null,null,"2010-01-08","2009/10",3,365]
[null,null,"2010-01-09","2009/10",3,365]
[null,null,"2010-01-10","2009/10",3,365]
[null,null,"2010-01-11","2009/10",3,365]
[null,null,"2010-01-12","2009/10",3,365]
[null,null,"2010-01-13","2009/10",3,365]
[null,null,"2010-01-14","2009/10",3,365]
[null,null,"2010-01-15","2009/10",3,365]
[null,null,"2010-01-16","2009/10",3,365]
[null,null,"2010-01-17","2009/10",3,365]
[null,null,"2010-01-18","2009/10",3,365]
[null,null,"2010-01-19","2009/10",3,365]
[null,null,"2010-01-20","2009/10",3,365]
[null,null,"2010-01-21","2009/10",3,365]
[null,null,"2010-01-22","2009/10",3,365]
[null,null,"2010-01-23","2009/10",3,365]
[null,null,"2010-01-24","2009/10",3,365]
[null,null,"2010-01-25","2009/10",3,365]
[null,null,"2010-01-26","2009/10",3,365]
[null,null,"2010-01-27","2009/10",3,365]
[null,null,"2010-01-28","2009/10",3,365]
[null,null,"2010-01-29","2009/10",3,365]
[null,null,"2010-01-30","2009/10",3,365]
[null,null,"2010-01-31","2009/10",3,365]
[null,null,"2010-02-01","2009/10",3,365]
[null,null,"2010-02-02","2009/10",3,365]
[null,null,"2010-02-03","2009/10",3,365]
[null,null,"2010-02-04","2009/10",3,365]
[null,null,"2010-02-05","2009/10",3,365]
[null,null,"2010-02-06","2009/10",3,365]
[null,null,"2010-02-07","2009/10",3,365]
[null,null,"2010-02-08","2009/10",3,365]
[null,null,"2010-02-09","2009/10",3,365]
[null,null,"2010-02-10","2009/10",3,365]
[null,null,"2010-02-11","2009/10",3,365]
[null,null,"2010-02-12","2009/10",3,365]
[null,null,"2010-02-13","2009/10",3,365]
[null,null,"2010-02-14","2009/10",3,365]
[null,null,"2010-02-15","2009/10",3,365]
[null,null,"2010-02-16","2009/10",3,365]
[null,null,"2010-02-17","2009/10",3,365]
[null,null,"2010-02-18","2009/10",3,365]
[null,null,"2010-02-19","2009/10",3,365]
[null,null,"2010-02-20","2009/10",3,365]
[null,null,"2010-02-21","2009/10",3,365]
[null,null,"2010-02-22","2009/10",3,365]
[null,null,"2010-02-23","2009/10",3,365]
[null,null,"2010-02-24","2009/10",3,365]
[null,null,"2010-02-25","2009/10",3,365]
[null,null,"2010-02-26","2009/10",3,365]
[null,null,"2010-02-27","2009/10",3,365]
[null,null,"2010-02-28","2009/10",3,365]
[null,null,"2010-03-01","2009/10",3,365]
[null,null,"2010-03-02","2009/10",3,365]
[null,null,"2010-03-03","2009/10",3,365]
[null,null,"2010-03-04","2009/10",3,365]
[null,null,"2010-03-05","2009/10",3,365]
[null,null,"2010-03-06","2009/10",3,365]
[null,null,"2010-03-07","2009/10",3,365]
[null,null,"2010-03-08","2009/10",3,365]
[null,null,"2010-03-09","2009/10",3,365]
[null,null,"2010-03-10","2009/10",3,365]
[null,null,"2010-03-11","2009/10",3,365]
[null,null,"2010-03-12","2009/10",3,365]
[null,null,"2010-03-13","2009/10",3,365]
[null,null,"2010-03-14","2009/10",3,365]
[null,null,"2010-03-15","2009/10",3,365]
[null,null,"2010-03-16","2009/10",3,365]
[null,null,"2010-03-17","2009/10",3,365]
[null,null,"2010-03-18","2009/10",3,365]
[null,null,"2010-03-19","2009/10",3,365]
[null,null,"2010-03-20","2009/10",3,365]
[null,null,"2010-03-21","2009/10",3,365]
[null,null,"2010-03-22","2009/10",3,365]
[null,null,"2010-03-23","2009/10",3,365]
[null,null,"2010-03-24","2009/10",3,365]
[null,null,"2010-03-25","2009/10",3,365]
[null,null,"2010-03-26","2009/10",3,365]
[null,null,"2010-03-27","2009/10",3,365]
[null,null,"2010-03-28","2009/10",3,365]
[null,null,"2010-03-29","2009/10",3,365]
[null,null,"2010-03-30","2009/10",3,365]
[null,null,"2010-03-31","2009/10",3,365]
[null,null,"2010-04-01","2009/10",4,365]
[null,null,"2010-04-02","2009/10",4,365]
[null,null,"2010-04-03","2009/10",4,365]
[null,null,"2010-04-04","2009/10",4,365]
[null,null,"2010-04-05","2009/10",4,365]
[null,null,"2010-04-06","2009/10",4,365]
[null,null,"2010-04-07","2009/10",4,365]
[null,null,"2010-04-08","2009/10",4,365]
[null,null,"2010-04-09","2009/10",4,365]
[null,null,"2010-04-10","2009/10",4,365]
[null,null,"2010-04-11","2009/10",4,365]
[null,null,"2010-04-12","2009/10",4,365]
[null,null,"2010-04-13","2009/10",4,365]
[null,null,"2010-04-14","2009/10",4,365]
[null,null,"2010-04-15","2009/10",4,365]
[null,null,"2010-04-16","2009/10",4,365]
[null,null,"2010-04-17","2009/10",4,365]
[null,null,"2010-04-18","2009/10",4,365]
[null,null,"2010-04-19","2009/10",4,365]
[null,null,"2010-04-20","2009/10",4,365]
[null,null,"2010-04-21","2009/10",4,365]
[null,null,"2010-04-22","2009/10",4,365]
[null,null,"2010-04-23","2009/10",4,365]
[null,null,"2010-04-24","2009/10",4,365]
[null,null,"2010-04-25","2009/10",4,365]
[null,null,"2010-04-26","2009/10",4,365]
[null,null,"2010-04-27","2009/10",4,365]
[null,null,"2010-04-28","2009/10",4,365]
[null,null,"2010-04-29","2009/10",4,365]
[null,null,"2010-04-30","2009/10",4,365]
[null,null,"2010-05-01","2009/10",4,365]
[null,null,"2010-05-02","2009/10",4,365]
[null,null,"2010-05-03","2009/10",4,365]
[null,null,"2010-05-04","2009/10",4,365]
[null,null,"2010-05-05","2009/10",4,365]
[null,null,"2010-05-06","2009/10",4,365]
[null,null,"2010-05-07","2009/10",4,365]
[null,null,"2010-05-08","2009/10",4,365]
[null,null,"2010-05-09","2009/10",4,365]
[null,null,"2010-05-10","2009/10",4,365]
[null,null,"2010-05-11","2009/10",4,365]
[null,null,"2010-05-12","2009/10",4,365]
[null,null,"2010-05-13","2009/10",4,365]
[null,null,"2010-05-14","2009/10",4,365]
[null,null,"2010-05-15","2009/10",4,365]
[null,null,"2010-05-16","2009/10",4,365]
[null,null,"2010-05-17","2009/10",4,365]
[null,null,"2010-05-18","2009/10",4,365]
[null,null,"2010-05-19","2009/10",4,365]
[null,null,"2010-05-20","2009/10",4,365]
[null,null,"2010-05-21","2009/10",4,365]
[null,null,"2010-05-22","2009/10",4,365]
[null,null,"2010-05-23","2009/10",4,365]
[null,null,"2010-05-24","2009/10",4,365]
[null,null,"2010-05-25","2009/10",4,365]
[null,null,"2010-05-26","2009/10",4,365]
[null,null,"2010-05-27","2009/10",4,365]
[null,null,"2010-05-28","2009/10",4,365]
[null,null,"2010-05-29","2009/10",4,365]
[null,null,"2010-05-30","2009/10",4,365]
[null,null,"2010-05-31","2009/10",4,365]
[null,null,"2010-06-01","2009/10",4,365]
[null,null,"2010-06-02","2009/10",4,365]
[null,null,"2010-06-03","2009/10",4,365]
[null,null,"2010-06-04","2009/10",4,365]
[null,null,"2010-06-05","2009/10",4,365]
[null,null,"2010-06-06","2009/10",4,365]
[null,null,"2010-06-07","2009/10",4,365]
[null,null,"2010-06-08","2009/10",4,365]
[null,null,"2010-06-09","2009/10",4,365]
[null,null,"2010-06-10","2009/10",4,365]
[null,null,"2010-06-11","2009/10",4,365]
[null,null,"2010-06-12","2009/10",4,365]
[null,null,"2010-06-13","2009/10",4,365]
[null,null,"2010-06-14","2009/10",4,365]
[null,null,"2010-06-15","2009/10",4,365]
[null,null,"2010-06-16","2009/10",4,365]
[null,null,"2010-06-17","2009/10",4,365]
[null,null,"2010-06-18","2009/10",4,365]
[null,null,"2010-06-19","2009/10",4,365]
[null,null,"2010-06-20","2009/10",4,365]
[null,null,"2010-06-21","2009/10",4,365]
[null,null,"2010-06-22","2009/10",4,365]
[null,null,"2010-06-23","2009/10",4,365]
[null,null,"2010-06-24","2009/10",4,365]
[null,null,"2010-06-25","2009/10",4,365]
[null,null,"2010-06-26","2009/10",4,365]
[null,null,"2010-06-27","2009/10",4,365]
[null,null,"2010-06-28","2009/10",4,365]
[null,null,"2010-06-29","2009/10",4,365]
[null,null,"2010-06-30","2009/10",4,365]
[null,null,"2010-07-01","2010/11",1,365]
[null,null,"2010-07-02","2010/11",1,365]
[null,null,"2010-07-03","2010/11",1,365]
[null,null,"2010-07-04","2010/11",1,365]
[null,null,"2010-07-05","2010/11",1,365]
[null,null,"2010-07-06","2010/11",1,365]
[null,null,"2010-07-07","2010/11",1,365]
[null,null,"2010-07-08","2010/11",1,365]
[null,null,"2010-07-09","2010/11",1,365]
[null,null,"2010-07-10","2010/11",1,365]
[null,null,"2010-07-11","2010/11",1,365]
[null,null,"2010-07-12","2010/11",1,365]
[null,null,"2010-07-13","2010/11",1,365]
[null,null,"2010-07-14","2010/11",1,365]
[null,null,"2010-07-15","2010/11",1,365]
[null,null,"2010-07-16","2010/11",1,365]
[null,null,"2010-07-17","2010/11",1,365]
[null,null,"2010-07-18","2010/11",1,365]
[null,null,"2010-07-19","2010/11",1,365]
[null,null,"2010-07-20","2010/11",1,365]
[null,null,"2010-07-21","2010/11",1,365]
[null,null,"2010-07-22","2010/11",1,365]
[null,null,"2010-07-23","2010/11",1,365]
[null,null,"2010-07-24","2010/11",1,365]
[null,null,"2010-07-25","2010/11",1,365]
[null,null,"2010-07-26","2010/11",1,365]
[null,null,"2010-07-27","2010/11",1,365]
[null,null,"2010-07-28","2010/11",1,365]
[null,null,"2010-07-29","2010/11",1,365]
[null,null,"2010-07-30","2010/11",1,365]
[null,null,"2010-07-31","2010/11",1,365]
[null,null,"2010-08-01","2010/11",1,365]
[null,null,"2010-08-02","2010/11",1,365]
[null,null,"2010-08-03","2010/11",1,365]
[null,null,"2010-08-04","2010/11",1,365]
[null,null,"2010-08-05","2010/11",1,365]
[null,null,"2010-08-06","2010/11",1,365]
[null,null,"2010-08-07","2010/11",1,365]
[null,null,"2010-08-08","2010/11",1,365]
[null,null,"2010-08-09","2010/11",1,365]
[null,null,"2010-08-10","2010/11",1,365]
[null,null,"2010-08-11","2010/11",1,365]
[null,null,"2010-08-12","2010/11",1,365]
[null,null,"2010-08-13","2010/11",1,365]
[null,null,"2010-08-14","2010/11",1,365]
[null,null,"2010-08-15","2010/11",1,365]
[null,null,"2010-08-16","2010/11",1,365]
[null,null,"2010-08-17","2010/11",1,365]
[null,null,"2010-08-18","2010/11",1,365]
[null,null,"2010-08-19","2010/11",1,365]
[null,null,"2010-08-20","2010/11",1,365]
[null,null,"2010-08-21","2010/11",1,365]
[null,null,"2010-08-22","2010/11",1,365]
[null,null,"2010-08-23","2010/11",1,365]
[null,null,"2010-08-24","2010/11",1,365]
[null,null,"2010-08-25","2010/11",1,365]
[null,null,"2010-08-26","2010/11",1,365]
[null,null,"2010-08-27","2010/11",1,365]
[null,null,"2010-08-28","2010/11",1,365]
[null,null,"2010-08-29","2010/11",1,365]
[null,null,"2010-08-30","2010/11",1,365]
[null,null,"2010-08-31","2010/11",1,365]
[null,null,"2010-09-01","2010/11",1,365]
[null,null,"2010-09-02","2010/11",1,365]
[null,null,"2010-09-03","2010/11",1,365]
[null,null,"2010-09-04","2010/11",1,365]
[null,null,"2010-09-05","2010/11",1,365]
[null,null,"2010-09-06","2010/11",1,365]
[null,null,"2010-09-07","2010/11",1,365]
[null,null,"2010-09-08","2010/11",1,365]
[null,null,"2010-09-09","2010/11",1,365]
[null,null,"2010-09-10","2010/11",1,365]
[null,null,"2010-09-11","2010/11",1,365]
[null,null,"2010-09-12","2010/11",1,365]
[null,null,"2010-09-13","2010/11",1,365]
[null,null,"2010-09-14","2010/11",1,365]
[null,null,"2010-09-15","2010/11",1,365]
[null,null,"2010-09-16","2010/11",1,365]
[null,null,"2010-09-17","2010/11",1,365]
[null,null,"2010-09-18","2010/11",1,365]
[null,null,"2010-09-19","2010/11",1,365]
[null,null,"2010-09-20","2010/11",1,365]
[null,null,"2010-09-21","2010/11",1,365]
[null,null,"2010-09-22","2010/11",1,365]
[null,null,"2010-09-23","2010/11",1,365]
[null,null,"2010-09-24","2010/11",1,365]
[null,null,"2010-09-25","2010/11",1,365]
[null,null,"2010-09-26","2010/11",1,365]
[null,null,"2010-09-27","2010/11",1,365]
[null,null,"2010-09-28","2010/11",1,365]
[null,null,"2010-09-29","2010/11",1,365]
[null,null,"2010-09-30","2010/11",1,365]
[null,null,"2010-10-01","2010/11",2,365]
[null,null,"2010-10-02","2010/11",2,365]
[null,null,"2010-10-03","2010/11",2,365]
[null,null,"2010-10-04","2010/11",2,365]
[null,null,"2010-10-05","2010/11",2,365]
[null,null,"2010-10-06","2010/11",2,365]
[null,null,"2010-10-07","2010/11",2,365]
[null,null,"2010-10-08","2010/11",2,365]
[null,null,"2010-10-09","2010/11",2,365]
[null,null,"2010-10-10","2010/11",2,365]
[null,null,"2010-10-11","2010/11",2,365]
[null,null,"2010-10-12","2010/11",2,365]
[null,null,"2010-10-13","2010/11",2,365]
[null,null,"2010-10-14","2010/11",2,365]
[null,null,"2010-10-15","2010/11",2,365]
[null,null,"2010-10-16","2010/11",2,365]
[null,null,"2010-10-17","2010/11",2,365]
[null,null,"2010-10-18","2010/11",2,365]
[null,null,"2010-10-19","2010/11",2,365]
[null,null,"2010-10-20","2010/11",2,365]
[null,null,"2010-10-21","2010/11",2,365]
[null,null,"2010-10-22","2010/11",2,365]
[null,null,"2010-10-23","2010/11",2,365]
[null,null,"2010-10-24","2010/11",2,365]
[null,null,"2010-10-25","2010/11",2,365]
[null,null,"2010-10-26","2010/11",2,365]
[null,null,"2010-10-27","2010/11",2,365]
[null,null,"2010-10-28","2010/11",2,365]
[null,null,"2010-10-29","2010/11",2,365]
[null,null,"2010-10-30","2010/11",2,365]
[null,null,"2010-10-31","2010/11",2,365]
[null,null,"2010-11-01","2010/11",2,365]
[null,null,"2010-11-02","2010/11",2,365]
[null,null,"2010-11-03","2010/11",2,365]
[null,null,"2010-11-04","2010/11",2,365]
[null,null,"2010-11-05","2010/11",2,365]
[null,null,"2010-11-06","2010/11",2,365]
[null,null,"2010-11-07","2010/11",2,365]
[null,null,"2010-11-08","2010/11",2,365]
[null,null,"2010-11-09","2010/11",2,365]
[null,null,"2010-11-10","2010/11",2,365]
[null,null,"2010-11-11","2010/11",2,365]
[null,null,"2010-11-12","2010/11",2,365]
[null,null,"2010-11-13","2010/11",2,365]
[null,null,"2010-11-14","2010/11",2,365]
[null,null,"2010-11-15","2010/11",2,365]
[null,null,"2010-11-16","2010/11",2,365]
[null,null,"2010-11-17","2010/11",2,365]
[null,null,"2010-11-18","2010/11",2,365]
[null,null,"2010-11-19","2010/11",2,365]
[null,null,"2010-11-20","2010/11",2,365]
[null,null,"2010-11-21","2010/11",2,365]
[null,null,"2010-11-22","2010/11",2,365]
[null,null,"2010-11-23","2010/11",2,365]
[null,null,"2010-11-24","2010/11",2,365]
[null,null,"2010-11-25","2010/11",2,365]
[null,null,"2010-11-26","2010/11",2,365]
[null,null,"2010-11-27","2010/11",2,365]
[null,null,"2010-11-28","2010/11",2,365]
[null,null,"2010-11-29","2010/11",2,365]
[null,null,"2010-11-30","2010/11",2,365]
[null,null,"2010-12-01","2010/11",2,365]
[null,null,"2010-12-02","2010/11",2,365]
[null,null,"2010-12-03","2010/11",2,365]
[null,null,"2010-12-04","2010/11",2,365]
[null,null,"2010-12-05","2010/11",2,365]
[null,null,"2010-12-06","2010/11",2,365]
[null,null,"2010-12-07","2010/11",2,365]
[null,null,"2010-12-08","2010/11",2,365]
[null,null,"2010-12-09","2010/11",2,365]
[null,null,"2010-12-10","2010/11",2,365]
[null,null,"2010-12-11","2010/11",2,365]
[null,null,"2010-12-12","2010/11",2,365]
[null,null,"2010-12-13","2010/11",2,365]
[null,null,"2010-12-14","2010/11",2,365]
[null,null,"2010-12-15","2010/11",2,365]
[null,null,"2010-12-16","2010/11",2,365]
[null,null,"2010-12-17","2010/11",2,365]
[null,null,"2010-12-18","2010/11",2,365]
[null,null,"2010-12-19","2010/11",2,365]
[null,null,"2010-12-20","2010/11",2,365]
[null,null,"2010-12-21","2010/11",2,365]
[null,null,"2010-12-22","2010/11",2,365]
[null,null,"2010-12-23","2010/11",2,365]
[null,null,"2010-12-24","2010/11",2,365]
[null,null,"2010-12-25","2010/11",2,365]
[null,null,"2010-12-26","2010/11",2,365]
[null,null,"2010-12-27","2010/11",2,365]
[null,null,"2010-12-28","2010/11",2,365]
[null,null,"2010-12-29","2010/11",2,365]
[null,null,"2010-12-30","2010/11",2,365]
[null,null,"2010-12-31","2010/11",2,365]
[null,null,"2011-01-01","2010/11",3,365]
[null,null,"2011-01-02","2010/11",3,365]
[null,null,"2011-01-03","2010/11",3,365]
[null,null,"2011-01-04","2010/11",3,365]
[null,null,"2011-01-05","2010/11",3,365]
[null,null,"2011-01-06","2010/11",3,365]
[null,null,"2011-01-07","2010/11",3,365]
[null,null,"2011-01-08","2010/11",3,365]
[null,null,"2011-01-09","2010/11",3,365]
[null,null,"2011-01-10","2010/11",3,365]
[null,null,"2011-01-11","2010/11",3,365]
[null,null,"2011-01-12","2010/11",3,365]
[null,null,"2011-01-13","2010/11",3,365]
[null,null,"2011-01-14","2010/11",3,365]
[null,null,"2011-01-15","2010/11",3,365]
[null,null,"2011-01-16","2010/11",3,365]
[null,null,"2011-01-17","2010/11",3,365]
[null,null,"2011-01-18","2010/11",3,365]
[null,null,"2011-01-19","2010/11",3,365]
[null,null,"2011-01-20","2010/11",3,365]
[null,null,"2011-01-21","2010/11",3,365]
[null,null,"2011-01-22","2010/11",3,365]
[null,null,"2011-01-23","2010/11",3,365]
[null,null,"2011-01-24","2010/11",3,365]
[null,null,"2011-01-25","2010/11",3,365]
[null,null,"2011-01-26","2010/11",3,365]
[null,null,"2011-01-27","2010/11",3,365]
[null,null,"2011-01-28","2010/11",3,365]
[null,null,"2011-01-29","2010/11",3,365]
[null,null,"2011-01-30","2010/11",3,365]
[null,null,"2011-01-31","2010/11",3,365]
[null,null,"2011-02-01","2010/11",3,365]
[null,null,"2011-02-02","2010/11",3,365]
[null,null,"2011-02-03","2010/11",3,365]
[null,null,"2011-02-04","2010/11",3,365]
[null,null,"2011-02-05","2010/11",3,365]
[null,null,"2011-02-06","2010/11",3,365]
[null,null,"2011-02-07","2010/11",3,365]
[null,null,"2011-02-08","2010/11",3,365]
[null,null,"2011-02-09","2010/11",3,365]
[null,null,"2011-02-10","2010/11",3,365]
[null,null,"2011-02-11","2010/11",3,365]
[null,null,"2011-02-12","2010/11",3,365]
[null,null,"2011-02-13","2010/11",3,365]
[null,null,"2011-02-14","2010/11",3,365]
[null,null,"2011-02-15","2010/11",3,365]
[null,null,"2011-02-16","2010/11",3,365]
[null,null,"2011-02-17","2010/11",3,365]
[null,null,"2011-02-18","2010/11",3,365]
[null,null,"2011-02-19","2010/11",3,365]
[null,null,"2011-02-20","2010/11",3,365]
[null,null,"2011-02-21","2010/11",3,365]
[null,null,"2011-02-22","2010/11",3,365]
[null,null,"2011-02-23","2010/11",3,365]
[null,null,"2011-02-24","2010/11",3,365]
[null,null,"2011-02-25","2010/11",3,365]
[null,null,"2011-02-26","2010/11",3,365]
[null,null,"2011-02-27","2010/11",3,365]
[null,null,"2011-02-28","2010/11",3,365]
[null,null,"2011-03-01","2010/11",3,365]
[null,null,"2011-03-02","2010/11",3,365]
[null,null,"2011-03-03","2010/11",3,365]
[null,null,"2011-03-04","2010/11",3,365]
[null,null,"2011-03-05","2010/11",3,365]
[null,null,"2011-03-06","2010/11",3,365]
[null,null,"2011-03-07","2010/11",3,365]
[null,null,"2011-03-08","2010/11",3,365]
[null,null,"2011-03-09","2010/11",3,365]
[null,null,"2011-03-10","2010/11",3,365]
[null,null,"2011-03-11","2010/11",3,365]
[null,null,"2011-03-12","2010/11",3,365]
[null,null,"2011-03-13","2010/11",3,365]
[null,null,"2011-03-14","2010/11",3,365]
[null,null,"2011-03-15","2010/11",3,365]
[null,null,"2011-03-16","2010/11",3,365]
[null,null,"2011-03-17","2010/11",3,365]
[null,null,"2011-03-18","2010/11",3,365]
[null,null,"2011-03-19","2010/11",3,365]
[null,null,"2011-03-20","2010/11",3,365]
[null,null,"2011-03-21","2010/11",3,365]
[null,null,"2011-03-22","2010/11",3,365]
[null,null,"2011-03-23","2010/11",3,365]
[null,null,"2011-03-24","2010/11",3,365]
[null,null,"2011-03-25","2010/11",3,365]
[null,null,"2011-03-26","2010/11",3,365]
[null,null,"2011-03-27","2010/11",3,365]
[null,null,"2011-03-28","2010/11",3,365]
[null,null,"2011-03-29","2010/11",3,365]
[null,null,"2011-03-30","2010/11",3,365]
[null,null,"2011-03-31","2010/11",3,365]
[null,null,"2011-04-01","2010/11",4,365]
[null,null,"2011-04-02","2010/11",4,365]
[null,null,"2011-04-03","2010/11",4,365]
[null,null,"2011-04-04","2010/11",4,365]
[null,null,"2011-04-05","2010/11",4,365]
[null,null,"2011-04-06","2010/11",4,365]
[null,null,"2011-04-07","2010/11",4,365]
[null,null,"2011-04-08","2010/11",4,365]
[null,null,"2011-04-09","2010/11",4,365]
[null,null,"2011-04-10","2010/11",4,365]
[null,null,"2011-04-11","2010/11",4,365]
[null,null,"2011-04-12","2010/11",4,365]
[null,null,"2011-04-13","2010/11",4,365]
[null,null,"2011-04-14","2010/11",4,365]
[null,null,"2011-04-15","2010/11",4,365]
[null,null,"2011-04-16","2010/11",4,365]
[null,null,"2011-04-17","2010/11",4,365]
[null,null,"2011-04-18","2010/11",4,365]
[null,null,"2011-04-19","2010/11",4,365]
[null,null,"2011-04-20","2010/11",4,365]
[null,null,"2011-04-21","2010/11",4,365]
[null,null,"2011-04-22","2010/11",4,365]
[null,null,"2011-04-23","2010/11",4,365]
[null,null,"2011-04-24","2010/11",4,365]
[null,null,"2011-04-25","2010/11",4,365]
[null,null,"2011-04-26","2010/11",4,365]
[null,null,"2011-04-27","2010/11",4,365]
[null,null,"2011-04-28","2010/11",4,365]
[null,null,"2011-04-29","2010/11",4,365]
[null,null,"2011-04-30","2010/11",4,365]
[null,null,"2011-05-01","2010/11",4,365]
[null,null,"2011-05-02","2010/11",4,365]
[null,null,"2011-05-03","2010/11",4,365]
[null,null,"2011-05-04","2010/11",4,365]
[null,null,"2011-05-05","2010/11",4,365]
[null,null,"2011-05-06","2010/11",4,365]
[null,null,"2011-05-07","2010/11",4,365]
[null,null,"2011-05-08","2010/11",4,365]
[null,null,"2011-05-09","2010/11",4,365]
[null,null,"2011-05-10","2010/11",4,365]
[null,null,"2011-05-11","2010/11",4,365]
[null,null,"2011-05-12","2010/11",4,365]
[null,null,"2011-05-13","2010/11",4,365]
[null,null,"2011-05-14","2010/11",4,365]
