| 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23 | 24 | 25 | 26 | 27 | 28 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| period_end | févr. 2024 | mars 2024 | avril 2024 | mai 2024 | juin 2024 | juil. 2024 | août 2024 | sept. 2024 | oct. 2024 | oct. 2025 | oct. 2026 | oct. 2027 | oct. 2028 | oct. 2029 | oct. 2030 | oct. 2031 | oct. 2032 | oct. 2033 | oct. 2034 | oct. 2035 | oct. 2036 | oct. 2037 | oct. 2038 | oct. 2039 | oct. 2040 | oct. 2041 | oct. 2042 | oct. 2043 | oct. 2044 |
| hard_capex | 149162.0 | 149162.0 | 149162.0 | 149162.0 | 149162.0 | 149162.0 | 149162.0 | 149162.0 | 149162.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| idc | 138.45955 | 480.599148 | 823.522799 | 1167.2323 | 1511.729452 | 1857.016059 | 2203.093932 | 2549.964883 | 2897.630729 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| input_ebitda | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 180381.156083 | 180181.757308 | 179962.662245 | 179723.189289 | 179462.716612 | 179180.522571 | 178875.944738 | 178548.259472 | 178196.680465 | 177820.39807 | 177418.701484 | 176990.651511 | 176535.529907 | 176052.429033 | 175540.41427 | 174998.565 | 174425.932675 | 173821.58209 | 173184.422207 | 172513.457483 |
| project_dates | 2024-02-29 | 2024-03-31 | 2024-04-30 | 2024-05-31 | 2024-06-30 | 2024-07-31 | 2024-08-31 | 2024-09-30 | 2024-10-31 | 2025-10-31 | 2026-10-31 | 2027-10-31 | 2028-10-31 | 2029-10-31 | 2030-10-31 | 2031-10-31 | 2032-10-31 | 2033-10-31 | 2034-10-31 | 2035-10-31 | 2036-10-31 | 2037-10-31 | 2038-10-31 | 2039-10-31 | 2040-10-31 | 2041-10-31 | 2042-10-31 | 2043-10-31 | 2044-10-31 |
| construction_flag | True | True | True | True | True | True | True | True | True | False | False | False | False | False | False | False | False | False | False | False | False | False | False | False | False | False | False | False | False |
| operation_flag | False | False | False | False | False | False | False | False | False | True | True | True | True | True | True | True | True | True | True | True | True | True | True | True | True | True | True | True | True |
| debt_flag | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
| debt_rate | 0.327374 | 0.327374 | 0.327374 | 0.327374 | 0.327374 | 0.327374 | 0.327374 | 0.327374 | 0.327374 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 0.0 | 0.0 | 0.0 |
| tax_rate | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 |
| hc_depr | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 67122.9 | 67122.9 | 67122.9 | 67122.9 | 67122.9 | 67122.9 | 67122.9 | 67122.9 | 67122.9 | 67122.9 | 67122.9 | 67122.9 | 67122.9 | 67122.9 | 67122.9 | 67122.9 | 67122.9 | 67122.9 | 67122.9 | 67122.9 |
| cfads | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 160810.950695 | 160006.233436 | 159187.96889 | 158355.728931 | 157509.130641 | 156647.721209 | 155771.092758 | 154878.79544 | 153970.336591 | 153045.20924 | 152102.98016 | 151143.053941 | 150164.997246 | 149168.242655 | 148152.206209 | 147116.317005 | 146059.986953 | 144982.640589 | 144523.885473 | 144040.790872 |
| target_ds | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 98693.465587 | 96275.604294 | 93854.415511 | 91429.929401 | 89002.200841 | 86571.26343 | 84137.175774 | 81699.986623 | 79259.735152 | 76816.462842 | 74370.24843 | 71921.113881 | 69469.154558 | 67014.420209 | 64556.963229 | 62096.850604 | 59634.151841 | 0.0 | 0.0 | 0.0 |
| pv_index | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.04 | 1.0816 | 1.124864 | 1.169859 | 1.216653 | 1.265319 | 1.315932 | 1.368569 | 1.423312 | 1.480244 | 1.539454 | 1.601032 | 1.665074 | 1.731676 | 1.800944 | 1.872981 | 1.9479 | 1.0 | 1.0 | 1.0 |
| pv_inverted_index | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.961538 | 0.924556 | 0.888996 | 0.854804 | 0.821927 | 0.790315 | 0.759918 | 0.73069 | 0.702587 | 0.675564 | 0.649581 | 0.624597 | 0.600574 | 0.577475 | 0.555265 | 0.533908 | 0.513373 | 0.0 | 0.0 | 0.0 |