[null,null,"2011-05-15","2010/11",4,365]
[null,null,"2011-05-16","2010/11",4,365]
[null,null,"2011-05-17","2010/11",4,365]
[null,null,"2011-05-18","2010/11",4,365]
[null,null,"2011-05-19","2010/11",4,365]
[null,null,"2011-05-20","2010/11",4,365]
[null,null,"2011-05-21","2010/11",4,365]
[null,null,"2011-05-22","2010/11",4,365]
[null,null,"2011-05-23","2010/11",4,365]
[null,null,"2011-05-24","2010/11",4,365]
[null,null,"2011-05-25","2010/11",4,365]
[null,null,"2011-05-26","2010/11",4,365]
[null,null,"2011-05-27","2010/11",4,365]
[null,null,"2011-05-28","2010/11",4,365]
[null,null,"2011-05-29","2010/11",4,365]
[null,null,"2011-05-30","2010/11",4,365]
[null,null,"2011-05-31","2010/11",4,365]
[null,null,"2011-06-01","2010/11",4,365]
[null,null,"2011-06-02","2010/11",4,365]
[null,null,"2011-06-03","2010/11",4,365]
[null,null,"2011-06-04","2010/11",4,365]
[null,null,"2011-06-05","2010/11",4,365]
[null,null,"2011-06-06","2010/11",4,365]
[null,null,"2011-06-07","2010/11",4,365]
[null,null,"2011-06-08","2010/11",4,365]
[null,null,"2011-06-09","2010/11",4,365]
[null,null,"2011-06-10","2010/11",4,365]
[null,null,"2011-06-11","2010/11",4,365]
[null,null,"2011-06-12","2010/11",4,365]
[null,null,"2011-06-13","2010/11",4,365]
[null,null,"2011-06-14","2010/11",4,365]
[null,null,"2011-06-15","2010/11",4,365]
[null,null,"2011-06-16","2010/11",4,365]
[null,null,"2011-06-17","2010/11",4,365]
[null,null,"2011-06-18","2010/11",4,365]
[null,null,"2011-06-19","2010/11",4,365]
[null,null,"2011-06-20","2010/11",4,365]
[null,null,"2011-06-21","2010/11",4,365]
[null,null,"2011-06-22","2010/11",4,365]
[null,null,"2011-06-23","2010/11",4,365]
[null,null,"2011-06-24","2010/11",4,365]
[null,null,"2011-06-25","2010/11",4,365]
[null,null,"2011-06-26","2010/11",4,365]
[null,null,"2011-06-27","2010/11",4,365]
[null,null,"2011-06-28","2010/11",4,365]
[null,null,"2011-06-29","2010/11",4,365]
[null,null,"2011-06-30","2010/11",4,365]
[null,null,"2011-07-01","2011/12",1,366]
[null,null,"2011-07-02","2011/12",1,366]
[null,null,"2011-07-03","2011/12",1,366]
[null,null,"2011-07-04","2011/12",1,366]
[null,null,"2011-07-05","2011/12",1,366]
[null,null,"2011-07-06","2011/12",1,366]
[null,null,"2011-07-07","2011/12",1,366]
[null,null,"2011-07-08","2011/12",1,366]
[null,null,"2011-07-09","2011/12",1,366]
[null,null,"2011-07-10","2011/12",1,366]
[null,null,"2011-07-11","2011/12",1,366]
[null,null,"2011-07-12","2011/12",1,366]
[null,null,"2011-07-13","2011/12",1,366]
[null,null,"2011-07-14","2011/12",1,366]
[null,null,"2011-07-15","2011/12",1,366]
[null,null,"2011-07-16","2011/12",1,366]
[null,null,"2011-07-17","2011/12",1,366]
[null,null,"2011-07-18","2011/12",1,366]
[null,null,"2011-07-19","2011/12",1,366]
[null,null,"2011-07-20","2011/12",1,366]
[null,null,"2011-07-21","2011/12",1,366]
[null,null,"2011-07-22","2011/12",1,366]
[null,null,"2011-07-23","2011/12",1,366]
[null,null,"2011-07-24","2011/12",1,366]
[null,null,"2011-07-25","2011/12",1,366]
[null,null,"2011-07-26","2011/12",1,366]
[null,null,"2011-07-27","2011/12",1,366]
[null,null,"2011-07-28","2011/12",1,366]
[null,null,"2011-07-29","2011/12",1,366]
[null,null,"2011-07-30","2011/12",1,366]
[null,null,"2011-07-31","2011/12",1,366]
[null,null,"2011-08-01","2011/12",1,366]
[null,null,"2011-08-02","2011/12",1,366]
[null,null,"2011-08-03","2011/12",1,366]
[null,null,"2011-08-04","2011/12",1,366]
[null,null,"2011-08-05","2011/12",1,366]
[null,null,"2011-08-06","2011/12",1,366]
[null,null,"2011-08-07","2011/12",1,366]
[null,null,"2011-08-08","2011/12",1,366]
[null,null,"2011-08-09","2011/12",1,366]
[null,null,"2011-08-10","2011/12",1,366]
[null,null,"2011-08-11","2011/12",1,366]
[null,null,"2011-08-12","2011/12",1,366]
[null,null,"2011-08-13","2011/12",1,366]
[null,null,"2011-08-14","2011/12",1,366]
[null,null,"2011-08-15","2011/12",1,366]
[null,null,"2011-08-16","2011/12",1,366]
[null,null,"2011-08-17","2011/12",1,366]
[null,null,"2011-08-18","2011/12",1,366]
[null,null,"2011-08-19","2011/12",1,366]
[null,null,"2011-08-20","2011/12",1,366]
[null,null,"2011-08-21","2011/12",1,366]
[null,null,"2011-08-22","2011/12",1,366]
[null,null,"2011-08-23","2011/12",1,366]
[null,null,"2011-08-24","2011/12",1,366]
[null,null,"2011-08-25","2011/12",1,366]
[null,null,"2011-08-26","2011/12",1,366]
[null,null,"2011-08-27","2011/12",1,366]
[null,null,"2011-08-28","2011/12",1,366]
[null,null,"2011-08-29","2011/12",1,366]
[null,null,"2011-08-30","2011/12",1,366]
[null,null,"2011-08-31","2011/12",1,366]
[null,null,"2011-09-01","2011/12",1,366]
[null,null,"2011-09-02","2011/12",1,366]
[null,null,"2011-09-03","2011/12",1,366]
[null,null,"2011-09-04","2011/12",1,366]
[null,null,"2011-09-05","2011/12",1,366]
[null,null,"2011-09-06","2011/12",1,366]
[null,null,"2011-09-07","2011/12",1,366]
[null,null,"2011-09-08","2011/12",1,366]
[null,null,"2011-09-09","2011/12",1,366]
[null,null,"2011-09-10","2011/12",1,366]
[null,null,"2011-09-11","2011/12",1,366]
[null,null,"2011-09-12","2011/12",1,366]
[null,null,"2011-09-13","2011/12",1,366]
[null,null,"2011-09-14","2011/12",1,366]
[null,null,"2011-09-15","2011/12",1,366]
[null,null,"2011-09-16","2011/12",1,366]
[null,null,"2011-09-17","2011/12",1,366]
[null,null,"2011-09-18","2011/12",1,366]
[null,null,"2011-09-19","2011/12",1,366]
[null,null,"2011-09-20","2011/12",1,366]
[null,null,"2011-09-21","2011/12",1,366]
[null,null,"2011-09-22","2011/12",1,366]
[null,null,"2011-09-23","2011/12",1,366]
[null,null,"2011-09-24","2011/12",1,366]
[null,null,"2011-09-25","2011/12",1,366]
[null,null,"2011-09-26","2011/12",1,366]
[null,null,"2011-09-27","2011/12",1,366]
[null,null,"2011-09-28","2011/12",1,366]
[null,null,"2011-09-29","2011/12",1,366]
[null,null,"2011-09-30","2011/12",1,366]
[null,null,"2011-10-01","2011/12",2,366]
[null,null,"2011-10-02","2011/12",2,366]
[null,null,"2011-10-03","2011/12",2,366]
[null,null,"2011-10-04","2011/12",2,366]
[null,null,"2011-10-05","2011/12",2,366]
[null,null,"2011-10-06","2011/12",2,366]
[null,null,"2011-10-07","2011/12",2,366]
[null,null,"2011-10-08","2011/12",2,366]
[null,null,"2011-10-09","2011/12",2,366]
[null,null,"2011-10-10","2011/12",2,366]
[null,null,"2011-10-11","2011/12",2,366]
[null,null,"2011-10-12","2011/12",2,366]
[null,null,"2011-10-13","2011/12",2,366]
[null,null,"2011-10-14","2011/12",2,366]
[null,null,"2011-10-15","2011/12",2,366]
[null,null,"2011-10-16","2011/12",2,366]
[null,null,"2011-10-17","2011/12",2,366]
[null,null,"2011-10-18","2011/12",2,366]
[null,null,"2011-10-19","2011/12",2,366]
[null,null,"2011-10-20","2011/12",2,366]
[null,null,"2011-10-21","2011/12",2,366]
[null,null,"2011-10-22","2011/12",2,366]
[null,null,"2011-10-23","2011/12",2,366]
[null,null,"2011-10-24","2011/12",2,366]
[null,null,"2011-10-25","2011/12",2,366]
[null,null,"2011-10-26","2011/12",2,366]
[null,null,"2011-10-27","2011/12",2,366]
[null,null,"2011-10-28","2011/12",2,366]
[null,null,"2011-10-29","2011/12",2,366]
[null,null,"2011-10-30","2011/12",2,366]
[null,null,"2011-10-31","2011/12",2,366]
[null,null,"2011-11-01","2011/12",2,366]
[null,null,"2011-11-02","2011/12",2,366]
[null,null,"2011-11-03","2011/12",2,366]
[null,null,"2011-11-04","2011/12",2,366]
[null,null,"2011-11-05","2011/12",2,366]
[null,null,"2011-11-06","2011/12",2,366]
[null,null,"2011-11-07","2011/12",2,366]
[null,null,"2011-11-08","2011/12",2,366]
[null,null,"2011-11-09","2011/12",2,366]
[null,null,"2011-11-10","2011/12",2,366]
[null,null,"2011-11-11","2011/12",2,366]
[null,null,"2011-11-12","2011/12",2,366]
[null,null,"2011-11-13","2011/12",2,366]
[null,null,"2011-11-14","2011/12",2,366]
[null,null,"2011-11-15","2011/12",2,366]
[null,null,"2011-11-16","2011/12",2,366]
[null,null,"2011-11-17","2011/12",2,366]
[null,null,"2011-11-18","2011/12",2,366]
[null,null,"2011-11-19","2011/12",2,366]
[null,null,"2011-11-20","2011/12",2,366]
[null,null,"2011-11-21","2011/12",2,366]
[null,null,"2011-11-22","2011/12",2,366]
[null,null,"2011-11-23","2011/12",2,366]
[null,null,"2011-11-24","2011/12",2,366]
[null,null,"2011-11-25","2011/12",2,366]
[null,null,"2011-11-26","2011/12",2,366]
[null,null,"2011-11-27","2011/12",2,366]
[null,null,"2011-11-28","2011/12",2,366]
[null,null,"2011-11-29","2011/12",2,366]
[null,null,"2011-11-30","2011/12",2,366]
[null,null,"2011-12-01","2011/12",2,366]
[null,null,"2011-12-02","2011/12",2,366]
[null,null,"2011-12-03","2011/12",2,366]
[null,null,"2011-12-04","2011/12",2,366]
[null,null,"2011-12-05","2011/12",2,366]
[null,null,"2011-12-06","2011/12",2,366]
[null,null,"2011-12-07","2011/12",2,366]
[null,null,"2011-12-08","2011/12",2,366]
[null,null,"2011-12-09","2011/12",2,366]
[null,null,"2011-12-10","2011/12",2,366]
[null,null,"2011-12-11","2011/12",2,366]
[null,null,"2011-12-12","2011/12",2,366]
[null,null,"2011-12-13","2011/12",2,366]
[null,null,"2011-12-14","2011/12",2,366]
[null,null,"2011-12-15","2011/12",2,366]
[null,null,"2011-12-16","2011/12",2,366]
[null,null,"2011-12-17","2011/12",2,366]
[null,null,"2011-12-18","2011/12",2,366]
[null,null,"2011-12-19","2011/12",2,366]
[null,null,"2011-12-20","2011/12",2,366]
[null,null,"2011-12-21","2011/12",2,366]
[null,null,"2011-12-22","2011/12",2,366]
[null,null,"2011-12-23","2011/12",2,366]
[null,null,"2011-12-24","2011/12",2,366]
[null,null,"2011-12-25","2011/12",2,366]
[null,null,"2011-12-26","2011/12",2,366]
[null,null,"2011-12-27","2011/12",2,366]
[null,null,"2011-12-28","2011/12",2,366]
[null,null,"2011-12-29","2011/12",2,366]
[null,null,"2011-12-30","2011/12",2,366]
[null,null,"2011-12-31","2011/12",2,366]
[null,null,"2012-01-01","2011/12",3,366]
[null,null,"2012-01-02","2011/12",3,366]
[null,null,"2012-01-03","2011/12",3,366]
[null,null,"2012-01-04","2011/12",3,366]
[null,null,"2012-01-05","2011/12",3,366]
[null,null,"2012-01-06","2011/12",3,366]
[null,null,"2012-01-07","2011/12",3,366]
[null,null,"2012-01-08","2011/12",3,366]
[null,null,"2012-01-09","2011/12",3,366]
[null,null,"2012-01-10","2011/12",3,366]
[null,null,"2012-01-11","2011/12",3,366]
[null,null,"2012-01-12","2011/12",3,366]
[null,null,"2012-01-13","2011/12",3,366]
[null,null,"2012-01-14","2011/12",3,366]
[null,null,"2012-01-15","2011/12",3,366]
[null,null,"2012-01-16","2011/12",3,366]
[null,null,"2012-01-17","2011/12",3,366]
[null,null,"2012-01-18","2011/12",3,366]
[null,null,"2012-01-19","2011/12",3,366]
[null,null,"2012-01-20","2011/12",3,366]
[null,null,"2012-01-21","2011/12",3,366]
[null,null,"2012-01-22","2011/12",3,366]
[null,null,"2012-01-23","2011/12",3,366]
[null,null,"2012-01-24","2011/12",3,366]
[null,null,"2012-01-25","2011/12",3,366]
[null,null,"2012-01-26","2011/12",3,366]
[null,null,"2012-01-27","2011/12",3,366]
[null,null,"2012-01-28","2011/12",3,366]
[null,null,"2012-01-29","2011/12",3,366]
[null,null,"2012-01-30","2011/12",3,366]
[null,null,"2012-01-31","2011/12",3,366]
[null,null,"2012-02-01","2011/12",3,366]
[null,null,"2012-02-02","2011/12",3,366]
[null,null,"2012-02-03","2011/12",3,366]
[null,null,"2012-02-04","2011/12",3,366]
[null,null,"2012-02-05","2011/12",3,366]
[null,null,"2012-02-06","2011/12",3,366]
[null,null,"2012-02-07","2011/12",3,366]
[null,null,"2012-02-08","2011/12",3,366]
[null,null,"2012-02-09","2011/12",3,366]
[null,null,"2012-02-10","2011/12",3,366]
[null,null,"2012-02-11","2011/12",3,366]
[null,null,"2012-02-12","2011/12",3,366]
[null,null,"2012-02-13","2011/12",3,366]
[null,null,"2012-02-14","2011/12",3,366]
[null,null,"2012-02-15","2011/12",3,366]
[null,null,"2012-02-16","2011/12",3,366]
[null,null,"2012-02-17","2011/12",3,366]
[null,null,"2012-02-18","2011/12",3,366]
[null,null,"2012-02-19","2011/12",3,366]
[null,null,"2012-02-20","2011/12",3,366]
[null,null,"2012-02-21","2011/12",3,366]
[null,null,"2012-02-22","2011/12",3,366]
[null,null,"2012-02-23","2011/12",3,366]
[null,null,"2012-02-24","2011/12",3,366]
[null,null,"2012-02-25","2011/12",3,366]
[null,null,"2012-02-26","2011/12",3,366]
[null,null,"2012-02-27","2011/12",3,366]
[null,null,"2012-02-28","2011/12",3,366]
[null,null,"2012-02-29","2011/12",3,366]
[null,null,"2012-03-01","2011/12",3,366]
[null,null,"2012-03-02","2011/12",3,366]
[null,null,"2012-03-03","2011/12",3,366]
[null,null,"2012-03-04","2011/12",3,366]
[null,null,"2012-03-05","2011/12",3,366]
[null,null,"2012-03-06","2011/12",3,366]
[null,null,"2012-03-07","2011/12",3,366]
[null,null,"2012-03-08","2011/12",3,366]
[null,null,"2012-03-09","2011/12",3,366]
[null,null,"2012-03-10","2011/12",3,366]
[null,null,"2012-03-11","2011/12",3,366]
[null,null,"2012-03-12","2011/12",3,366]
[null,null,"2012-03-13","2011/12",3,366]
[null,null,"2012-03-14","2011/12",3,366]
[null,null,"2012-03-15","2011/12",3,366]
[null,null,"2012-03-16","2011/12",3,366]
[null,null,"2012-03-17","2011/12",3,366]
[null,null,"2012-03-18","2011/12",3,366]
[null,null,"2012-03-19","2011/12",3,366]
[null,null,"2012-03-20","2011/12",3,366]
[null,null,"2012-03-21","2011/12",3,366]
[null,null,"2012-03-22","2011/12",3,366]
[null,null,"2012-03-23","2011/12",3,366]
[null,null,"2012-03-24","2011/12",3,366]
[null,null,"2012-03-25","2011/12",3,366]
[null,null,"2012-03-26","2011/12",3,366]
[null,null,"2012-03-27","2011/12",3,366]
[null,null,"2012-03-28","2011/12",3,366]
[null,null,"2012-03-29","2011/12",3,366]
[null,null,"2012-03-30","2011/12",3,366]
[null,null,"2012-03-31","2011/12",3,366]
[null,null,"2012-04-01","2011/12",4,366]
[null,null,"2012-04-02","2011/12",4,366]
[null,null,"2012-04-03","2011/12",4,366]
[null,null,"2012-04-04","2011/12",4,366]
[null,null,"2012-04-05","2011/12",4,366]
[null,null,"2012-04-06","2011/12",4,366]
[null,null,"2012-04-07","2011/12",4,366]
[null,null,"2012-04-08","2011/12",4,366]
[null,null,"2012-04-09","2011/12",4,366]
[null,null,"2012-04-10","2011/12",4,366]
[null,null,"2012-04-11","2011/12",4,366]
[null,null,"2012-04-12","2011/12",4,366]
[null,null,"2012-04-13","2011/12",4,366]
[null,null,"2012-04-14","2011/12",4,366]
[null,null,"2012-04-15","2011/12",4,366]
[null,null,"2012-04-16","2011/12",4,366]
[null,null,"2012-04-17","2011/12",4,366]
[null,null,"2012-04-18","2011/12",4,366]
[null,null,"2012-04-19","2011/12",4,366]
[null,null,"2012-04-20","2011/12",4,366]
[null,null,"2012-04-21","2011/12",4,366]
[null,null,"2012-04-22","2011/12",4,366]
[null,null,"2012-04-23","2011/12",4,366]
[null,null,"2012-04-24","2011/12",4,366]
[null,null,"2012-04-25","2011/12",4,366]
[null,null,"2012-04-26","2011/12",4,366]
[null,null,"2012-04-27","2011/12",4,366]
[null,null,"2012-04-28","2011/12",4,366]
[null,null,"2012-04-29","2011/12",4,366]
[null,null,"2012-04-30","2011/12",4,366]
[null,null,"2012-05-01","2011/12",4,366]
[null,null,"2012-05-02","2011/12",4,366]
[null,null,"2012-05-03","2011/12",4,366]
[null,null,"2012-05-04","2011/12",4,366]
[null,null,"2012-05-05","2011/12",4,366]
[null,null,"2012-05-06","2011/12",4,366]
[null,null,"2012-05-07","2011/12",4,366]
[null,null,"2012-05-08","2011/12",4,366]
[null,null,"2012-05-09","2011/12",4,366]
[null,null,"2012-05-10","2011/12",4,366]
[null,null,"2012-05-11","2011/12",4,366]
[null,null,"2012-05-12","2011/12",4,366]
[null,null,"2012-05-13","2011/12",4,366]
[null,null,"2012-05-14","2011/12",4,366]
[null,null,"2012-05-15","2011/12",4,366]
[null,null,"2012-05-16","2011/12",4,366]
[null,null,"2012-05-17","2011/12",4,366]
[null,null,"2012-05-18","2011/12",4,366]
[null,null,"2012-05-19","2011/12",4,366]
[null,null,"2012-05-20","2011/12",4,366]
[null,null,"2012-05-21","2011/12",4,366]
[null,null,"2012-05-22","2011/12",4,366]
[null,null,"2012-05-23","2011/12",4,366]
[null,null,"2012-05-24","2011/12",4,366]
[null,null,"2012-05-25","2011/12",4,366]
[null,null,"2012-05-26","2011/12",4,366]
[null,null,"2012-05-27","2011/12",4,366]
[null,null,"2012-05-28","2011/12",4,366]
[null,null,"2012-05-29","2011/12",4,366]
[null,null,"2012-05-30","2011/12",4,366]
[null,null,"2012-05-31","2011/12",4,366]
[null,null,"2012-06-01","2011/12",4,366]
[null,null,"2012-06-02","2011/12",4,366]
[null,null,"2012-06-03","2011/12",4,366]
[null,null,"2012-06-04","2011/12",4,366]
[null,null,"2012-06-05","2011/12",4,366]
[null,null,"2012-06-06","2011/12",4,366]
[null,null,"2012-06-07","2011/12",4,366]
[null,null,"2012-06-08","2011/12",4,366]
[null,null,"2012-06-09","2011/12",4,366]
[null,null,"2012-06-10","2011/12",4,366]
[null,null,"2012-06-11","2011/12",4,366]
[null,null,"2012-06-12","2011/12",4,366]
[null,null,"2012-06-13","2011/12",4,366]
[null,null,"2012-06-14","2011/12",4,366]
[null,null,"2012-06-15","2011/12",4,366]
[null,null,"2012-06-16","2011/12",4,366]
[null,null,"2012-06-17","2011/12",4,366]
[null,null,"2012-06-18","2011/12",4,366]
[null,null,"2012-06-19","2011/12",4,366]
[null,null,"2012-06-20","2011/12",4,366]
[null,null,"2012-06-21","2011/12",4,366]
[null,null,"2012-06-22","2011/12",4,366]
[null,null,"2012-06-23","2011/12",4,366]
[null,null,"2012-06-24","2011/12",4,366]
[null,null,"2012-06-25","2011/12",4,366]
[null,null,"2012-06-26","2011/12",4,366]
[null,null,"2012-06-27","2011/12",4,366]
[null,null,"2012-06-28","2011/12",4,366]
[null,null,"2012-06-29","2011/12",4,366]
[null,null,"2012-06-30","2011/12",4,366]
[null,null,"2012-07-01","2012/13",1,365]
[null,null,"2012-07-02","2012/13",1,365]
[null,null,"2012-07-03","2012/13",1,365]
[null,null,"2012-07-04","2012/13",1,365]
[null,null,"2012-07-05","2012/13",1,365]
[null,null,"2012-07-06","2012/13",1,365]
[null,null,"2012-07-07","2012/13",1,365]
[null,null,"2012-07-08","2012/13",1,365]
[null,null,"2012-07-09","2012/13",1,365]
[null,null,"2012-07-10","2012/13",1,365]
[null,null,"2012-07-11","2012/13",1,365]
[null,null,"2012-07-12","2012/13",1,365]
[null,null,"2012-07-13","2012/13",1,365]
[null,null,"2012-07-14","2012/13",1,365]
[null,null,"2012-07-15","2012/13",1,365]
[null,null,"2012-07-16","2012/13",1,365]
[null,null,"2012-07-17","2012/13",1,365]
[null,null,"2012-07-18","2012/13",1,365]
[null,null,"2012-07-19","2012/13",1,365]
[null,null,"2012-07-20","2012/13",1,365]
[null,null,"2012-07-21","2012/13",1,365]
[null,null,"2012-07-22","2012/13",1,365]
[null,null,"2012-07-23","2012/13",1,365]
[null,null,"2012-07-24","2012/13",1,365]
[null,null,"2012-07-25","2012/13",1,365]
[null,null,"2012-07-26","2012/13",1,365]
[null,null,"2012-07-27","2012/13",1,365]
[null,null,"2012-07-28","2012/13",1,365]
[null,null,"2012-07-29","2012/13",1,365]
[null,null,"2012-07-30","2012/13",1,365]
[null,null,"2012-07-31","2012/13",1,365]
[null,null,"2012-08-01","2012/13",1,365]
[null,null,"2012-08-02","2012/13",1,365]
[null,null,"2012-08-03","2012/13",1,365]
[null,null,"2012-08-04","2012/13",1,365]
[null,null,"2012-08-05","2012/13",1,365]
[null,null,"2012-08-06","2012/13",1,365]
[null,null,"2012-08-07","2012/13",1,365]
[null,null,"2012-08-08","2012/13",1,365]
[null,null,"2012-08-09","2012/13",1,365]
[null,null,"2012-08-10","2012/13",1,365]
[null,null,"2012-08-11","2012/13",1,365]
[null,null,"2012-08-12","2012/13",1,365]
[null,null,"2012-08-13","2012/13",1,365]
[null,null,"2012-08-14","2012/13",1,365]
[null,null,"2012-08-15","2012/13",1,365]
[null,null,"2012-08-16","2012/13",1,365]
[null,null,"2012-08-17","2012/13",1,365]
[null,null,"2012-08-18","2012/13",1,365]
[null,null,"2012-08-19","2012/13",1,365]
[null,null,"2012-08-20","2012/13",1,365]
[null,null,"2012-08-21","2012/13",1,365]
[null,null,"2012-08-22","2012/13",1,365]
[null,null,"2012-08-23","2012/13",1,365]
[null,null,"2012-08-24","2012/13",1,365]
[null,null,"2012-08-25","2012/13",1,365]
[null,null,"2012-08-26","2012/13",1,365]
[null,null,"2012-08-27","2012/13",1,365]
[null,null,"2012-08-28","2012/13",1,365]
[null,null,"2012-08-29","2012/13",1,365]
[null,null,"2012-08-30","2012/13",1,365]
[null,null,"2012-08-31","2012/13",1,365]
[null,null,"2012-09-01","2012/13",1,365]
[null,null,"2012-09-02","2012/13",1,365]
[null,null,"2012-09-03","2012/13",1,365]
[null,null,"2012-09-04","2012/13",1,365]
[null,null,"2012-09-05","2012/13",1,365]
[null,null,"2012-09-06","2012/13",1,365]
[null,null,"2012-09-07","2012/13",1,365]
[null,null,"2012-09-08","2012/13",1,365]
[null,null,"2012-09-09","2012/13",1,365]
[null,null,"2012-09-10","2012/13",1,365]
[null,null,"2012-09-11","2012/13",1,365]
[null,null,"2012-09-12","2012/13",1,365]
[null,null,"2012-09-13","2012/13",1,365]
[null,null,"2012-09-14","2012/13",1,365]
[null,null,"2012-09-15","2012/13",1,365]
[null,null,"2012-09-16","2012/13",1,365]
[null,null,"2012-09-17","2012/13",1,365]
[null,null,"2012-09-18","2012/13",1,365]
[null,null,"2012-09-19","2012/13",1,365]
[null,null,"2012-09-20","2012/13",1,365]
[null,null,"2012-09-21","2012/13",1,365]
[null,null,"2012-09-22","2012/13",1,365]
[null,null,"2012-09-23","2012/13",1,365]
[null,null,"2012-09-24","2012/13",1,365]
[null,null,"2012-09-25","2012/13",1,365]
[null,null,"2012-09-26","2012/13",1,365]
[null,null,"2012-09-27","2012/13",1,365]
[null,null,"2012-09-28","2012/13",1,365]
[null,null,"2012-09-29","2012/13",1,365]
[null,null,"2012-09-30","2012/13",1,365]
[null,null,"2012-10-01","2012/13",2,365]
[null,null,"2012-10-02","2012/13",2,365]
[null,null,"2012-10-03","2012/13",2,365]
[null,null,"2012-10-04","2012/13",2,365]
[null,null,"2012-10-05","2012/13",2,365]
[null,null,"2012-10-06","2012/13",2,365]
[null,null,"2012-10-07","2012/13",2,365]
[null,null,"2012-10-08","2012/13",2,365]
[null,null,"2012-10-09","2012/13",2,365]
[null,null,"2012-10-10","2012/13",2,365]
[null,null,"2012-10-11","2012/13",2,365]
[null,null,"2012-10-12","2012/13",2,365]
[null,null,"2012-10-13","2012/13",2,365]
[null,null,"2012-10-14","2012/13",2,365]
[null,null,"2012-10-15","2012/13",2,365]
[null,null,"2012-10-16","2012/13",2,365]
[null,null,"2012-10-17","2012/13",2,365]
[null,null,"2012-10-18","2012/13",2,365]
[null,null,"2012-10-19","2012/13",2,365]
[null,null,"2012-10-20","2012/13",2,365]
[null,null,"2012-10-21","2012/13",2,365]
[null,null,"2012-10-22","2012/13",2,365]
[null,null,"2012-10-23","2012/13",2,365]
[null,null,"2012-10-24","2012/13",2,365]
[null,null,"2012-10-25","2012/13",2,365]
[null,null,"2012-10-26","2012/13",2,365]
[null,null,"2012-10-27","2012/13",2,365]
[null,null,"2012-10-28","2012/13",2,365]
[null,null,"2012-10-29","2012/13",2,365]
[null,null,"2012-10-30","2012/13",2,365]
[null,null,"2012-10-31","2012/13",2,365]
[null,null,"2012-11-01","2012/13",2,365]
[null,null,"2012-11-02","2012/13",2,365]
[null,null,"2012-11-03","2012/13",2,365]
[null,null,"2012-11-04","2012/13",2,365]
[null,null,"2012-11-05","2012/13",2,365]
[null,null,"2012-11-06","2012/13",2,365]
[null,null,"2012-11-07","2012/13",2,365]
[null,null,"2012-11-08","2012/13",2,365]
[null,null,"2012-11-09","2012/13",2,365]
[null,null,"2012-11-10","2012/13",2,365]
[null,null,"2012-11-11","2012/13",2,365]
[null,null,"2012-11-12","2012/13",2,365]
[null,null,"2012-11-13","2012/13",2,365]
[null,null,"2012-11-14","2012/13",2,365]
[null,null,"2012-11-15","2012/13",2,365]
[null,null,"2012-11-16","2012/13",2,365]
[null,null,"2012-11-17","2012/13",2,365]
[null,null,"2012-11-18","2012/13",2,365]
[null,null,"2012-11-19","2012/13",2,365]
[null,null,"2012-11-20","2012/13",2,365]
[null,null,"2012-11-21","2012/13",2,365]
[null,null,"2012-11-22","2012/13",2,365]
[null,null,"2012-11-23","2012/13",2,365]
[null,null,"2012-11-24","2012/13",2,365]
[null,null,"2012-11-25","2012/13",2,365]
[null,null,"2012-11-26","2012/13",2,365]
[null,null,"2012-11-27","2012/13",2,365]
[null,null,"2012-11-28","2012/13",2,365]
[null,null,"2012-11-29","2012/13",2,365]
[null,null,"2012-11-30","2012/13",2,365]
[null,null,"2012-12-01","2012/13",2,365]
[null,null,"2012-12-02","2012/13",2,365]
[null,null,"2012-12-03","2012/13",2,365]
[null,null,"2012-12-04","2012/13",2,365]
[null,null,"2012-12-05","2012/13",2,365]
[null,null,"2012-12-06","2012/13",2,365]
[null,null,"2012-12-07","2012/13",2,365]
[null,null,"2012-12-08","2012/13",2,365]
[null,null,"2012-12-09","2012/13",2,365]
[null,null,"2012-12-10","2012/13",2,365]
[null,null,"2012-12-11","2012/13",2,365]
[null,null,"2012-12-12","2012/13",2,365]
[null,null,"2012-12-13","2012/13",2,365]
[null,null,"2012-12-14","2012/13",2,365]
[null,null,"2012-12-15","2012/13",2,365]
[null,null,"2012-12-16","2012/13",2,365]
[null,null,"2012-12-17","2012/13",2,365]
[null,null,"2012-12-18","2012/13",2,365]
[null,null,"2012-12-19","2012/13",2,365]
[null,null,"2012-12-20","2012/13",2,365]
[null,null,"2012-12-21","2012/13",2,365]
[null,null,"2012-12-22","2012/13",2,365]
[null,null,"2012-12-23","2012/13",2,365]
[null,null,"2012-12-24","2012/13",2,365]
[null,null,"2012-12-25","2012/13",2,365]
[null,null,"2012-12-26","2012/13",2,365]
[null,null,"2012-12-27","2012/13",2,365]
[null,null,"2012-12-28","2012/13",2,365]
[null,null,"2012-12-29","2012/13",2,365]
[null,null,"2012-12-30","2012/13",2,365]
[null,null,"2012-12-31","2012/13",2,365]
[null,null,"2013-01-01","2012/13",3,365]
[null,null,"2013-01-02","2012/13",3,365]
[null,null,"2013-01-03","2012/13",3,365]
[null,null,"2013-01-04","2012/13",3,365]
[null,null,"2013-01-05","2012/13",3,365]
[null,null,"2013-01-06","2012/13",3,365]
[null,null,"2013-01-07","2012/13",3,365]
[null,null,"2013-01-08","2012/13",3,365]
[null,null,"2013-01-09","2012/13",3,365]
[null,null,"2013-01-10","2012/13",3,365]
[null,null,"2013-01-11","2012/13",3,365]
[null,null,"2013-01-12","2012/13",3,365]
[null,null,"2013-01-13","2012/13",3,365]
[null,null,"2013-01-14","2012/13",3,365]
[null,null,"2013-01-15","2012/13",3,365]
[null,null,"2013-01-16","2012/13",3,365]
[null,null,"2013-01-17","2012/13",3,365]
[null,null,"2013-01-18","2012/13",3,365]
[null,null,"2013-01-19","2012/13",3,365]
[null,null,"2013-01-20","2012/13",3,365]
[null,null,"2013-01-21","2012/13",3,365]
[null,null,"2013-01-22","2012/13",3,365]
[null,null,"2013-01-23","2012/13",3,365]
[null,null,"2013-01-24","2012/13",3,365]
[null,null,"2013-01-25","2012/13",3,365]
[null,null,"2013-01-26","2012/13",3,365]
[null,null,"2013-01-27","2012/13",3,365]
[null,null,"2013-01-28","2012/13",3,365]
[null,null,"2013-01-29","2012/13",3,365]
[null,null,"2013-01-30","2012/13",3,365]
[null,null,"2013-01-31","2012/13",3,365]
[null,null,"2013-02-01","2012/13",3,365]
[null,null,"2013-02-02","2012/13",3,365]
[null,null,"2013-02-03","2012/13",3,365]
[null,null,"2013-02-04","2012/13",3,365]
[null,null,"2013-02-05","2012/13",3,365]
[null,null,"2013-02-06","2012/13",3,365]
[null,null,"2013-02-07","2012/13",3,365]
[null,null,"2013-02-08","2012/13",3,365]
[null,null,"2013-02-09","2012/13",3,365]
[null,null,"2013-02-10","2012/13",3,365]
[null,null,"2013-02-11","2012/13",3,365]
[null,null,"2013-02-12","2012/13",3,365]
[null,null,"2013-02-13","2012/13",3,365]
[null,null,"2013-02-14","2012/13",3,365]
[null,null,"2013-02-15","2012/13",3,365]
[null,null,"2013-02-16","2012/13",3,365]
[null,null,"2013-02-17","2012/13",3,365]
[null,null,"2013-02-18","2012/13",3,365]
[null,null,"2013-02-19","2012/13",3,365]
[null,null,"2013-02-20","2012/13",3,365]
[null,null,"2013-02-21","2012/13",3,365]
[null,null,"2013-02-22","2012/13",3,365]
[null,null,"2013-02-23","2012/13",3,365]
[null,null,"2013-02-24","2012/13",3,365]
[null,null,"2013-02-25","2012/13",3,365]
[null,null,"2013-02-26","2012/13",3,365]
[null,null,"2013-02-27","2012/13",3,365]
[null,null,"2013-02-28","2012/13",3,365]
[null,null,"2013-03-01","2012/13",3,365]
[null,null,"2013-03-02","2012/13",3,365]
[null,null,"2013-03-03","2012/13",3,365]
[null,null,"2013-03-04","2012/13",3,365]
[null,null,"2013-03-05","2012/13",3,365]
[null,null,"2013-03-06","2012/13",3,365]
[null,null,"2013-03-07","2012/13",3,365]
[null,null,"2013-03-08","2012/13",3,365]
[null,null,"2013-03-09","2012/13",3,365]
[null,null,"2013-03-10","2012/13",3,365]
[null,null,"2013-03-11","2012/13",3,365]
[null,null,"2013-03-12","2012/13",3,365]
[null,null,"2013-03-13","2012/13",3,365]
[null,null,"2013-03-14","2012/13",3,365]
[null,null,"2013-03-15","2012/13",3,365]
[null,null,"2013-03-16","2012/13",3,365]
[null,null,"2013-03-17","2012/13",3,365]
[null,null,"2013-03-18","2012/13",3,365]
[null,null,"2013-03-19","2012/13",3,365]
[null,null,"2013-03-20","2012/13",3,365]
[null,null,"2013-03-21","2012/13",3,365]
[null,null,"2013-03-22","2012/13",3,365]
[null,null,"2013-03-23","2012/13",3,365]
[null,null,"2013-03-24","2012/13",3,365]
[null,null,"2013-03-25","2012/13",3,365]
[null,null,"2013-03-26","2012/13",3,365]
[null,null,"2013-03-27","2012/13",3,365]
[null,null,"2013-03-28","2012/13",3,365]
[null,null,"2013-03-29","2012/13",3,365]
[null,null,"2013-03-30","2012/13",3,365]
[null,null,"2013-03-31","2012/13",3,365]
[null,null,"2013-04-01","2012/13",4,365]
[null,null,"2013-04-02","2012/13",4,365]
[null,null,"2013-04-03","2012/13",4,365]
[null,null,"2013-04-04","2012/13",4,365]
[null,null,"2013-04-05","2012/13",4,365]
[null,null,"2013-04-06","2012/13",4,365]
[null,null,"2013-04-07","2012/13",4,365]
[null,null,"2013-04-08","2012/13",4,365]
[null,null,"2013-04-09","2012/13",4,365]
[null,null,"2013-04-10","2012/13",4,365]
[null,null,"2013-04-11","2012/13",4,365]
[null,null,"2013-04-12","2012/13",4,365]
[null,null,"2013-04-13","2012/13",4,365]
[null,null,"2013-04-14","2012/13",4,365]
[null,null,"2013-04-15","2012/13",4,365]
[null,null,"2013-04-16","2012/13",4,365]
[null,null,"2013-04-17","2012/13",4,365]
[null,null,"2013-04-18","2012/13",4,365]
[null,null,"2013-04-19","2012/13",4,365]
[null,null,"2013-04-20","2012/13",4,365]
[null,null,"2013-04-21","2012/13",4,365]
[null,null,"2013-04-22","2012/13",4,365]
[null,null,"2013-04-23","2012/13",4,365]
[null,null,"2013-04-24","2012/13",4,365]
[null,null,"2013-04-25","2012/13",4,365]
[null,null,"2013-04-26","2012/13",4,365]
[null,null,"2013-04-27","2012/13",4,365]
[null,null,"2013-04-28","2012/13",4,365]
[null,null,"2013-04-29","2012/13",4,365]
[null,null,"2013-04-30","2012/13",4,365]
[null,null,"2013-05-01","2012/13",4,365]
[null,null,"2013-05-02","2012/13",4,365]
[null,null,"2013-05-03","2012/13",4,365]
[null,null,"2013-05-04","2012/13",4,365]
[null,null,"2013-05-05","2012/13",4,365]
[null,null,"2013-05-06","2012/13",4,365]
[null,null,"2013-05-07","2012/13",4,365]
[null,null,"2013-05-08","2012/13",4,365]
[null,null,"2013-05-09","2012/13",4,365]
[null,null,"2013-05-10","2012/13",4,365]
[null,null,"2013-05-11","2012/13",4,365]
[null,null,"2013-05-12","2012/13",4,365]
[null,null,"2013-05-13","2012/13",4,365]
[null,null,"2013-05-14","2012/13",4,365]
[null,null,"2013-05-15","2012/13",4,365]
[null,null,"2013-05-16","2012/13",4,365]
[null,null,"2013-05-17","2012/13",4,365]
[null,null,"2013-05-18","2012/13",4,365]
[null,null,"2013-05-19","2012/13",4,365]
[null,null,"2013-05-20","2012/13",4,365]
[null,null,"2013-05-21","2012/13",4,365]
[null,null,"2013-05-22","2012/13",4,365]
[null,null,"2013-05-23","2012/13",4,365]
[null,null,"2013-05-24","2012/13",4,365]
[null,null,"2013-05-25","2012/13",4,365]
[null,null,"2013-05-26","2012/13",4,365]
[null,null,"2013-05-27","2012/13",4,365]
[null,null,"2013-05-28","2012/13",4,365]
[null,null,"2013-05-29","2012/13",4,365]
[null,null,"2013-05-30","2012/13",4,365]
[null,null,"2013-05-31","2012/13",4,365]
[null,null,"2013-06-01","2012/13",4,365]
[null,null,"2013-06-02","2012/13",4,365]
[null,null,"2013-06-03","2012/13",4,365]
[null,null,"2013-06-04","2012/13",4,365]
[null,null,"2013-06-05","2012/13",4,365]
[null,null,"2013-06-06","2012/13",4,365]
[null,null,"2013-06-07","2012/13",4,365]
[null,null,"2013-06-08","2012/13",4,365]
[null,null,"2013-06-09","2012/13",4,365]
[null,null,"2013-06-10","2012/13",4,365]
[null,null,"2013-06-11","2012/13",4,365]
[null,null,"2013-06-12","2012/13",4,365]
[null,null,"2013-06-13","2012/13",4,365]
[null,null,"2013-06-14","2012/13",4,365]
[null,null,"2013-06-15","2012/13",4,365]
[null,null,"2013-06-16","2012/13",4,365]
[null,null,"2013-06-17","2012/13",4,365]
[null,null,"2013-06-18","2012/13",4,365]
[null,null,"2013-06-19","2012/13",4,365]
[null,null,"2013-06-20","2012/13",4,365]
[null,null,"2013-06-21","2012/13",4,365]
[null,null,"2013-06-22","2012/13",4,365]
[null,null,"2013-06-23","2012/13",4,365]
[null,null,"2013-06-24","2012/13",4,365]
[null,null,"2013-06-25","2012/13",4,365]
[null,null,"2013-06-26","2012/13",4,365]
[null,null,"2013-06-27","2012/13",4,365]
[null,null,"2013-06-28","2012/13",4,365]
[null,null,"2013-06-29","2012/13",4,365]
[null,null,"2013-06-30","2012/13",4,365]
[null,null,"2013-07-01","2013/14",1,365]
[null,null,"2013-07-02","2013/14",1,365]
[null,null,"2013-07-03","2013/14",1,365]
[null,null,"2013-07-04","2013/14",1,365]
[null,null,"2013-07-05","2013/14",1,365]
[null,null,"2013-07-06","2013/14",1,365]
[null,null,"2013-07-07","2013/14",1,365]
[null,null,"2013-07-08","2013/14",1,365]
[null,null,"2013-07-09","2013/14",1,365]
[null,null,"2013-07-10","2013/14",1,365]
[null,null,"2013-07-11","2013/14",1,365]
[null,null,"2013-07-12","2013/14",1,365]
[null,null,"2013-07-13","2013/14",1,365]
[null,null,"2013-07-14","2013/14",1,365]
[null,null,"2013-07-15","2013/14",1,365]
[null,null,"2013-07-16","2013/14",1,365]
[null,null,"2013-07-17","2013/14",1,365]
[null,null,"2013-07-18","2013/14",1,365]
[null,null,"2013-07-19","2013/14",1,365]
[null,null,"2013-07-20","2013/14",1,365]
[null,null,"2013-07-21","2013/14",1,365]
[null,null,"2013-07-22","2013/14",1,365]
[null,null,"2013-07-23","2013/14",1,365]
[null,null,"2013-07-24","2013/14",1,365]
[null,null,"2013-07-25","2013/14",1,365]
[null,null,"2013-07-26","2013/14",1,365]
[null,null,"2013-07-27","2013/14",1,365]
[null,null,"2013-07-28","2013/14",1,365]
[null,null,"2013-07-29","2013/14",1,365]
[null,null,"2013-07-30","2013/14",1,365]
[null,null,"2013-07-31","2013/14",1,365]
[null,null,"2013-08-01","2013/14",1,365]
[null,null,"2013-08-02","2013/14",1,365]
[null,null,"2013-08-03","2013/14",1,365]
[null,null,"2013-08-04","2013/14",1,365]
[null,null,"2013-08-05","2013/14",1,365]
[null,null,"2013-08-06","2013/14",1,365]
[null,null,"2013-08-07","2013/14",1,365]
[null,null,"2013-08-08","2013/14",1,365]
[null,null,"2013-08-09","2013/14",1,365]
[null,null,"2013-08-10","2013/14",1,365]
[null,null,"2013-08-11","2013/14",1,365]
[null,null,"2013-08-12","2013/14",1,365]
[null,null,"2013-08-13","2013/14",1,365]
[null,null,"2013-08-14","2013/14",1,365]
[null,null,"2013-08-15","2013/14",1,365]
[null,null,"2013-08-16","2013/14",1,365]
[null,null,"2013-08-17","2013/14",1,365]
[null,null,"2013-08-18","2013/14",1,365]
[null,null,"2013-08-19","2013/14",1,365]
[null,null,"2013-08-20","2013/14",1,365]
[null,null,"2013-08-21","2013/14",1,365]
[null,null,"2013-08-22","2013/14",1,365]
[null,null,"2013-08-23","2013/14",1,365]
[null,null,"2013-08-24","2013/14",1,365]
[null,null,"2013-08-25","2013/14",1,365]
[null,null,"2013-08-26","2013/14",1,365]
[null,null,"2013-08-27","2013/14",1,365]
[null,null,"2013-08-28","2013/14",1,365]
[null,null,"2013-08-29","2013/14",1,365]
[null,null,"2013-08-30","2013/14",1,365]
[null,null,"2013-08-31","2013/14",1,365]
[null,null,"2013-09-01","2013/14",1,365]
[null,null,"2013-09-02","2013/14",1,365]
[null,null,"2013-09-03","2013/14",1,365]
[null,null,"2013-09-04","2013/14",1,365]
[null,null,"2013-09-05","2013/14",1,365]
[null,null,"2013-09-06","2013/14",1,365]
[null,null,"2013-09-07","2013/14",1,365]
[null,null,"2013-09-08","2013/14",1,365]
[null,null,"2013-09-09","2013/14",1,365]
[null,null,"2013-09-10","2013/14",1,365]
[null,null,"2013-09-11","2013/14",1,365]
[null,null,"2013-09-12","2013/14",1,365]
[null,null,"2013-09-13","2013/14",1,365]
[null,null,"2013-09-14","2013/14",1,365]
[null,null,"2013-09-15","2013/14",1,365]
[null,null,"2013-09-16","2013/14",1,365]
[null,null,"2013-09-17","2013/14",1,365]
[null,null,"2013-09-18","2013/14",1,365]
[null,null,"2013-09-19","2013/14",1,365]
[null,null,"2013-09-20","2013/14",1,365]
[null,null,"2013-09-21","2013/14",1,365]
[null,null,"2013-09-22","2013/14",1,365]
[null,null,"2013-09-23","2013/14",1,365]
[null,null,"2013-09-24","2013/14",1,365]
[null,null,"2013-09-25","2013/14",1,365]
[null,null,"2013-09-26","2013/14",1,365]
[null,null,"2013-09-27","2013/14",1,365]
[null,null,"2013-09-28","2013/14",1,365]
[null,null,"2013-09-29","2013/14",1,365]
[null,null,"2013-09-30","2013/14",1,365]
[null,null,"2013-10-01","2013/14",2,365]
[null,null,"2013-10-02","2013/14",2,365]
[null,null,"2013-10-03","2013/14",2,365]
[null,null,"2013-10-04","2013/14",2,365]
[null,null,"2013-10-05","2013/14",2,365]
[null,null,"2013-10-06","2013/14",2,365]
[null,null,"2013-10-07","2013/14",2,365]
[null,null,"2013-10-08","2013/14",2,365]
[null,null,"2013-10-09","2013/14",2,365]
[null,null,"2013-10-10","2013/14",2,365]
[null,null,"2013-10-11","2013/14",2,365]
[null,null,"2013-10-12","2013/14",2,365]
[null,null,"2013-10-13","2013/14",2,365]
[null,null,"2013-10-14","2013/14",2,365]
[null,null,"2013-10-15","2013/14",2,365]
[null,null,"2013-10-16","2013/14",2,365]
[null,null,"2013-10-17","2013/14",2,365]
[null,null,"2013-10-18","2013/14",2,365]
[null,null,"2013-10-19","2013/14",2,365]
[null,null,"2013-10-20","2013/14",2,365]
[null,null,"2013-10-21","2013/14",2,365]
[null,null,"2013-10-22","2013/14",2,365]
[null,null,"2013-10-23","2013/14",2,365]
[null,null,"2013-10-24","2013/14",2,365]
[null,null,"2013-10-25","2013/14",2,365]
[null,null,"2013-10-26","2013/14",2,365]
[null,null,"2013-10-27","2013/14",2,365]
[null,null,"2013-10-28","2013/14",2,365]
[null,null,"2013-10-29","2013/14",2,365]
[null,null,"2013-10-30","2013/14",2,365]
[null,null,"2013-10-31","2013/14",2,365]
[null,null,"2013-11-01","2013/14",2,365]
[null,null,"2013-11-02","2013/14",2,365]
[null,null,"2013-11-03","2013/14",2,365]
[null,null,"2013-11-04","2013/14",2,365]
[null,null,"2013-11-05","2013/14",2,365]
[null,null,"2013-11-06","2013/14",2,365]
[null,null,"2013-11-07","2013/14",2,365]
[null,null,"2013-11-08","2013/14",2,365]
[null,null,"2013-11-09","2013/14",2,365]
[null,null,"2013-11-10","2013/14",2,365]
[null,null,"2013-11-11","2013/14",2,365]
[null,null,"2013-11-12","2013/14",2,365]
[null,null,"2013-11-13","2013/14",2,365]
[null,null,"2013-11-14","2013/14",2,365]
[null,null,"2013-11-15","2013/14",2,365]
[null,null,"2013-11-16","2013/14",2,365]
[null,null,"2013-11-17","2013/14",2,365]
[null,null,"2013-11-18","2013/14",2,365]
[null,null,"2013-11-19","2013/14",2,365]
[null,null,"2013-11-20","2013/14",2,365]
[null,null,"2013-11-21","2013/14",2,365]
[null,null,"2013-11-22","2013/14",2,365]
[null,null,"2013-11-23","2013/14",2,365]
[null,null,"2013-11-24","2013/14",2,365]
[null,null,"2013-11-25","2013/14",2,365]
[null,null,"2013-11-26","2013/14",2,365]
[null,null,"2013-11-27","2013/14",2,365]
[null,null,"2013-11-28","2013/14",2,365]
[null,null,"2013-11-29","2013/14",2,365]
[null,null,"2013-11-30","2013/14",2,365]
[null,null,"2013-12-01","2013/14",2,365]
[null,null,"2013-12-02","2013/14",2,365]
[null,null,"2013-12-03","2013/14",2,365]
[null,null,"2013-12-04","2013/14",2,365]
[null,null,"2013-12-05","2013/14",2,365]
[null,null,"2013-12-06","2013/14",2,365]
[null,null,"2013-12-07","2013/14",2,365]
[null,null,"2013-12-08","2013/14",2,365]
[null,null,"2013-12-09","2013/14",2,365]
[null,null,"2013-12-10","2013/14",2,365]
[null,null,"2013-12-11","2013/14",2,365]
[null,null,"2013-12-12","2013/14",2,365]
[null,null,"2013-12-13","2013/14",2,365]
[null,null,"2013-12-14","2013/14",2,365]
[null,null,"2013-12-21","2013/14",2,365]
[null,null,"2013-12-28","2013/14",2,365]
[null,null,"2014-01-09","2013/14",3,365]
[null,null,"2014-01-13","2013/14",3,365]
[null,null,"2014-01-29","2013/14",3,365]
[null,null,"2014-02-01","2013/14",3,365]
[null,null,"2014-02-08","2013/14",3,365]
[null,null,"2014-02-25","2013/14",3,365]
[null,null,"2014-02-28","2013/14",3,365]
[null,null,"2014-03-12","2013/14",3,365]
[null,null,"2014-03-24","2013/14",3,365]
[null,null,"2014-03-26","2013/14",3,365]
[null,null,"2014-04-13","2013/14",4,365]
[null,null,"2014-04-16","2013/14",4,365]
[null,null,"2014-04-23","2013/14",4,365]
[null,null,"2014-05-08","2013/14",4,365]
[null,null,"2014-05-13","2013/14",4,365]
[null,null,"2014-05-25","2013/14",4,365]
[null,null,"2014-06-06","2013/14",4,365]
[null,null,"2014-06-16","2013/14",4,365]
[null,null,"2014-06-26","2013/14",4,365]
[null,null,"2014-07-03","2014/15",1,365]
[null,null,"2014-07-06","2014/15",1,365]
[null,null,"2014-07-19","2014/15",1,365]
[null,null,"2014-07-26","2014/15",1,365]
[null,null,"2014-08-07","2014/15",1,365]
[null,null,"2014-08-19","2014/15",1,365]
[null,null,"2014-08-27","2014/15",1,365]
[null,null,"2014-09-08","2014/15",1,365]
[null,null,"2014-09-15","2014/15",1,365]
[null,null,"2014-09-18","2014/15",1,365]
[null,null,"2014-09-29","2014/15",1,365]
[null,null,"2014-10-08","2014/15",2,365]
[null,null,"2014-10-20","2014/15",2,365]
[null,null,"2014-11-01","2014/15",2,365]
[null,null,"2014-11-07","2014/15",2,365]
[null,null,"2014-11-21","2014/15",2,365]
[null,null,"2014-11-28","2014/15",2,365]
[null,null,"2014-12-01","2014/15",2,365]