| capex_bop | 60420.0 | 209720.45955 | 359363.058698 | 509348.581498 | 659677.813797 | 810351.543249 | 961370.559309 | 1112735.65324 | 1264447.618123 | 1416507.248852 | 1416507.248852 | 1416507.248852 | 1416507.248852 | 1416507.248852 | 1416507.248852 | 1416507.248852 | 1416507.248852 | 1416507.248852 | 1416507.248852 | 1416507.248852 | 1416507.248852 | 1416507.248852 | 1416507.248852 | 1416507.248852 | 1416507.248852 | 1416507.248852 | 1416507.248852 | 1416507.248852 | 1416507.248852 |
| capex_eop | 209720.45955 | 359363.058698 | 509348.581498 | 659677.813797 | 810351.543249 | 961370.559309 | 1112735.65324 | 1264447.618123 | 1416507.248852 | 1416507.248852 | 1416507.248852 | 1416507.248852 | 1416507.248852 | 1416507.248852 | 1416507.248852 | 1416507.248852 | 1416507.248852 | 1416507.248852 | 1416507.248852 | 1416507.248852 | 1416507.248852 | 1416507.248852 | 1416507.248852 | 1416507.248852 | 1416507.248852 | 1416507.248852 | 1416507.248852 | 1416507.248852 | 1416507.248852 |
| eq_funding_bop | 18126.0 | 62916.137865 | 107808.91761 | 152804.574449 | 197903.344139 | 243105.462975 | 288411.167793 | 333820.695972 | 379334.285437 | 424952.174656 | 424952.174656 | 424952.174656 | 424952.174656 | 424952.174656 | 424952.174656 | 424952.174656 | 424952.174656 | 424952.174656 | 424952.174656 | 424952.174656 | 424952.174656 | 424952.174656 | 424952.174656 | 424952.174656 | 424952.174656 | 424952.174656 | 424952.174656 | 424952.174656 | 424952.174656 |
| eq_funding | 44790.137865 | 44892.779744 | 44995.65684 | 45098.76969 | 45202.118836 | 45305.704818 | 45409.52818 | 45513.589465 | 45617.889219 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| eq_funding_eop | 62916.137865 | 107808.91761 | 152804.574449 | 197903.344139 | 243105.462975 | 288411.167793 | 333820.695972 | 379334.285437 | 424952.174656 | 424952.174656 | 424952.174656 | 424952.174656 | 424952.174656 | 424952.174656 | 424952.174656 | 424952.174656 | 424952.174656 | 424952.174656 | 424952.174656 | 424952.174656 | 424952.174656 | 424952.174656 | 424952.174656 | 424952.174656 | 424952.174656 | 424952.174656 | 424952.174656 | 424952.174656 | 424952.174656 |
| debt_funding_bop | 42294.0 | 146804.321685 | 251554.141089 | 356544.007048 | 461774.469658 | 567246.080274 | 672959.391516 | 778914.957268 | 885113.332686 | 991555.074196 | 991555.074196 | 991555.074196 | 991555.074196 | 991555.074196 | 991555.074196 | 991555.074196 | 991555.074196 | 991555.074196 | 991555.074196 | 991555.074196 | 991555.074196 | 991555.074196 | 991555.074196 | 991555.074196 | 991555.074196 | 991555.074196 | 991555.074196 | 991555.074196 | 991555.074196 |
| debt_funding | 104510.321685 | 104749.819404 | 104989.865959 | 105230.46261 | 105471.610616 | 105713.311242 | 105955.565752 | 106198.375418 | 106441.74151 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| debt_funding_eop | 146804.321685 | 251554.141089 | 356544.007048 | 461774.469658 | 567246.080274 | 672959.391516 | 778914.957268 | 885113.332686 | 991555.074196 | 991555.074196 | 991555.074196 | 991555.074196 | 991555.074196 | 991555.074196 | 991555.074196 | 991555.074196 | 991555.074196 | 991555.074196 | 991555.074196 | 991555.074196 | 991555.074196 | 991555.074196 | 991555.074196 | 991555.074196 | 991555.074196 | 991555.074196 | 991555.074196 | 991555.074196 | 991555.074196 |
| debt_rep_bop | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 991555.074196 | 932523.811577 | 873549.159746 | 814636.710625 | 755792.249649 | 697021.738794 | 638331.344915 | 579727.422938 | 521216.533233 | 462805.45941 | 404501.214944 | 346311.015112 | 288242.341835 | 230302.88095 | 172500.575979 | 114843.635789 | 57340.530617 | 0.0 | 0.0 | 0.0 |