[null,null,"2014-12-10","2014/15",2,365]
[null,null,"2014-12-21","2014/15",2,365]
[null,null,"2015-01-02","2014/15",3,365]
[null,null,"2015-01-09","2014/15",3,365]
[null,null,"2015-01-18","2014/15",3,365]
[null,null,"2015-02-03","2014/15",3,365]
[null,null,"2015-02-10","2014/15",3,365]
[null,null,"2015-02-13","2014/15",3,365]
[null,null,"2015-03-02","2014/15",3,365]
[null,null,"2015-03-05","2014/15",3,365]
[null,null,"2015-03-17","2014/15",3,365]
[null,null,"2015-03-27","2014/15",3,365]
[null,null,"2015-04-06","2014/15",4,365]
[null,null,"2015-04-18","2014/15",4,365]
[null,null,"2015-04-25","2014/15",4,365]
[null,null,"2015-04-29","2014/15",4,365]
[null,null,"2015-05-15","2014/15",4,365]
[null,null,"2015-05-18","2014/15",4,365]
[null,null,"2015-05-30","2014/15",4,365]
[null,null,"2015-06-07","2014/15",4,365]
[null,null,"2015-06-19","2014/15",4,365]
[null,null,"2015-07-01","2015/16",1,366]
[null,null,"2015-07-08","2015/16",1,366]
[null,null,"2015-07-20","2015/16",1,366]
[null,null,"2015-07-28","2015/16",1,366]
[null,null,"2015-07-31","2015/16",1,366]
[null,null,"2015-08-12","2015/16",1,366]
[null,null,"2015-08-18","2015/16",1,366]
[null,null,"2015-09-01","2015/16",1,366]
[null,null,"2015-09-13","2015/16",1,366]
[null,null,"2015-09-20","2015/16",1,366]
[null,null,"2015-09-30","2015/16",1,366]
[null,null,"2015-10-10","2015/16",2,366]
[null,null,"2015-10-13","2015/16",2,366]
[null,null,"2015-10-25","2015/16",2,366]
[null,null,"2015-11-08","2015/16",2,366]
[null,null,"2015-11-14","2015/16",2,366]
[null,null,"2015-11-21","2015/16",2,366]
[null,null,"2015-12-03","2015/16",2,366]
[null,null,"2015-12-11","2015/16",2,366]
[null,null,"2015-12-23","2015/16",2,366]
[null,null,"2015-12-26","2015/16",2,366]
[null,null,"2016-01-07","2015/16",3,366]
[null,null,"2016-01-19","2015/16",3,366]
[null,null,"2016-01-27","2015/16",3,366]
[null,null,"2016-02-03","2015/16",3,366]
[null,null,"2016-02-15","2015/16",3,366]
[null,null,"2016-02-21","2015/16",3,366]
[null,null,"2016-03-06","2015/16",3,366]
[null,null,"2016-03-09","2015/16",3,366]
[null,null,"2016-03-21","2015/16",3,366]
[null,null,"2016-03-31","2015/16",3,366]
[null,null,"2016-04-10","2015/16",4,366]
[null,null,"2016-04-17","2015/16",4,366]
[null,null,"2016-04-29","2015/16",4,366]
[null,null,"2016-05-03","2015/16",4,366]
[null,null,"2016-05-19","2015/16",4,366]
[null,null,"2016-05-22","2015/16",4,366]
[null,null,"2016-06-07","2015/16",4,366]
[null,null,"2016-06-11","2015/16",4,366]
[null,null,"2016-06-23","2015/16",4,366]
[null,null,"2016-06-30","2015/16",4,366]
[null,null,"2016-07-10","2016/17",1,365]
[null,null,"2016-07-16","2016/17",1,365]
[null,null,"2016-08-01","2016/17",1,365]
[null,null,"2016-08-04","2016/17",1,365]
[null,null,"2016-08-18","2016/17",1,365]
[null,null,"2016-08-24","2016/17",1,365]
[null,null,"2016-09-05","2016/17",1,365]
[null,null,"2016-09-12","2016/17",1,365]
[null,null,"2016-09-20","2016/17",1,365]
[null,null,"2016-10-02","2016/17",2,365]
[null,null,"2016-10-14","2016/17",2,365]
[null,null,"2016-10-17","2016/17",2,365]
[null,null,"2016-10-29","2016/17",2,365]
[null,null,"2016-11-06","2016/17",2,365]
[null,null,"2016-11-18","2016/17",2,365]
[null,null,"2016-11-25","2016/17",2,365]
[null,null,"2016-12-01","2016/17",2,365]
[null,null,"2016-12-15","2016/17",2,365]
[null,null,"2016-12-27","2016/17",2,365]
[null,null,"2016-12-30","2016/17",2,365]
[null,null,"2017-01-09","2016/17",3,365]
[null,null,"2017-01-19","2016/17",3,365]
[null,null,"2017-01-31","2016/17",3,365]
[null,null,"2017-02-07","2016/17",3,365]
[null,null,"2017-02-21","2016/17",3,365]
[null,null,"2017-02-27","2016/17",3,365]
[null,null,"2017-03-11","2016/17",3,365]
[null,null,"2017-03-14","2016/17",3,365]
[null,null,"2017-03-22","2016/17",3,365]
[null,null,"2017-04-03","2016/17",4,365]
[null,null,"2017-04-10","2016/17",4,365]
[null,null,"2017-04-22","2016/17",4,365]
[null,null,"2017-05-04","2016/17",4,365]
[null,null,"2017-05-12","2016/17",4,365]
[null,null,"2017-05-24","2016/17",4,365]
[null,null,"2017-05-27","2016/17",4,365]
[null,null,"2017-06-12","2016/17",4,365]
[null,null,"2017-06-16","2016/17",4,365]
[null,null,"2017-06-23","2016/17",4,365]
[null,null,"2017-07-05","2017/18",1,365]
[null,null,"2017-07-15","2017/18",1,365]
[null,null,"2017-07-25","2017/18",1,365]
[null,null,"2017-08-06","2017/18",1,365]
[null,null,"2017-08-13","2017/18",1,365]
[null,null,"2017-08-23","2017/18",1,365]
[null,null,"2017-08-29","2017/18",1,365]
[null,null,"2017-09-05","2017/18",1,365]
[null,null,"2017-09-17","2017/18",1,365]
[null,null,"2017-09-25","2017/18",1,365]
[null,null,"2017-10-07","2017/18",2,365]
[null,null,"2017-10-19","2017/18",2,365]
[null,null,"2017-10-30","2017/18",2,365]
[null,null,"2017-11-08","2017/18",2,365]
[null,null,"2017-11-11","2017/18",2,365]
[null,null,"2017-11-18","2017/18",2,365]
[null,null,"2017-12-02","2017/18",2,365]
[null,null,"2017-12-13","2017/18",2,365]
[null,null,"2017-12-20","2017/18",2,365]
[null,null,"2018-01-01","2017/18",3,365]
[null,null,"2018-01-10","2017/18",3,365]
[null,null,"2018-01-21","2017/18",3,365]
[null,null,"2018-01-24","2017/18",3,365]
[null,null,"2018-01-31","2017/18",3,365]
[null,null,"2018-02-12","2017/18",3,365]
[null,null,"2018-02-20","2017/18",3,365]
[null,null,"2018-03-04","2017/18",3,365]
[null,null,"2018-03-16","2017/18",3,365]
[null,null,"2018-03-23","2017/18",3,365]
[null,null,"2018-04-05","2017/18",4,365]
[null,null,"2018-04-08","2017/18",4,365]
[null,null,"2018-04-15","2017/18",4,365]
[null,null,"2018-04-25","2017/18",4,365]
[null,null,"2018-05-05","2017/18",4,365]
[null,null,"2018-05-17","2017/18",4,365]
[null,null,"2018-05-29","2017/18",4,365]
[null,null,"2018-06-03","2017/18",4,365]
[null,null,"2018-06-18","2017/18",4,365]
[null,null,"2018-06-21","2017/18",4,365]
[null,null,"2018-06-28","2017/18",4,365]
[null,null,"2018-07-16","2018/19",1,365]
[null,null,"2018-07-18","2018/19",1,365]
[null,null,"2018-07-30","2018/19",1,365]
[null,null,"2018-08-11","2018/19",1,365]
[null,null,"2018-08-14","2018/19",1,365]
[null,null,"2018-08-31","2018/19",1,365]
[null,null,"2018-09-07","2018/19",1,365]
[null,null,"2018-09-10","2018/19",1,365]
[null,null,"2018-09-26","2018/19",1,365]
[null,null,"2018-09-30","2018/19",1,365]
[null,null,"2018-10-12","2018/19",2,365]
[null,null,"2018-10-24","2018/19",2,365]
[null,null,"2018-11-04","2018/19",2,365]
[null,null,"2018-11-13","2018/19",2,365]
[null,null,"2018-11-20","2018/19",2,365]
[null,null,"2018-11-23","2018/19",2,365]
[null,null,"2018-12-07","2018/19",2,365]
[null,null,"2018-12-13","2018/19",2,365]
[null,null,"2018-12-25","2018/19",2,365]
[null,null,"2019-01-01","2018/19",3,365]
[null,null,"2019-01-14","2018/19",3,365]
[null,null,"2019-01-26","2018/19",3,365]
[null,null,"2019-02-02","2018/19",3,365]
[null,null,"2019-02-13","2018/19",3,365]
[null,null,"2019-02-18","2018/19",3,365]
[null,null,"2019-02-25","2018/19",3,365]
[null,null,"2019-03-09","2018/19",3,365]
[null,null,"2019-03-14","2018/19",3,365]
[null,null,"2019-03-29","2018/19",3,365]
[null,null,"2019-04-10","2018/19",4,365]
[null,null,"2019-04-17","2018/19",4,365]
[null,null,"2019-04-26","2018/19",4,365]
[null,null,"2019-05-03","2018/19",4,365]
[null,null,"2019-05-10","2018/19",4,365]
[null,null,"2019-05-22","2018/19",4,365]
[null,null,"2019-06-04","2018/19",4,365]
[null,null,"2019-06-11","2018/19",4,365]
[null,null,"2019-06-23","2018/19",4,365]
[null,null,"2019-06-30","2018/19",4,365]
[null,null,"2019-07-07","2019/20",1,366]
[null,null,"2019-07-20","2019/20",1,366]
[null,null,"2019-07-23","2019/20",1,366]
[null,null,"2019-08-04","2019/20",1,366]
[null,null,"2019-08-15","2019/20",1,366]
[null,null,"2019-08-24","2019/20",1,366]
[null,null,"2019-09-05","2019/20",1,366]
[null,null,"2019-09-12","2019/20",1,366]
[null,null,"2019-09-17","2019/20",1,366]
[null,null,"2019-10-02","2019/20",2,366]
[null,null,"2019-10-05","2019/20",2,366]
[null,null,"2019-10-17","2019/20",2,366]
[null,null,"2019-10-26","2019/20",2,366]
[null,null,"2019-11-06","2019/20",2,366]
[null,null,"2019-11-18","2019/20",2,366]
[null,null,"2019-11-25","2019/20",2,366]
[null,null,"2019-11-28","2019/20",2,366]
[null,null,"2019-12-15","2019/20",2,366]
[null,null,"2019-12-18","2019/20",2,366]
[null,null,"2019-12-30","2019/20",2,366]
[null,null,"2020-01-06","2019/20",3,366]
[null,null,"2020-01-19","2019/20",3,366]
[null,null,"2020-01-26","2019/20",3,366]
[null,null,"2020-02-07","2019/20",3,366]
[null,null,"2020-02-18","2019/20",3,366]
[null,null,"2020-02-27","2019/20",3,366]
[null,null,"2020-03-01","2019/20",3,366]
[null,null,"2020-03-13","2019/20",3,366]
[null,null,"2020-03-18","2019/20",3,366]
[null,null,"2020-04-02","2019/20",4,366]
[null,null,"2020-04-09","2019/20",4,366]
[null,null,"2020-04-16","2019/20",4,366]
[null,null,"2020-04-25","2019/20",4,366]
[null,null,"2020-05-11","2019/20",4,366]
[null,null,"2020-05-14","2019/20",4,366]
[null,null,"2020-05-25","2019/20",4,366]
[null,null,"2020-06-03","2019/20",4,366]
[null,null,"2020-06-15","2019/20",4,366]
[null,null,"2020-06-22","2019/20",4,366]
[null,null,"2020-07-07","2020/21",1,365]
[null,null,"2020-07-08","2020/21",1,365]
[null,null,"2020-07-24","2020/21",1,365]
[null,null,"2020-07-27","2020/21",1,365]
[null,null,"2020-08-05","2020/21",1,365]
[null,null,"2020-08-16","2020/21",1,365]
[null,null,"2020-08-28","2020/21",1,365]
[null,null,"2020-09-04","2020/21",1,365]
[null,null,"2020-09-17","2020/21",1,365]
[null,null,"2020-09-20","2020/21",1,365]
[null,null,"2020-10-06","2020/21",2,365]
[null,null,"2020-10-09","2020/21",2,365]
[null,null,"2020-10-26","2020/21",2,365]
[null,null,"2020-10-29","2020/21",2,365]
[null,null,"2020-11-10","2020/21",2,365]
[null,null,"2020-11-17","2020/21",2,365]
[null,null,"2020-11-28","2020/21",2,365]
[null,null,"2020-12-07","2020/21",2,365]
[null,null,"2020-12-19","2020/21",2,365]
[null,null,"2020-12-22","2020/21",2,365]
[null,null,"2021-01-06","2020/21",3,365]
[null,null,"2021-01-11","2020/21",3,365]
[null,null,"2021-01-23","2020/21",3,365]
[null,null,"2021-01-30","2020/21",3,365]
[null,null,"2021-02-08","2020/21",3,365]
[null,null,"2021-02-19","2020/21",3,365]
[null,null,"2021-03-03","2020/21",3,365]
[null,null,"2021-03-06","2020/21",3,365]
[null,null,"2021-03-19","2020/21",3,365]
[null,null,"2021-03-26","2020/21",3,365]
[null,null,"2021-04-02","2020/21",4,365]
[null,null,"2021-04-14","2020/21",4,365]
[null,null,"2021-04-21","2020/21",4,365]
[null,null,"2021-05-04","2020/21",4,365]
[null,null,"2021-05-16","2020/21",4,365]
[null,null,"2021-05-19","2020/21",4,365]
[null,null,"2021-05-30","2020/21",4,365]
[null,null,"2021-06-08","2020/21",4,365]
[null,null,"2021-06-15","2020/21",4,365]
[null,null,"2021-06-27","2020/21",4,365]
[null,null,"2021-07-12","2021/22",1,365]
[null,null,"2021-07-17","2021/22",1,365]
[null,null,"2021-07-29","2021/22",1,365]
[null,null,"2021-07-31","2021/22",1,365]
[null,null,"2021-08-18","2021/22",1,365]
[null,null,"2021-08-21","2021/22",1,365]
[null,null,"2021-08-28","2021/22",1,365]
[null,null,"2021-09-08","2021/22",1,365]
[null,null,"2021-09-22","2021/22",1,365]
[null,null,"2021-09-29","2021/22",1,365]
[null,null,"2021-10-11","2021/22",2,365]
[null,null,"2021-10-17","2021/22",2,365]
[null,null,"2021-10-31","2021/22",2,365]
[null,null,"2021-11-03","2021/22",2,365]
[null,null,"2021-11-10","2021/22",2,365]
[null,null,"2021-11-19","2021/22",2,365]
[null,null,"2021-12-05","2021/22",2,365]
[null,null,"2021-12-12","2021/22",2,365]
[null,null,"2021-12-24","2021/22",2,365]
[null,null,"2021-12-28","2021/22",2,365]
[null,null,"2022-01-13","2021/22",3,365]
[null,null,"2022-01-16","2021/22",3,365]
[null,null,"2022-01-23","2021/22",3,365]
[null,null,"2022-02-09","2021/22",3,365]
[null,null,"2022-02-17","2021/22",3,365]
[null,null,"2022-02-24","2021/22",3,365]
[null,null,"2022-03-08","2021/22",3,365]
[null,null,"2022-03-10","2021/22",3,365]
[null,null,"2022-03-28","2021/22",3,365]
[null,null,"2022-03-31","2021/22",3,365]
[null,null,"2022-04-07","2021/22",4,365]
[null,null,"2022-04-22","2021/22",4,365]
[null,null,"2022-04-27","2021/22",4,365]
[null,null,"2022-05-09","2021/22",4,365]
[null,null,"2022-05-21","2021/22",4,365]
[null,null,"2022-05-31","2021/22",4,365]
[null,null,"2022-06-10","2021/22",4,365]
[null,null,"2022-06-13","2021/22",4,365]
[null,null,"2022-06-20","2021/22",4,365]
[null,null,"2022-07-03","2022/23",1,365]
[null,null,"2022-07-10","2022/23",1,365]
[null,null,"2022-07-22","2022/23",1,365]
[null,null,"2022-08-03","2022/23",1,365]
[null,null,"2022-08-11","2022/23",1,365]
[null,null,"2022-08-23","2022/23",1,365]
[null,null,"2022-08-30","2022/23",1,365]
[null,null,"2022-09-02","2022/23",1,365]
[null,null,"2022-09-13","2022/23",1,365]
[null,null,"2022-09-22","2022/23",1,365]
[null,null,"2022-10-04","2022/23",2,365]
[null,null,"2022-10-16","2022/23",2,365]
[null,null,"2022-10-22","2022/23",2,365]
[null,null,"2022-11-05","2022/23",2,365]
[null,null,"2022-11-12","2022/23",2,365]
[null,null,"2022-11-20","2022/23",2,365]
[null,null,"2022-11-28","2022/23",2,365]
[null,null,"2022-12-05","2022/23",2,365]
[null,null,"2022-12-17","2022/23",2,365]
[null,null,"2022-12-23","2022/23",2,365]
[null,null,"2023-01-06","2022/23",3,365]
[null,null,"2023-01-18","2022/23",3,365]
[null,null,"2023-01-25","2022/23",3,365]
[null,null,"2023-01-31","2022/23",3,365]
[null,null,"2023-02-10","2022/23",3,365]
[null,null,"2023-02-17","2022/23",3,365]
[null,null,"2023-03-01","2022/23",3,365]
[null,null,"2023-03-11","2022/23",3,365]
[null,null,"2023-03-21","2022/23",3,365]
[null,null,"2023-04-02","2022/23",4,365]
[null,null,"2023-04-09","2022/23",4,365]
[null,null,"2023-04-13","2022/23",4,365]
[null,null,"2023-04-25","2022/23",4,365]
[null,null,"2023-05-02","2022/23",4,365]
[null,null,"2023-05-14","2022/23",4,365]
[null,null,"2023-05-22","2022/23",4,365]
[null,null,"2023-06-03","2022/23",4,365]
[null,null,"2023-06-15","2022/23",4,365]
[null,null,"2023-06-22","2022/23",4,365]
[null,null,"2023-07-04","2023/24",1,366]
[null,null,"2023-07-12","2023/24",1,366]
[null,null,"2023-07-15","2023/24",1,366]
[null,null,"2023-07-27","2023/24",1,366]
[null,null,"2023-08-02","2023/24",1,366]
[null,null,"2023-08-16","2023/24",1,366]
[null,null,"2023-08-28","2023/24",1,366]
[null,null,"2023-09-04","2023/24",1,366]
[null,null,"2023-09-14","2023/24",1,366]
[null,null,"2023-09-24","2023/24",1,366]
[null,null,"2023-09-27","2023/24",1,366]
[null,null,"2023-10-09","2023/24",2,366]
[null,null,"2023-10-23","2023/24",2,366]
[null,null,"2023-10-29","2023/24",2,366]
[null,null,"2023-11-10","2023/24",2,366]
[null,null,"2023-11-17","2023/24",2,366]
[null,null,"2023-11-25","2023/24",2,366]
[null,null,"2023-12-07","2023/24",2,366]
[null,null,"2023-12-10","2023/24",2,366]
[null,null,"2023-12-22","2023/24",2,366]
[null,null,"2024-01-03","2023/24",3,366]
[null,null,"2024-01-11","2023/24",3,366]
[null,null,"2024-01-18","2023/24",3,366]
[null,null,"2024-02-01","2023/24",3,366]
[null,null,"2024-02-03","2023/24",3,366]
[null,null,"2024-02-19","2023/24",3,366]
[null,null,"2024-02-22","2023/24",3,366]
[null,null,"2024-03-05","2023/24",3,366]
[null,null,"2024-03-13","2023/24",3,366]
[null,null,"2024-03-25","2023/24",3,366]
[null,null,"2024-04-01","2023/24",4,366]
[null,null,"2024-04-13","2023/24",4,366]
[null,null,"2024-04-17","2023/24",4,366]
[null,null,"2024-05-03","2023/24",4,366]
[null,null,"2024-05-06","2023/24",4,366]
[null,null,"2024-05-16","2023/24",4,366]
[null,null,"2024-05-26","2023/24",4,366]
[null,null,"2024-06-07","2023/24",4,366]
[null,null,"2024-06-14","2023/24",4,366]
[null,null,"2024-06-24","2023/24",4,366]
[null,null,"2024-06-30","2023/24",4,366]
[null,null,"2024-07-16","2024/25",1,365]
[null,null,"2024-07-19","2024/25",1,365]
[null,null,"2024-08-02","2024/25",1,365]
[null,null,"2024-08-08","2024/25",1,365]
[null,null,"2024-08-20","2024/25",1,365]
[null,null,"2024-08-27","2024/25",1,365]
[null,null,"2024-09-04","2024/25",1,365]
[null,null,"2024-09-12","2024/25",1,365]
[null,null,"2024-09-28","2024/25",1,365]
[null,null,"2024-10-01","2024/25",2,365]
[null,null,"2024-10-13","2024/25",2,365]
[null,null,"2024-10-21","2024/25",2,365]
[null,null,"2024-11-02","2024/25",2,365]
[null,null,"2024-11-09","2024/25",2,365]
[null,null,"2024-11-15","2024/25",2,365]
[null,null,"2024-11-29","2024/25",2,365]
[null,null,"2024-12-11","2024/25",2,365]
[null,null,"2024-12-14","2024/25",2,365]
[null,null,"2024-12-24","2024/25",2,365]
[null,null,"2025-01-03","2024/25",3,365]
[null,null,"2025-01-15","2024/25",3,365]
[null,null,"2025-01-22","2024/25",3,365]
[null,null,"2025-02-05","2024/25",3,365]
[null,null,"2025-02-11","2024/25",3,365]
[null,null,"2025-02-23","2024/25",3,365]
[null,null,"2025-02-26","2024/25",3,365]
[null,null,"2025-03-06","2024/25",3,365]
[null,null,"2025-03-18","2024/25",3,365]
[null,null,"2025-03-30","2024/25",3,365]
[null,null,"2025-04-06","2024/25",4,365]
[null,null,"2025-04-18","2024/25",4,365]
[null,null,"2025-04-26","2024/25",4,365]
[null,null,"2025-05-08","2024/25",4,365]
[null,null,"2025-05-17","2024/25",4,365]
[null,null,"2025-05-28","2024/25",4,365]
[null,null,"2025-05-31","2024/25",4,365]
[null,null,"2025-06-07","2024/25",4,365]
[null,null,"2025-06-25","2024/25",4,365]
[null,null,"2025-07-02","2025/26",1,365]
[null,null,"2025-07-09","2025/26",1,365]
[null,null,"2025-07-21","2025/26",1,365]
[null,null,"2025-07-28","2025/26",1,365]
[null,null,"2025-08-10","2025/26",1,365]
[null,null,"2025-08-13","2025/26",1,365]
[null,null,"2025-08-20","2025/26",1,365]
[null,null,"2025-09-05","2025/26",1,365]
[null,null,"2025-09-14","2025/26",1,365]
[null,null,"2025-09-21","2025/26",1,365]
[null,null,"2025-10-03","2025/26",2,365]
[null,null,"2025-10-08","2025/26",2,365]
[null,null,"2025-10-23","2025/26",2,365]
[null,null,"2025-10-26","2025/26",2,365]
[null,null,"2025-11-02","2025/26",2,365]
[null,null,"2025-11-16","2025/26",2,365]
[null,null,"2025-11-27","2025/26",2,365]
[null,null,"2025-12-04","2025/26",2,365]
[null,null,"2025-12-16","2025/26",2,365]
[null,null,"2025-12-25","2025/26",2,365]
[null,null,"2026-01-05","2025/26",3,365]
[null,null,"2026-01-08","2025/26",3,365]
[null,null,"2026-01-15","2025/26",3,365]
[null,null,"2026-01-27","2025/26",3,365]
[null,null,"2026-02-09","2025/26",3,365]
[null,null,"2026-02-16","2025/26",3,365]
[null,null,"2026-02-28","2025/26",3,365]
[null,null,"2026-03-07","2025/26",3,365]
[null,null,"2026-03-20","2025/26",3,365]
[null,null,"2026-03-23","2025/26",3,365]
[null,null,"2026-03-30","2025/26",3,365]
[null,null,"2026-04-09","2025/26",4,365]
[null,null,"2026-04-19","2025/26",4,365]
[null,null,"2026-05-01","2025/26",4,365]
[null,null,"2026-05-13","2025/26",4,365]
[null,null,"2026-05-18","2025/26",4,365]
[null,null,"2026-06-02","2025/26",4,365]
[null,null,"2026-06-05","2025/26",4,365]
[null,null,"2026-06-12","2025/26",4,365]
[null,null,"2026-06-30","2025/26",4,365]
[null,null,"2026-07-02","2026/27",1,365]
[null,null,"2026-07-14","2026/27",1,365]
[null,null,"2026-07-26","2026/27",1,365]
[null,null,"2026-07-29","2026/27",1,365]
[null,null,"2026-08-15","2026/27",1,365]
[null,null,"2026-08-18","2026/27",1,365]
[null,null,"2026-08-27","2026/27",1,365]
[null,null,"2026-09-07","2026/27",1,365]
[null,null,"2026-09-14","2026/27",1,365]
[null,null,"2026-09-26","2026/27",1,365]
[null,null,"2026-10-09","2026/27",2,365]
[null,null,"2026-10-16","2026/27",2,365]
[null,null,"2026-10-28","2026/27",2,365]
[null,null,"2026-11-04","2026/27",2,365]
[null,null,"2026-11-07","2026/27",2,365]
[null,null,"2026-11-20","2026/27",2,365]
[null,null,"2026-11-27","2026/27",2,365]
[null,null,"2026-12-09","2026/27",2,365]
[null,null,"2026-12-20","2026/27",2,365]
[null,null,"2026-12-29","2026/27",2,365]
[null,null,"2027-01-10","2026/27",3,365]
[null,null,"2027-01-17","2026/27",3,365]
[null,null,"2027-01-28","2026/27",3,365]
[null,null,"2027-02-02","2026/27",3,365]
[null,null,"2027-02-09","2026/27",3,365]
[null,null,"2027-02-21","2026/27",3,365]
[null,null,"2027-02-26","2026/27",3,365]
[null,null,"2027-03-13","2026/27",3,365]
[null,null,"2027-03-25","2026/27",3,365]
[null,null,"2027-04-01","2026/27",4,365]
[null,null,"2027-04-10","2026/27",4,365]
[null,null,"2027-04-17","2026/27",4,365]
[null,null,"2027-04-24","2026/27",4,365]
[null,null,"2027-05-06","2026/27",4,365]
[null,null,"2027-05-19","2026/27",4,365]
[null,null,"2027-05-26","2026/27",4,365]
[null,null,"2027-06-07","2026/27",4,365]
[null,null,"2027-06-14","2026/27",4,365]
[null,null,"2027-06-21","2026/27",4,365]
[null,null,"2027-06-30","2026/27",4,365]
[null,null,"2027-07-07","2027/28",1,366]
[null,null,"2027-07-19","2027/28",1,366]
[null,null,"2027-07-30","2027/28",1,366]
[null,null,"2027-08-08","2027/28",1,366]
[null,null,"2027-08-20","2027/28",1,366]
[null,null,"2027-08-27","2027/28",1,366]
[null,null,"2027-09-01","2027/28",1,366]
[null,null,"2027-09-16","2027/28",1,366]
[null,null,"2027-09-19","2027/28",1,366]
[null,null,"2027-10-01","2027/28",2,366]
[null,null,"2027-10-10","2027/28",2,366]
[null,null,"2027-10-21","2027/28",2,366]
[null,null,"2027-11-02","2027/28",2,366]
[null,null,"2027-11-09","2027/28",2,366]
[null,null,"2027-11-12","2027/28",2,366]
[null,null,"2027-11-29","2027/28",2,366]
[null,null,"2027-12-02","2027/28",2,366]
[null,null,"2027-12-11","2027/28",2,366]
[null,null,"2027-12-22","2027/28",2,366]
[null,null,"2028-01-03","2027/28",3,366]
[null,null,"2028-01-15","2027/28",3,366]
[null,null,"2028-01-19","2027/28",3,366]
[null,null,"2028-01-26","2027/28",3,366]
[null,null,"2028-02-11","2027/28",3,366]
[null,null,"2028-02-14","2027/28",3,366]
[null,null,"2028-03-02","2027/28",3,366]
[null,null,"2028-03-05","2027/28",3,366]
[null,null,"2028-03-17","2027/28",3,366]
[null,null,"2028-03-24","2027/28",3,366]
[null,null,"2028-03-31","2027/28",3,366]
[null,null,"2028-04-09","2027/28",4,366]
[null,null,"2028-04-25","2027/28",4,366]
[null,null,"2028-04-28","2027/28",4,366]
[null,null,"2028-05-13","2027/28",4,366]
[null,null,"2028-05-18","2027/28",4,366]
[null,null,"2028-05-30","2027/28",4,366]
[null,null,"2028-06-06","2027/28",4,366]
[null,null,"2028-06-21","2027/28",4,366]
[null,null,"2028-06-22","2027/28",4,366]
[null,null,"2028-07-08","2028/29",1,365]
[null,null,"2028-07-11","2028/29",1,365]
[null,null,"2028-07-20","2028/29",1,365]
[null,null,"2028-07-31","2028/29",1,365]
[null,null,"2028-08-12","2028/29",1,365]
[null,null,"2028-08-19","2028/29",1,365]
[null,null,"2028-09-01","2028/29",1,365]
[null,null,"2028-09-04","2028/29",1,365]
[null,null,"2028-09-20","2028/29",1,365]
[null,null,"2028-09-23","2028/29",1,365]
[null,null,"2028-10-10","2028/29",2,365]
[null,null,"2028-10-13","2028/29",2,365]
[null,null,"2028-10-25","2028/29",2,365]
[null,null,"2028-11-01","2028/29",2,365]
[null,null,"2028-11-12","2028/29",2,365]
[null,null,"2028-11-17","2028/29",2,365]
[null,null,"2028-12-03","2028/29",2,365]
[null,null,"2028-12-06","2028/29",2,365]
[null,null,"2028-12-21","2028/29",2,365]
[null,null,"2028-12-26","2028/29",2,365]
[null,null,"2029-01-07","2028/29",3,365]
[null,null,"2029-01-14","2028/29",3,365]
[null,null,"2029-01-23","2028/29",3,365]
[null,null,"2029-02-03","2028/29",3,365]
[null,null,"2029-02-15","2028/29",3,365]
[null,null,"2029-02-21","2028/29",3,365]
[null,null,"2029-03-07","2028/29",3,365]
[null,null,"2029-03-10","2028/29",3,365]
[null,null,"2029-03-22","2028/29",3,365]
[null,null,"2029-04-01","2028/29",4,365]
[null,null,"2029-04-11","2028/29",4,365]
[null,null,"2029-04-18","2028/29",4,365]
[null,null,"2029-04-30","2028/29",4,365]
[null,null,"2029-05-04","2028/29",4,365]
[null,null,"2029-05-20","2028/29",4,365]
[null,null,"2029-05-23","2028/29",4,365]
[null,null,"2029-06-04","2028/29",4,365]
[null,null,"2029-06-12","2028/29",4,365]
[null,null,"2029-06-24","2028/29",4,365]
[null,null,"2029-07-01","2029/30",1,365]
[null,null,"2029-07-13","2029/30",1,365]
[null,null,"2029-07-15","2029/30",1,365]
[null,null,"2029-08-02","2029/30",1,365]
[null,null,"2029-08-05","2029/30",1,365]
[null,null,"2029-08-12","2029/30",1,365]
[null,null,"2029-08-23","2029/30",1,365]
[null,null,"2029-09-06","2029/30",1,365]
[null,null,"2029-09-13","2029/30",1,365]
[null,null,"2029-09-25","2029/30",1,365]
[null,null,"2029-10-05","2029/30",2,365]
[null,null,"2029-10-15","2029/30",2,365]
[null,null,"2029-10-18","2029/30",2,365]
[null,null,"2029-10-25","2029/30",2,365]
[null,null,"2029-11-03","2029/30",2,365]
[null,null,"2029-11-19","2029/30",2,365]
[null,null,"2029-11-26","2029/30",2,365]
[null,null,"2029-12-08","2029/30",2,365]
[null,null,"2029-12-12","2029/30",2,365]
[null,null,"2029-12-28","2029/30",2,365]
[null,null,"2029-12-31","2029/30",2,365]
[null,null,"2030-01-07","2029/30",3,365]
[null,null,"2030-01-24","2029/30",3,365]
[null,null,"2030-02-01","2029/30",3,365]
[null,null,"2030-02-08","2029/30",3,365]
[null,null,"2030-02-20","2029/30",3,365]
[null,null,"2030-02-22","2029/30",3,365]
[null,null,"2030-03-12","2029/30",3,365]
[null,null,"2030-03-15","2029/30",3,365]
[null,null,"2030-03-22","2029/30",3,365]
[null,null,"2030-04-06","2029/30",4,365]
[null,null,"2030-04-16","2029/30",4,365]
[null,null,"2030-04-23","2029/30",4,365]
[null,null,"2030-05-05","2029/30",4,365]
[null,null,"2030-05-15","2029/30",4,365]
[null,null,"2030-05-25","2029/30",4,365]
[null,null,"2030-05-28","2029/30",4,365]
[null,null,"2030-06-13","2029/30",4,365]
[null,null,"2030-06-17","2029/30",4,365]
[null,null,"2030-06-24","2029/30",4,365]
[null,null,"2030-07-06","2030/31",1,365]
[null,null,"2030-07-16","2030/31",1,365]
[null,null,"2030-07-26","2030/31",1,365]
[null,null,"2030-08-07","2030/31",1,365]
[null,null,"2030-08-10","2030/31",1,365]
[null,null,"2030-08-24","2030/31",1,365]
[null,null,"2030-08-30","2030/31",1,365]
[null,null,"2030-09-06","2030/31",1,365]
[null,null,"2030-09-18","2030/31",1,365]
[null,null,"2030-09-26","2030/31",1,365]
[null,null,"2030-10-08","2030/31",2,365]
[null,null,"2030-10-20","2030/31",2,365]
[null,null,"2030-10-27","2030/31",2,365]
[null,null,"2030-11-04","2030/31",2,365]
[null,null,"2030-11-12","2030/31",2,365]
[null,null,"2030-11-19","2030/31",2,365]
[null,null,"2030-12-01","2030/31",2,365]
[null,null,"2030-12-07","2030/31",2,365]
[null,null,"2030-12-21","2030/31",2,365]
[null,null,"2031-01-02","2030/31",3,365]
[null,null,"2031-01-09","2030/31",3,365]
[null,null,"2031-01-15","2030/31",3,365]
[null,null,"2031-01-25","2030/31",3,365]
[null,null,"2031-02-01","2030/31",3,365]
[null,null,"2031-02-13","2030/31",3,365]
[null,null,"2031-02-27","2030/31",3,365]
[null,null,"2031-03-05","2030/31",3,365]
[null,null,"2031-03-17","2030/31",3,365]
[null,null,"2031-03-24","2030/31",3,365]
[null,null,"2031-03-28","2030/31",3,365]
[null,null,"2031-04-09","2030/31",4,365]
[null,null,"2031-04-16","2030/31",4,365]
[null,null,"2031-04-28","2030/31",4,365]
[null,null,"2031-05-06","2030/31",4,365]
[null,null,"2031-05-18","2030/31",4,365]
[null,null,"2031-05-30","2030/31",4,365]
[null,null,"2031-06-06","2030/31",4,365]
[null,null,"2031-06-18","2030/31",4,365]
[null,null,"2031-06-22","2030/31",4,365]
[null,null,"2031-06-29","2030/31",4,365]
[null,null,"2031-07-11","2031/32",1,366]
[null,null,"2031-07-17","2031/32",1,366]
[null,null,"2031-07-31","2031/32",1,366]
[null,null,"2031-08-12","2031/32",1,366]
[null,null,"2031-08-19","2031/32",1,366]
[null,null,"2031-08-29","2031/32",1,366]
[null,null,"2031-09-04","2031/32",1,366]
[null,null,"2031-09-11","2031/32",1,366]
[null,null,"2031-09-27","2031/32",1,366]
[null,null,"2031-10-01","2031/32",2,366]
[null,null,"2031-10-13","2031/32",2,366]
[null,null,"2031-10-25","2031/32",2,366]
[null,null,"2031-10-26","2031/32",2,366]
[null,null,"2031-11-05","2031/32",2,366]
[null,null,"2031-11-21","2031/32",2,366]
[null,null,"2031-11-24","2031/32",2,366]
[null,null,"2031-12-08","2031/32",2,366]
[null,null,"2031-12-14","2031/32",2,366]
[null,null,"2031-12-26","2031/32",2,366]
[null,null,"2032-01-07","2031/32",3,366]
[null,null,"2032-01-16","2031/32",3,366]
[null,null,"2032-01-18","2031/32",3,366]
[null,null,"2032-02-03","2031/32",3,366]
[null,null,"2032-02-06","2031/32",3,366]
[null,null,"2032-02-18","2031/32",3,366]
[null,null,"2032-02-26","2031/32",3,366]
[null,null,"2032-03-09","2031/32",3,366]
[null,null,"2032-03-16","2031/32",3,366]
[null,null,"2032-03-28","2031/32",3,366]
[null,null,"2032-04-01","2031/32",4,366]
[null,null,"2032-04-17","2031/32",4,366]
[null,null,"2032-04-20","2031/32",4,366]
[null,null,"2032-04-30","2031/32",4,366]
[null,null,"2032-05-10","2031/32",4,366]
[null,null,"2032-05-22","2031/32",4,366]
[null,null,"2032-05-29","2031/32",4,366]
[null,null,"2032-06-08","2031/32",4,366]
[null,null,"2032-06-14","2031/32",4,366]
[null,null,"2032-06-30","2031/32",4,366]
[null,null,"2032-07-03","2032/33",1,365]
[null,null,"2032-07-11","2032/33",1,365]
[null,null,"2032-07-23","2032/33",1,365]
[null,null,"2032-08-04","2032/33",1,365]
[null,null,"2032-08-11","2032/33",1,365]
[null,null,"2032-08-19","2032/33",1,365]
[null,null,"2032-08-27","2032/33",1,365]
[null,null,"2032-09-12","2032/33",1,365]
[null,null,"2032-09-15","2032/33",1,365]
[null,null,"2032-09-27","2032/33",1,365]
[null,null,"2032-10-05","2032/33",2,365]
[null,null,"2032-10-17","2032/33",2,365]
[null,null,"2032-10-24","2032/33",2,365]
[null,null,"2032-10-30","2032/33",2,365]
[null,null,"2032-11-09","2032/33",2,365]
[null,null,"2032-11-25","2032/33",2,365]
[null,null,"2032-11-28","2032/33",2,365]
[null,null,"2032-12-08","2032/33",2,365]
[null,null,"2032-12-18","2032/33",2,365]
[null,null,"2032-12-30","2032/33",2,365]
[null,null,"2033-01-06","2032/33",3,365]
[null,null,"2033-01-19","2032/33",3,365]
[null,null,"2033-01-26","2032/33",3,365]
[null,null,"2033-02-07","2032/33",3,365]
[null,null,"2033-02-18","2032/33",3,365]
[null,null,"2033-02-27","2032/33",3,365]
[null,null,"2033-03-02","2032/33",3,365]
[null,null,"2033-03-14","2032/33",3,365]
[null,null,"2033-03-19","2032/33",3,365]
[null,null,"2033-04-03","2032/33",4,365]
[null,null,"2033-04-10","2032/33",4,365]
[null,null,"2033-04-22","2032/33",4,365]
[null,null,"2033-05-01","2032/33",4,365]
[null,null,"2033-05-12","2032/33",4,365]
[null,null,"2033-05-15","2032/33",4,365]
[null,null,"2033-05-27","2032/33",4,365]
[null,null,"2033-06-09","2032/33",4,365]
[null,null,"2033-06-16","2032/33",4,365]
[null,null,"2033-06-23","2032/33",4,365]
[null,null,"2033-07-05","2033/34",1,365]
[null,null,"2033-07-12","2033/34",1,365]
[null,null,"2033-07-25","2033/34",1,365]
[null,null,"2033-07-28","2033/34",1,365]
[null,null,"2033-08-04","2033/34",1,365]
[null,null,"2033-08-20","2033/34",1,365]
[null,null,"2033-08-29","2033/34",1,365]
[null,null,"2033-09-05","2033/34",1,365]
[null,null,"2033-09-17","2033/34",1,365]
[null,null,"2033-09-22","2033/34",1,365]
[null,null,"2033-10-07","2033/34",2,365]
[null,null,"2033-10-10","2033/34",2,365]
[null,null,"2033-10-17","2033/34",2,365]
[null,null,"2033-10-31","2033/34",2,365]
[null,null,"2033-11-11","2033/34",2,365]
[null,null,"2033-11-18","2033/34",2,365]
[null,null,"2033-11-30","2033/34",2,365]
[null,null,"2033-12-03","2033/34",2,365]
[null,null,"2033-12-20","2033/34",2,365]
[null,null,"2033-12-23","2033/34",2,365]
[null,null,"2033-12-30","2033/34",2,365]
[null,null,"2034-01-11","2033/34",3,365]
[null,null,"2034-01-24","2033/34",3,365]
[null,null,"2034-01-31","2033/34",3,365]
[null,null,"2034-02-12","2033/34",3,365]
[null,null,"2034-02-19","2033/34",3,365]
[null,null,"2034-03-04","2033/34",3,365]
[null,null,"2034-03-07","2033/34",3,365]
[null,null,"2034-03-20","2033/34",3,365]
[null,null,"2034-03-27","2033/34",3,365]
[null,null,"2034-04-08","2033/34",4,365]
[null,null,"2034-04-15","2033/34",4,365]
[null,null,"2034-04-22","2033/34",4,365]
[null,null,"2034-05-05","2033/34",4,365]
[null,null,"2034-05-17","2033/34",4,365]
[null,null,"2034-05-20","2033/34",4,365]
[null,null,"2034-05-31","2033/34",4,365]
[null,null,"2034-06-09","2033/34",4,365]
[null,null,"2034-06-16","2033/34",4,365]
[null,null,"2034-06-28","2033/34",4,365]
[null,null,"2034-07-03","2034/35",1,365]
[null,null,"2034-07-18","2034/35",1,365]
[null,null,"2034-07-30","2034/35",1,365]
[null,null,"2034-08-02","2034/35",1,365]
[null,null,"2034-08-11","2034/35",1,365]
[null,null,"2034-08-22","2034/35",1,365]
[null,null,"2034-08-29","2034/35",1,365]
[null,null,"2034-09-10","2034/35",1,365]
[null,null,"2034-09-23","2034/35",1,365]
[null,null,"2034-09-30","2034/35",1,365]
[null,null,"2034-10-12","2034/35",2,365]
[null,null,"2034-10-15","2034/35",2,365]
[null,null,"2034-10-22","2034/35",2,365]
[null,null,"2034-11-04","2034/35",2,365]
[null,null,"2034-11-11","2034/35",2,365]
[null,null,"2034-11-23","2034/35",2,365]
[null,null,"2034-12-04","2034/35",2,365]
[null,null,"2034-12-13","2034/35",2,365]
[null,null,"2034-12-25","2034/35",2,365]
[null,null,"2035-01-01","2034/35",3,365]
[null,null,"2035-01-12","2034/35",3,365]
[null,null,"2035-01-17","2034/35",3,365]
[null,null,"2035-01-24","2034/35",3,365]
[null,null,"2035-02-05","2034/35",3,365]
[null,null,"2035-02-14","2034/35",3,365]
[null,null,"2035-02-25","2034/35",3,365]
[null,null,"2035-03-09","2034/35",3,365]
[null,null,"2035-03-16","2034/35",3,365]
[null,null,"2035-03-25","2034/35",3,365]
[null,null,"2035-04-01","2034/35",4,365]
[null,null,"2035-04-08","2034/35",4,365]
[null,null,"2035-04-20","2034/35",4,365]
[null,null,"2035-04-27","2034/35",4,365]
[null,null,"2035-05-10","2034/35",4,365]
[null,null,"2035-05-22","2034/35",4,365]
[null,null,"2035-05-29","2034/35",4,365]
[null,null,"2035-06-05","2034/35",4,365]
[null,null,"2035-06-14","2034/35",4,365]
[null,null,"2035-06-21","2034/35",4,365]
[null,null,"2035-07-04","2035/36",1,366]
[null,null,"2035-07-11","2035/36",1,366]
[null,null,"2035-07-23","2035/36",1,366]
[null,null,"2035-08-04","2035/36",1,366]
[null,null,"2035-08-12","2035/36",1,366]
[null,null,"2035-08-15","2035/36",1,366]
[null,null,"2035-08-27","2035/36",1,366]
[null,null,"2035-09-03","2035/36",1,366]
[null,null,"2035-09-14","2035/36",1,366]
[null,null,"2035-09-23","2035/36",1,366]
[null,null,"2035-10-05","2035/36",2,366]
[null,null,"2035-10-17","2035/36",2,366]
[null,null,"2035-10-23","2035/36",2,366]
[null,null,"2035-10-28","2035/36",2,366]
[null,null,"2035-11-13","2035/36",2,366]
[null,null,"2035-11-16","2035/36",2,366]
[null,null,"2035-11-25","2035/36",2,366]
[null,null,"2035-12-06","2035/36",2,366]
[null,null,"2035-12-18","2035/36",2,366]
[null,null,"2035-12-30","2035/36",2,366]
[null,null,"2036-01-03","2035/36",3,366]
[null,null,"2036-01-10","2035/36",3,366]
[null,null,"2036-01-26","2035/36",3,366]
[null,null,"2036-01-29","2035/36",3,366]
[null,null,"2036-02-15","2035/36",3,366]
[null,null,"2036-02-18","2035/36",3,366]
[null,null,"2036-03-01","2035/36",3,366]
[null,null,"2036-03-13","2035/36",3,366]
[null,null,"2036-03-15","2035/36",3,366]
[null,null,"2036-03-24","2035/36",3,366]
[null,null,"2036-04-09","2035/36",4,366]
[null,null,"2036-04-12","2035/36",4,366]
[null,null,"2036-04-27","2035/36",4,366]
[null,null,"2036-05-02","2035/36",4,366]
[null,null,"2036-05-14","2035/36",4,366]
[null,null,"2036-05-21","2035/36",4,366]
[null,null,"2036-06-05","2035/36",4,366]
[null,null,"2036-06-06","2035/36",4,366]
[null,null,"2036-06-22","2035/36",4,366]
[null,null,"2036-06-25","2035/36",4,366]
[null,null,"2036-07-08","2036/37",1,365]
[null,null,"2036-07-15","2036/37",1,365]
[null,null,"2036-07-27","2036/37",1,365]
[null,null,"2036-08-03","2036/37",1,365]
[null,null,"2036-08-16","2036/37",1,365]
[null,null,"2036-08-19","2036/37",1,365]
[null,null,"2036-09-04","2036/37",1,365]
[null,null,"2036-09-07","2036/37",1,365]
[null,null,"2036-09-24","2036/37",1,365]
[null,null,"2036-09-27","2036/37",1,365]
[null,null,"2036-10-09","2036/37",2,365]
[null,null,"2036-10-13","2036/37",2,365]
[null,null,"2036-10-29","2036/37",2,365]
[null,null,"2036-11-01","2036/37",2,365]
[null,null,"2036-11-17","2036/37",2,365]
[null,null,"2036-11-25","2036/37",2,365]
[null,null,"2036-12-07","2036/37",2,365]
[null,null,"2036-12-10","2036/37",2,365]
[null,null,"2036-12-22","2036/37",2,365]
[null,null,"2037-01-03","2036/37",3,365]
[null,null,"2037-01-11","2036/37",3,365]
[null,null,"2037-01-14","2036/37",3,365]
[null,null,"2037-01-30","2036/37",3,365]
[null,null,"2037-02-05","2036/37",3,365]
[null,null,"2037-02-19","2036/37",3,365]
[null,null,"2037-02-22","2036/37",3,365]
[null,null,"2037-03-06","2036/37",3,365]
[null,null,"2037-03-16","2036/37",3,365]
[null,null,"2037-03-26","2036/37",3,365]
[null,null,"2037-04-02","2036/37",4,365]
[null,null,"2037-04-14","2036/37",4,365]
[null,null,"2037-04-18","2036/37",4,365]
[null,null,"2037-05-04","2036/37",4,365]
[null,null,"2037-05-07","2036/37",4,365]
[null,null,"2037-05-19","2036/37",4,365]
[null,null,"2037-05-27","2036/37",4,365]
[null,null,"2037-06-08","2036/37",4,365]
[null,null,"2037-06-15","2036/37",4,365]
[null,null,"2037-06-27","2036/37",4,365]
[null,null,"2037-06-29","2036/37",4,365]
[null,null,"2037-07-17","2037/38",1,365]
[null,null,"2037-07-20","2037/38",1,365]
[null,null,"2037-08-01","2037/38",1,365]
[null,null,"2037-08-07","2037/38",1,365]
[null,null,"2037-08-21","2037/38",1,365]
[null,null,"2037-08-28","2037/38",1,365]
[null,null,"2037-09-09","2037/38",1,365]
[null,null,"2037-09-19","2037/38",1,365]
[null,null,"2037-09-29","2037/38",1,365]
[null,null,"2037-10-02","2037/38",2,365]
[null,null,"2037-10-09","2037/38",2,365]
[null,null,"2037-10-18","2037/38",2,365]
[null,null,"2037-11-03","2037/38",2,365]
[null,null,"2037-11-10","2037/38",2,365]
[null,null,"2037-11-22","2037/38",2,365]
[null,null,"2037-11-30","2037/38",2,365]
[null,null,"2037-12-12","2037/38",2,365]
[null,null,"2037-12-15","2037/38",2,365]
[null,null,"2037-12-22","2037/38",2,365]
[null,null,"2038-01-08","2037/38",3,365]
[null,null,"2038-01-16","2037/38",3,365]
[null,null,"2038-01-23","2037/38",3,365]
[null,null,"2038-02-06","2037/38",3,365]
[null,null,"2038-02-12","2037/38",3,365]
[null,null,"2038-02-24","2037/38",3,365]
[null,null,"2038-02-27","2037/38",3,365]
[null,null,"2038-03-07","2037/38",3,365]
[null,null,"2038-03-19","2037/38",3,365]
[null,null,"2038-03-31","2037/38",3,365]
[null,null,"2038-04-07","2037/38",4,365]
[null,null,"2038-04-19","2037/38",4,365]
[null,null,"2038-04-27","2037/38",4,365]
[null,null,"2038-05-09","2037/38",4,365]
[null,null,"2038-05-12","2037/38",4,365]
[null,null,"2038-05-28","2037/38",4,365]
[null,null,"2038-06-01","2037/38",4,365]
[null,null,"2038-06-13","2037/38",4,365]
[null,null,"2038-06-20","2037/38",4,365]
[null,null,"2038-06-30","2037/38",4,365]
[null,null,"2038-07-10","2038/39",1,365]
[null,null,"2038-07-22","2038/39",1,365]
[null,null,"2038-07-25","2038/39",1,365]
[null,null,"2038-08-08","2038/39",1,365]
[null,null,"2038-08-14","2038/39",1,365]
[null,null,"2038-08-21","2038/39",1,365]
[null,null,"2038-09-02","2038/39",1,365]
[null,null,"2038-09-10","2038/39",1,365]
[null,null,"2038-09-22","2038/39",1,365]
[null,null,"2038-10-04","2038/39",2,365]
[null,null,"2038-10-07","2038/39",2,365]
[null,null,"2038-10-19","2038/39",2,365]
[null,null,"2038-10-27","2038/39",2,365]
[null,null,"2038-11-03","2038/39",2,365]
[null,null,"2038-11-15","2038/39",2,365]
[null,null,"2038-11-21","2038/39",2,365]
[null,null,"2038-12-05","2038/39",2,365]
[null,null,"2038-12-17","2038/39",2,365]
[null,null,"2038-12-24","2038/39",2,365]
[null,null,"2038-12-30","2038/39",2,365]
[null,null,"2039-01-09","2038/39",3,365]
[null,null,"2039-01-16","2038/39",3,365]
[null,null,"2039-01-28","2038/39",3,365]
[null,null,"2039-02-11","2038/39",3,365]
[null,null,"2039-02-17","2038/39",3,365]
[null,null,"2039-03-01","2038/39",3,365]
[null,null,"2039-03-08","2038/39",3,365]
[null,null,"2039-03-12","2038/39",3,365]
[null,null,"2039-03-24","2038/39",3,365]
[null,null,"2039-03-31","2038/39",3,365]
[null,null,"2039-04-10","2038/39",4,365]
[null,null,"2039-04-25","2038/39",4,365]
[null,null,"2039-05-02","2038/39",4,365]
[null,null,"2039-05-14","2038/39",4,365]
[null,null,"2039-05-19","2038/39",4,365]
[null,null,"2039-05-25","2038/39",4,365]
[null,null,"2039-06-06","2038/39",4,365]
[null,null,"2039-06-13","2038/39",4,365]
[null,null,"2039-06-21","2038/39",4,365]
[null,null,"2039-07-03","2039/40",1,366]
[null,null,"2039-07-15","2039/40",1,366]
[null,null,"2039-07-27","2039/40",1,366]
[null,null,"2039-07-30","2039/40",1,366]
[null,null,"2039-08-07","2039/40",1,366]
[null,null,"2039-08-19","2039/40",1,366]
[null,null,"2039-08-26","2039/40",1,366]
[null,null,"2039-09-11","2039/40",1,366]
[null,null,"2039-09-15","2039/40",1,366]
[null,null,"2039-09-27","2039/40",1,366]
[null,null,"2039-10-09","2039/40",2,366]
[null,null,"2039-10-10","2039/40",2,366]
[null,null,"2039-10-20","2039/40",2,366]
[null,null,"2039-11-01","2039/40",2,366]
[null,null,"2039-11-08","2039/40",2,366]
[null,null,"2039-11-22","2039/40",2,366]