| debt_rep | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 59031.262619 | 58974.651831 | 58912.449121 | 58844.460976 | 58770.510855 | 58690.393878 | 58603.921978 | 58510.889705 | 58411.073823 | 58304.244466 | 58190.199832 | 58068.673277 | 57939.460885 | 57802.304971 | 57656.94019 | 57503.105172 | 57340.530617 | 0.0 | 0.0 | 0.0 |
| debt_rep_eop | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 991555.074196 | 932523.811577 | 873549.159746 | 814636.710625 | 755792.249649 | 697021.738794 | 638331.344915 | 579727.422938 | 521216.533233 | 462805.45941 | 404501.214944 | 346311.015112 | 288242.341835 | 230302.88095 | 172500.575979 | 114843.635789 | 57340.530617 | 0.0 | 0.0 | 0.0 | 0.0 |
| idc_depr | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3702.462443 | 3702.462443 | 3702.462443 | 3702.462443 | 3702.462443 | 3702.462443 | 3702.462443 | 3702.462443 | 3702.462443 | 3702.462443 | 3702.462443 | 3702.462443 | 3702.462443 | 3702.462443 | 3702.462443 | 3702.462443 | 3702.462443 | 3702.462443 | 3702.462443 | 3702.462443 |
| depr | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 70825.362443 | 70825.362443 | 70825.362443 | 70825.362443 | 70825.362443 | 70825.362443 | 70825.362443 | 70825.362443 | 70825.362443 | 70825.362443 | 70825.362443 | 70825.362443 | 70825.362443 | 70825.362443 | 70825.362443 | 70825.362443 | 70825.362443 | 70825.362443 | 70825.362443 | 70825.362443 |
| ebit | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 69893.590673 | 72055.442403 | 74195.333413 | 76312.358421 | 78405.664184 | 80474.290576 | 82517.328499 | 84533.800112 | 86522.656693 | 88482.817251 | 90413.290443 | 92312.848464 | 94180.473791 | 96014.951353 | 97815.028788 | 99579.457126 | 101306.949008 | 102996.219647 | 102359.059765 | 101688.095041 |
| interests | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 39662.202968 | 37300.952463 | 34941.96639 | 32585.468425 | 30231.689986 | 27880.869552 | 25533.253797 | 23189.096918 | 20848.661329 | 18512.218376 | 16180.048598 | 13852.440604 | 11529.693673 | 9212.115238 | 6900.023039 | 4593.745432 | 2293.621225 | 0.0 | 0.0 | 0.0 |
| ebt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 69893.590673 | 72055.442403 | 74195.333413 | 76312.358421 | 78405.664184 | 80474.290576 | 82517.328499 | 84533.800112 | 86522.656693 | 88482.817251 | 90413.290443 | 92312.848464 | 94180.473791 | 96014.951353 | 97815.028788 | 99579.457126 | 101306.949008 | 102996.219647 | 102359.059765 | 101688.095041 |
| taxes | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 19570.205388 | 20175.523873 | 20774.693356 | 21367.460358 | 21953.585971 | 22532.801361 | 23104.85198 | 23669.464031 | 24226.343874 | 24775.18883 | 25315.721324 | 25847.59757 | 26370.532662 | 26884.186379 | 27388.208061 | 27882.247995 | 28365.945722 | 28838.941501 | 28660.536734 | 28472.666611 |
| carry_forward_bop | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| previous_loss | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| current_profit | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 69893.590673 | 72055.442403 | 74195.333413 | 76312.358421 | 78405.664184 | 80474.290576 | 82517.328499 | 84533.800112 | 86522.656693 | 88482.817251 | 90413.290443 | 92312.848464 | 94180.473791 | 96014.951353 | 97815.028788 | 99579.457126 | 101306.949008 | 102996.219647 | 102359.059765 | 101688.095041 |
| max_carry_f_alloc | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| used_carry_f | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| carry_forward_eop | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| result_before_tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 69893.590673 | 72055.442403 | 74195.333413 | 76312.358421 | 78405.664184 | 80474.290576 | 82517.328499 | 84533.800112 | 86522.656693 | 88482.817251 | 90413.290443 | 92312.848464 | 94180.473791 | 96014.951353 | 97815.028788 | 99579.457126 | 101306.949008 | 102996.219647 | 102359.059765 | 101688.095041 |