[null,null,"2039-11-28","2039/40",2,366]
[null,null,"2039-12-10","2039/40",2,366]
[null,null,"2039-12-22","2039/40",2,366]
[null,null,"2039-12-31","2039/40",2,366]
[null,null,"2040-01-02","2039/40",3,366]
[null,null,"2040-01-18","2039/40",3,366]
[null,null,"2040-01-21","2039/40",3,366]
[null,null,"2040-02-02","2039/40",3,366]
[null,null,"2040-02-10","2039/40",3,366]
[null,null,"2040-02-22","2039/40",3,366]
[null,null,"2040-03-05","2039/40",3,366]
[null,null,"2040-03-12","2039/40",3,366]
[null,null,"2040-03-16","2039/40",3,366]
[null,null,"2040-04-01","2039/40",4,366]
[null,null,"2040-04-04","2039/40",4,366]
[null,null,"2040-04-14","2039/40",4,366]
[null,null,"2040-04-24","2039/40",4,366]
[null,null,"2040-05-06","2039/40",4,366]
[null,null,"2040-05-13","2039/40",4,366]
[null,null,"2040-05-23","2039/40",4,366]
[null,null,"2040-05-29","2039/40",4,366]
[null,null,"2040-06-14","2039/40",4,366]
[null,null,"2040-06-17","2039/40",4,366]
[null,null,"2040-06-25","2039/40",4,366]
[null,null,"2040-07-07","2040/41",1,365]
[null,null,"2040-07-19","2040/41",1,365]
[null,null,"2040-07-30","2040/41",1,365]
[null,null,"2040-08-08","2040/41",1,365]
[null,null,"2040-08-11","2040/41",1,365]
[null,null,"2040-08-27","2040/41",1,365]
[null,null,"2040-09-01","2040/41",1,365]
[null,null,"2040-09-12","2040/41",1,365]
[null,null,"2040-09-19","2040/41",1,365]
[null,null,"2040-10-01","2040/41",2,365]
[null,null,"2040-10-10","2040/41",2,365]
[null,null,"2040-10-21","2040/41",2,365]
[null,null,"2040-10-24","2040/41",2,365]
[null,null,"2040-11-09","2040/41",2,365]
[null,null,"2040-11-12","2040/41",2,365]
[null,null,"2040-11-29","2040/41",2,365]
[null,null,"2040-12-02","2040/41",2,365]
[null,null,"2040-12-14","2040/41",2,365]
[null,null,"2040-12-21","2040/41",2,365]
[null,null,"2041-01-03","2040/41",3,365]
[null,null,"2041-01-06","2040/41",3,365]
[null,null,"2041-01-22","2040/41",3,365]
[null,null,"2041-02-02","2040/41",3,365]
[null,null,"2041-02-11","2040/41",3,365]
[null,null,"2041-02-14","2040/41",3,365]
[null,null,"2041-02-26","2040/41",3,365]
[null,null,"2041-03-03","2040/41",3,365]
[null,null,"2041-03-18","2040/41",3,365]
[null,null,"2041-03-21","2040/41",3,365]
[null,null,"2041-04-06","2040/41",4,365]
[null,null,"2041-04-15","2040/41",4,365]
[null,null,"2041-04-26","2040/41",4,365]
[null,null,"2041-04-29","2040/41",4,365]
[null,null,"2041-05-11","2040/41",4,365]
[null,null,"2041-05-24","2040/41",4,365]
[null,null,"2041-05-31","2040/41",4,365]
[null,null,"2041-06-07","2040/41",4,365]
[null,null,"2041-06-19","2040/41",4,365]
[null,null,"2041-06-26","2040/41",4,365]
[null,null,"2041-07-09","2041/42",1,365]
[null,null,"2041-07-12","2041/42",1,365]
[null,null,"2041-07-24","2041/42",1,365]
[null,null,"2041-08-04","2041/42",1,365]
[null,null,"2041-08-13","2041/42",1,365]
[null,null,"2041-08-20","2041/42",1,365]
[null,null,"2041-09-01","2041/42",1,365]
[null,null,"2041-09-06","2041/42",1,365]
[null,null,"2041-09-21","2041/42",1,365]
[null,null,"2041-09-24","2041/42",1,365]
[null,null,"2041-10-01","2041/42",2,365]
[null,null,"2041-10-15","2041/42",2,365]
[null,null,"2041-10-26","2041/42",2,365]
[null,null,"2041-11-02","2041/42",2,365]
[null,null,"2041-11-13","2041/42",2,365]
[null,null,"2041-11-18","2041/42",2,365]
[null,null,"2041-12-04","2041/42",2,365]
[null,null,"2041-12-07","2041/42",2,365]
[null,null,"2041-12-22","2041/42",2,365]
[null,null,"2041-12-27","2041/42",2,365]
[null,null,"2042-01-08","2041/42",3,365]
[null,null,"2042-01-15","2041/42",3,365]
[null,null,"2042-01-24","2041/42",3,365]
[null,null,"2042-01-31","2041/42",3,365]
[null,null,"2042-02-16","2041/42",3,365]
[null,null,"2042-02-19","2041/42",3,365]
[null,null,"2042-03-04","2041/42",3,365]
[null,null,"2042-03-11","2041/42",3,365]
[null,null,"2042-03-23","2041/42",3,365]
[null,null,"2042-03-30","2041/42",3,365]
[null,null,"2042-04-06","2041/42",4,365]
[null,null,"2042-04-19","2041/42",4,365]
[null,null,"2042-05-01","2041/42",4,365]
[null,null,"2042-05-04","2041/42",4,365]
[null,null,"2042-05-15","2041/42",4,365]
[null,null,"2042-05-24","2041/42",4,365]
[null,null,"2042-06-05","2041/42",4,365]
[null,null,"2042-06-12","2041/42",4,365]
[null,null,"2042-06-17","2041/42",4,365]
[null,null,"2042-07-02","2042/43",1,365]
[null,null,"2042-07-14","2042/43",1,365]
[null,null,"2042-07-17","2042/43",1,365]
[null,null,"2042-07-26","2042/43",1,365]
[null,null,"2042-08-06","2042/43",1,365]
[null,null,"2042-08-13","2042/43",1,365]
[null,null,"2042-08-25","2042/43",1,365]
[null,null,"2042-09-07","2042/43",1,365]
[null,null,"2042-09-14","2042/43",1,365]
[null,null,"2042-09-26","2042/43",1,365]
[null,null,"2042-09-29","2042/43",1,365]
[null,null,"2042-10-06","2042/43",2,365]
[null,null,"2042-10-19","2042/43",2,365]
[null,null,"2042-10-26","2042/43",2,365]
[null,null,"2042-11-07","2042/43",2,365]
[null,null,"2042-11-18","2042/43",2,365]
[null,null,"2042-11-27","2042/43",2,365]
[null,null,"2042-12-09","2042/43",2,365]
[null,null,"2042-12-12","2042/43",2,365]
[null,null,"2042-12-27","2042/43",2,365]
[null,null,"2043-01-01","2042/43",3,365]
[null,null,"2043-01-08","2042/43",3,365]
[null,null,"2043-01-20","2042/43",3,365]
[null,null,"2043-01-29","2042/43",3,365]
[null,null,"2043-02-09","2042/43",3,365]
[null,null,"2043-02-21","2042/43",3,365]
[null,null,"2043-02-23","2042/43",3,365]
[null,null,"2043-03-04","2042/43",3,365]
[null,null,"2043-03-16","2042/43",3,365]
[null,null,"2043-03-23","2042/43",3,365]
[null,null,"2043-04-07","2042/43",4,365]
[null,null,"2043-04-17","2042/43",4,365]
[null,null,"2043-04-24","2042/43",4,365]
[null,null,"2043-05-06","2042/43",4,365]
[null,null,"2043-05-16","2042/43",4,365]
[null,null,"2043-05-17","2042/43",4,365]
[null,null,"2043-05-29","2042/43",4,365]
[null,null,"2043-06-05","2042/43",4,365]
[null,null,"2043-06-18","2042/43",4,365]
[null,null,"2043-06-30","2042/43",4,365]
[null,null,"2043-07-07","2043/44",1,366]
[null,null,"2043-07-19","2043/44",1,366]
[null,null,"2043-07-27","2043/44",1,366]
[null,null,"2043-07-30","2043/44",1,366]
[null,null,"2043-08-11","2043/44",1,366]
[null,null,"2043-08-18","2043/44",1,366]
[null,null,"2043-08-29","2043/44",1,366]
[null,null,"2043-09-07","2043/44",1,366]
[null,null,"2043-09-19","2043/44",1,366]
[null,null,"2043-10-01","2043/44",2,366]
[null,null,"2043-10-07","2043/44",2,366]
[null,null,"2043-10-12","2043/44",2,366]
[null,null,"2043-10-24","2043/44",2,366]
[null,null,"2043-10-31","2043/44",2,366]
[null,null,"2043-11-09","2043/44",2,366]
[null,null,"2043-11-20","2043/44",2,366]
[null,null,"2043-12-02","2043/44",2,366]
[null,null,"2043-12-14","2043/44",2,366]
[null,null,"2043-12-18","2043/44",2,366]
[null,null,"2043-12-25","2043/44",2,366]
[null,null,"2044-01-10","2043/44",3,366]
[null,null,"2044-01-13","2043/44",3,366]
[null,null,"2044-01-30","2043/44",3,366]
[null,null,"2044-02-02","2043/44",3,366]
[null,null,"2044-02-14","2043/44",3,366]
[null,null,"2044-02-26","2043/44",3,366]
[null,null,"2044-02-28","2043/44",3,366]
[null,null,"2044-03-08","2043/44",3,366]
[null,null,"2044-03-24","2043/44",3,366]
[null,null,"2044-03-27","2043/44",3,366]
[null,null,"2044-04-11","2043/44",4,366]
[null,null,"2044-04-16","2043/44",4,366]
[null,null,"2044-04-28","2043/44",4,366]
[null,null,"2044-05-10","2043/44",4,366]
[null,null,"2044-05-18","2043/44",4,366]
[null,null,"2044-05-21","2043/44",4,366]
[null,null,"2044-06-06","2043/44",4,366]
[null,null,"2044-06-08","2043/44",4,366]
[null,null,"2044-06-22","2043/44",4,366]
[null,null,"2044-06-29","2043/44",4,366]
[null,null,"2044-07-11","2044/45",1,365]
[null,null,"2044-07-17","2044/45",1,365]
[null,null,"2044-07-31","2044/45",1,365]
[null,null,"2044-08-03","2044/45",1,365]
[null,null,"2044-08-19","2044/45",1,365]
[null,null,"2044-08-29","2044/45",1,365]
[null,null,"2044-09-04","2044/45",1,365]
[null,null,"2044-09-11","2044/45",1,365]
[null,null,"2044-09-23","2044/45",1,365]
[null,null,"2044-09-27","2044/45",1,365]
[null,null,"2044-10-13","2044/45",2,365]
[null,null,"2044-10-16","2044/45",2,365]
[null,null,"2044-11-01","2044/45",2,365]
[null,null,"2044-11-09","2044/45",2,365]
[null,null,"2044-11-17","2044/45",2,365]
[null,null,"2044-11-24","2044/45",2,365]
[null,null,"2044-12-06","2044/45",2,365]
[null,null,"2044-12-18","2044/45",2,365]
[null,null,"2044-12-26","2044/45",2,365]
[null,null,"2044-12-29","2044/45",2,365]
[null,null,"2045-01-14","2044/45",3,365]
[null,null,"2045-01-20","2044/45",3,365]
[null,null,"2045-02-03","2044/45",3,365]
[null,null,"2045-02-06","2044/45",3,365]
[null,null,"2045-02-18","2044/45",3,365]
[null,null,"2045-02-28","2044/45",3,365]
[null,null,"2045-03-10","2044/45",3,365]
[null,null,"2045-03-13","2044/45",3,365]
[null,null,"2045-03-29","2044/45",3,365]
[null,null,"2045-04-02","2044/45",4,365]
[null,null,"2045-04-18","2044/45",4,365]
[null,null,"2045-04-21","2044/45",4,365]
[null,null,"2045-05-03","2044/45",4,365]
[null,null,"2045-05-11","2044/45",4,365]
[null,null,"2045-05-23","2044/45",4,365]
[null,null,"2045-05-30","2044/45",4,365]
[null,null,"2045-06-11","2044/45",4,365]
[null,null,"2045-06-13","2044/45",4,365]
[null,null,"2045-07-01","2045/46",1,365]
[null,null,"2045-07-04","2045/46",1,365]
[null,null,"2045-07-16","2045/46",1,365]
[null,null,"2045-07-22","2045/46",1,365]
[null,null,"2045-08-05","2045/46",1,365]
[null,null,"2045-08-12","2045/46",1,365]
[null,null,"2045-08-20","2045/46",1,365]
[null,null,"2045-08-28","2045/46",1,365]
[null,null,"2045-09-13","2045/46",1,365]
[null,null,"2045-09-16","2045/46",1,365]
[null,null,"2045-10-02","2045/46",2,365]
[null,null,"2045-10-06","2045/46",2,365]
[null,null,"2045-10-18","2045/46",2,365]
[null,null,"2045-10-25","2045/46",2,365]
[null,null,"2045-10-31","2045/46",2,365]
[null,null,"2045-11-10","2045/46",2,365]
[null,null,"2045-11-26","2045/46",2,365]
[null,null,"2045-11-29","2045/46",2,365]
[null,null,"2045-12-09","2045/46",2,365]
[null,null,"2045-12-19","2045/46",2,365]
[null,null,"2045-12-31","2045/46",2,365]
[null,null,"2046-01-07","2045/46",3,365]
[null,null,"2046-01-21","2045/46",3,365]
[null,null,"2046-01-23","2045/46",3,365]
[null,null,"2046-02-08","2045/46",3,365]
[null,null,"2046-02-11","2045/46",3,365]
[null,null,"2046-02-19","2045/46",3,365]
[null,null,"2046-03-03","2045/46",3,365]
[null,null,"2046-03-15","2045/46",3,365]
[null,null,"2046-03-22","2045/46",3,365]
[null,null,"2046-04-03","2045/46",4,365]
[null,null,"2046-04-11","2045/46",4,365]
[null,null,"2046-04-23","2045/46",4,365]
[null,null,"2046-04-26","2045/46",4,365]
[null,null,"2046-05-12","2045/46",4,365]
[null,null,"2046-05-16","2045/46",4,365]
[null,null,"2046-05-28","2045/46",4,365]
[null,null,"2046-06-04","2045/46",4,365]
[null,null,"2046-06-14","2045/46",4,365]
[null,null,"2046-06-24","2045/46",4,365]
[null,null,"2046-07-06","2046/47",1,365]
[null,null,"2046-07-09","2046/47",1,365]
[null,null,"2046-07-23","2046/47",1,365]
[null,null,"2046-07-29","2046/47",1,365]
[null,null,"2046-08-10","2046/47",1,365]
[null,null,"2046-08-17","2046/47",1,365]
[null,null,"2046-08-25","2046/47",1,365]
[null,null,"2046-09-06","2046/47",1,365]
[null,null,"2046-09-18","2046/47",1,365]
[null,null,"2046-09-21","2046/47",1,365]
[null,null,"2046-10-03","2046/47",2,365]
[null,null,"2046-10-11","2046/47",2,365]
[null,null,"2046-10-18","2046/47",2,365]
[null,null,"2046-10-30","2046/47",2,365]
[null,null,"2046-11-05","2046/47",2,365]
[null,null,"2046-11-19","2046/47",2,365]
[null,null,"2046-12-01","2046/47",2,365]
[null,null,"2046-12-04","2046/47",2,365]
[null,null,"2046-12-12","2046/47",2,365]
[null,null,"2046-12-24","2046/47",2,365]
[null,null,"2046-12-31","2046/47",2,365]
[null,null,"2047-01-12","2046/47",3,365]
[null,null,"2047-01-25","2046/47",3,365]
[null,null,"2047-02-01","2046/47",3,365]
[null,null,"2047-02-13","2046/47",3,365]
[null,null,"2047-02-14","2046/47",3,365]
[null,null,"2047-02-24","2046/47",3,365]
[null,null,"2047-03-08","2046/47",3,365]
[null,null,"2047-03-15","2046/47",3,365]
[null,null,"2047-03-25","2046/47",3,365]
[null,null,"2047-04-09","2046/47",4,365]
[null,null,"2047-04-16","2046/47",4,365]
[null,null,"2047-04-28","2046/47",4,365]
[null,null,"2047-05-03","2046/47",4,365]
[null,null,"2047-05-09","2046/47",4,365]
[null,null,"2047-05-21","2046/47",4,365]
[null,null,"2047-05-28","2046/47",4,365]
[null,null,"2047-06-05","2046/47",4,365]
[null,null,"2047-06-22","2046/47",4,365]
[null,null,"2047-06-29","2046/47",4,365]
[null,null,"2047-07-11","2047/48",1,366]
[null,null,"2047-07-14","2047/48",1,366]
[null,null,"2047-07-22","2047/48",1,366]
[null,null,"2047-08-03","2047/48",1,366]
[null,null,"2047-08-10","2047/48",1,366]
[null,null,"2047-08-26","2047/48",1,366]
[null,null,"2047-08-30","2047/48",1,366]
[null,null,"2047-09-11","2047/48",1,366]
[null,null,"2047-09-23","2047/48",1,366]
[null,null,"2047-09-24","2047/48",1,366]
[null,null,"2047-10-04","2047/48",2,366]
[null,null,"2047-10-16","2047/48",2,366]
[null,null,"2047-10-23","2047/48",2,366]
[null,null,"2047-11-06","2047/48",2,366]
[null,null,"2047-11-12","2047/48",2,366]
[null,null,"2047-11-24","2047/48",2,366]
[null,null,"2047-12-06","2047/48",2,366]
[null,null,"2047-12-15","2047/48",2,366]
[null,null,"2047-12-17","2047/48",2,366]
[null,null,"2047-12-29","2047/48",2,366]
[null,null,"2048-01-05","2047/48",3,366]
[null,null,"2048-01-17","2047/48",3,366]
[null,null,"2048-01-25","2047/48",3,366]
[null,null,"2048-02-06","2047/48",3,366]
[null,null,"2048-02-18","2047/48",3,366]
[null,null,"2048-02-25","2047/48",3,366]
[null,null,"2048-02-29","2047/48",3,366]
[null,null,"2048-03-16","2047/48",3,366]
[null,null,"2048-03-25","2047/48",3,366]
[null,null,"2048-04-01","2047/48",4,366]
[null,null,"2048-04-08","2047/48",4,366]
[null,null,"2048-04-20","2047/48",4,366]
[null,null,"2048-04-27","2047/48",4,366]
[null,null,"2048-05-10","2047/48",4,366]
[null,null,"2048-05-13","2047/48",4,366]
[null,null,"2048-05-29","2047/48",4,366]
[null,null,"2048-06-05","2047/48",4,366]
[null,null,"2048-06-14","2047/48",4,366]
[null,null,"2048-06-21","2047/48",4,366]
[null,null,"2048-07-03","2048/49",1,365]
[null,null,"2048-07-14","2048/49",1,365]
[null,null,"2048-07-23","2048/49",1,365]
[null,null,"2048-07-26","2048/49",1,365]
[null,null,"2048-08-11","2048/49",1,365]
[null,null,"2048-08-16","2048/49",1,365]
[null,null,"2048-08-27","2048/49",1,365]
[null,null,"2048-09-03","2048/49",1,365]
[null,null,"2048-09-15","2048/49",1,365]
[null,null,"2048-09-24","2048/49",1,365]
[null,null,"2048-10-05","2048/49",2,365]
[null,null,"2048-10-08","2048/49",2,365]
[null,null,"2048-10-24","2048/49",2,365]
[null,null,"2048-10-27","2048/49",2,365]
[null,null,"2048-11-09","2048/49",2,365]
[null,null,"2048-11-16","2048/49",2,365]
[null,null,"2048-11-28","2048/49",2,365]
[null,null,"2048-12-05","2048/49",2,365]
[null,null,"2048-12-18","2048/49",2,365]
[null,null,"2048-12-21","2048/49",2,365]
[null,null,"2049-01-06","2048/49",3,365]
[null,null,"2049-01-17","2048/49",3,365]
[null,null,"2049-01-26","2048/49",3,365]
[null,null,"2049-01-29","2048/49",3,365]
[null,null,"2049-02-10","2048/49",3,365]
[null,null,"2049-02-15","2048/49",3,365]
[null,null,"2049-03-02","2048/49",3,365]
[null,null,"2049-03-05","2048/49",3,365]
[null,null,"2049-03-21","2048/49",3,365]
[null,null,"2049-03-30","2048/49",3,365]
[null,null,"2049-04-10","2048/49",4,365]
[null,null,"2049-04-13","2048/49",4,365]
[null,null,"2049-04-25","2048/49",4,365]
[null,null,"2049-05-08","2048/49",4,365]
[null,null,"2049-05-15","2048/49",4,365]
[null,null,"2049-05-18","2048/49",4,365]
[null,null,"2049-05-27","2048/49",4,365]
[null,null,"2049-06-07","2048/49",4,365]
[null,null,"2049-06-23","2048/49",4,365]
[null,null,"2049-06-26","2048/49",4,365]
[null,null,"2049-07-09","2049/50",1,365]
[null,null,"2049-07-16","2049/50",1,365]
[null,null,"2049-07-28","2049/50",1,365]
[null,null,"2049-08-04","2049/50",1,365]
[null,null,"2049-08-17","2049/50",1,365]
[null,null,"2049-08-20","2049/50",1,365]
[null,null,"2049-09-05","2049/50",1,365]
[null,null,"2049-09-08","2049/50",1,365]
[null,null,"2049-09-19","2049/50",1,365]
[null,null,"2049-09-28","2049/50",1,365]
[null,null,"2049-10-10","2049/50",2,365]
[null,null,"2049-10-17","2049/50",2,365]
[null,null,"2049-10-28","2049/50",2,365]
[null,null,"2049-11-02","2049/50",2,365]
[null,null,"2049-11-18","2049/50",2,365]
[null,null,"2049-11-21","2049/50",2,365]
[null,null,"2049-12-06","2049/50",2,365]
[null,null,"2049-12-11","2049/50",2,365]
[null,null,"2049-12-23","2049/50",2,365]
[null,null,"2049-12-30","2049/50",2,365]
[null,null,"2050-01-08","2049/50",3,365]
[null,null,"2050-01-15","2049/50",3,365]
[null,null,"2050-01-31","2049/50",3,365]
[null,null,"2050-02-03","2049/50",3,365]
[null,null,"2050-02-16","2049/50",3,365]
[null,null,"2050-02-23","2049/50",3,365]
[null,null,"2050-03-07","2049/50",3,365]
[null,null,"2050-03-14","2049/50",3,365]
[null,null,"2050-03-21","2049/50",3,365]
[null,null,"2050-03-30","2049/50",3,365]
[null,null,"2050-04-15","2049/50",4,365]
[null,null,"2050-04-18","2049/50",4,365]
[null,null,"2050-04-29","2049/50",4,365]
[null,null,"2050-05-08","2049/50",4,365]
[null,null,"2050-05-20","2049/50",4,365]
[null,null,"2050-05-27","2049/50",4,365]
[null,null,"2050-06-01","2049/50",4,365]
[null,null,"2050-06-16","2049/50",4,365]
[null,null,"2050-06-28","2049/50",4,365]
[null,null,"2050-07-01","2050/51",1,365]
[null,null,"2050-07-10","2050/51",1,365]
[null,null,"2050-07-21","2050/51",1,365]
[null,null,"2050-08-02","2050/51",1,365]
[null,null,"2050-08-09","2050/51",1,365]
[null,null,"2050-08-22","2050/51",1,365]
[null,null,"2050-08-29","2050/51",1,365]
[null,null,"2050-09-10","2050/51",1,365]
[null,null,"2050-09-20","2050/51",1,365]
[null,null,"2050-09-21","2050/51",1,365]
[null,null,"2050-10-03","2050/51",2,365]
[null,null,"2050-10-15","2050/51",2,365]
[null,null,"2050-10-19","2050/51",2,365]
[null,null,"2050-11-04","2050/51",2,365]
[null,null,"2050-11-11","2050/51",2,365]
[null,null,"2050-11-23","2050/51",2,365]
[null,null,"2050-12-01","2050/51",2,365]
[null,null,"2050-12-04","2050/51",2,365]
[null,null,"2050-12-16","2050/51",2,365]
[null,null,"2050-12-23","2050/51",2,365]
[null,null,"2051-01-09","2050/51",3,365]
[null,null,"2051-01-17","2050/51",3,365]
[null,null,"2051-01-24","2050/51",3,365]
[null,null,"2051-02-05","2050/51",3,365]
[null,null,"2051-02-11","2050/51",3,365]
[null,null,"2051-02-16","2050/51",3,365]
[null,null,"2051-02-28","2050/51",3,365]
[null,null,"2051-03-07","2050/51",3,365]
[null,null,"2051-03-22","2050/51",3,365]
[null,null,"2051-04-01","2050/51",4,365]
[null,null,"2051-04-08","2050/51",4,365]
[null,null,"2051-04-20","2050/51",4,365]
[null,null,"2051-04-30","2050/51",4,365]
[null,null,"2051-05-01","2050/51",4,365]
[null,null,"2051-05-13","2050/51",4,365]
[null,null,"2051-05-20","2050/51",4,365]
[null,null,"2051-06-02","2050/51",4,365]
[null,null,"2051-06-14","2050/51",4,365]
[null,null,"2051-06-21","2050/51",4,365]
[null,null,"2051-07-03","2051/52",1,366]
[null,null,"2051-07-11","2051/52",1,366]
[null,null,"2051-07-14","2051/52",1,366]
[null,null,"2051-07-26","2051/52",1,366]
[null,null,"2051-08-02","2051/52",1,366]
[null,null,"2051-08-13","2051/52",1,366]
[null,null,"2051-08-27","2051/52",1,366]
[null,null,"2051-09-03","2051/52",1,366]
[null,null,"2051-09-15","2051/52",1,366]
[null,null,"2051-09-21","2051/52",1,366]
[null,null,"2051-09-26","2051/52",1,366]
[null,null,"2051-10-08","2051/52",2,366]
[null,null,"2051-10-15","2051/52",2,366]
[null,null,"2051-10-24","2051/52",2,366]
[null,null,"2051-11-04","2051/52",2,366]
[null,null,"2051-11-16","2051/52",2,366]
[null,null,"2051-11-28","2051/52",2,366]
[null,null,"2051-12-02","2051/52",2,366]
[null,null,"2051-12-09","2051/52",2,366]
[null,null,"2051-12-21","2051/52",2,366]
[null,null,"2051-12-31","2051/52",2,366]
[null,null,"2052-01-10","2051/52",3,366]
[null,null,"2052-01-17","2051/52",3,366]
[null,null,"2052-01-29","2051/52",3,366]
[null,null,"2052-02-02","2051/52",3,366]
[null,null,"2052-02-18","2051/52",3,366]
[null,null,"2052-02-21","2051/52",3,366]
[null,null,"2052-03-08","2051/52",3,366]
[null,null,"2052-03-12","2051/52",3,366]
[null,null,"2052-03-24","2051/52",3,366]
[null,null,"2052-03-31","2051/52",3,366]
[null,null,"2052-04-12","2051/52",4,366]
[null,null,"2052-04-24","2051/52",4,366]
[null,null,"2052-05-02","2051/52",4,366]
[null,null,"2052-05-05","2051/52",4,366]
[null,null,"2052-05-21","2051/52",4,366]
[null,null,"2052-05-23","2051/52",4,366]
[null,null,"2052-06-06","2051/52",4,366]
[null,null,"2052-06-13","2051/52",4,366]
[null,null,"2052-06-25","2051/52",4,366]
[null,null,"2052-07-05","2052/53",1,365]
[null,null,"2052-07-15","2052/53",1,365]
[null,null,"2052-07-18","2052/53",1,365]
[null,null,"2052-08-03","2052/53",1,365]
[null,null,"2052-08-13","2052/53",1,365]
[null,null,"2052-08-19","2052/53",1,365]
[null,null,"2052-08-26","2052/53",1,365]
[null,null,"2052-09-07","2052/53",1,365]
[null,null,"2052-09-11","2052/53",1,365]
[null,null,"2052-09-27","2052/53",1,365]
[null,null,"2052-09-30","2052/53",1,365]
[null,null,"2052-10-16","2052/53",2,365]
[null,null,"2052-10-24","2052/53",2,365]
[null,null,"2052-11-01","2052/53",2,365]
[null,null,"2052-11-08","2052/53",2,365]
[null,null,"2052-11-20","2052/53",2,365]
[null,null,"2052-12-02","2052/53",2,365]
[null,null,"2052-12-10","2052/53",2,365]
[null,null,"2052-12-13","2052/53",2,365]
[null,null,"2052-12-29","2052/53",2,365]
[null,null,"2053-01-04","2052/53",3,365]
[null,null,"2053-01-14","2052/53",3,365]
[null,null,"2053-01-21","2052/53",3,365]
[null,null,"2053-02-02","2052/53",3,365]
[null,null,"2053-02-12","2052/53",3,365]
[null,null,"2053-02-22","2052/53",3,365]
[null,null,"2053-02-25","2052/53",3,365]
[null,null,"2053-03-13","2052/53",3,365]
[null,null,"2053-03-17","2052/53",3,365]
[null,null,"2053-04-02","2052/53",4,365]
[null,null,"2053-04-05","2052/53",4,365]
[null,null,"2053-04-15","2052/53",4,365]
[null,null,"2053-04-25","2052/53",4,365]
[null,null,"2053-05-07","2052/53",4,365]
[null,null,"2053-05-10","2052/53",4,365]
[null,null,"2053-05-24","2052/53",4,365]
[null,null,"2053-05-30","2052/53",4,365]
[null,null,"2053-06-15","2052/53",4,365]
[null,null,"2053-06-18","2052/53",4,365]
[null,null,"2053-06-26","2052/53",4,365]
[null,null,"2053-07-08","2053/54",1,365]
[null,null,"2053-07-20","2053/54",1,365]
[null,null,"2053-07-27","2053/54",1,365]
[null,null,"2053-08-04","2053/54",1,365]
[null,null,"2053-08-12","2053/54",1,365]
[null,null,"2053-08-28","2053/54",1,365]
[null,null,"2053-08-31","2053/54",1,365]
[null,null,"2053-09-16","2053/54",1,365]
[null,null,"2053-09-20","2053/54",1,365]
[null,null,"2053-10-02","2053/54",2,365]
[null,null,"2053-10-09","2053/54",2,365]
[null,null,"2053-10-15","2053/54",2,365]
[null,null,"2053-10-25","2053/54",2,365]
[null,null,"2053-11-10","2053/54",2,365]
[null,null,"2053-11-13","2053/54",2,365]
[null,null,"2053-11-27","2053/54",2,365]
[null,null,"2053-12-03","2053/54",2,365]
[null,null,"2053-12-15","2053/54",2,365]
[null,null,"2053-12-22","2053/54",2,365]
[null,null,"2054-01-05","2053/54",3,365]
[null,null,"2054-01-07","2053/54",3,365]
[null,null,"2054-01-23","2053/54",3,365]
[null,null,"2054-01-26","2053/54",3,365]
[null,null,"2054-02-03","2053/54",3,365]
[null,null,"2054-02-15","2053/54",3,365]
[null,null,"2054-02-27","2053/54",3,365]
[null,null,"2054-03-06","2053/54",3,365]
[null,null,"2054-03-18","2053/54",3,365]
[null,null,"2054-03-22","2053/54",3,365]
[null,null,"2054-04-07","2053/54",4,365]
[null,null,"2054-04-10","2053/54",4,365]
[null,null,"2054-04-26","2053/54",4,365]
[null,null,"2054-04-30","2053/54",4,365]
[null,null,"2054-05-12","2053/54",4,365]
[null,null,"2054-05-19","2053/54",4,365]
[null,null,"2054-05-29","2053/54",4,365]
[null,null,"2054-06-04","2053/54",4,365]
[null,null,"2054-06-20","2053/54",4,365]
[null,null,"2054-06-27","2053/54",4,365]
[null,null,"2054-07-01","2054/55",1,365]
[null,null,"2054-07-13","2054/55",1,365]
[null,null,"2054-07-25","2054/55",1,365]
[null,null,"2054-08-05","2054/55",1,365]
[null,null,"2054-08-14","2054/55",1,365]
[null,null,"2054-08-21","2054/55",1,365]
[null,null,"2054-09-02","2054/55",1,365]
[null,null,"2054-09-07","2054/55",1,365]
[null,null,"2054-09-13","2054/55",1,365]
[null,null,"2054-09-25","2054/55",1,365]
[null,null,"2054-10-07","2054/55",2,365]
[null,null,"2054-10-16","2054/55",2,365]
[null,null,"2054-10-27","2054/55",2,365]
[null,null,"2054-11-03","2054/55",2,365]
[null,null,"2054-11-15","2054/55",2,365]
[null,null,"2054-11-18","2054/55",2,365]
[null,null,"2054-11-26","2054/55",2,365]
[null,null,"2054-12-08","2054/55",2,365]
[null,null,"2054-12-15","2054/55",2,365]
[null,null,"2054-12-27","2054/55",2,365]
[null,null,"2055-01-09","2054/55",3,365]
[null,null,"2055-01-16","2054/55",3,365]
[null,null,"2055-01-28","2054/55",3,365]
[null,null,"2055-01-29","2054/55",3,365]
[null,null,"2055-02-08","2054/55",3,365]
[null,null,"2055-02-20","2054/55",3,365]
[null,null,"2055-02-27","2054/55",3,365]
[null,null,"2055-03-09","2054/55",3,365]
[null,null,"2055-03-24","2054/55",3,365]
[null,null,"2055-03-31","2054/55",3,365]
[null,null,"2055-04-12","2054/55",4,365]
[null,null,"2055-04-21","2054/55",4,365]
[null,null,"2055-04-23","2054/55",4,365]
[null,null,"2055-05-05","2054/55",4,365]
[null,null,"2055-05-12","2054/55",4,365]
[null,null,"2055-05-20","2054/55",4,365]
[null,null,"2055-06-06","2054/55",4,365]
[null,null,"2055-06-13","2054/55",4,365]
[null,null,"2055-06-25","2054/55",4,365]
[null,null,"2055-06-28","2054/55",4,365]
[null,null,"2055-07-06","2055/56",1,366]
[null,null,"2055-07-18","2055/56",1,366]
[null,null,"2055-07-25","2055/56",1,366]
[null,null,"2055-08-10","2055/56",1,366]
[null,null,"2055-08-19","2055/56",1,366]
[null,null,"2055-08-26","2055/56",1,366]
[null,null,"2055-09-07","2055/56",1,366]
[null,null,"2055-09-08","2055/56",1,366]
[null,null,"2055-09-18","2055/56",1,366]
[null,null,"2055-09-30","2055/56",1,366]
[null,null,"2055-10-07","2055/56",2,366]
[null,null,"2055-10-20","2055/56",2,366]
[null,null,"2055-10-27","2055/56",2,366]
[null,null,"2055-11-08","2055/56",2,366]
[null,null,"2055-11-19","2055/56",2,366]
[null,null,"2055-11-28","2055/56",2,366]
[null,null,"2055-12-01","2055/56",2,366]
[null,null,"2055-12-13","2055/56",2,366]
[null,null,"2055-12-28","2055/56",2,366]
[null,null,"2056-01-02","2055/56",3,366]
[null,null,"2056-01-09","2055/56",3,366]
[null,null,"2056-01-21","2055/56",3,366]
[null,null,"2056-01-30","2055/56",3,366]
[null,null,"2056-02-10","2055/56",3,366]
[null,null,"2056-02-13","2055/56",3,366]
[null,null,"2056-02-25","2055/56",3,366]
[null,null,"2056-03-09","2055/56",3,366]
[null,null,"2056-03-16","2055/56",3,366]
[null,null,"2056-03-23","2055/56",3,366]
[null,null,"2056-04-04","2055/56",4,366]
[null,null,"2056-04-11","2055/56",4,366]
[null,null,"2056-04-24","2055/56",4,366]
[null,null,"2056-04-27","2055/56",4,366]
[null,null,"2056-05-13","2055/56",4,366]
[null,null,"2056-05-20","2055/56",4,366]
[null,null,"2056-05-29","2055/56",4,366]
[null,null,"2056-06-05","2055/56",4,366]
[null,null,"2056-06-17","2055/56",4,366]
[null,null,"2056-06-22","2055/56",4,366]
[null,null,"2056-07-07","2056/57",1,365]
[null,null,"2056-07-10","2056/57",1,365]
[null,null,"2056-07-26","2056/57",1,365]
[null,null,"2056-07-31","2056/57",1,365]
[null,null,"2056-08-11","2056/57",1,365]
[null,null,"2056-08-18","2056/57",1,365]
[null,null,"2056-08-30","2056/57",1,365]
[null,null,"2056-09-12","2056/57",1,365]
[null,null,"2056-09-19","2056/57",1,365]
[null,null,"2056-09-22","2056/57",1,365]
[null,null,"2056-10-08","2056/57",2,365]
[null,null,"2056-10-11","2056/57",2,365]
[null,null,"2056-10-24","2056/57",2,365]
[null,null,"2056-10-31","2056/57",2,365]
[null,null,"2056-11-12","2056/57",2,365]
[null,null,"2056-11-19","2056/57",2,365]
[null,null,"2056-12-02","2056/57",2,365]
[null,null,"2056-12-05","2056/57",2,365]
[null,null,"2056-12-21","2056/57",2,365]
[null,null,"2057-01-01","2056/57",3,365]
[null,null,"2057-01-06","2056/57",3,365]
[null,null,"2057-01-13","2056/57",3,365]
[null,null,"2057-01-20","2056/57",3,365]
[null,null,"2057-02-02","2056/57",3,365]
[null,null,"2057-02-14","2056/57",3,365]
[null,null,"2057-02-17","2056/57",3,365]
[null,null,"2057-02-28","2056/57",3,365]
[null,null,"2057-03-09","2056/57",3,365]
[null,null,"2057-03-25","2056/57",3,365]
[null,null,"2057-03-28","2056/57",3,365]
[null,null,"2057-04-12","2056/57",4,365]
[null,null,"2057-04-17","2056/57",4,365]
[null,null,"2057-04-29","2056/57",4,365]
[null,null,"2057-05-02","2056/57",4,365]
[null,null,"2057-05-11","2056/57",4,365]
[null,null,"2057-05-22","2056/57",4,365]
[null,null,"2057-06-07","2056/57",4,365]
[null,null,"2057-06-10","2056/57",4,365]
[null,null,"2057-06-23","2056/57",4,365]
[null,null,"2057-06-30","2056/57",4,365]
[null,null,"2057-07-12","2057/58",1,365]
[null,null,"2057-07-15","2057/58",1,365]
[null,null,"2057-08-01","2057/58",1,365]
[null,null,"2057-08-04","2057/58",1,365]
[null,null,"2057-08-20","2057/58",1,365]
[null,null,"2057-08-23","2057/58",1,365]
[null,null,"2057-09-03","2057/58",1,365]
[null,null,"2057-09-12","2057/58",1,365]
[null,null,"2057-09-24","2057/58",1,365]
[null,null,"2057-10-01","2057/58",2,365]
[null,null,"2057-10-12","2057/58",2,365]
[null,null,"2057-10-17","2057/58",2,365]
[null,null,"2057-11-02","2057/58",2,365]
[null,null,"2057-11-05","2057/58",2,365]
[null,null,"2057-11-14","2057/58",2,365]
[null,null,"2057-11-25","2057/58",2,365]
[null,null,"2057-12-07","2057/58",2,365]
[null,null,"2057-12-14","2057/58",2,365]
[null,null,"2057-12-23","2057/58",2,365]
[null,null,"2057-12-30","2057/58",2,365]
[null,null,"2058-01-15","2057/58",3,365]
[null,null,"2058-01-18","2057/58",3,365]
[null,null,"2058-01-31","2057/58",3,365]
[null,null,"2058-02-07","2057/58",3,365]
[null,null,"2058-02-19","2057/58",3,365]
[null,null,"2058-02-26","2057/58",3,365]
[null,null,"2058-03-05","2057/58",3,365]
[null,null,"2058-03-14","2057/58",3,365]
[null,null,"2058-03-30","2057/58",3,365]
[null,null,"2058-04-02","2057/58",4,365]
[null,null,"2058-04-13","2057/58",4,365]
[null,null,"2058-04-22","2057/58",4,365]
[null,null,"2058-05-04","2057/58",4,365]
[null,null,"2058-05-12","2057/58",4,365]
[null,null,"2058-05-24","2057/58",4,365]
[null,null,"2058-05-27","2057/58",4,365]
[null,null,"2058-06-12","2057/58",4,365]
[null,null,"2058-06-14","2057/58",4,365]
[null,null,"2058-06-23","2057/58",4,365]
[null,null,"2058-07-05","2058/59",1,365]
[null,null,"2058-07-17","2058/59",1,365]
[null,null,"2058-07-23","2058/59",1,365]
[null,null,"2058-08-06","2058/59",1,365]
[null,null,"2058-08-13","2058/59",1,365]
[null,null,"2058-08-25","2058/59",1,365]
[null,null,"2058-09-04","2058/59",1,365]
[null,null,"2058-09-05","2058/59",1,365]
[null,null,"2058-09-17","2058/59",1,365]
[null,null,"2058-09-29","2058/59",1,365]
[null,null,"2058-10-03","2058/59",2,365]
[null,null,"2058-10-19","2058/59",2,365]
[null,null,"2058-10-26","2058/59",2,365]
[null,null,"2058-11-07","2058/59",2,365]
[null,null,"2058-11-15","2058/59",2,365]
[null,null,"2058-11-18","2058/59",2,365]
[null,null,"2058-11-30","2058/59",2,365]
[null,null,"2058-12-12","2058/59",2,365]
[null,null,"2058-12-24","2058/59",2,365]
[null,null,"2059-01-01","2058/59",3,365]
[null,null,"2059-01-08","2058/59",3,365]
[null,null,"2059-01-20","2058/59",3,365]
[null,null,"2059-01-26","2058/59",3,365]
[null,null,"2059-01-31","2058/59",3,365]
[null,null,"2059-02-12","2058/59",3,365]
[null,null,"2059-02-19","2058/59",3,365]
[null,null,"2059-03-06","2058/59",3,365]
[null,null,"2059-03-16","2058/59",3,365]
[null,null,"2059-03-23","2058/59",3,365]
[null,null,"2059-04-04","2058/59",4,365]
[null,null,"2059-04-08","2058/59",4,365]
[null,null,"2059-04-15","2058/59",4,365]
[null,null,"2059-04-27","2058/59",4,365]
[null,null,"2059-05-04","2058/59",4,365]
[null,null,"2059-05-17","2058/59",4,365]
[null,null,"2059-05-29","2058/59",4,365]
[null,null,"2059-06-05","2058/59",4,365]
[null,null,"2059-06-17","2058/59",4,365]
[null,null,"2059-06-25","2058/59",4,365]
[null,null,"2059-06-28","2058/59",4,365]
[null,null,"2059-07-10","2059/60",1,366]
[null,null,"2059-07-24","2059/60",1,366]
[null,null,"2059-07-30","2059/60",1,366]
[null,null,"2059-08-11","2059/60",1,366]
[null,null,"2059-08-18","2059/60",1,366]
[null,null,"2059-08-26","2059/60",1,366]
[null,null,"2059-09-07","2059/60",1,366]
[null,null,"2059-09-10","2059/60",1,366]
[null,null,"2059-09-22","2059/60",1,366]
[null,null,"2059-10-04","2059/60",2,366]
[null,null,"2059-10-12","2059/60",2,366]
[null,null,"2059-10-24","2059/60",2,366]
[null,null,"2059-10-31","2059/60",2,366]
[null,null,"2059-11-06","2059/60",2,366]
[null,null,"2059-11-20","2059/60",2,366]
[null,null,"2059-11-23","2059/60",2,366]
[null,null,"2059-12-05","2059/60",2,366]
[null,null,"2059-12-15","2059/60",2,366]
[null,null,"2059-12-25","2059/60",2,366]
[null,null,"2060-01-01","2059/60",3,366]
[null,null,"2060-01-13","2059/60",3,366]
[null,null,"2060-01-17","2059/60",3,366]
[null,null,"2060-02-02","2059/60",3,366]
[null,null,"2060-02-05","2059/60",3,366]
[null,null,"2060-02-17","2059/60",3,366]
[null,null,"2060-02-25","2059/60",3,366]
[null,null,"2060-03-08","2059/60",3,366]
[null,null,"2060-03-15","2059/60",3,366]
[null,null,"2060-03-27","2059/60",3,366]
[null,null,"2060-04-08","2059/60",4,366]
[null,null,"2060-04-16","2059/60",4,366]
[null,null,"2060-04-19","2059/60",4,366]
[null,null,"2060-05-01","2059/60",4,366]
[null,null,"2060-05-07","2059/60",4,366]
[null,null,"2060-05-21","2059/60",4,366]
[null,null,"2060-05-28","2059/60",4,366]
[null,null,"2060-06-09","2059/60",4,366]
[null,null,"2060-06-19","2059/60",4,366]
[null,null,"2060-06-29","2059/60",4,366]
[null,null,"2060-07-02","2060/61",1,365]
[null,null,"2060-07-18","2060/61",1,365]
[null,null,"2060-07-28","2060/61",1,365]
[null,null,"2060-08-03","2060/61",1,365]
[null,null,"2060-08-10","2060/61",1,365]
[null,null,"2060-08-22","2060/61",1,365]
[null,null,"2060-08-30","2060/61",1,365]
[null,null,"2060-09-11","2060/61",1,365]
[null,null,"2060-09-14","2060/61",1,365]
[null,null,"2060-09-30","2060/61",1,365]
[null,null,"2060-10-08","2060/61",2,365]
[null,null,"2060-10-16","2060/61",2,365]
[null,null,"2060-10-23","2060/61",2,365]
[null,null,"2060-11-06","2060/61",2,365]
[null,null,"2060-11-12","2060/61",2,365]
[null,null,"2060-11-24","2060/61",2,365]
[null,null,"2060-11-27","2060/61",2,365]
[null,null,"2060-12-15","2060/61",2,365]
[null,null,"2060-12-17","2060/61",2,365]
[null,null,"2060-12-29","2060/61",2,365]
[null,null,"2061-01-05","2060/61",3,365]
[null,null,"2061-01-17","2060/61",3,365]
[null,null,"2061-01-25","2060/61",3,365]
[null,null,"2061-02-06","2060/61",3,365]
[null,null,"2061-02-09","2060/61",3,365]
[null,null,"2061-02-25","2060/61",3,365]
[null,null,"2061-03-01","2060/61",3,365]
[null,null,"2061-03-13","2060/61",3,365]
[null,null,"2061-03-20","2060/61",3,365]
[null,null,"2061-03-30","2060/61",3,365]
[null,null,"2061-04-09","2060/61",4,365]
[null,null,"2061-04-21","2060/61",4,365]
[null,null,"2061-04-24","2060/61",4,365]
[null,null,"2061-05-08","2060/61",4,365]
[null,null,"2061-05-14","2060/61",4,365]
[null,null,"2061-05-30","2060/61",4,365]
[null,null,"2061-06-02","2060/61",4,365]
[null,null,"2061-06-10","2060/61",4,365]
[null,null,"2061-06-22","2060/61",4,365]
[null,null,"2061-07-04","2061/62",1,365]
[null,null,"2061-07-07","2061/62",1,365]
[null,null,"2061-07-19","2061/62",1,365]
[null,null,"2061-07-27","2061/62",1,365]
[null,null,"2061-08-12","2061/62",1,365]
[null,null,"2061-08-15","2061/62",1,365]
[null,null,"2061-08-31","2061/62",1,365]
[null,null,"2061-09-04","2061/62",1,365]
[null,null,"2061-09-16","2061/62",1,365]
[null,null,"2061-09-23","2061/62",1,365]
[null,null,"2061-09-29","2061/62",1,365]
[null,null,"2061-10-09","2061/62",2,365]
[null,null,"2061-10-25","2061/62",2,365]
[null,null,"2061-10-28","2061/62",2,365]
[null,null,"2061-11-11","2061/62",2,365]
[null,null,"2061-11-17","2061/62",2,365]
[null,null,"2061-11-29","2061/62",2,365]
[null,null,"2061-12-06","2061/62",2,365]
[null,null,"2061-12-20","2061/62",2,365]
[null,null,"2061-12-22","2061/62",2,365]
[null,null,"2062-01-07","2061/62",3,365]
[null,null,"2062-01-10","2061/62",3,365]
[null,null,"2062-01-22","2061/62",3,365]
[null,null,"2062-01-30","2061/62",3,365]
[null,null,"2062-02-11","2061/62",3,365]
[null,null,"2062-02-16","2061/62",3,365]
[null,null,"2062-03-03","2061/62",3,365]
[null,null,"2062-03-06","2061/62",3,365]
[null,null,"2062-03-22","2061/62",3,365]
[null,null,"2062-03-31","2061/62",3,365]
[null,null,"2062-04-02","2061/62",4,365]
[null,null,"2062-04-14","2061/62",4,365]
[null,null,"2062-04-26","2061/62",4,365]
[null,null,"2062-04-29","2061/62",4,365]
[null,null,"2062-05-16","2061/62",4,365]
[null,null,"2062-05-19","2061/62",4,365]
[null,null,"2062-06-04","2061/62",4,365]
[null,null,"2062-06-11","2061/62",4,365]
[null,null,"2062-06-15","2061/62",4,365]
[null,null,"2062-06-27","2061/62",4,365]
[null,null,"2062-07-09","2062/63",1,365]
[null,null,"2062-07-20","2062/63",1,365]
[null,null,"2062-07-29","2062/63",1,365]
[null,null,"2062-08-01","2062/63",1,365]
[null,null,"2062-08-17","2062/63",1,365]
[null,null,"2062-08-22","2062/63",1,365]
[null,null,"2062-08-28","2062/63",1,365]
[null,null,"2062-09-09","2062/63",1,365]
[null,null,"2062-09-21","2062/63",1,365]
[null,null,"2062-09-30","2062/63",1,365]
[null,null,"2062-10-11","2062/63",2,365]
[null,null,"2062-10-18","2062/63",2,365]
[null,null,"2062-10-30","2062/63",2,365]
[null,null,"2062-11-02","2062/63",2,365]
[null,null,"2062-11-10","2062/63",2,365]
[null,null,"2062-11-22","2062/63",2,365]
[null,null,"2062-12-04","2062/63",2,365]
[null,null,"2062-12-11","2062/63",2,365]
[null,null,"2062-12-24","2062/63",2,365]
[null,null,"2062-12-31","2062/63",2,365]
[null,null,"2063-01-12","2062/63",3,365]
[null,null,"2063-01-13","2062/63",3,365]
[null,null,"2063-01-23","2062/63",3,365]
[null,null,"2063-02-04","2062/63",3,365]
[null,null,"2063-02-11","2062/63",3,365]
[null,null,"2063-02-21","2062/63",3,365]
[null,null,"2063-03-08","2062/63",3,365]
[null,null,"2063-03-15","2062/63",3,365]
[null,null,"2063-03-27","2062/63",3,365]
[null,null,"2063-04-05","2062/63",4,365]
[null,null,"2063-04-07","2062/63",4,365]
[null,null,"2063-04-19","2062/63",4,365]
[null,null,"2063-04-26","2062/63",4,365]
[null,null,"2063-05-04","2062/63",4,365]
[null,null,"2063-05-21","2062/63",4,365]
[null,null,"2063-05-28","2062/63",4,365]
[null,null,"2063-06-02","2062/63",4,365]
[null,null,"2063-06-13","2062/63",4,365]
[null,null,"2063-06-20","2062/63",4,365]
[null,null,"2063-07-02","2063/64",1,366]
[null,null,"2063-07-11","2063/64",1,366]
[null,null,"2063-07-22","2063/64",1,366]
[null,null,"2063-08-03","2063/64",1,366]
[null,null,"2063-08-10","2063/64",1,366]
[null,null,"2063-08-23","2063/64",1,366]
[null,null,"2063-08-30","2063/64",1,366]
[null,null,"2063-09-02","2063/64",1,366]
[null,null,"2063-09-14","2063/64",1,366]
[null,null,"2063-09-21","2063/64",1,366]
[null,null,"2063-10-04","2063/64",2,366]
[null,null,"2063-10-16","2063/64",2,366]
[null,null,"2063-10-23","2063/64",2,366]
[null,null,"2063-11-03","2063/64",2,366]
[null,null,"2063-11-12","2063/64",2,366]
[null,null,"2063-11-15","2063/64",2,366]
[null,null,"2063-11-27","2063/64",2,366]
[null,null,"2063-12-12","2063/64",2,366]
[null,null,"2063-12-17","2063/64",2,366]
[null,null,"2063-12-24","2063/64",2,366]
[null,null,"2064-01-05","2063/64",3,366]
[null,null,"2064-01-14","2063/64",3,366]
[null,null,"2064-01-25","2063/64",3,366]
[null,null,"2064-01-28","2063/64",3,366]
[null,null,"2064-02-09","2063/64",3,366]
[null,null,"2064-02-22","2063/64",3,366]
[null,null,"2064-02-29","2063/64",3,366]
[null,null,"2064-03-07","2063/64",3,366]
[null,null,"2064-03-19","2063/64",3,366]
[null,null,"2064-03-26","2063/64",3,366]
[null,null,"2064-04-08","2063/64",4,366]
[null,null,"2064-04-11","2063/64",4,366]
[null,null,"2064-04-23","2063/64",4,366]
[null,null,"2064-05-04","2063/64",4,366]
[null,null,"2064-05-13","2063/64",4,366]
[null,null,"2064-05-20","2063/64",4,366]
[null,null,"2064-06-01","2063/64",4,366]
[null,null,"2064-06-06","2063/64",4,366]
[null,null,"2064-06-21","2063/64",4,366]
[null,null,"2064-06-24","2063/64",4,366]
[null,null,"2064-07-10","2064/65",1,365]
[null,null,"2064-07-15","2064/65",1,365]
[null,null,"2064-07-26","2064/65",1,365]
[null,null,"2064-08-02","2064/65",1,365]
[null,null,"2064-08-13","2064/65",1,365]
[null,null,"2064-08-19","2064/65",1,365]
[null,null,"2064-08-20","2064/65",1,365]
[null,null,"2064-08-21","2064/65",1,365]
[null,null,"2064-08-22","2064/65",1,365]
[null,null,"2064-08-23","2064/65",1,365]
[null,null,"2064-08-24","2064/65",1,365]
[null,null,"2064-08-25","2064/65",1,365]
[null,null,"2064-08-26","2064/65",1,365]