| lt_amount_eligible | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| ht_amount_eligible | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 69893.590673 | 72055.442403 | 74195.333413 | 76312.358421 | 78405.664184 | 80474.290576 | 82517.328499 | 84533.800112 | 86522.656693 | 88482.817251 | 90413.290443 | 92312.848464 | 94180.473791 | 96014.951353 | 97815.028788 | 99579.457126 | 101306.949008 | 102996.219647 | 102359.059765 | 101688.095041 |
| lt_tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| ht_tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 19570.205388 | 20175.523873 | 20774.693356 | 21367.460358 | 21953.585971 | 22532.801361 | 23104.85198 | 23669.464031 | 24226.343874 | 24775.18883 | 25315.721324 | 25847.59757 | 26370.532662 | 26884.186379 | 27388.208061 | 27882.247995 | 28365.945722 | 28838.941501 | 28660.536734 | 28472.666611 |
| net_income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 50323.385284 | 51879.91853 | 53420.640057 | 54944.898063 | 56452.078212 | 57941.489215 | 59412.476519 | 60864.33608 | 62296.312819 | 63707.628421 | 65097.569119 | 66465.250894 | 67809.94113 | 69130.764974 | 70426.820727 | 71697.209131 | 72941.003286 | 74157.278146 | 73698.523031 | 73215.428429 |
| project_cash_in | -149162.0 | -149162.0 | -149162.0 | -149162.0 | -149162.0 | -149162.0 | -149162.0 | -149162.0 | -149162.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| project_cash_out | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 50323.385284 | 51879.91853 | 53420.640057 | 54944.898063 | 56452.078212 | 57941.489215 | 59412.476519 | 60864.33608 | 62296.312819 | 63707.628421 | 65097.569119 | 66465.250894 | 67809.94113 | 69130.764974 | 70426.820727 | 71697.209131 | 72941.003286 | 74157.278146 | 73698.523031 | 73215.428429 |
| total_project_cf | -149162.0 | -149162.0 | -149162.0 | -149162.0 | -149162.0 | -149162.0 | -149162.0 | -149162.0 | -149162.0 | 50323.385284 | 51879.91853 | 53420.640057 | 54944.898063 | 56452.078212 | 57941.489215 | 59412.476519 | 60864.33608 | 62296.312819 | 63707.628421 | 65097.569119 | 66465.250894 | 67809.94113 | 69130.764974 | 70426.820727 | 71697.209131 | 72941.003286 | 74157.278146 | 73698.523031 | 73215.428429 |
| investor_cf | -44790.137865 | -44892.779744 | -44995.65684 | -45098.76969 | -45202.118836 | -45305.704818 | -45409.52818 | -45513.589465 | -45617.889219 | 50323.385284 | 51879.91853 | 53420.640057 | 54944.898063 | 56452.078212 | 57941.489215 | 59412.476519 | 60864.33608 | 62296.312819 | 63707.628421 | 65097.569119 | 66465.250894 | 67809.94113 | 69130.764974 | 70426.820727 | 71697.209131 | 72941.003286 | 74157.278146 | 73698.523031 | 73215.428429 |
| total_maintenance_cost | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -24168.0 | -24893.04 | -25639.8312 | -26409.026136 | -27201.29692 | -28017.335828 | -28857.855903 | -29723.59158 | -30615.299327 | -31533.758307 | -32479.771056 | -33454.164188 | -34457.789113 | -35491.522787 | -36556.26847 | -37652.956524 | -38782.54522 | -39946.021577 | -41144.402224 | -42378.734291 |
| revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 204649.156083 | 205177.797308 | 205708.583445 | 206241.488125 | 206776.564413 | 207313.785806 | 207853.20587 | 208394.838438 | 208938.6568 | 209484.633695 | 210032.864178 | 210583.239086 | 211135.895109 | 211690.805192 | 212247.941712 | 212807.318266 | 213368.948539 | 213932.88843 | 214499.067738 | 215067.54238 |
| total_rent | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -100.0 | -103.0 | -106.09 | -109.2727 | -112.550881 | -115.927407 | -119.40523 | -122.987387 | -126.677008 | -130.477318 | -134.391638 | -138.423387 | -142.576089 | -146.853371 | -151.258972 | -155.796742 | -160.470644 | -165.284763 | -170.243306 | -175.350605 |