[null,null,"2064-08-27","2064/65",1,365]
[null,null,"2064-08-28","2064/65",1,365]
[null,null,"2064-08-29","2064/65",1,365]
[null,null,"2064-08-30","2064/65",1,365]
[null,null,"2064-08-31","2064/65",1,365]
[null,null,"2064-09-01","2064/65",1,365]
[null,null,"2064-09-02","2064/65",1,365]
[null,null,"2064-09-03","2064/65",1,365]
[null,null,"2064-09-04","2064/65",1,365]
[null,null,"2064-09-05","2064/65",1,365]
[null,null,"2064-09-06","2064/65",1,365]
[null,null,"2064-09-07","2064/65",1,365]
[null,null,"2064-09-08","2064/65",1,365]
[null,null,"2064-09-09","2064/65",1,365]
[null,null,"2064-09-10","2064/65",1,365]
[null,null,"2064-09-11","2064/65",1,365]
[null,null,"2064-09-12","2064/65",1,365]
[null,null,"2064-09-13","2064/65",1,365]
[null,null,"2064-09-14","2064/65",1,365]
[null,null,"2064-09-15","2064/65",1,365]
[null,null,"2064-09-16","2064/65",1,365]
[null,null,"2064-09-17","2064/65",1,365]
[null,null,"2064-09-18","2064/65",1,365]
[null,null,"2064-09-19","2064/65",1,365]
[null,null,"2064-09-20","2064/65",1,365]
[null,null,"2064-09-21","2064/65",1,365]
[null,null,"2064-09-22","2064/65",1,365]
[null,null,"2064-09-23","2064/65",1,365]
[null,null,"2064-09-24","2064/65",1,365]
[null,null,"2064-09-25","2064/65",1,365]
[null,null,"2064-09-26","2064/65",1,365]
[null,null,"2064-09-27","2064/65",1,365]
[null,null,"2064-09-28","2064/65",1,365]
[null,null,"2064-09-29","2064/65",1,365]
[null,null,"2064-09-30","2064/65",1,365]
[null,null,"2064-10-01","2064/65",2,365]
[null,null,"2064-10-02","2064/65",2,365]
[null,null,"2064-10-03","2064/65",2,365]
[null,null,"2064-10-04","2064/65",2,365]
[null,null,"2064-10-05","2064/65",2,365]
[null,null,"2064-10-06","2064/65",2,365]
[null,null,"2064-10-07","2064/65",2,365]
[null,null,"2064-10-08","2064/65",2,365]
[null,null,"2064-10-09","2064/65",2,365]
[null,null,"2064-10-10","2064/65",2,365]
[null,null,"2064-10-11","2064/65",2,365]
[null,null,"2064-10-12","2064/65",2,365]
[null,null,"2064-10-13","2064/65",2,365]
[null,null,"2064-10-14","2064/65",2,365]
[null,null,"2064-10-15","2064/65",2,365]
[null,null,"2064-10-16","2064/65",2,365]
[null,null,"2064-10-17","2064/65",2,365]
[null,null,"2064-10-18","2064/65",2,365]
[null,null,"2064-10-19","2064/65",2,365]
[null,null,"2064-10-20","2064/65",2,365]
[null,null,"2064-10-21","2064/65",2,365]
[null,null,"2064-10-22","2064/65",2,365]
[null,null,"2064-10-23","2064/65",2,365]
[null,null,"2064-10-24","2064/65",2,365]
[null,null,"2064-10-25","2064/65",2,365]
[null,null,"2064-10-26","2064/65",2,365]
[null,null,"2064-10-27","2064/65",2,365]
[null,null,"2064-10-28","2064/65",2,365]
[null,null,"2064-10-29","2064/65",2,365]
[null,null,"2064-10-30","2064/65",2,365]
[null,null,"2064-10-31","2064/65",2,365]
[null,null,"2064-11-01","2064/65",2,365]
[null,null,"2064-11-02","2064/65",2,365]
[null,null,"2064-11-03","2064/65",2,365]
[null,null,"2064-11-04","2064/65",2,365]
[null,null,"2064-11-05","2064/65",2,365]
[null,null,"2064-11-06","2064/65",2,365]
[null,null,"2064-11-07","2064/65",2,365]
[null,null,"2064-11-08","2064/65",2,365]
[null,null,"2064-11-09","2064/65",2,365]
[null,null,"2064-11-10","2064/65",2,365]
[null,null,"2064-11-11","2064/65",2,365]
[null,null,"2064-11-12","2064/65",2,365]
[null,null,"2064-11-13","2064/65",2,365]
[null,null,"2064-11-14","2064/65",2,365]
[null,null,"2064-11-15","2064/65",2,365]
[null,null,"2064-11-16","2064/65",2,365]
[null,null,"2064-11-17","2064/65",2,365]
[null,null,"2064-11-18","2064/65",2,365]
[null,null,"2064-11-19","2064/65",2,365]
[null,null,"2064-11-20","2064/65",2,365]
[null,null,"2064-11-21","2064/65",2,365]
[null,null,"2064-11-22","2064/65",2,365]
[null,null,"2064-11-23","2064/65",2,365]
[null,null,"2064-11-24","2064/65",2,365]
[null,null,"2064-11-25","2064/65",2,365]
[null,null,"2064-11-26","2064/65",2,365]
[null,null,"2064-11-27","2064/65",2,365]
[null,null,"2064-11-28","2064/65",2,365]
[null,null,"2064-11-29","2064/65",2,365]
[null,null,"2064-11-30","2064/65",2,365]
[null,null,"2064-12-01","2064/65",2,365]
[null,null,"2064-12-02","2064/65",2,365]
[null,null,"2064-12-03","2064/65",2,365]
[null,null,"2064-12-04","2064/65",2,365]
[null,null,"2064-12-05","2064/65",2,365]
[null,null,"2064-12-06","2064/65",2,365]
[null,null,"2064-12-07","2064/65",2,365]
[null,null,"2064-12-08","2064/65",2,365]
[null,null,"2064-12-09","2064/65",2,365]
[null,null,"2064-12-10","2064/65",2,365]
[null,null,"2064-12-11","2064/65",2,365]
[null,null,"2064-12-12","2064/65",2,365]
[null,null,"2064-12-13","2064/65",2,365]
[null,null,"2064-12-14","2064/65",2,365]
[null,null,"2064-12-15","2064/65",2,365]
[null,null,"2064-12-16","2064/65",2,365]
[null,null,"2064-12-17","2064/65",2,365]
[null,null,"2064-12-18","2064/65",2,365]
[null,null,"2064-12-19","2064/65",2,365]
[null,null,"2064-12-20","2064/65",2,365]
[null,null,"2064-12-21","2064/65",2,365]
[null,null,"2064-12-22","2064/65",2,365]
[null,null,"2064-12-23","2064/65",2,365]
[null,null,"2064-12-24","2064/65",2,365]
[null,null,"2064-12-25","2064/65",2,365]
[null,null,"2064-12-26","2064/65",2,365]
[null,null,"2064-12-27","2064/65",2,365]
[null,null,"2064-12-28","2064/65",2,365]
[null,null,"2064-12-29","2064/65",2,365]
[null,null,"2064-12-30","2064/65",2,365]
[null,null,"2064-12-31","2064/65",2,365]
[null,null,"2065-01-01","2064/65",3,365]
[null,null,"2065-01-02","2064/65",3,365]
[null,null,"2065-01-03","2064/65",3,365]
[null,null,"2065-01-04","2064/65",3,365]
[null,null,"2065-01-05","2064/65",3,365]
[null,null,"2065-01-06","2064/65",3,365]
[null,null,"2065-01-07","2064/65",3,365]
[null,null,"2065-01-08","2064/65",3,365]
[null,null,"2065-01-09","2064/65",3,365]
[null,null,"2065-01-10","2064/65",3,365]
[null,null,"2065-01-11","2064/65",3,365]
[null,null,"2065-01-12","2064/65",3,365]
[null,null,"2065-01-13","2064/65",3,365]
[null,null,"2065-01-14","2064/65",3,365]
[null,null,"2065-01-15","2064/65",3,365]
[null,null,"2065-01-16","2064/65",3,365]
[null,null,"2065-01-17","2064/65",3,365]
[null,null,"2065-01-18","2064/65",3,365]
[null,null,"2065-01-19","2064/65",3,365]
[null,null,"2065-01-20","2064/65",3,365]
[null,null,"2065-01-21","2064/65",3,365]
[null,null,"2065-01-22","2064/65",3,365]
[null,null,"2065-01-23","2064/65",3,365]
[null,null,"2065-01-24","2064/65",3,365]
[null,null,"2065-01-25","2064/65",3,365]
[null,null,"2065-01-26","2064/65",3,365]
[null,null,"2065-01-27","2064/65",3,365]
[null,null,"2065-01-28","2064/65",3,365]
[null,null,"2065-01-29","2064/65",3,365]
[null,null,"2065-01-30","2064/65",3,365]
[null,null,"2065-01-31","2064/65",3,365]
[null,null,"2065-02-01","2064/65",3,365]
[null,null,"2065-02-02","2064/65",3,365]
[null,null,"2065-02-03","2064/65",3,365]
[null,null,"2065-02-04","2064/65",3,365]
[null,null,"2065-02-05","2064/65",3,365]
[null,null,"2065-02-06","2064/65",3,365]
[null,null,"2065-02-07","2064/65",3,365]
[null,null,"2065-02-08","2064/65",3,365]
[null,null,"2065-02-09","2064/65",3,365]
[null,null,"2065-02-10","2064/65",3,365]
[null,null,"2065-02-11","2064/65",3,365]
[null,null,"2065-02-12","2064/65",3,365]
[null,null,"2065-02-13","2064/65",3,365]
[null,null,"2065-02-14","2064/65",3,365]
[null,null,"2065-02-15","2064/65",3,365]
[null,null,"2065-02-16","2064/65",3,365]
[null,null,"2065-02-17","2064/65",3,365]
[null,null,"2065-02-18","2064/65",3,365]
[null,null,"2065-02-19","2064/65",3,365]
[null,null,"2065-02-20","2064/65",3,365]
[null,null,"2065-02-21","2064/65",3,365]
[null,null,"2065-02-22","2064/65",3,365]
[null,null,"2065-02-23","2064/65",3,365]
[null,null,"2065-02-24","2064/65",3,365]
[null,null,"2065-02-25","2064/65",3,365]
[null,null,"2065-02-26","2064/65",3,365]
[null,null,"2065-02-27","2064/65",3,365]
[null,null,"2065-02-28","2064/65",3,365]
[null,null,"2065-03-01","2064/65",3,365]
[null,null,"2065-03-02","2064/65",3,365]
[null,null,"2065-03-03","2064/65",3,365]
[null,null,"2065-03-04","2064/65",3,365]
[null,null,"2065-03-05","2064/65",3,365]
[null,null,"2065-03-06","2064/65",3,365]
[null,null,"2065-03-07","2064/65",3,365]
[null,null,"2065-03-08","2064/65",3,365]
[null,null,"2065-03-09","2064/65",3,365]
[null,null,"2065-03-10","2064/65",3,365]
[null,null,"2065-03-11","2064/65",3,365]
[null,null,"2065-03-12","2064/65",3,365]
[null,null,"2065-03-13","2064/65",3,365]
[null,null,"2065-03-14","2064/65",3,365]
[null,null,"2065-03-15","2064/65",3,365]
[null,null,"2065-03-16","2064/65",3,365]
[null,null,"2065-03-17","2064/65",3,365]
[null,null,"2065-03-18","2064/65",3,365]
[null,null,"2065-03-19","2064/65",3,365]
[null,null,"2065-03-20","2064/65",3,365]
[null,null,"2065-03-21","2064/65",3,365]
[null,null,"2065-03-22","2064/65",3,365]
[null,null,"2065-03-23","2064/65",3,365]
[null,null,"2065-03-24","2064/65",3,365]
[null,null,"2065-03-25","2064/65",3,365]
[null,null,"2065-03-26","2064/65",3,365]
[null,null,"2065-03-27","2064/65",3,365]
[null,null,"2065-03-28","2064/65",3,365]
[null,null,"2065-03-29","2064/65",3,365]
[null,null,"2065-03-30","2064/65",3,365]
[null,null,"2065-03-31","2064/65",3,365]
[null,null,"2065-04-01","2064/65",4,365]
[null,null,"2065-04-02","2064/65",4,365]
[null,null,"2065-04-03","2064/65",4,365]
[null,null,"2065-04-04","2064/65",4,365]
[null,null,"2065-04-05","2064/65",4,365]
[null,null,"2065-04-06","2064/65",4,365]
[null,null,"2065-04-07","2064/65",4,365]
[null,null,"2065-04-08","2064/65",4,365]
[null,null,"2065-04-09","2064/65",4,365]
[null,null,"2065-04-10","2064/65",4,365]
[null,null,"2065-04-11","2064/65",4,365]
[null,null,"2065-04-12","2064/65",4,365]
[null,null,"2065-04-13","2064/65",4,365]
[null,null,"2065-04-14","2064/65",4,365]
[null,null,"2065-04-15","2064/65",4,365]
[null,null,"2065-04-16","2064/65",4,365]
[null,null,"2065-04-17","2064/65",4,365]
[null,null,"2065-04-18","2064/65",4,365]
[null,null,"2065-04-19","2064/65",4,365]
[null,null,"2065-04-20","2064/65",4,365]
[null,null,"2065-04-21","2064/65",4,365]
[null,null,"2065-04-22","2064/65",4,365]
[null,null,"2065-04-23","2064/65",4,365]
[null,null,"2065-04-24","2064/65",4,365]
[null,null,"2065-04-25","2064/65",4,365]
[null,null,"2065-04-26","2064/65",4,365]
[null,null,"2065-04-27","2064/65",4,365]
[null,null,"2065-04-28","2064/65",4,365]
[null,null,"2065-04-29","2064/65",4,365]
[null,null,"2065-04-30","2064/65",4,365]
[null,null,"2065-05-01","2064/65",4,365]
[null,null,"2065-05-02","2064/65",4,365]
[null,null,"2065-05-03","2064/65",4,365]
[null,null,"2065-05-04","2064/65",4,365]
[null,null,"2065-05-05","2064/65",4,365]
[null,null,"2065-05-06","2064/65",4,365]
[null,null,"2065-05-07","2064/65",4,365]
[null,null,"2065-05-08","2064/65",4,365]
[null,null,"2065-05-09","2064/65",4,365]
[null,null,"2065-05-10","2064/65",4,365]
[null,null,"2065-05-11","2064/65",4,365]
[null,null,"2065-05-12","2064/65",4,365]
[null,null,"2065-05-13","2064/65",4,365]
[null,null,"2065-05-14","2064/65",4,365]
[null,null,"2065-05-15","2064/65",4,365]
[null,null,"2065-05-16","2064/65",4,365]
[null,null,"2065-05-17","2064/65",4,365]
[null,null,"2065-05-18","2064/65",4,365]
[null,null,"2065-05-19","2064/65",4,365]
[null,null,"2065-05-20","2064/65",4,365]
[null,null,"2065-05-21","2064/65",4,365]
[null,null,"2065-05-22","2064/65",4,365]
[null,null,"2065-05-23","2064/65",4,365]
[null,null,"2065-05-24","2064/65",4,365]
[null,null,"2065-05-25","2064/65",4,365]
[null,null,"2065-05-26","2064/65",4,365]
[null,null,"2065-05-27","2064/65",4,365]
[null,null,"2065-05-28","2064/65",4,365]
[null,null,"2065-05-29","2064/65",4,365]
[null,null,"2065-05-30","2064/65",4,365]
[null,null,"2065-05-31","2064/65",4,365]
[null,null,"2065-06-01","2064/65",4,365]
[null,null,"2065-06-02","2064/65",4,365]
[null,null,"2065-06-03","2064/65",4,365]
[null,null,"2065-06-04","2064/65",4,365]
[null,null,"2065-06-05","2064/65",4,365]
[null,null,"2065-06-06","2064/65",4,365]
[null,null,"2065-06-07","2064/65",4,365]
[null,null,"2065-06-08","2064/65",4,365]
[null,null,"2065-06-09","2064/65",4,365]
[null,null,"2065-06-10","2064/65",4,365]
[null,null,"2065-06-11","2064/65",4,365]
[null,null,"2065-06-12","2064/65",4,365]
[null,null,"2065-06-13","2064/65",4,365]
[null,null,"2065-06-14","2064/65",4,365]
[null,null,"2065-06-15","2064/65",4,365]
[null,null,"2065-06-16","2064/65",4,365]
[null,null,"2065-06-17","2064/65",4,365]
[null,null,"2065-06-18","2064/65",4,365]
[null,null,"2065-06-19","2064/65",4,365]
[null,null,"2065-06-20","2064/65",4,365]
[null,null,"2065-06-21","2064/65",4,365]
[null,null,"2065-06-22","2064/65",4,365]
[null,null,"2065-06-23","2064/65",4,365]
[null,null,"2065-06-24","2064/65",4,365]
[null,null,"2065-06-25","2064/65",4,365]
[null,null,"2065-06-26","2064/65",4,365]
[null,null,"2065-06-27","2064/65",4,365]
[null,null,"2065-06-28","2064/65",4,365]
[null,null,"2065-06-29","2064/65",4,365]
[null,null,"2065-06-30","2064/65",4,365]
[null,null,"2065-07-01","2065/66",1,365]
[null,null,"2065-07-02","2065/66",1,365]
[null,null,"2065-07-03","2065/66",1,365]
[null,null,"2065-07-04","2065/66",1,365]
[null,null,"2065-07-05","2065/66",1,365]
[null,null,"2065-07-06","2065/66",1,365]
[null,null,"2065-07-07","2065/66",1,365]
[null,null,"2065-07-08","2065/66",1,365]
[null,null,"2065-07-09","2065/66",1,365]
[null,null,"2065-07-10","2065/66",1,365]
[null,null,"2065-07-11","2065/66",1,365]
[null,null,"2065-07-12","2065/66",1,365]
[null,null,"2065-07-13","2065/66",1,365]
[null,null,"2065-07-14","2065/66",1,365]
[null,null,"2065-07-15","2065/66",1,365]
[null,null,"2065-07-16","2065/66",1,365]
[null,null,"2065-07-17","2065/66",1,365]
[null,null,"2065-07-18","2065/66",1,365]
[null,null,"2065-07-19","2065/66",1,365]
[null,null,"2065-07-20","2065/66",1,365]
[null,null,"2065-07-21","2065/66",1,365]
[null,null,"2065-07-22","2065/66",1,365]
[null,null,"2065-07-23","2065/66",1,365]
[null,null,"2065-07-24","2065/66",1,365]
[null,null,"2065-07-25","2065/66",1,365]
[null,null,"2065-07-26","2065/66",1,365]
[null,null,"2065-07-27","2065/66",1,365]
[null,null,"2065-07-28","2065/66",1,365]
[null,null,"2065-07-29","2065/66",1,365]
[null,null,"2065-07-30","2065/66",1,365]
[null,null,"2065-07-31","2065/66",1,365]
[null,null,"2065-08-01","2065/66",1,365]
[null,null,"2065-08-02","2065/66",1,365]
[null,null,"2065-08-03","2065/66",1,365]
[null,null,"2065-08-04","2065/66",1,365]
[null,null,"2065-08-05","2065/66",1,365]
[null,null,"2065-08-06","2065/66",1,365]
[null,null,"2065-08-07","2065/66",1,365]
[null,null,"2065-08-08","2065/66",1,365]
[null,null,"2065-08-09","2065/66",1,365]
[null,null,"2065-08-10","2065/66",1,365]
[null,null,"2065-08-11","2065/66",1,365]
[null,null,"2065-08-12","2065/66",1,365]
[null,null,"2065-08-13","2065/66",1,365]
[null,null,"2065-08-14","2065/66",1,365]
[null,null,"2065-08-15","2065/66",1,365]
[null,null,"2065-08-16","2065/66",1,365]
[null,null,"2065-08-17","2065/66",1,365]
[null,null,"2065-08-18","2065/66",1,365]
[null,null,"2065-08-19","2065/66",1,365]
[null,null,"2065-08-20","2065/66",1,365]
[null,null,"2065-08-21","2065/66",1,365]
[null,null,"2065-08-22","2065/66",1,365]
[null,null,"2065-08-23","2065/66",1,365]
[null,null,"2065-08-24","2065/66",1,365]
[null,null,"2065-08-25","2065/66",1,365]
[null,null,"2065-08-26","2065/66",1,365]
[null,null,"2065-08-27","2065/66",1,365]
[null,null,"2065-08-28","2065/66",1,365]
[null,null,"2065-08-29","2065/66",1,365]
[null,null,"2065-08-30","2065/66",1,365]
[null,null,"2065-08-31","2065/66",1,365]
[null,null,"2065-09-01","2065/66",1,365]
[null,null,"2065-09-02","2065/66",1,365]
[null,null,"2065-09-03","2065/66",1,365]
[null,null,"2065-09-04","2065/66",1,365]
[null,null,"2065-09-05","2065/66",1,365]
[null,null,"2065-09-06","2065/66",1,365]
[null,null,"2065-09-07","2065/66",1,365]
[null,null,"2065-09-08","2065/66",1,365]
[null,null,"2065-09-09","2065/66",1,365]
[null,null,"2065-09-10","2065/66",1,365]
[null,null,"2065-09-11","2065/66",1,365]
[null,null,"2065-09-12","2065/66",1,365]
[null,null,"2065-09-13","2065/66",1,365]
[null,null,"2065-09-14","2065/66",1,365]
[null,null,"2065-09-15","2065/66",1,365]
[null,null,"2065-09-16","2065/66",1,365]
[null,null,"2065-09-17","2065/66",1,365]
[null,null,"2065-09-18","2065/66",1,365]
[null,null,"2065-09-19","2065/66",1,365]
[null,null,"2065-09-20","2065/66",1,365]
[null,null,"2065-09-21","2065/66",1,365]
[null,null,"2065-09-22","2065/66",1,365]
[null,null,"2065-09-23","2065/66",1,365]
[null,null,"2065-09-24","2065/66",1,365]
[null,null,"2065-09-25","2065/66",1,365]
[null,null,"2065-09-26","2065/66",1,365]
[null,null,"2065-09-27","2065/66",1,365]
[null,null,"2065-09-28","2065/66",1,365]
[null,null,"2065-09-29","2065/66",1,365]
[null,null,"2065-09-30","2065/66",1,365]
[null,null,"2065-10-01","2065/66",2,365]
[null,null,"2065-10-02","2065/66",2,365]
[null,null,"2065-10-03","2065/66",2,365]
[null,null,"2065-10-04","2065/66",2,365]
[null,null,"2065-10-05","2065/66",2,365]
[null,null,"2065-10-06","2065/66",2,365]
[null,null,"2065-10-07","2065/66",2,365]
[null,null,"2065-10-08","2065/66",2,365]
[null,null,"2065-10-09","2065/66",2,365]
[null,null,"2065-10-10","2065/66",2,365]
[null,null,"2065-10-11","2065/66",2,365]
[null,null,"2065-10-12","2065/66",2,365]
[null,null,"2065-10-13","2065/66",2,365]
[null,null,"2065-10-14","2065/66",2,365]
[null,null,"2065-10-15","2065/66",2,365]
[null,null,"2065-10-16","2065/66",2,365]
[null,null,"2065-10-17","2065/66",2,365]
[null,null,"2065-10-18","2065/66",2,365]
[null,null,"2065-10-19","2065/66",2,365]
[null,null,"2065-10-20","2065/66",2,365]
[null,null,"2065-10-21","2065/66",2,365]
[null,null,"2065-10-22","2065/66",2,365]
[null,null,"2065-10-23","2065/66",2,365]
[null,null,"2065-10-24","2065/66",2,365]
[null,null,"2065-10-25","2065/66",2,365]
[null,null,"2065-10-26","2065/66",2,365]
[null,null,"2065-10-27","2065/66",2,365]
[null,null,"2065-10-28","2065/66",2,365]
[null,null,"2065-10-29","2065/66",2,365]
[null,null,"2065-10-30","2065/66",2,365]
[null,null,"2065-10-31","2065/66",2,365]
[null,null,"2065-11-01","2065/66",2,365]
[null,null,"2065-11-02","2065/66",2,365]
[null,null,"2065-11-03","2065/66",2,365]
[null,null,"2065-11-04","2065/66",2,365]
[null,null,"2065-11-05","2065/66",2,365]
[null,null,"2065-11-06","2065/66",2,365]
[null,null,"2065-11-07","2065/66",2,365]
[null,null,"2065-11-08","2065/66",2,365]
[null,null,"2065-11-09","2065/66",2,365]
[null,null,"2065-11-10","2065/66",2,365]
[null,null,"2065-11-11","2065/66",2,365]
[null,null,"2065-11-12","2065/66",2,365]
[null,null,"2065-11-13","2065/66",2,365]
[null,null,"2065-11-14","2065/66",2,365]
[null,null,"2065-11-15","2065/66",2,365]
[null,null,"2065-11-16","2065/66",2,365]
[null,null,"2065-11-17","2065/66",2,365]
[null,null,"2065-11-18","2065/66",2,365]
[null,null,"2065-11-19","2065/66",2,365]
[null,null,"2065-11-20","2065/66",2,365]
[null,null,"2065-11-21","2065/66",2,365]
[null,null,"2065-11-22","2065/66",2,365]
[null,null,"2065-11-23","2065/66",2,365]
[null,null,"2065-11-24","2065/66",2,365]
[null,null,"2065-11-25","2065/66",2,365]
[null,null,"2065-11-26","2065/66",2,365]
[null,null,"2065-11-27","2065/66",2,365]
[null,null,"2065-11-28","2065/66",2,365]
[null,null,"2065-11-29","2065/66",2,365]
[null,null,"2065-11-30","2065/66",2,365]
[null,null,"2065-12-01","2065/66",2,365]
[null,null,"2065-12-02","2065/66",2,365]
[null,null,"2065-12-03","2065/66",2,365]
[null,null,"2065-12-04","2065/66",2,365]
[null,null,"2065-12-05","2065/66",2,365]
[null,null,"2065-12-06","2065/66",2,365]
[null,null,"2065-12-07","2065/66",2,365]
[null,null,"2065-12-08","2065/66",2,365]
[null,null,"2065-12-09","2065/66",2,365]
[null,null,"2065-12-10","2065/66",2,365]
[null,null,"2065-12-11","2065/66",2,365]
[null,null,"2065-12-12","2065/66",2,365]
[null,null,"2065-12-13","2065/66",2,365]
[null,null,"2065-12-14","2065/66",2,365]
[null,null,"2065-12-15","2065/66",2,365]
[null,null,"2065-12-16","2065/66",2,365]
[null,null,"2065-12-17","2065/66",2,365]
[null,null,"2065-12-18","2065/66",2,365]
[null,null,"2065-12-19","2065/66",2,365]
[null,null,"2065-12-20","2065/66",2,365]
[null,null,"2065-12-21","2065/66",2,365]
[null,null,"2065-12-22","2065/66",2,365]
[null,null,"2065-12-23","2065/66",2,365]
[null,null,"2065-12-24","2065/66",2,365]
[null,null,"2065-12-25","2065/66",2,365]
[null,null,"2065-12-26","2065/66",2,365]
[null,null,"2065-12-27","2065/66",2,365]
[null,null,"2065-12-28","2065/66",2,365]
[null,null,"2065-12-29","2065/66",2,365]
[null,null,"2065-12-30","2065/66",2,365]
[null,null,"2065-12-31","2065/66",2,365]